XML 51 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE MEASUREMENTS AND FINANCIAL INSTRUMENTS
12 Months Ended
Dec. 31, 2012
Fair Value Measurements And Financial Instruments [Abstract]  
FAIR VALUE MEASUREMENTS AND FINANCIAL INSTRUMENTS
NOTE 3 FAIR VALUE MEASUREMENTS AND FINANCIAL INSTRUMENTS

 

ASC Topic 820, Fair Value Measurement and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. This topic also establishes a fair value hierarchy which requires classification based on observable and unobservable inputs when measuring fair value. The fair value hierarchy distinguishes between assumptions based on market data (observable inputs) and an entity’s own assumptions (unobservable inputs). The hierarchy consists of three levels:

 

¨ Level one — Quoted market prices in active markets for identical assets or liabilities;

 

¨ Level two — Inputs other than level one inputs that are either directly or indirectly observable; and

 

¨ Level three — Unobservable inputs developed using estimates and assumptions, which are developed by the reporting entity and reflect those assumptions that a market participant would use.

 

Determining which category an asset or liability falls within the hierarchy requires significant judgment. The Company evaluates its hierarchy disclosures each quarter.

 

The Company’s financial instruments include cash equivalents, trade receivables and payables, prepayments and other current assets, other payables and accruals. The carrying value of the Company’s short-term financial instruments approximates their fair value because of their short maturities.

 

The following table sets forth the financial instruments, measured at fair value, by level within the fair value hierarchy as of December 31, 2012:

 

        Fair value measurements at reporting date using
Items   As of
December 31,
2012
  Quoted Prices
in Active Markets
for Identical Assets
(Level 1)
  Significant
Other
Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
 
                     
Warrant liability   $ 354,000   $ -   $ 354,000     $ -  

 

The following table sets forth the financial instruments, measured at fair value, by level within the fair value hierarchy as of December 31, 2011:

 

        Fair value measurements at reporting date using
Items   As of 
December 31, 
2011
  Quoted Prices 
in Active Markets 
for Identical Assets
(Level 1)
  Significant 
Other 
Observable 
Inputs 
(Level 2)
    Significant 
Unobservable 
Inputs 
(Level 3)
 
                       
Warrant liability   $ 615,000   $ -   $ 615,000     $ -  

 

Assets and liabilities measured at fair value on a recurring basis using significant observable inputs (Level 2) from January 1, 2010 to December 31, 2012 are summarized as follows:

 

    Warrant
liability
(Level 2)
 
Balance at January 1, 2010   $ 14,275,483  
Change in fair value included in earnings     1,448,819  
Exercise of warrants     (7,041,861 )
Balance at December 31, 2010     8,682,441  
Change in fair value included in earnings     (3,062,575 )
Exercise of warrants     (5,004,866 )
Balance at December 31, 2011     615,000  
Change in fair value included in earnings     124,000  
Exercise of warrants     (385,000 )
Balance at December 31, 2012   $ 354,000  

 

There were no assets or liabilities measured at fair value on a non-recurring basis as of December 31, 2012 and 2011.

 

Derivative Instruments – Warrants

 

The Company’s warrants have been classified as derivatives in accordance with the guidance provided in FASB ASC 815-40-15-7I, because they are denominated in U.S. dollars, which is different from the Company’s functional currency (Renminbi).

 

For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the consolidated statements of income.

 

The Company accounted for the exercise of these warrants as extinguishment of debts in accordance with ASC 815-10-40-1, “Derivatives and Hedges – Derecognition” and ASC 470-50-40, “Debt – Modification and Extinguishments – Derecognition”.

