(Name
of Person(s) Filing Proxy Statement, if other than the
Registrant)
|
Payment
of Filing Fee (Check the appropriate box):
x No
fee required.
¨ Fee
computed on table below per Exchange Act Rules 14a-6(i)(4) and
0-11.
|
(1)
(1) Title
of each class of securities to which transaction applies: Not
applicable
(2) Aggregate
number of securities to which transaction applies: Not
applicable
(3)
Per unit price or other underlying value of transaction computed pursuant
to Exchange Act Rule 0-11 (Set forth the amount on which the filing fee is
calculated and state how it was determined): Not
applicable
(4)
Proposed maximum aggregate value of transaction: Not
applicable
(5)
Total fee paid: Not applicable
|
¨ Fee
paid previously with preliminary materials.
|
¨ Check
box if any part of the fee is offset as provided by Exchange Act Rule
0-11(a)(2) and identify the filing for which the offsetting fee was paid
previously. Identify the previous filing by registration statement number,
or the Form or Schedule and the date of its filing.
|
Amount
Previously Paid: Not applicable
Form,
Schedule or Registration Statement No.: Not
applicable
Filing
Party: Not applicable
Date
Filed: Not
applicable
|
1.
|
Approval
of a plan of share exchange in the form of a Share Exchange Agreement,
under which we will acquire SinoCoking by issuing up to 13.2 million
shares of our common stock (constituting 97% of the total shares expected
to be outstanding post-acquisition) to the shareholders of Top Favour
Limited, a British Virgin Islands corporation and parent holding company
of Pingdingshan Hongyuan Energy Science and Technology Development Co.,
Ltd., which controls Henan Province Pingdingshan Hongli Coal & Coking
Co., Ltd. and its subsidiaries (collectively
“SinoCoking”);
|
2.
|
Approval
of the terms of a plan of liquidation whereby the pre-acquisition
business, assets and liabilities of Ableauctions.com, Inc. will be placed
into a liquidating trust or other entity for the benefit of the
Ableauctions.com, Inc. shareholders, as a condition to the closing of the
acquisition;
|
3.
|
Approval
of amendments to our Articles of Incorporation to effect a reverse stock
split within a range of 1-for-20 to 1-for-50 as determined by the board of
directors;
|
4.
|
Approval
of a change of our name from “Ableauctions.com, Inc.” to “SinoCoking Coal
& Coke Chemical Industries
Inc.”;
|
5.
6.
7.
|
Approval
in connection with a debt or equity financing of the sale, issuance or
potential issuance of our common stock which may equal or exceed 20% or
more of our outstanding stock immediately after giving effect to the
foregoing share exchange;
Election
of the four persons listed in the proxy statement that accompanies this
Notice to serve as our directors; and
Ratification
of the appointment of Cinnamon Jang Willoughby & Company, Chartered
Accountants as our independent auditors for the fiscal year
ending December 31,
2009.
|
By
Order of the Board of Directors
|
||
November __, 2009
|
/s/
Abdul Ladha
|
|
Coquitlam,
British Columbia
|
Abdul
Ladha, President
|
·
|
We
will acquire and own 100% of the issued and outstanding shares of capital
stock of SinoCoking from the shareholders of SinoCoking, making SinoCoking
our wholly-owned subsidiary;
|
·
|
We
will issue up to 13.2 million shares of our common stock to the former
shareholders of SinoCoking;
|
·
|
The
shareholders of Ableauctions immediately prior to the Acquisition will,
after completion of the Acquisition, own approximately 3% of the
outstanding shares of the Company; and
|
·
|
Following
the Acquisition, the Company will cease operating the Ableauctions
business, and the business of SinoCoking will be continued and will
constitute the principal business and operations of the
Company.
|
Pre-Financing(1)
|
Post-Financing(2)
|
|||||||
Investors
in the Financing
|
- | 20.0 | % | |||||
Ableauctions
Shareholders(3)
|
3.0 | % | 2.40 | % | ||||
Former
SinoCoking Shareholders (4)
|
97 | % | 77.60 | % | ||||
100.00 | % | 100.00 | % |
|
(1)
|
Percentage
of outstanding shares of Ableauctions held by shareholders after giving
effect to the Acquisition, but excluding the effect of any
financing.
|
|
(2)
|
Percentage
of outstanding shares of Ableauctions held by shareholders after giving
effect to both the Acquisition and a hypothetical financing involving the
issuance of shares of common stock constituting 20% of the total issued
and outstanding shares
post-financing.
|
|
(3)
|
Holders
of all Ableauctions shares outstanding after giving effect to the
Acquisition. These are the holders of 100% of the issued
and outstanding shares of
Ableauctions common stock of prior to the
Acquisition.
|
|
(4)
|
Holders
of shares of SinoCoking, who agreed to transfer their SinoCoking shares to
Ableauctions in exchange for shares of Ableauctions under the Share
Exchange Agreement.
|
1.
|
Approval
of a plan of share exchange in the form of a Share Exchange Agreement,
under which we will acquire SinoCoking by issuing up to 13.2 million
shares of our common stock (constituting 97% of the total shares expected
to be outstanding post-acquisition) to the shareholders of Top Favour
Limited, a British Virgin Islands corporation and parent holding company
of Pingdingshan Hongyuan Energy Science and Technology Development Co.,
Ltd., which controls Henan Province Pingdingshan Hongli Coal & Coking
Co., Ltd. and its subsidiaries (collectively
“SinoCoking”);
|
2.
|
Approval
of the terms of a plan of liquidation whereby the pre-acquisition
business, assets and liabilities of Ableauctions will be placed into a
Liquidating Entity for the benefit of the Ableauctions shareholders, as a
condition to the closing of the
Acquisition;
|
3.
|
Approval
of amendments to our Articles of Incorporation to effect the Reverse Stock
Split, which will be within a range of 1-for-20 to 1-for-50 as determined
by the board of directors;
|
4.
|
Approval
of a change of our name from “Ableauctions.com, Inc.” to “SinoCoking Coal
& Coke Chemical Industries
Inc.”;
|
5.
|
Approval,
in connection with a financing, of the sale, issuance or potential
issuance of our common stock which may equal or exceed 20% or more of our
outstanding stock immediately after giving effect to the foregoing share
exchange;
|
6.
|
Election
of 4 persons to our board of directors; and
|
7.
|
Ratifying
the appointment of Cinnamon Jang Willoughby & Company, Chartered
Accountants as our independent auditors for the fiscal year ending
December 31, 2009.
|
(b)
|
when
the issuance or potential issuance of additional shares will result in a
change of control of the issuer, including, but not limited to, those
issuances that constitute a Reverse Merger as specified in
§341.
|
·
|
We
will acquire and own 100% of the issued and outstanding shares of capital
stock of SinoCoking from the shareholders of SinoCoking, making SinoCoking
our wholly-owned subsidiary;
|
·
|
We
will issue up to 13.2 million shares of our common stock to the former
shareholders of SinoCoking;
|
·
|
The
shareholders of Ableauctions immediately prior to the Acquisition will,
after completion of the Acquisition, own approximately 3% of the
outstanding shares of the Company;
and
|
·
|
The
former shareholders of SinoCoking will own approximately 97% of the
outstanding shares of the Company.
|
Category
of Holders
|
Shares
(1-for-20
reverse stock split)(1)
|
Shares
(1-for-50
reverse stock split)(1)
|
Percentage
Owned (2)
|
|||||||||
SinoCoking
Shareholders
|
13,117,952
|
5,247,181
|
97
|
%
|
||||||||
Original
Ableauctions Shareholders
|
415,710
|
162,284
|
3
|
%
|
||||||||
TOTAL(2):
|
13,523,662
|
5,409,465
|
100
|
%
|
||||||||
(1)
|
Subject
to adjustment to address fractional shares. Each of the
Company’s shareholders entitled to a fractional share of the Company’s
common stock as a result of the reverse stock split will receive a whole
share of the Company’s common stock in lieu of such fractional
share.
|
(2)
|
Excludes
the effect of the anticipated financing, the terms of which have yet to be
determined.
|
(i)
|
by
both parties if Ableauctions and SinoCoking mutually agree to terminate
the Acquisition;
|
(ii)
|
by
either Ableauctions or the Top Favour Shareholders if the Acquisition
shall not have been consummated for any reason by April 30, 2010 ; provided that the failure to
consummate the transaction is not caused by the party that is
terminating;
|
(iii)
|
by
either Ableauctions or the Top Favour Shareholders if a governmental
entity shall have issued an order, decree or ruling or taken any other
action, in any case having the effect of permanently restraining,
enjoining or otherwise prohibiting the Transactions, which order, decree,
ruling or other action is final and
non-appealable;
|
(iv)
|
by
the Top Favour Shareholders, upon a material breach of any representation,
warranty, covenant or agreement on the part of Ableauctions or Mr. and
Mrs. Ladha provided in the Share Exchange Agreement, or if any
representation or warranty of Ableauctions shall have become materially
untrue, unless cured in accordance with the terms of the Share Exchange
Agreement;
|
(v)
|
by
Ableauctions, upon a material breach of any representation, warranty,
covenant or agreement on the part of Top Favour or the Top Favour
Shareholders in the Share Exchange Agreement, or if any representation or
warranty of Top Favour or the Top Favour Shareholders shall have become
materially untrue, unless cured in accordance with the terms of the Share
Exchange Agreement;
|
(vi)
|
by
Ableauctions, if the results of the due diligence investigation described
in the Share Exchange Agreement by Ableauctions is unsatisfactory, and
SinoCoking is not able to cure the unsatisfactory condition prior to
closing;
|
(vii)
|
by
Top Favour if Royal Bank of Canada, one of Ableauctions’ lenders, refuses
to approve the assumption by the Liquidating Entity of the liabilities and
guarantees arising from certain loan agreements;
or
|
(viii)
|
by
Ableauctions if (i) Royal Bank of Canada refuses to approve the assumption
by the Liquidating Entity of the liabilities and guarantees arising from
such loan agreements and (ii) Top Favour does not waive the failure to
assign such liability and
guarantees.
|
|
(a)
|
information
on the Ableauctions website and all public data and information related to
Ableauctions and its subsidiaries, including Ableauctions’ annual,
quarterly and current reports filed with the SEC and available on the
website www.sec.gov;
|
|
(b)
|
information
provided to RWE by Ableauctions relating to its
capitalization;
|
|
(c)
|
corporate
records of Ableauctions;
|
|
(d)
|
information
relating to SinoCoking provided to RWE by SinoCoking’s management and by
the management of Ableauctions;
|
|
(e)
|
the
report regarding SinoCoking prepared by Barrett Sleeman, a director of
Ableauctions;
|
|
(f)
|
the
historical market price and trading history of Ableauctions’ common
stock;
|
|
(g)
|
the
Share Exchange Agreement; and
|
|
(h)
|
such
other financial studies, analyses, investigations and other matters as RWE
deemed necessary and appropriate.
|
Investment
|
Amount
|
|||
Loans
|
$
|
1,907,229
|
||
Real
Property
|
$
|
2,429,255
|
||
Real
Property held for development
|
$
|
17,157,004
|
||
Investment
in joint venture
|
$
|
1,390,871
|
||
Investment
in Surrey City Central Holdings Ltd.
|
$
|
1,877,085
|
Investment
|
Amount
|
|||
Loans
|
$
|
2,708,065
|
||
Real
Property
|
$
|
0
|
||
Real
Property held for development
|
$
|
18,555,968
|
||
Investment
in joint venture
|
$
|
1,390,871
|
||
Investment
in Surrey City Central Holdings Ltd.
|
$
|
1,877,085
|
·
|
The
Rapidfusion POS (Point-of-Sale) 2007 Professional Single-User (Retail
$3,000) is a full-featured product for
medium to large stores needing a comprehensive, standalone point of sale
product. This software may be upgraded to add other users, as
necessary.
