XML 64 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
NONCONTROLLING INTEREST
3 Months Ended
Mar. 31, 2013
Noncontrolling Interest [Abstract]  
NONCONTROLLING INTEREST

10. NONCONTROLLING INTEREST

 

“Non-controlling interest” is a 7% equity interest of Erdos TCH owned by Erdos Metallurgy Co., Ltd.  According to Xi’an TCH and Erdos’ agreement on profit distribution, Xi’an TCH and Erdos will receive 80% and 20% of the profit from the JV, respectively, until Xi’an TCH has received the complete return of its investment. Xi’an TCH and Erdos will then receive 60% and 40% of the profit from the JV, respectively.

 

As of March 31, 2013, the total registered capital of Erdos TCH was $17.55 million (RMB 120,000,000), of which, $16.37 million (RMB 112 million) was contributed by Xi’an TCH, and $1.18 million (RMB 8 million) was from Erdos. Erdos TCH engages in a business similar to that of Xi’an TCH.

 

Erdos TCH allocates its income to Xi’an TCH and Erdos at a proportion of 80% and 20% based on net income calculated under PRC GAAP.  The main difference between US GAAP and PRC GAAP with respect to Erdos TCH is that the Erdos agreement is treated as a sales-type lease under US GAAP and as an operating lease under PRC GAAP.  The following is an unaudited profit and loss statement of Erdos TCH, prepared under PRC GAAP for the three months ended March 31, 2013 and 2012 (note: Erdos TCH’s US GAAP basis financial statements are part of the Company’s consolidated financial statements discussed in Note 2 – Basis for Consolidation):

 

    2013     2012  
Net Revenue   $ 3,758,993     $ 3,711,425  
Cost of Revenue     (2,116,686 )     (2,105,057 )
Gross Profit     1,642,307       1,606,368  
Operating expenses     37,977       15,506  
Income from operations     1,604,330       1,590,862  
Non-operating income (expense)     (1,085,990 )     -  
Income tax expense     (129,585 )     (397,716 )
Net Income (loss)   $ 388,755     $ 1,193,146  

 

The following is a reconciliation of net income per PRC GAAP to net income per US GAAP for the three months ended March 31, 2013 and 2012:

 

    2013     2012  
Net income per PRC GAAP   $ 388,755     $ 1,193,146  
Adjustments under US GAAP:                
Revenue per sales-type lease     (3,583,659 )     (3,567,238 )
Cost of revenue     2,055,270       2,095,199  
Loss from operations     (1,528,389 )     (1,472,039 )
Operating income (expense)     (44 )     137  
Interest income     1,832,757       673,934  
Income (loss) before income tax     304,324       (797,968 )
Deferred income tax benefit (expense)     (88,474 )     199,492  
Net adjustments     215,850       (598,476 )
Net income per US GAAP   $ 604,605     $ 594,670  

 

The following is an unaudited balance sheet of Erdos TCH, prepared under PRC GAAP as of March 31, 2013 and December 31, 2012:

 

    2013     2012  
Assets                
Cash and equivalents   $ 10,529     $ 12,411  
Other current assets     15,390,766       12,774,129  
Property and equipment     46,071,286       46,558,041  
Construction in process     -       -  
Total Assets   $ 61,472,581     $ 59,344,581  
Liabilities                
Accounts payable   $ -     $ 39,774  
Other current liabilities     1,999,030       376,649  
Long term loan     38,882,420       38,779,731  
Total liabilities     40,881,450       39,196,154  
Equity                
Paid in capital     17,573,578       17,573,578  
Statutory reserve     570,094       570,094  
Other comprehensive income     1,807,908       1,753,959  
Retained earnings     639,551       250,796  
Total stockholders’ equity     20,591,131       20,148,427  
Total liabilities and stockholders’ equity   $ 61,472,581     $ 59,344,581