 

For stock-based derivative financial instruments, the Company uses the Black-Scholes option pricing model using the following assumptions to value the derivative instruments at inception and on subsequent valuation dates:

 

    December 31, 2012     December 31, 2011  
Series A and B Warrants                
Market price of common stock:   $ 4.39     $ 4.76  
Exercise price:   $ 3.50     $ 3.50  
Remaining contractual life (years):     0.83       1.83  
Dividend yield:    

   

 
Expected volatility:     51.41 %     39.58 %
Risk-free interest rate:     0.13 %     0.22 %
Fair value – Series A and B Warrants   $ 319,000     $ 586,000  
Underwriter Warrants                
Market price of common stock:   $ 4.39     $ 4.76  
Exercise price:   $ 4.80     $ 4.80  
Remaining contractual life (years):     1.68       2.68  
Dividend yield:    

     

 
Expected volatility:     61.26 %     36.39 %
Risk-free interest rate:     0.21 %     0.32 %
Fair value – Underwriter Warrants   $ 35,000     $ 29,000  
Fair value – Total   $ 354,000     $ 615,000  

 

In 2010, 921,800 warrants were exercised at $3.50 each in cash and 41,880 warrants were exercised on a cashless basis to purchase 23,728 shares of common stock. The Company accounted for the exercise of these warrants as extinguishment of debts in accordance with ASC 815-10-40-1, “Derivatives and Hedges – Derecognition.” In accordance with ASC 470-50-40, “Debt – Modification and Extinguishments – Derecognition,” an aggregate gain of $186,897 was recognized in 2010, for details please refer to the following table.

 

Exercise date:   January 14,     March 12,     October 27,     November 26,     December 30,  
Market price of common stock:   $ 10.26     $ 9.4     $ 10.92     $ 11.96     $ 11.26  
Exercise warrants:     700,000       6,000       35,880       211,500       10,300  
Exercise price:   $ 3.50     $ 3.50     $ 4.80     $ 3.50     $ 3.50  
Remaining contractual life (years):     3.79       3.63       3.85       2.93       2.83  
Dividend yield:                              
Expected volatility:     41.12 %     41.70 %     42.23 %     46.49 %     46.30 %
Risk-free interest rate:     1.87 %     1.77 %     0.91 %     0.75 %     0.97 %
Fair values:   $ 6.9482     $ 6.2975     $ 6.7131     $ 8.5925     $ 7.9760  
Gain on extinguishment of warrant liabilities   $ 131,744     $ 3,625     $ 21,281     $ 28,022     $ 2,225  

 

In 2011, 542,300 warrants were exercised at $3.50 each in cash and 187,164 warrants were exercised on a cashless basis to purchase 108,855 shares of common stock. In accordance with ASC 470-50-40, “Debt – Modification and Extinguishments – Derecognition”, an aggregate gain of $88,777 was recognized. For details, please refer to the following table.

 

Exercise date:   January 14,     March 3,     March 14,     March 17,     April7,     December 21,  
Market price of common stock:   $ 10.64     $ 10.98     $ 10.19     $ 9.79     $ 8.39     $ 5.00  
Exercise warrants:     549,300       20,000       28,814       74,000       44,850       12,500  
Exercise price:   $ 3.50     $ 3.50     $ 4.80     $ 3.50     $ 4.80     $ 3.50  
Remaining contractual life (years):     2.79       2.66       3.47       2.62       3.41       1.86  
Dividend yield:                                   1.19 %
Expected volatility:     46.34 %     48.00 %     44.05 %     48.54 %     44.05 %     39.58 %
Risk-free interest rate:     0.90 %     1.09 %     1.27 %     0.86 %     1.46 %     0.22 %
Fair values:   $ 7.2301     $ 7.7083     $ 6.0599     $ 6.5324     $ 4.4485     $ 1.7342  
Gain (loss) on extinguishment of warrant liabilities   $ 48,210     $ 8,153     $ 5,722     $ (1,361 )   $ 26,531     $ 1,522  

 

In 2012, 125,000 warrants were exercised on a cashless basis to purchase 48,402 shares of common stock. In accordance with ASC 470-50-40, “Debt – Modification and Extinguishments – Derecognition”, an aggregate gain of $73,291 was recognized.  For details, please refer to the following table.

 

Exercise date:   February 7,  
Market price of common stock:   $ 6.44  
Exercise warrants:     125,000  
Exercise price:   $ 3.50  
Remaining contractual life (years):     1.73  
Dividend yield:     - %
Expected volatility:     39.43 %
Risk-free interest rate:     0.21 %
Fair values:   $ 3.08  
Gain on extinguishment of warrant liabilities   $ 73,291