|
·
|
The
Rapidfusion POS (Point-of-Sale) 2007 Professional Multi-User (Retail
$3,750) is for medium to large stores requiring two or more terminals (for
example, one terminal for inventory management and one terminal for sales)
in one complete point of sale
product.
|
·
|
The
Rapidfusion POS (Point-of-Sale) 2007 Professional Head Office Solution
(Retail $4,000) is designed to manage multiple store branches from one
central terminal. This product includes functionality of
warehouse or store split-purchase orders, full inventory control with
inter-store transfers, customer database management, and the ability to
consolidate and track all sales data for multiple store
branches.
|
Project
costs of work completed to date:
|
$
|
19,171,505
|
|
Project
costs of remaining work:
|
$
|
2,086,264
|
|
Estimated
total project costs:
|
$
|
21,257,869
|
|
Outstanding
principal balance of loan from the Royal Bank of
Canada:
|
$
|
14,334,636
|
Project
costs of work completed to date:
|
$
|
20,432,357
|
|
Project
costs of remaining work:
|
$
|
1,455,938
|
|
Estimated
total project costs:
|
$
|
21,257,869
|
|
Outstanding
principal balance of loan from the Royal Bank of
Canada:
|
$
|
0
|
Fiscal
Year
|
Annual
Production
(Tons)
|
|||
2006
|
131,148
|
|||
2007
|
103,832
|
|||
2008
|
200,188
|
*
|
||
2009 | 245,773 |
*
|
While
production volume during fiscal 2008 exceeded the amount specified on
SinoCoking’s coal production permit, such practice is common in Henan
Province, and was accepted by the government because the mining right for
the extracted coal and taxes from sales of such coal were
paid.
|
(1)
|
“Medium”
coal, a PRC coal industry classification, is coal that does not have
sufficient thermal value for coking, and is mixed with raw coal and even
coal slurries, and sold for home and industrial heating purposes;
and
|
(2)
|
Coal
slurries, sometimes called coal slime, are the castoffs and debris from
the washing process. Coal slurries can be used as a fuel
with low thermal value, and are sold “as is” or mixed with “medium”
coal.
|
Annual
Production (Tons)
|
||||||||||||
Fiscal
Year
|
Washed
Coal *
|
Medium
Coal
|
Coal
Slurries
|
|||||||||
2006
|
98,574
|
10,124
|
20,044
|
|||||||||
2007
|
208,317
|
9,187
|
6,269
|
|||||||||
2008
|
297,120
|
11,740
|
11,442
|
|||||||||
2009 | 243,958 | 17,523 | 16.051 |
|
Annual
Production (Tons)
|
|||||||||||
Fiscal
Year
|
Metallurgical
Coke
|
Chemical
Coke
|
Total
|
|||||||||
2006
|
48,321
|
23,699
|
72,020
|
|||||||||
2007
|
88,364
|
61,800
|
150,164
|
|||||||||
2008
|
147,773
|
78,145
|
225,922
|
|||||||||
2009 | 143,092 | 11,550 | 154,648 |
Fiscal
Year
|
Annual
Production (Tons)
|
|||
2006
|
3,307
|
|||
2007
|
7,330
|
|||
2008
|
10,870
|
|||
2009 | 7,646 |
Coke
Sales
|
||||||||
Fiscal
Year
|
Annual
Sales *
(Tons)
|
Weighted
Average
Price
Per Ton
(USD)
|
||||||
2006
|
71,159
|
$
|
121
|
|||||
2007
|
152,049
|
$
|
159
|
|||||
2008
|
225,779
|
$
|
249
|
|||||
2009 | 154,631 | $ | 197 |
*
|
Includes
sales of metallurgical coke and chemical
coke.
|
Raw
Coal Sales
|
||||||||
Fiscal
Year
|
Annual
Sales *
(Tons)
|
Weighted
Average
Price
Per Ton
(USD)
|
||||||
2006
|
52,578
|
$
|
26
|
|||||
2007
|
44,626
|
$
|
42
|
|||||
2008
|
20,737
|
$
|
18
|
|||||
2009 | 29,480 | $ | 58 |
*
|
Includes
coal extracted from Baofeng mine as well as coal purchased by SinoCoking
as part of its coal trading activities, and includes raw coal and raw
coal/medium coal/coal slurry
mixtures.
|
Washed
Coal Sales
|
||||||
Fiscal
Year
|
Annual
Sales
(Tons)
|
Weighted
Average
Price
Per Ton
(USD)
|
||||
2006
|
6,645
|
$
|
64
|
|||
2007
|
45,734
|
$
|
64
|
|||
2008
|
1,860
|
$
|
86
|
|||
2009 | 55,360 | $ | 118 |
Coal
Tar Sales
|
||||||
Fiscal
Year
|
Annual
Sales
(Tons)
|
Weighted
Average
Price
Per Ton
(USD)
|
||||
2006
|
3,307
|
$
|
195
|
|||
2007
|
7,330
|
$
|
200
|
|||
2008
|
10,756
|
$
|
278
|
|||
2009 | 7,646 | $ | 153 |
·
|
Wuhan
Tieying Trading Co., Ltd. accounted for approximately 28.78% of total
sales;
|
·
|
Hunan
Loudi Zhongyuan Trading Co., Ltd. accounted for approximately 12.80% of
total sales;
|
·
|
Wuhan
Zhengtong Industry & Trading Co., Ltd. accounted for approximately
12.22% of total sales; and
|
·
|
Hengyang Guanxiang Material Co.,
Ltd. accounted for approximately 10.79% of total
sales.
|
Revenues
|
||||||||||||
Coke
Products
|
Coal
Products
|
Total
|
||||||||||
Revenues
|
||||||||||||
Three
Months Ended September 30, 2008
|
$ | 8,786,546 | $ | 181,384 | $ | 8,967,930 | ||||||
Three
Months Ended September 30, 2009
|
5,978,403 | 12,151,058 | 18,129,461 | |||||||||
Increase
(decrease) in US$
|
$ | (2,808,143 | ) | $ | 11,969,674 | $ | 9,161,531 | |||||
%
Increase (decrease) in US$
|
(31.96 | %) | 6599.08 | % | 102.16 | % | ||||||
Quantity
Sold (metric tons)
|
||||||||||||
Three
Months Ended September 30, 2008
|
41,210 | 2,427 | 43,637 | |||||||||
Three
Months Ended September 30, 2009
|
29,908 | 134,297 | 164,205 | |||||||||
Increase
(decrease)
|
(11,302) | 131,878 | 130,491 | |||||||||
%
Increase (decrease)
|
(27.42 | %) | 5433.79 | % | 299.04 | % |
Average
Sale Prices
|
Coke
|
Coal
Tar
|
Raw
Coal
|
Washed
Coal
|
||||||||||||
Three
Months Ended September 30, 2008
|
$ | 214 | $ | 192 | $ | 75 | $ | 86 | ||||||||
Three
Months Ended September 30, 2009
|
204 | 190 | 68 | 128 | ||||||||||||
Increase
(decrease) in US$
|
(14 | ) | (2 | ) | (7 | ) | 42 | |||||||||
%
Increase (decrease) in US$
|
(6.54 | %) | (1.04 | %) | (9.33 | %) | 48.84 | % |
Coke
Products
|
||||||||||||
Coke
|
Coal
Tar
|
Total
|
||||||||||
Revenues
|
||||||||||||
Three
Months Ended September 30, 2008
|
$ | 8,401,009 | $ | 385,537 | $ | 8,786,546 | ||||||
Three
Months Ended September 30, 2009
|
5,717,599 | 260,804 | 5,978,403 | |||||||||
Increase
(decrease) in US$
|
(2,683,410 | ) | (124,733 | ) | (2,808,143 | ) | ||||||
%
Increase (decrease) in US$
|
(31.94 | %) | (32.35 | %) | (31.96 | %) | ||||||
Quantity
Sold (metric tons)
|
||||||||||||
Three
Months Ended September 30, 2008
|
39,201 | 2,009 | 41,210 | |||||||||
Three
Months Ended September 30, 2009
|
28,511 | 1,397 | 29,908 | |||||||||
Increase
(decrease)
|
(10,690 | ) | (612 | ) | (11,302 | ) | ||||||
%
Increase (decrease)
|
(27.26 | %) | (30.46 | %) | (27.42 | %) |
Coal
Products
|
||||||||||||
Raw
Coal
|
Washed
Coal
|
Total
|
||||||||||
Revenues
|
||||||||||||
Three
Months Ended September 30, 2008
|
$ | 181,384 | $ | -- | $ | 181,384 | ||||||
Three
Months Ended September 30, 2009
|
5,122,129 | 7,028,929 | 12,151,058 | |||||||||
Increase
(decrease) in US$
|
4,940,745 | 7,028,449 | 11,969,674 | |||||||||
%
Increase (decrease) in US$
|
2,723.91 | % | -- | % | 6,599.08 | % | ||||||
Quantity
Sold (metric tons)
|
||||||||||||
Three
Months Ended March 31, 2008
|
2,427 | -- | 2,427 | |||||||||
Three
Months Ended March 31, 2009
|
78,700 | 55,597 | 134,297 | |||||||||
Increase
(decrease)
|
76,273 | 55,597 | 131,878 | |||||||||
%
Increase (decrease)
|
3,142.69 | % | -- | % | 5,433.79 | % |
Revenues
|
||||||||||||
Coke
Products
|
Coal
Products
|
Total
|
||||||||||
Revenues
|
||||||||||||
Fiscal
2009 (in US$)
|
$ | 31,706,265 | $ | 19,689,727 | $ | 51,395,992 | ||||||
Fiscal
2008 (in US$)
|
58,091,026 | 532,463 | $ | 58,623,489 | ||||||||
Increase
(decrease) in US$
|
$ | (26,384,761 | ) | $ | 19,157,264 | $ | (7,227,497 | ) | ||||
%
Increase (decrease) in US$
|
(45.42 | ) % | 3,597.86 | % | (12.33 | ) % | ||||||
Quantity
Sold (metric tons)
|
||||||||||||
Fiscal
2009
|
162,277.00 | 284,840.32 | 447,117.32 | |||||||||
Fiscal
2008
|
236,535.00 | 22,597.00 | 259,132.00 | |||||||||
Increase
(decrease)
|
(74258.00 | ) | 262,243.32 | 187,985.32 | ||||||||
%
Increase (decrease)
|
(31.39 | ) % | 1,161.52 | % | 72.54 | % |
Average
Sale Prices
|
||||||||||||||||
Coke
|
Coal
Tar
|
Raw
Coal
|
Washed
Coal
|
|||||||||||||
Fiscal
2009 (in US$)
|
$ | 197 | $ | 153 | $ | 58 | $ | 119 | ||||||||
Fiscal
2008 (in US$)
|
249 | 278 | 18 | 86 | ||||||||||||
Increase
(decrease) in US$
|
(52 | ) | (125 | ) | 40 | 33 | ||||||||||
%
Increase (decrease) in US$
|
(20.88 | )% | (44.96 | )% | 222.22 | % | 38.37 | % |
Coke
Products
|
||||||||||||
Coke
|
Coal
Tar
|
Total
|
||||||||||
Revenues
|
||||||||||||
Fiscal
2009 (in US$)
|
$ | 30,534,755 | $ | 1,171,510 | $ | 31,706,265 | ||||||
Fiscal
2008 (in US$)
|
55,103,692 | 2,987,334 | 58,091,026 | |||||||||
Increase
(decrease) in US$
|
(24,568,937 | ) | (1,815,824 | ) | (26,384,761 | ) | ||||||
%
Increase (decrease) in US$
|
(44.59 | %) | (60.78 | %) | (45.42 | %) | ||||||
Quantity
Sold (metric tons)
|
||||||||||||
Fiscal
2009
|
154,631 | 7,646 | 162,277 | |||||||||
Fiscal
2008
|
225,779 | 10,756 | 236,535 | |||||||||
Increase
(decrease)
|
(71,148 | ) | (3,110 | ) | (74,258 | ) | ||||||
%
Increase (decrease)
|
(31.51 | %) | (28.91 | %) | (31.39 | %) |
Coal
Products
|
||||||||||||
Raw
Coal
|
Washed
Coal
|
Total
|
||||||||||
Revenues
|
||||||||||||
Fiscal
2009 (in US$)
|
13,151,325 | 6,538,402 | 19,689,727 | |||||||||
Fiscal
2008 (in US$)
|
372,312 | 160,150 | 532,462 | |||||||||
Increase
(decrease) (in US$)
|
12,779,013 | 6,378,252 | 19,157,265 | |||||||||
%
Increase (decrease) (in US$)
|
3,432.34 | % | 3,982.67 | % | 3,597.87 | % | ||||||
Quantity
Sold (metric tons)
|
||||||||||||
Fiscal
2009
|
229,480 | 55,360 | 284,840 | |||||||||
Fiscal
2008
|
20,737 | 1,860 | 22,597 | |||||||||
Increase
(decrease)
|
208,743 | 53,500 | 262,243 | |||||||||
%
Increase (decrease)
|
1,006.62 | % | 2,876.37 | % | 1,160.52 | % |
Revenues
|
||||||||||||
Coke
Products
|
Coal
Products
|
Total
|
||||||||||
Revenues
|
||||||||||||
Fiscal
2008 (in US$)
|
$ | 58,091,026 | $ | 532,463 | $ | 58,623,489 | ||||||
Fiscal
2007 (in US$)
|
25,294,851 | 4,783,850 | 30,078,701 | |||||||||
Increase
(decrease) in US$
|
32,796,175 | (4,251,388 | ) | $ | 28,544,788 | |||||||
%
Increase (decrease) in US$
|
129.66 | % | (88.87 | %) | 94.90 | % | ||||||
Quantity
Sold (metric tons)
|
||||||||||||
Fiscal
2008
|
236,535 | 22,597 | 259,132 | |||||||||
Fiscal
2007
|
159,379 | 90,370 | 249,749 | |||||||||
Increase
(decrease)
|
77,156 | (67,773 | ) | 9,383 | ||||||||
%
Increase (decrease)
|
48.41 | % | (75.00 | %) | 3.76 | % |
Average
Sale Prices
|
||||||||||||||||
Coke
|
Coal
Tar
|
Raw
Coal
|
Washed
Coal
|
|||||||||||||
Fiscal
2008 (in US$)
|
$ | 244 | $ | 278 | $ | 18 | $ | 86 | ||||||||
Fiscal
2007(in US$)
|
157 | 200 | 42 | 64 | ||||||||||||
Increase
(decrease) in US$
|
87 | 78 | (24 | ) | 22 | |||||||||||
%
Increase (decrease) in US$
|
55.40 | % | 39.00 | % | (57.14 | %) | 34.38 | % |
Coke
Products
|
||||||||||||
Coke
|
Coal
Tar
|
Total
|
||||||||||
Revenues
|
||||||||||||
Fiscal
2008 (in US$)
|
$ | 55,103,692 | $ | 2,987,334 | $ | 58,091,026 | ||||||
Fiscal
2007 (in US$)
|
23,831,668 | 1,463,183 | 25,294,851 | |||||||||
Increase
(decrease) in US$
|
31,272,024 | 1,524,151 | 32,796,175 | |||||||||
%
Increase (decrease) in US$
|
131.22 | % | 104.17 | % | 129.66 | % | ||||||
Quantity
Sold (metric tons)
|
||||||||||||
Fiscal
2008
|
225,779 | 10,756 | 236,535 | |||||||||
Fiscal
2007
|
152,049 | 7,330 | 159,379 | |||||||||
Increase
(decrease)
|
73,730 | 3,426 | 77,156 | |||||||||
%
Increase (decrease)
|
48.49 | % | 46.74 | % | 48.41 | % |
Coal
Products
|
||||||||||||
Raw
Coal
|
Washed
Coal
|
Total
|
||||||||||
Revenues
|
||||||||||||
Fiscal
2008 (in US$)
|
$ | 372,312 | $ | 160,150 | $ | 532,462 | ||||||
Fiscal
2007 (in US$)
|
1,877,489 | 2,906,361 | 4,783,850 | |||||||||
Increase
(decrease) in US$
|
$ | (1,505,177 | ) | $ | (2,746,211 | ) | $ | (4,251,388 | ) | |||
%
Increase (decrease) in US$
|
(80.17 | %) | (94.49 | %) | (88.87 | %) | ||||||
Quantity
Sold (metric tons)
|
||||||||||||
Fiscal
2008
|
20,737 | 1,860 | 22,597 | |||||||||
Fiscal
2007
|
44,636 | 45,734 | 90,370 | |||||||||
Increase
(decrease)
|
(23,899 | ) | (43,874 | ) | (67,773 | ) | ||||||
%
Increase (decrease)
|
(53.54 | %) | (95.93 | %) | (75.00 | %) |
Pre-Financing(1)
|
Post-Financing(2)
|
|||||||
Investors
in the Financing
|
- | 20.0 | % | |||||
Ableauctions
Shareholders(3)
|
3.0 | % | 2.4 | % | ||||
Former
SinoCoking Shareholders (4)
|
97 | % | 77.60 | % | ||||
100.00 | % | 100.00 | % |
|
(1)
|
Percentage
of outstanding shares of Ableauctions held by shareholders after giving
effect to the Acquisition, but excluding the effect of any
financing.
|
|
(2)
|
Percentage
of outstanding shares of Ableauctions held by shareholders after giving
effect to both the Acquisition and a hypothetical financing
involving the issuance of shares of common stock constituting
20% of the total issued and outstanding shares
post-financing.
|
|
(3)
|
Holders
of all Ableauctions shares outstanding after giving effect to the
Acquisition. These are the holders of 100% of the issued and
outstanding shares of Ableauctions common
stock of prior to the
Acquisition.
|
|
(4)
|
Holders
of shares of SinoCoking, who agreed to transfer their SinoCoking shares to
Ableauctions in exchange for shares of Ableauctions under the Share
Exchange Agreement.
|
Name
|
Age
|
Position
|
|||
Abdul
Ladha
|
47
|
President,
Chief Executive Officer and Director
|
|||
Barrett
E.G. Sleeman
|
68
|
Director
|
|||
Dr.
David Vogt
|
52
|
Director
|
|||
Michael
Boyling
|
52
|
Director
|
·
|
Any
bankruptcy petition filed by or against any business of which a director
or executive officer was a general partner or executive officer either at
the time of the bankruptcy or within two years prior to that
time;
|
·
|
Any
conviction in a criminal proceeding or being subject to a pending criminal
proceeding (excluding traffic violations and other minor
offenses);
|
·
|
Being
subject to any order, judgment or decree not subsequently reversed,
suspended or vacated, of any court of competent jurisdiction, permanently
or temporarily enjoining, barring, suspending or otherwise limiting his
involvement in any type of business, securities or banking activities;
and
|
·
|
Being
found by a court of competent jurisdiction (in a civil action), the
Commission or the Commodity Futures Trading Commission to have violated a
federal or state securities or commodities law, and the judgment has not
been reversed, suspended or
vacated.
|
Summary
Compensation Table
|
||||||||||||||||||||||||
Name
and principal position
|
Year(1)
|
Salary
($)
|
Bonus
or Commissions
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan Compensation
($)
|
Nonqualified
Deferred Compensation Earnings
($)
|
All
Other
Compensation(2)
($)
|
Total
($)
|
|||||||||||||||
Abdul
Ladha
President
and CEO
|
2008
|
156,000
|
0
|
0
|
0
|
0
|
0
|
0
|
156,000
|
|||||||||||||||
Abdul
Ladha
President
and CEO
|
2007
|
156,000
|
0
|
0
|
0
|
0
|
0
|
0
|
156,000
|
·
|
base
salary;
|
·
|
bonuses;
and
|
·
|
awards
of options to purchase common stock from our 1999 Stock Option
Plan.
|
OUTSTANDING
EQUITY AWARDS AT FISCAL YEAR-END
|
||||||||||||||||||||||||||||||||
OPTION
AWARDS
|
STOCK
AWARDS
|
|||||||||||||||||||||||||||||||
Name
|
Number
of securities underlying unexercised options (#)
Exercisable
|
Number
of securities underlying unexercised options (#)
Unexercis-able
|
Equity
Incentive Plan Awards: Number of Securities underlying unexercised
unearned options (#)
|
Option
exercise price ($)
|
Option
expiration date
|
Number
of shares or units of stock that have not vested (#)
|
Market
value of shares or units of stock that have not vested ($)
|
Equity
incentive plan awards: number of unearned shares, units or other rights
that have not vested (#)
|
Equity
incentive plan awards: Market or payout value of unearned shares, units or
other rights that have not vested (#)
|
|||||||||||||||||||||||
Abdul
Ladha
|
121,186
|
0
|
0
|
$
|
4.80
|
11/16/2014
|
0
|
0
|
0
|
0
|
Name
|
Age
|
Position
|
|||
Jianhua
Lv
|
41
|
President,
Chief Executive Officer and Chairman of the Board of
Directors
|
|||
Liuchang
Yang
|
54
|
Vice-President,
Secretary and Director
|
|||
Zan
(“Sam”) Wu
|
32
|
Chief
Financial Officer
|
|||
Hui
Zheng
|
37
|
Vice
President of Operations and Director
|
|||
Hui
Huang
|
42
|
Independent
Director
|
|||
Yushan
Jiang
|
55
|
Independent
Director
|
|||
Jin
Yao
|
61
|
Independent
Director
|
·
|
Any
bankruptcy petition filed by or against any business of which a director
or executive officer was a general partner or executive officer either at
the time of the bankruptcy or within two years prior to that
time;
|
·
|
Any
conviction in a criminal proceeding or being subject to a pending criminal
proceeding (excluding traffic violations and other minor
offenses);
|
·
|
Being
subject to any order, judgment or decree not subsequently reversed,
suspended or vacated, of any court of competent jurisdiction, permanently
or temporarily enjoining, barring, suspending or otherwise limiting his
involvement in any type of business, securities or banking activities;
and
|
·
|
Being
found by a court of competent jurisdiction (in a civil action), the
Commission or the Commodity Futures Trading Commission to have violated a
federal or state securities or commodities law, and the judgment has not
been reversed, suspended or
vacated.
|
Summary
Compensation Table
|
|||||||||||||||||||||||||
Salary
|
Bonus
or Commissions
|
Stock
Awards
|
Option
Awards
|
Non-Equity
Incentive Plan Compensation
|
Nonqualified
Deferred Compensation Earnings
|
All Other Compensation
|
Total
|
||||||||||||||||||
Name and principal position |
Year(1)
|
($)(2)
|
($)
|
($)
|
($)
|
($)
|
|
($)
|
($)
|
($) | |||||||||||||||
|
|||||||||||||||||||||||||
Jianhua
Lv
|
2009
|
$ | 8,357 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 8,357 | ||||||||||||||
President and CEO |
2008
|
$ | 8,230 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 8,230 | ||||||||||||||
2007
|
$ | 7,663 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 7,663 | |||||||||||||||
Jiangong
Fan
|
2009
|
$ | 8,015 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 8,015 | ||||||||||||||
Chief
Accountant
|
2008
|
$ | 7,407 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 7,407 | ||||||||||||||
2007
|
$ | 6,897 | 0 | 0 | 0 | 0 | 0 | 0 | $ | 6,897 |
(1)
|
For
SinoCoking’s fiscal year, which is the twelve month period ending June
30th of the year
indicated above.
|
(2)
|
Translated
from Chinese RMB to U.S Dollars using an exchange rate of 6.82 RMB to US $1.00 for 2009 , 7.29 RMB to US $1.00
for 2008, and 7.29 RMB to US $1.00 for
2007.
|
Name
and Address(1)
|
Amount
and Nature of Beneficial Ownership of Securities
|
Percent
of Class(2)
|
||||||
Abdul
Ladha, Director and Executive Officer
|
3,638,108
|
(3)
|
40.5
|
%
|
||||
Barrett
Sleeman, Director
|
37,500
|
(4)
|
*
|
|||||
Dr.
David Vogt, Director
|
20,833
|
(4)
|
*
|
|||||
Michael
Boyling
|
37,500
|
(4)
|
*
|
|||||
Hanifa
Ladha(5)
|
4,842,129
|
(6)
|
53.9
|
%
|
||||
All
current directors and executive officers as a group
(4
persons)
|
4,931,620
|
40.5
|
%
|
(1)
|
The
address of each of our officers and directors is c/o Ableauctions.com,
Inc., Suite 454 - 4111 Hastings Street, Burnaby, British
Columbia, Canada V5C
6T7 .
|
(2)
|
Based
on 8,114,197 shares outstanding as of November 16,
2009. Beneficial ownership is determined under the rules of the
Securities and Exchange Commission. The number of shares shown as
beneficially owned in the tables below are calculated pursuant to Rule
13d-3(d)(1) of the Securities Exchange Act of 1934. Under Rule
13d-3(d)(1), shares not outstanding that are subject to options, warrants,
rights or conversion privileges exercisable within 60 days are deemed
outstanding for the purpose of calculating the number and percentage owned
by such person, but not deemed outstanding for the purpose of calculating
the percentage owned by each other person listed. Except in cases where
community property laws apply or as indicated in the footnotes to this
table, we believe that each stockholder identified in the table possesses
sole voting and investment power over all of the shares of common
stock.
|
(3)
|
This
number includes 2,526,889 shares of common stock owned by Mr. Ladha and
250,573 shares of common stock owned by the Ladha (1999) Family
Trust. Mr. Ladha is a beneficiary of the Ladha (1999) Family
Trust. Hamilton Trust Company Limited is the trustee of the
Ladha (1999) Family Trust. This number also includes (i) a
warrant for the purchase of 739,460 shares of common stock and (ii) an
option for the purchase of 121,186 shares of common stock. The
warrant has an exercise price of $2.40 and will expire on April 9, 2017
and the option has an exercise price of $4.80 and will expire on November
16, 2014. This number does not include 1,204,021 shares of
common stock issued to Mr. Ladha’s spouse. Mr. Ladha disclaims
ownership of these shares.
|
(4)
|
Includes
an option for the purchase of 16,667 shares of common stock with an
exercise price of $1.80 and an expiration date of October 15, 2012 and an
option for the purchase of 20,833 shares of common stock with an exercise
price of $4.80 and an expiration date of November 16,
2014. Hanifa Ladha is the spouse of Abdul Ladha. Ms.
Ladha’s address is Suite
454 - 4111 Hastings Street, Burnaby, British Columbia, Canada V5C
6T7 This number includes the common stock,
including the common stock that may be acquired by the exercise of options
and warrants, owned by Abdul Ladha, Ms. Ladha’s spouse, as well as
1,204,021 shares of common stock owned directly by Ms. Ladha.
|
·
|
We
may seek to sell the Series A common stock to an unrelated third party
with experience in developing commercial
properties;
|
·
|
We
may ask Bullion to repurchase the Series A common stock from
us. Since this would be a related party transaction, we would
appoint one of our independent board members to negotiate the terms on
behalf of our shareholders;
|
·
|
We
may keep the Series A common stock, complete and sell the development and
distribute the proceeds to our shareholders;
or
|
·
|
We
and Bullion may sell the property owned by Surrey Central City Holdings
Ltd. and distribute our portion of the proceeds to our
shareholders.
|
Proposed
Reverse
Split
Ratio
|
Percentage
Reduction
|
Approximate
Shares
of
Common Stock
to
be Outstanding
After
the Reverse Split (1)
|
||||||
1-for-20
reverse split
|
95.0
|
%
|
405,710
|
|||||
1-for-50
reverse split
|
98.0
|
%
|
162,284
|
Number
of
Shares
Outstanding
|
Number
of Shares
Authorized
|
||||
8,114,197
|
100,000,000
|
||||
Reverse
Stock Split Ratio
|
Number
of
Shares
Outstanding
|
Number
of Shares
Authorized
and
Reserved
for Issuance
|
||
1-for-20
|
405,710
|
99,594,290
|
||
1-for-50
|
162,284
|
99,837,716
|
2007
|
||||||||
Quarter
Ended
|
High
|
Low
|
||||||
March
31
|
$
|
2.28
|
$
|
2.16
|
||||
June
30
|
$
|
2.28
|
$
|
2.04
|
||||
September
30
|
$
|
2.52
|
$
|
2.40
|
||||
December
31
|
$
|
1.80
|
$
|
1.56
|
2008
|
||||||||
Quarter
Ended
|
High
|
Low
|
||||||
March
31
|
$
|
1.80
|
$
|
1.56
|
||||
June
30
|
$
|
0.96
|
$
|
0.96
|
||||
September
30
|
$
|
0.72
|
$
|
0.48
|
||||
December
31
|
$
|
0.36
|
$
|
0.24
|
2009
|
||||||||
Quarter
Ended
|
High
|
Low
|
||||||
March
31
|
$
|
0.45
|
$
|
0.17
|
||||
June
30
|
$
|
0.81
|
$
|
0.21
|
||||
September
30
|
$
|
0. 94
|
$
|
0.42
|
||||
December 31, 2009 (through November 16 , 2009) | $ | 0.79 | $ | 0.42 |
(a)
|
if
any individual director, officer or substantial shareholder of the listed
company has a 5% or greater interest (or such persons collectively have a
10% or greater interest), directly or indirectly, in the company or assets
to be acquired or in the consideration to be paid in the transaction and
the present or potential issuance of common stock, or securities
convertible into common stock, could result in an increase in outstanding
common shares of 5% or more; or
|
(b)
|
where
the present or potential issuance of common stock, or securities
convertible into common stock, could result in an increase in outstanding
common shares of 20% or more.
|
Pre-Financing(1)
|
Post-Financing(2)
|
|||||||
Investors
in the Financing
|
- | 20.0 | % | |||||
Ableauctions
Shareholders(3)
|
3.0 | % | 2.40 | % | ||||
Former
SinoCoking Shareholders (4)
|
97 | % | 77.60 | % | ||||
100.00 | % | 100.00 | % |
|
(1)
|
Percentage
of outstanding shares of Ableauctions held by shareholders after giving
effect to the Acquisition, but excluding the effect of any
financing.
|
|
(2)
|
Percentage
of outstanding shares of Ableauctions held by shareholders after giving
effect to both the Acquisition, and the effect of a hypothetical financing
involving issuance of shares of common stock constituting 20% of the total
issued and outstanding shares
post-financing.
|
|
(3)
|
Holders
of Ableauctions shares prior to the Acquisition and the
Financing.
|
|
(4)
|
Holders
of shares of SinoCoking, who agreed to transfer their SinoCoking shares to
Ableauctions in exchange for shares of Ableauctions under the Share
Exchange Agreement.
|
|
·
|
minimum,
relevant employment experience;
|
|
·
|
familiarity
with generally accepted accounting principles and the preparation of
financial statements;
|
|
·
|
post-secondary
education or professional license;
|
|
·
|
previous
experience as a board member of an operating company;
and
|
|
·
|
the
ability to commit the number of hours per year necessary to discharge his
or her duty as a member of the board of
directors.
|
|
REPORT
OF THE AUDIT COMMITTEE
|
December
31,
|
|||||||||
2008
|
2007
|
||||||||
(i)
|
Audit Fees
|
$ | 67,255 | $ | 45,525 | ||||
(ii)
|
Audit Related Fees
|
$ | $ | ||||||
(iii)
|
Tax Fees
|
$ | -- | $ | -- | ||||
(iv)
|
All Other Fees
|
$ | 49,755 | $ | 24,500 |
Attachment
A
|
Share
Exchange Agreement dated as of July 17, 2009, as
amended November 20, 2009
|
Attachment
B
|
Ableauctions
audited financial statements for the years ended December 31, 2008 and
2007, and the unaudited financial statements for the three and nine months ended September 30, 2009
|
Attachment
C
|
Top
Favour (SinoCoking) audited financial statements for the years ended June
30, 2007, 2008 and 2009 , and the unaudited
financial statements for the three -month
periods ended September 30, 2009 and
2008
|
Attachment D
|
Form
of Amendments to Articles of
Incorporation
|
1.
|
Approval
of a plan of share exchange in the form of a Share Exchange Agreement,
under which we will acquire SinoCoking by issuing up to 13.2 million
shares of our common stock (constituting 97% of the total shares expected
to be outstanding post-acquisition) to the shareholders of Top Favour
Limited, a British Virgin Islands corporation and parent holding company
of Pingdingshan Hongyuan Energy Science and Technology Development Co.,
Ltd., which controls Henan Province Pingdingshan Hongli Coal & Coking
Co., Ltd. and its subsidiaries (collectively “SinoCoking”).
FOR ¨ AGAINST ¨ ABSTAIN ¨
|
|
|
2.
|
Approval
of the terms of a plan of liquidation whereby the pre-acquisition
business, assets and liabilities of Ableauctions.com, Inc. will be placed
into a liquidating trust or other entity for the benefit of the
Ableauctions.com, Inc. shareholders, as a condition to the closing of the
acquisition.
FOR ¨ AGAINST ¨ ABSTAIN ¨
|
|
3.
|
Approval
of amendments to our Articles of Incorporation to effect a reverse stock
split within a range of 1-for-20 to 1-for-50 as determined by the board of
directors.
FOR ¨ AGAINST ¨ ABSTAIN ¨
|
|
4.
|
Approval
of a change of our name from “Ableauctions.com, Inc.” to “SinoCoking Coal
& Coke Chemical Industries Inc.”
FOR ¨ AGAINST ¨ ABSTAIN ¨
|
|
5.
|
Approval
in connection with a debt or equity financing, of the sale, issuance or
potential issuance of our common stock which may equal or exceed 20% or
more of our outstanding stock immediately after giving effect to the
foregoing share exchange.
FOR ¨ AGAINST ¨ ABSTAIN ¨
|
6.
|
Election
of the following persons to serve as our
directors: (i) Abdul Ladha, (ii) Barrett
E.G. Sleeman, (iii) Dr. David Vogt, (iv) Michael
Boyling.
FOR
all Nominees ¨ WITHHOLD
for all Nominees ¨
If
you do not wish your shares voted FOR a nominee, draw a line through that
person’s name above.
|
|
7.
|
Ratification
of the appointment of Cinnamon Jang Willoughby & Company, Chartered
Accountants as our independent auditors for the fiscal year
ending December 31, 2009.
FOR ¨ AGAINST ¨ ABSTAIN ¨
|
Dated:
|
|||
Signature
|
PLEASE
COMPLETE, SIGN, DATE AND RETURN THE PROXY CARD PROMPTLY USING THE ENCLOSED
ENVELOPE.
|
Signature,
if held by joint owners
|
|
(b)
|
Non-U.S. Person Under
Regulation S. The Top Favour
Shareholder:
|
|
a.
|
the
execution, delivery and performance of this
Agreement;
|
|
b.
|
the
Acquisition and the terms thereof;
|
|
c.
|
adoption
of bylaws in the form agreed by the
parties;
|
|
d.
|
fixing
the number of authorized directors on the board of directors at seven
(7);
|
|
e.
|
the
appointment of Jianhua Lv as Chairman of the board of directors to serve
on Ableauctions board of directors, effective on the Closing Date, and the
appointment of designees of Mr. Lv as additional directors to serve on
Ableauctions’ board of directors on the date the resignation of
Ableauctions’ current directors except Abdul Ladha becomes effective;
and
|
|
f.
|
the
appointment of the following persons as officers of Ableauctions,
effective on the Closing Date, with the titles set forth opposite his name
(the “Top Favour Officers”):
|
Name
|
Address,
Telephone, and Facsimile Number for Notice:
|
Signature:
|
Abdul
Ladha
Hanifa
Ladha
|
1963
Lougheed Highway, Coquitlam
Suite
200
British
Columbia, Canada V3K 3T8
Tel:
(604) 521-3369
Fax:
(604) 521-4911
1963
Lougheed Highway, Coquitlam
Suite
200
British
Columbia, Canada V3K 3T8
Tel:
(604) 521-3369
Fax:
(604) 521-4911
|
Print
SSN or Taxpayer ID of Top Favour Shareholder (if U.S. entity or
person):
|
Print
Name of Top Favour Shareholder:
|
Shareholder
is a(n):
____
individual
____
corporation (an officer must sign)
____
partnership (all general partners must sign)
____
trust
____
limited liability company
|
Signature:
(Please
sign here)
|
State
or country of Shareholder’s Organization
(if
entity):
|
|
State
of Shareholder’s Residence
(if U.S. person):
|
|
Print
name and title of Signing Person:
(if
signatory is a corporation, partnership or other similar
entity)
Name:
Title:
|
|
Address
of Shareholder:
Facsimile
No.:
|
____
|
an
“Accredited Investor” under Regulation D of the Securities Act (see
Section 3.4 and Annex II of this Agreement);
or
|
____
|
a
Non-U.S. Person, that hereby confirms that the representations and
warranties in Section 3.4(b) of this Agreement are true and correct as to
such Top Favour Shareholder, and hereby accepts and agrees to comply with
the covenants in Section 3.4(b).
|
(I)
Name
of
Top
Favour Shareholders
|
(II)
Top
Favour Equity
Interests
Transferred to Ableauctions
|
(III)
Percentage
of Ableauctions
Common
Shares (on a fully-diluted basis) to be
Held
by
Top
Favour Shareholders after Closing
|
Honour
Express Limited, a BVI Company
|
5,103
|
49.499%
|
Liuchang
Yang
|
438
|
4.249%
|
Ruiyun
Li
|
696
|
6.751%
|
Shusen
Feng
|
155
|
1.499%
|
Chang
Zhaozhen
|
155
|
1.499%
|
Zhao
Qun
|
103
|
1.000%
|
Wu
Dongfang
|
20
|
0.196%
|
Liu
Yongchun
|
10
|
0.098%
|
Liang
Xiao
|
20
|
0.196%
|
Li
Ping
|
392
|
3.802%
|
Wang
Shuo
|
402
|
3.900%
|
Xu
Binzhi
|
461
|
4.468%
|
Wang
Yeming
|
495
|
4.802%
|
Portswealth
Holdings Ltd.
|
485
|
4.704%
|
Cawston
Enterprises Ltd.
|
494
|
4.802%
|
Suzhou
Capital Advisors, LLC d/b/a Morgan Cate Capital
|
261
|
2.528%
|
Causeway
Bay Capital, LLC
|
310
|
3.007%
|
Total
|
10,000
|
97%
|
Category
A
|
The
undersigned is an individual (not a partnership, corporation, etc.) whose
individual net worth, or joint net worth with his or her spouse, presently
exceeds $1,000,000.
|
Category
B
|
The
undersigned is an individual (not a partnership, corporation, etc.) who
had an income in excess of $200,000 in each of the two most recent years,
or joint income with his or her spouse in excess of $300,000 in each of
those years (in each case including foreign income, tax exempt income and
full amount of capital gains and losses but excluding any income of other
family members and any unrealized capital appreciation) and has a
reasonable expectation of reaching the same income level in the current
year.
|
Category
C
|
The
undersigned is a director or executive officer of Ableauctions which is
issuing and selling the securities.
|
Category
D
|
The
undersigned is a bank; a savings and loan association; insurance company;
registered investment company; registered business development company;
licensed small business investment company (“SBIC”); or employee benefit
plan within the meaning of Title 1 of ERISA and (a) the investment
decision is made by a plan fiduciary which is either a bank, savings and
loan association, insurance company or registered investment advisor, or
(b) the plan has total assets in excess of $5,000,000 or (c) is a self
directed plan with investment decisions made solely by persons that are
accredited investors.
|
Category
E
|
The
undersigned is a private business development company as defined in
section 202(a)(22) of the Investment Advisors Act of
1940.
|
Category
F
|
The
undersigned is either a corporation, partnership, Massachusetts business
trust, or non-profit organization within the meaning of Section 501(c)(3)
of the Internal Revenue Code, in each case not formed for the specific
purpose of acquiring the Securities and with total assets in excess of
$5,000,000.
|
Category
G
|
The
undersigned is a trust with total assets in excess of $5,000,000, not
formed for the specific purpose of acquiring the Securities, where the
purchase is directed by a “sophisticated investor“ as defined in
Regulation 506(b)(2)(ii) under the Act.
|
Category
H
|
The
undersigned is an entity (other than a trust) in which all of the equity
owners are “accredited investors” within one or more of the above
categories. If relying upon this Category alone, each equity owner must
complete a separate copy of this
Agreement.
|
Schedule
2.3
|
SinoCoking
Subsidiaries
|
||
Schedule
2.11
|
SinoCoking
Contracts
|
||
Schedule
2.12
|
Material
Changes
|
||
Schedule
2.15
|
Certain
Fees
|
||
Schedule
4.3
|
Ableauctions
Conflicts
|
||
Schedule
4.4
|
Required
Approvals of Ableauctions
|
||
Schedule
4.6
|
Capitalization
of Ableauctions
|
||
Schedule
4.8
|
Material
Changes
|
||
Schedule
4.13
|
Real
Property of Ableauctions
|
||
Schedule
4.20
|
Listing
and Maintenance Requirements
|
||
Schedule
4.26
|
Accountants
|
SEPT
30 2009
|
DEC
31 2008
|
|||||||
ASSETS
|
||||||||
Current
|
||||||||
Cash
and cash equivalents
|
$ | - | $ | 223,592 | ||||
Accounts
receivable – trade, net of allowance
|
437,768 | 545,740 | ||||||
Employee
receivable
|
342,266 | 248,072 | ||||||
Mortgages
and loans receivable
|
1,907,229 | 2,294,745 | ||||||
Inventory
|
239,247 | 666,138 | ||||||
Prepaid
expenses
|
49,823 | 63,841 | ||||||
2,976,333 | 4,042,128 | |||||||
Deposits
|
363,663 | 320,558 | ||||||
Property
and Equipment
|
95,127 | 118,712 | ||||||
Property
Held for Sale
|
2,429,255 | 2,193,475 | ||||||
Property
Held for Development
|
17,157,004 | 8,520,055 | ||||||
Investment
in Joint Venture
|
1,390,871 | 1,223,728 | ||||||
Investment
in Surrey City Central
|
1,877,085 | 1,671,638 | ||||||
$ | 26,289,338 | $ | 18,090,294 | |||||
LIABILITIES
|
||||||||
Current
|
||||||||
Bank
indebtedness
|
$ | 4,743 | $ | - | ||||
Accounts
payable and accrued liabilities
|
220,683 | 519,043 | ||||||
Due
to related parties
|
105,028 | 1,363,765 | ||||||
Bank
loan
|
15,200,082 | 6,367,756 | ||||||
15,530,536 | 8,250,564 | |||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Capital
Stock
|
||||||||
Authorized:
|
||||||||
100,000,000
common shares with a par value of $0.001
|
||||||||
Issued
and outstanding:
|
||||||||
8,114,197
common shares at September 30, 2009
|
||||||||
5,906,957
common shares at December 31, 2008
|
8,114 | 5,907 | ||||||
Additional
paid-in capital
|
38,891,314 | 37,903,221 | ||||||
Deficit
|
(29,277,878) | (28,152,681) | ||||||
Accumulated
Other Comprehensive Income
|
1,137,252 | 83,283 | ||||||
Treasury
Stock, at cost
|
- | - | ||||||
10,758,802 | 9,839,730 | |||||||
$ | 26,289,338 | $ | 18,090,294 |
ABLEAUCTIONS.COM,
INC.
|
||||||||||||||||
CONSOLIDATED
STATEMENT OF OPERATIONS
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
3
MONTHS ENDED
|
9
MONTHS ENDED
|
|||||||||||||||
30-Sep
|
30-Sep
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
Revenues
|
||||||||||||||||
Sales
|
$ | 244,430 | $ | 604,486 | $ | 1,436,564 | $ | 2,252,233 | ||||||||
Cost
Of Revenues
|
413,993 | 845,723 | 1,179,102 | 1,846,805 | ||||||||||||
Gross
Profit
|
(169,563 | ) | (241,237 | ) | 257,462 | 405,428 | ||||||||||
Investment
Income
|
84,762 | 81,550 | 220,583 | 155,253 | ||||||||||||
(84,801 | ) | (159,687 | ) | 478,045 | 560,681 | |||||||||||
Expenses
|
||||||||||||||||
Operating
expenses
|
523,434 | 655,955 | 1,504,284 | 1,869,516 | ||||||||||||
Depreciation
and amortization
|
23,493 | 26,316 | 62,084 | 115,375 | ||||||||||||
546,927 | 682,271 | 1,566,368 | 1,984,891 | |||||||||||||
(Loss)
Income from Operations
|
(631,728 | ) | (841,958 | ) | (1,088,323 | ) | (1,424,210 | ) | ||||||||
Other
Items
|
||||||||||||||||
Share
of net income (loss) of joint venture
|
||||||||||||||||
435 | (9,025 | ) | (5,380 | ) | (16,588 | ) | ||||||||||
Settlement
of legal claim
|
- | - | - | (65,035 | ) | |||||||||||
Gain
on Sale of Asset
|
- | 3,423 | ||||||||||||||
Impairment
of asset
|
(321,612 | ) | (321,612 | ) | ||||||||||||
Foreign
exchange gain (loss)
|
(34,861 | ) | (11,383 | ) | (34,917 | ) | (7,735 | ) | ||||||||
(34,426 | ) | (342,020 | ) | (36,874 | ) | (410,970 | ) | |||||||||
Income
(Loss) For The Period
|
$ | (666,154 | ) | $ | (1,183,978 | ) | $ | (1,125,197 | ) | $ | (1,835,180 | ) | ||||
Basic
(loss) Earnings per Share
|
$ | (0.09 | ) | $ | (0.24 | ) | $ | (0.18 | ) | $ | (0.37 | ) | ||||
Diluted
(loss) Earnings per Share
|
$ | (0.09 | ) | $ | (0.24 | ) | $ | (0.18 | ) | $ | (0.37 | ) | ||||
Weighted
Average Number Of Shares Outstanding:
|
||||||||||||||||
Basic
|
7,373,261 | 4,906,365 | 6,319,857 | 4,975,963 | ||||||||||||
Diluted
|
7,373,261 | 4,906,365 | 6,319,857 | 4,975,963 |
ABLEAUCTIONS.COM,
INC.
|
||||||||||||||||
CONSOLIDATED
STATEMENT OF COMPREHENSIVE INCOME
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
3
MONTHS ENDED
|
9
MONTHS ENDED
|
|||||||||||||||
30-Sep
|
30-Sep
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(Loss)
Income for the Period
|
$ | (666,154 | ) | $ | (1,183,978 | ) | $ | (1,125,197 | ) | $ | (1,835,180 | ) | ||||
Other Comprehensive (Loss)
Income, net of tax
|
||||||||||||||||
Foreign
currency translation adjustments
|
709,452 | (613,602 | ) | 1,053,969 | (944,587 | ) | ||||||||||
Consolidated
Comprehensive (Loss) Income
|
$ | 43,298 | $ | (1,797,580 | ) | $ | (71,228 | ) | $ | (2,779,767 | ) | |||||
Basic
Comprehensive (Loss) Income per Share
|
$ | 0.01 | $ | (0.37 | ) | $ | (0.01 | ) | $ | (0.56 | ) | |||||
Diluted
Comprehensive (Loss) Income per Share
|
$ | 0.01 | $ | (0.37 | ) | $ | (0.01 | ) | $ | (0.56 | ) |
ABLEAUCTIONS.COM,
INC.
|
||||||||
CONSOLIDATED
STATEMENT OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
9
MONTHS ENDED SEPTEMBER 30
|
||||||||
2009
|
2008
|
|||||||
Cash
Flows From Operating Activities
|
||||||||
Income
(Loss) for the period from continuing operations
|
$ | (1,125,197 | ) | $ | (1,835,180 | ) | ||
Non-cash
items included in net Income:
|
||||||||
Depreciation
and amortization
|
62,084 | 115,375 | ||||||
Stock
based compensation
|
- | 20,625 | ||||||
Gain
on sales of asset
|
(3,423 | ) | - | |||||
Inventory
write down
|
200,000 | |||||||
Impairment
of asset
|
321,612 | |||||||
Joint
Venture (Income) loss
|
5,380 | 16,588 | ||||||
Changes
in operating working capital items:
|
||||||||
(Increase)
Decrease in accounts receivable
|
146,952 | 319,050 | ||||||
(Increase)
Decrease in inventory
|
230,731 | 231,326 | ||||||
(Increase)
Decrease in prepaid expenses
|
14,018 | (15,671 | ) | |||||
(Increase)
Decrease in employee receivable
|
(94,194 | ) | (56,048 | ) | ||||
Increase
(Decrease) in accounts payable and accrued
liabilities
|
||||||||
(305,479 | ) | (227,315 | ) | |||||
Increase
(Decrease) in deferred revenue
|
- | (8,450 | ) | |||||
Net
cash (used in) from operating activities
|
(869,128 | ) | (1,118,088 | ) | ||||
Cash
Flows From Investing Activities
|
||||||||
Purchase
(sale) of property and equipment, net
|
2,599 | (27,654 | ) | |||||
Purchase
of property held for development
|
(6,596,347 | ) | (3,423,850 | ) | ||||
Loan
advances
|
(100,000 | ) | (2,200,644 | ) | ||||
Loan
repayment
|
735,071 | 390,960 | ||||||
Investment
in joint venture
|
(4,670 | ) | ||||||
Investment
in surrey city central
|
(205,447 | ) | - | |||||
Other
receivables
|
- | 215,067 | ||||||
Deposits
|
- | (4,000 | ) | |||||
Net
cash from (used in) Investing Activities
|
(6,168,794 | ) | (5,050,121 | ) | ||||
Cash
Flows From Financing Activities
|
||||||||
Proceed
from Bank Loan
|
6,995,794 | 5,062,300 | ||||||
Repayment to related parties
|
(177,079 | ) | - | |||||
Advances from Director
|
- | 935,209 | ||||||
Purchase
of Treasury Stock
|
(49,974 | ) | (374,304 | ) | ||||
Proceeds
from issuance of capital stock, net
|
- | (50,701 | ) | |||||
Net
cash from (used in) financing activities
|
6,768,741 | 5,572,504 | ||||||
Effect
of Exchange Rates On Cash
|
40,846 | (35,265 | ) | |||||
Change
in Cash and Cash Equivalents For The Period
|
(269,181 | ) | (595,705 | ) | ||||
Cash
And Cash Equivalents, Beginning of Period
|
223,592 | 1,594,657 | ||||||
Cash
And Cash Equivalents (Bank Indebtedness), End Of
Period
|
$ | (4,743 | ) | $ | 963,687 |
September
30, 2009
|
December
31, 2008
|
|||||||
i)
Loan advanced originally in the amount of $115,000 CAD and increased to
$125,000 CAD, bears interest at 10.9% per annum (receivable at $1,064
($1,135 CAD) per month), with the principal due for repayment on January
31, 2009, and secured by a mortgage on the property of the
borrower. The loan was extended month-to-month pending
renewal. The loan was repaid on May 15,
2009.
|
- | 102,627 | ||||||
ii)
Loan advanced in the amount of $230,000 CAD, bears interest at 10% per
annum (receivable at $1,797 ($1,917 CAD) per month), with the principal
due for repayment on April 4, 2007. The loan was subsequently
renewed under the same terms and is due for repayment on February 9,
2010. The loan is secured by a mortgage on the property of the
borrower and a General Security Agreement. The loan was repaid on July 17,
2009.
|
- | 188,834 | ||||||
iii)
Loan advanced to an employee in the amount of $55,000 CAD, bears interest
at 10% per annum (receivable at $429 ($458 CAD) per month), with the
principal due for repayment on February 9, 2009, and secured by a mortgage
on the property of the borrower and a personal guarantee of the
borrower. The loan was extended month-to-month pending
renewal. The loan was repaid on August 24,
2009.
|
- | 45,156 | ||||||
iv)
Loan advanced in the amount of $140,000 CAD, bears interest at 15% per
annum (receivable at $1,640 ($1,750 CAD) per month), with the principal
due for repayment on March 31, 2008, and secured by a mortgage on the
property of the borrower. The loan is in default and
foreclosure is pending.
|
130,756 | 114,943 | ||||||
v)
Loan advanced on August 7, 2007 in the amount of $45,000 CAD, bears
interest at 9.75% per annum (receivable at $312 ($333 CAD) per month),
with the principal due for repayment on August 8, 2008, and secured by a
mortgage on the property of the borrower and personal
guarantees. The loan is in default and is in
foreclosure.
|
42,028 | 36,946 | ||||||
viii)
Loan advanced in the amount of $450,000 CAD, bears interest at 9.5% per
annum (receivable at $3,685 ($3,932 CAD) per month), with the principal
due for repayment on January 27, 2009, and secured by a mortgage on the
property of the borrower. The loan was extended month-to-month
pending renewal. The loan was repaid on July 16,
2009.
|
- | 369,458 | ||||||
ix)
Loan advanced in the amount of $1,750,000 CAD, bears interest at 12% per
annum (receivable at $16,400 ($17,500 CAD) per month), with the principal
due for repayment on July 17, 2009, and secured by a mortgage on the
property of the borrower. The loan was repaid on October 1,
2009.
|
1,634,445 | 1,436,781 | ||||||
ix)
Loan advanced in the amount of $100,000 pursuant to the Bridge Investment
Agreement entered into with certain investors as of March 5, 2009, to
provide bridge financing in connection with an acquisition. The
loan is repayable upon closing of the acquisition
transaction.
|
100,000 | - | ||||||
|
$ | 1,907,229 | $ | 2,294,745 |
|
a)
|
During
the nine month period ended September 30, 2009, the Company incurred
$117,000 (2008: $117,000) in management fees to an officer of the
Company.
|
|
b)
|
At
September 30, 2009, a balance of $342,266 (December 31, 2008: $248,072) is
owing from an employee to the Company as a result of overpayments in
commissions, which will be offset by commissions to be paid in the
following quarters.
|
|
c)
|
During
the periods ended September 30, 2009 and 2008, the Company marketed
condominium units being developed in Surrey using the brand name “Overture
LivingTM”. The
mark, “Overture Living™” belongs to Abdul Ladha, the Company’s
President. Mr. Ladha did not receive compensation for the use
of this mark.
|
|
e)
|
As
described in Note 6, the Company acquired a 50% interest in Surrey Central
City Holdings Ltd. (referred to as “Surrey”), from Bullion Reef Holdings
Ltd., an entity controlled by our President, Abdul Ladha, for a total
investment of $1,877,085 which was paid partially in cash and
partially with a promissory note. Bullion assigned
the right to collect $1,000,000 of the promissory note, plus accrued
interest, to Mr. Ladha and his spouse, Hanifa Ladha. On July
29, 2009, Mr. and Mrs. Ladha each converted his or her interest in the
promissory note, which is more fully described in Note 6, into 1,204,021
shares of the Company’s common stock, which represented a conversion by
each of them of $500,000 in principal amount and $20,137 in accrued
interest. As of September 30, 2009, $105,028 remained owing to Bullion
Reef Holdings Ltd. for the cash portion of the purchase
price.
|
|
The
Company’s subsidiary Axion Investment Corp, is developing this property
which consists of approximately 1.46 acres that is zoned for mixed
commercial and residential use. Axion is developing the Property
through the Company’s wholly owned
subsidiary,
|
|
Gruv
Development Corporation, by improving it with a retail facility of
approximately 4,326 square feet and with a residential complex of
approximately 91,132 square feet which will consist of 111
condominiums (the
“Development”).
|
|
a)
|
On
July 14, 2006 Axion Investment Corp. (“Axion”), a wholly-owned subsidiary
of the Company, entered into a Joint Venture Agreement (the “Agreement”)
with two unrelated parties, Canitalia Industries (“Canitalia”) and 449991
B.C. Ltd. (“449991”), to form a joint venture for the purpose of
purchasing two vacant lots located in Langley, B.C. for development (the
“Project”). On July 28, 2006, Axion entered into a supplemental
agreement with these two parties in respect to an arrangement for a bank
loan to fund the purchase price and pay expenses related to acquiring the
properties.
|
|
b)
|
Pursuant
to the Agreement, a new company, Township Holdings Ltd. (“THL”),
has
|
|
c)
|
On
March 13, 2007, Axion authorized Envision Credit Union (“ECU”)
to make a demand loan to THL in the amount of $1.30 million ($1.4 million
CAD) for the benefit of the other two parties, Canitalia and 449991 (the
“Loan”). The parties have acknowledged that the Loan is for the
sole benefit of 449991 and Canitalia and have agreed that none of THL,
Axion or Abdul Ladha, the Company’s president, will have responsibility
for payments of the Loan (see the discussion below) and that THL, Axion
and Abdul Ladha will be fully indemnified for any expenses or payments
they become liable for
thereunder.
|
|
d)
|
The
Company has originally estimated a value of $40,535 for the above
guarantee, and has provided a provision of $40,535 for the guarantee
liability, which
is included in accounts payable and accrued liabilities at September 30,
2009. The Company decided to leave the guarantee at its
original amount until expiration of the guarantee in the year 2012, as the
change in value is not significant. The maximum potential
amount of future payments under this guarantee as of September 30, 2009 is
$367,367.
|
|
e)
|
The
Company considered the limited exception contained in FIN 46R exempting
from consideration as a Variable Interest Entity a joint venture that is a
business, under certain conditions. In the Company’s view, this
joint venture meets these
conditions
|
|
f)
|
Summarized
financial statements for the joint venture
investment:
|
Sept
30, 2009
|
Dec
31, 2008
|
|||||||
Balance
Sheet
|
||||||||
Assets
|
$ | 3,239,264 | $ | 2,850,416 | ||||
Liabilities
|
- | - | ||||||
Equity
|
3,239,264 | 2,850,416 |
3
months ended
Sept
30
|
9
months ended
Sept
30
|
|||||||||||||||
Statement
of Operations
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Revenue
|
$ | - | $ | 2,356 | $ | - | $ | 5,390 | ||||||||
Expenses
|
511 | 29,432 | 16,140 | 55,154 | ||||||||||||
Net
Income (Loss)
|
(511 | ) | (27,076 | ) | (16,140 | ) | (49,764 | ) | ||||||||
Bank
Loan #1 (Note 4)
|
$ | 13,388,097 | ||
Bank
Loan #2
|
1,797,889 | |||
Bank
Loan #3
|
14,096 | |||
Total
Bank Loan
|
15,200,082 |
|
2)
|
Effective
October 16, 2009, five of the Company’s subsidiaries, AAC Holdings Ltd.,
Jarvis Industries Ltd., Gruv Development Corporation, 1963 Lougheed
Holdings Ltd., and 0716590 B.C. Ltd. were amalgamated retaining the name
of AAC Holdings Ltd.
|
|
|
Real Property
&
Property Development
|
Mortgages
&
Loans
|
Auction,
Liquidation
& Technology Businesses
|
Other
|
Total
|
|||||||||||||||
External
revenue by market
|
||||||||||||||||||||
US
|
- | - | 1,182,363 | - | 1,182,363 | |||||||||||||||
Canada
|
88,641 | - | 159,075 | - | 247,716 | |||||||||||||||
Other
|
- | - | 6,485 | - | 6,485 | |||||||||||||||
Total
Revenue From External Customer
|
88,641 | - | 1,347,923 | - | 1,436,564 | |||||||||||||||
Investment
income
|
- | 220,583 | - | - | 220,583 | |||||||||||||||
Interest
expense
|
44,034 | 193,378 | 642 | 77,092 | 315,146 | |||||||||||||||
Depreciation
and amortization
|
42,390 | - | 19,694 | - | 62,084 | |||||||||||||||
Segment
profit(loss)
|
(144,047 | ) | (57,750 | ) | (496,718 | ) | (426,682 | ) | (1,125,197 | ) | ||||||||||
Segment
assets
|
20,108,757 | 1,597,819 | 907,746 | 3,675,016 | 26,289,338 | |||||||||||||||
Expenditures
on long-lived assets
|
6,596,347 | - | (2,599 | ) | - | 6,593,748 | ||||||||||||||
Investment
in joint venture
|
1,390,871 | 1,390,871 | ||||||||||||||||||
Investment
in Surrey City Central
|
1,877,085 | - | - | - | 1,877,085 |
|
|
Real Property
&
Property Development
|
Mortgages
&
Loans
|
Auction,
Liquidation
& Technology Businesses
|
Other
|
Total
|
|||||||||||||||
External
revenue by market
|
||||||||||||||||||||
US
|
- | - | 1,814,581 | - | 1,814,581 | |||||||||||||||
Canada
|
118,829 | - | 290,687 | - | 409,516 | |||||||||||||||
Other
|
- | - | 28,136 | - | 28,136 | |||||||||||||||
Total
Revenue From External Customer
|
118,829 | - | 2,133,404 | - | 2,252,233 | |||||||||||||||
Investment
income
|
- | 138,073 | - | 17,180 | 155,253 | |||||||||||||||
Interest
expense
|
21,454 | 23,752 | - | 3,175 | 48,381 | |||||||||||||||
Depreciation
and amortization
|
25,359 | - | 90,016 | - | 115,375 | |||||||||||||||
Impairment
of assets
Segment
profit
|
31,169 | 78,867 | 321,612 | (1,047,610) | (897,606 | ) | 321,612 | (1,835,180) | ||||||||||||
Segment
assets
|
11,572,002 | 1,225,668 | 1,849,755 | 2,112,641 | 16,760,066 | |||||||||||||||
Expenditures
on long-lived assets
|
3,422,796 | 27,654 | 3,450,450 | |||||||||||||||||
Investment
in joint venture
|
1,392,964 | - | - | - | 1,392,964 |
3
MONTHS ENDED
SEPTEMBER
30
|
9
MONTHS ENDED
SEPTEMBER
30
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Operating
Expenses
|
||||||||||||||||
Accounting and legal
|
$ | 62,961 | $ | 78,043 | $ | 85,613 | $ | 121,420 | ||||||||
Advertising and promotion
|
1,638 | 6,810 | 17,815 | 22,182 | ||||||||||||
Automobile
|
4,465 | 2,539 | 17,880 | 21,657 | ||||||||||||
Bad
debts
|
- | - | 28,298 | 59,584 | ||||||||||||
Commission
|
- | 77,108 | - | 174,686 | ||||||||||||
Interest
expense
|
175,432 | 46,220 | 315,146 | 48,381 | ||||||||||||
Insurance
|
4,576 | 8,029 | 19,820 | 21,864 | ||||||||||||
Investor
relations and
shareholder information
|
38,780 | 30,654 | 88,679 | 80,720 | ||||||||||||
Management
fees
|
39,000 | 39,000 | 117,000 | 117,000 | ||||||||||||
Office
and administration
|
18,566 | 23,673 | 92,817 | 62,303 | ||||||||||||
Rent,
utilities, and property tax
|
79,052 | 33,213 | 119,264 | 95,579 | ||||||||||||
Repairs
and maintenance
|
1,626 | 7,539 | 7,255 | 13,085 | ||||||||||||
Salaries
and benefits
|
75,913 | 251,178 | 504,955 | 861,356 | ||||||||||||
Telephone
|
7,299 | 18,152 | 31,228 | 40,504 | ||||||||||||
Travel
|
12,357 | 15,359 | 31,402 | 75,193 | ||||||||||||
Website
Maintenance
|
1,769 | 18,438 | 27,112 | 54,002 | ||||||||||||
Total
operating expenses
|
523,434 | 655,955 | 1,504,284 | 1,869,516 | ||||||||||||
|
|
(i)
|
In
April 2009, the FASB issued new standards that require interim
disclosures regarding the fair values of financial
instruments. Additionally, the new standards require disclosure
of the methods and significant assumptions used to estimate the fair value
of financial instruments on an interim basis as well as changes of the
methods and significant assumptions from prior periods. The standards do
not change the accounting treatment for these financial instruments and
was effective for us beginning in the second quarter of fiscal year
2009.
|
|
(ii)
|
In
June 2009, the FASB issued new standards for the accounting for
transfers of financial assets. These new standards eliminate the concept
of a qualifying special-purpose entity; remove the scope exception from
applying the accounting standards that address the consolidation of
variable interest entities to qualifying special-purpose entities; change
the standards for derecognizing financial assets; and require enhanced
disclosure. These new standards are effective for us beginning in the
first quarter of
|
|
(iii)
|
In
June 2009, the FASB issued amended standards for determining whether
to consolidate a variable interest entity. These amended standards
eliminate a mandatory quantitative approach to determine whether a
variable interest gives the entity a controlling financial interest in a
variable interest entity in favor of a qualitatively focused analysis, and
require an ongoing reassessment of whether an entity is the primary
beneficiary. These amended standards are effective for us beginning in the
first quarter of fiscal year 2010 and we are currently evaluating the
impact that adoption will have on our consolidated financial
statements.
|
|
(iv)
|
In
August 2009, the FASB issued amended standards for the fair value
measurement of liabilities. These amended standards clarify that in
circumstances in which a quoted price in an active market for the
identical liability is not available, we are required to use the quoted
price of the identical liability when traded as an asset, quoted prices
for similar liabilities, or quoted prices for similar liabilities when
traded as assets. If these quoted prices are not available, we are
required to use another valuation technique, such as an income approach or
a market approach. These amended standards are effective for us beginning
in the fourth quarter of fiscal year 2009 and are not expected to have a
significant impact on our consolidated financial
statements.
|
|
(v)
|
In
October 2009, the FASB issued new standards for revenue recognition
with multiple deliverables. These new standards impact the determination
of when the individual deliverables included in a multiple-element
arrangement may be treated as separate units of accounting. Additionally,
these new standards modify the manner in which the transaction
consideration is allocated across the separately identified deliverables
by no longer permitting the residual method of allocating arrangement
consideration. These new standards are effective for us beginning in the
first quarter of fiscal year 2011, however early adoption is permitted. We
do not expect these new standards to significantly impact our consolidated
financial statements.
|
DECEMBER
31
|
||||||||
2008
|
2007
|
|||||||
ASSETS
|
||||||||
Current
|
||||||||
Cash
and cash equivalents
|
$ | 223,592 | $ | 1,594,657 | ||||
Accounts
receivable – trade, net of allowance
|
545,740 | 888,199 | ||||||
Employee
receivable
|
248,072 | 298,464 | ||||||
Mortgages
and loans receivable
|
2,294,745 | 1,009,846 | ||||||
Inventory
|
666,138 | 817,448 | ||||||
Prepaid
expenses
|
63,841 | 37,055 | ||||||
4,042,128 | 4,645,669 | |||||||
Other
receivable
|
- | 215,067 | ||||||
Deposits
|
320,558 | 388,212 | ||||||
Intangible
Assets
|
- | 355,759 | ||||||
Property
and Equipment
|
2,312,187 | 3,183,055 | ||||||
Property
Held for Development
|
8,520,055 | 4,124,221 | ||||||
Investment
in Joint Venture
|
1,223,728 | 1,507,403 | ||||||
Investment
in Surrey City Central
|
1,671,638 | - | ||||||
$ | 18,090,294 | $ | 14,419,386 | |||||
LIABILITIES
|
||||||||
Current
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 519,043 | $ | 398,629 | ||||
Deferred
revenue
|
- | 8,450 | ||||||
Due
to Director
|
1,363,765 | - | ||||||
Bank
loan
|
6,367,756 | - | ||||||
8,250,564 | 407,079 | |||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Capital
Stock
|
||||||||
Authorized:
|
||||||||
100,000,000
common shares with a par value of $0.001
|
||||||||
Issued
and outstanding:
|
||||||||
5,906,957
common shares at December 31, 2008
|
||||||||
5,445,668
common shares at December 31, 2007
|
5,907 | 5,446 | ||||||
Additional
paid-in capital
|
37,903,221 | 37,941,538 | ||||||
Deficit
|
(28,152,681 | ) | (25,380,855 | ) | ||||
Accumulated
Other Comprehensive Income
|
83,283 | 2,115,740 | ||||||
Treasury Stock, at cost
(2007: 298,781 shares)
|
- | (669,562 | ) | |||||
9,839,730 | 14,012,307 | |||||||
Contingent
Liabilities
|
||||||||
Commitments
|
$ | 18,090,294 | $ | 14,419,386 |
YEAR
ENDED DECEMBER 31
|
||||||||
2008
|
2007
|
|||||||
Net
Revenues
|
||||||||
Sales
& Commissions
|
$ | 2,806,136 | $ | 4,938,918 | ||||
Cost
of Revenues
|
2,065,759 | 2,980,221 | ||||||
Gross
Profit
|
740,377 | 1,958,697 | ||||||
Investment
Income
|
207,781 | 397,977 | ||||||
948,158 | 2,356,674 | |||||||
Operating
Expenses
|
||||||||
Accounting
and legal
|
266,878 | 124,973 | ||||||
Advertising
and promotion
|
29,181 | 60,990 | ||||||
Automobile
and travel
|
110,094 | 77,056 | ||||||
Bad
debts
|
86,143 | 225,111 | ||||||
Commission
|
195,049 | 423,564 | ||||||
Depreciation
and amortization of fixed assets
|
135,664 | 194,737 | ||||||
Insurance
|
28,250 | 37,615 | ||||||
Interest
and penalties
|
206,244 | 52,012 | ||||||
Investor
relations and shareholder information
|
149,821 | 111,906 | ||||||
Management
fees, salaries and benefits
|
1,364,465 | 1,243,207 | ||||||
Office
and administration
|
102,787 | 112,821 | ||||||
Rent,
utilities and maintenance
|
148,209 | 170,070 | ||||||
Telephone
and internet
|
119,353 | 160,002 | ||||||
2,942,138 | 2,994,064 | |||||||
Loss
from Operations
|
(1,993,980 | ) | (637,390 | ) | ||||
Other
Items
|
||||||||
Foreign
exchange loss
|
(96,411 | ) | (67,221 | ) | ||||
Share
of net income (Loss) of joint venture
|
(21,356 | ) | 11,353 | |||||
Impairment
of intangible assets
|
(321,612 | ) | ||||||
Impairment
of property and equipment
|
(273,432 | ) | - | |||||
Settlement
of legal claim
|
(65,035 | ) | - | |||||
(777,846 | ) | (55,868 | ) | |||||
Loss
for the Year
|
$ | (2,771,826 | ) | $ | (693,258 | ) | ||
Basic
loss per Share
|
$ | (0.53 | ) | $ | (0.13 | ) | ||
Diluted
loss per Share
|
$ | (0.53 | ) | $ | (0.13 | ) | ||
Weighted
Average Number of Shares Outstanding:
|
||||||||
Basic
|
5,194,037 | 5,314,628 | ||||||
Diluted
|
5,194,037 | 5,314,628 | ||||||
YEAR
ENDED DECEMBER 31
|
||||||||
2008
|
2007
|
|||||||
Loss
for the Year
|
$ | (2,771,826 | ) | $ | (693,258 | ) | ||
Other Comprehensive Income
(Loss), net of tax
|
||||||||
Foreign
currency translation adjustments
|
(2,032,457 | ) | 1,919,436 | |||||
Consolidated
Comprehensive Income (Loss)
|
$ | (4,804,283 | ) | $ | 1,226,178 | |||
YEAR
ENDED DECEMBER 31
|
||||||||
2008
|
2007
|
|||||||
Cash
Flows from Operating Activities
|
||||||||
Loss
for the year from continuing operations
|
$ | (2,771,826 | ) | $ | (693,258 | ) | ||
Non-cash
items included in net loss:
|
||||||||
Depreciation
and amortization
|
135,664 | 194,737 | ||||||
Bad
debt expense
|
86,741 | - | ||||||
Stock-based
compensation
|
20,625 | 37,224 | ||||||
Inventory
write down
|
553,731 | - | ||||||
Impairment
of assets
|
595,044 | - | ||||||
Joint
Venture Income
|
21,356 | (11,353 | ) | |||||
(1,358,665 | ) | (472,650 | ) | |||||
Changes
in operating working capital items:
|
||||||||
(Increase)
Decrease in accounts receivable
|
255,718 | 599,478 | ||||||
(Increase)
Decrease in inventory
|
(408,606 | ) | 126,418 | |||||
(Increase)Decrease
in prepaid expenses
|
(26,332 | ) | 13,256 | |||||
(Increase)
Decrease in employee receivable
|
50,392 | (256,902 | ) | |||||
Increase
(Decrease) in accounts payable and accrued liabilities
|
125,559 | 221,939 | ||||||
Increase
(Decrease) in deferred revenue
|
(8,450 | ) | 7,188 | |||||
Net
cash from (used in) operating activities
|
(1,370,384 | ) | 238,727 | |||||
Cash
Flows from Investing Activities
|
||||||||
Purchase
of property and equipment, net
|
(21,014 | ) | (34,267 | ) | ||||
Purchase
of property held for development
|
(6,206,805 | ) | (1,816,545 | ) | ||||
Loan
advances
|
(2,173,130 | ) | (186,464 | ) | ||||
Loan
repayments
|
394,596 | 3,420,332 | ||||||
Investment
in Surrey
|
(1,671,638 | ) | - | |||||
Investment
in joint venture
|
(17,806 | ) | - | |||||
Other
receivables
|
215,067 | (82,977 | ) | |||||
Deposits
|
- | (361,435 | ) | |||||
Note
receivable
|
- | 1,931 | ||||||
Net
cash from (used in) Investing Activities
|
(9,480,730 | ) | 940,575 | |||||
Cash
Flows from Financing Activities
|
||||||||
Proceed
from bank loan
|
7,606,086 | - | ||||||
Repayment
of Bank Loan
|
- | (548,694 | ) | |||||
Advances
from Director
|
1,747,765 | - | ||||||
Proceeds
from issuance of capital stock, net
|
601,385 | 528,235 | ||||||
Purchase
of treasury stock
|
(374,304 | ) | (669,562 | ) | ||||
9,580,932 | (690,021 | ) | ||||||
Change
in Cash and Cash Equivalents for the Year
|
(1,270,182 | ) | 489,281 | |||||
Cash
and Cash Equivalents, Beginning Of Year
|
1,594,657 | 1,004,558 | ||||||
Effect
of Exchange Rates on Cash
|
(100,883 | ) | 100,818 | |||||
Cash
and Cash Equivalents, End of Year
|
$ | 223,592 | $ | 1,594,657 |
COMMON
STOCK
|
ADDITIONAL
PAID-IN
CAPITAL
|
ACCUMULATED
OTHER
COMPREHENSIVE
INCOME
|
TREASURY
STOCK,
AT
COST
|
DEFICIT
|
TOTAL
STOCKHOLDERS’
EQUITY
|
|||||||||||||||||||||||
Balance,
December 31, 2006
|
5,200,570 | $ | 5,201 | $ | 37,376,324 | $ | 196,304 | $ | - | $ | (24,687,597 | ) | $ | 12,890,232 | ||||||||||||||
Issuance
of capital stock
|
245,098 | 245 | 527,990 | 528,235 | ||||||||||||||||||||||||
Repurchase
of treasury stock
|
(669,562 | ) | (669,562 | ) | ||||||||||||||||||||||||
Stock-based
compensation
|
37,224 | 37,224 | ||||||||||||||||||||||||||
Translation
adjustment
|
1,919,436 | 1,919,436 | ||||||||||||||||||||||||||
Income
(loss) for the year
|
(693,258 | ) | (693,258 | ) | ||||||||||||||||||||||||
Balance,
December 31, 2007
|
5,445,668 | $ | 5,446 | $ | 37,941,538 | $ | 2,115,740 | $ | (669,562 | ) | $ | (25,380,855 | ) | $ | 14,012,307 | |||||||||||||
Issuance
of capital stock
|
1,000,000 | 1,000 | 984,385 | 985,385 | ||||||||||||||||||||||||
Fractional share adjustment | 591 | |||||||||||||||||||||||||||
Repurchase
of treasury stock
|
(374,304 | ) | (374,304 | ) | ||||||||||||||||||||||||
Cancellation
of treasury stock
|
(539,302 | ) | (539 | ) | (1,043,327 | ) | 1,043,866 | - | ||||||||||||||||||||
Stock-based
compensation
|
20,625 | 20,625 | ||||||||||||||||||||||||||
Translation
adjustment
|
(2,032,457 | ) | (2,032,457 | ) | ||||||||||||||||||||||||
Income
(loss) for the year
|
(2,771,826 | ) | (2,681,826 | ) | ||||||||||||||||||||||||
Balance,
December 31, 2008
|
5,906,957 | $ | 5,907 | $ | 37,903,221 | $ | 83,283 | $ | - | $ | (28,152,681 | ) | $ | 9,839,730 | ||||||||||||||
1.
|
BUSINESS
AND BASIS OF ORGANIZATION
|
2.
|
SIGNIFICANT
ACCOUNTING POLICIES
|
|
a)
|
Principles
of Consolidation
|
|
b)
|
Foreign
Currency Translation
|
|
c)
|
Use
of Estimates
|
|
d)
|
Cash
and Cash Equivalents
|
e)
|
Accounts
Receivable
|
2008
|
2007
|
|||||||
Balance,
beginning of period
|
$ | (57,680 | ) | $ | 167,431 | |||
Written
off during the year
|
143,823 | - | ||||||
Charge
to costs and expenses
|
(86,143 | ) | (225,111 | ) | ||||
Balance,
end of period
|
$ | - | $ | (57,680 | ) |
|
f)
|
Fair
Value of Financial Instruments
|
Level
1 – Quoted prices in active markets for identical assets or
liabilities.
|
Level
2 – Inputs other than Level 1 that are observable, either directly or
indirectly, such as quoted prices for similar assets or liabilities;
quoted prices in markets that are not active; or other inputs that are
observable or can be corroborated by observable market data for
substantially the full term of the assets or
liabilities.
|
Level
3 — Unobservable inputs that are supported by little or no market activity
and that are significant to the fair value of the assets or
liabilities.
|
|
g)
|
Inventory
|
|
h)
|
Software
Development
|
|
i)
|
Property
and Equipment
|
Building
|
4%
|
Furniture
and fixtures
|
20%
|
Server
equipment
|
10%
|
Computer
equipment
|
30%
|
Computer
software
|
10%
|
Vehicles
|
30%
|
j)
|
Intangible
Assets
|
|
k)
|
Impairment
of Long-Lived Assets
|
|
l)
|
Investment
in Joint Venture
|
|
The
Company accounts for its investment in joint venture on an equity
basis.
|
|
m)
|
Warranty
|
|
n)
|
Revenue
Recognition
|
(a)
|
Mortgages
are stated at cost which includes amounts advanced and
applicable charges, less
repayments.
|
(b)
|
Interest
is accounted for on the accrual basis for amounts advanced unless a
mortgage is identified as impaired. For amounts committed but
unadvanced,
|
(c)
|
A
mortgage is classified as impaired when, in the opinion of management,
there is reasonable doubt as to the ultimate collectibility of principal
and interest.
|
(d)
|
When
a mortgage is identified as impaired, the accrual of interest is
discontinued. A provision for estimated losses is recorded when
the principal and accrued interest exceed the estimated net underlying
value of the security or if management otherwise feels a provision would
be prudent.
|
a)
|
Real
estate rental
|
|
b) Real
property sale
|
i.
|
Construction
is beyond a preliminary stage.
|
ii.
|
The
buyer may only receive a refund in the circumstances of non-delivery of
the unit.
|
iii.
|
Sufficient
units have already been sold to assure that the entire property will not
revert to rental property.
|
iv.
|
Sales
prices are collectible. Pursuant to EITF 06-8, the
collectibility of the sales price is assessed by the Company primarily
based on the adequacy of the buyer’s continuing investment in the form of
non-refundable deposits, and the age and location of the
property. The credit standing of the buyer is taken
into account if known.
|
v.
|
Aggregate
sales proceeds and costs can be reasonably
estimated.
|
|
o)
|
Acquisitions
and Goodwill
|
|
p)
|
Advertising
Costs
|
|
q)
|
Earnings
Per Share
|
|
r)
|
Income
Taxes
|
s)
|
Accounting
for Uncertainty in Income Tax
|
|
t)
|
Segmented
information
|
|
u)
|
Stock-Based
Compensation
|
v)
|
Reclassifications
|
|
Certain
reclassifications of prior year’s balances have been made to conform to
the current format on the consolidated financial
statement.
|
w)
|
Direct
Costs
|
|
Direct
costs incurred in connection with the issuance of debt measured under the
fair value option and revolving credit facilities are expensed as
incurred. Direct costs incurred in connection with the issuance
of debt not measured under the fair value option are presented as a
deferred charge on the balance sheet and are amortized over the term of
the debt.
|
December
31, 2008
|
December
31, 2007
|
|||||||
i)
Loan advanced originally in the amount of $115,000 CAD and increased to
$125,000 CAD, bears interest at 10.9% per annum (receivable at $1,064
($1,135 CAD) per month), with the principal due for repayment on January
31, 2009, and secured by a mortgage on the property of the
borrower. The loan has been extended month-to-month pending
renewal.
|
102,627 | 116,010 | ||||||
ii)
Loan advanced in the amount of $230,000 CAD, bears interest at 10% per
annum (receivable at $1,797 ($1,917 CAD) per month), with the principal
due for repayment on April 4, 2007. The loan was subsequently
renewed under the same terms and is due for repayment on February 9,
2010. The loan is secured by a mortgage on the property of the
borrower and a General Security Agreement.
|
188,834 | 232,018 | ||||||
iii)
Loan advanced to an employee in the amount of $55,000 CAD, bears interest
at 10% per annum (receivable at $429 ($458 CAD) per month), with the
principal due for repayment on February 9, 2009, and secured by a mortgage
on the property of the borrower and a personal guarantee of the
borrower. The loan has been extended month-to-month pending
renewal.
|
45,156 | 55,482 | ||||||
iv)
Loan advanced in the amount of $237,000 CAD, bears interest at 10% per
annum (receivable at $1,851 ($1,975 CAD) per month), with the principal
due for repayment on May 27, 2007, and secured by a mortgage on the
property of the borrower. The loan is extended month-to-month
pending renewal. The loan was repaid on August 13,
2008.
|
- | 239,080 | ||||||
v)
Loan advanced in the amount of $179,060 CAD, bears interest at 10% per
annum (receivable at $1,398 ($1,492 CAD) per month), with the principal
due for repayment on May 1, 2008, and secured by a mortgage on the
property of the borrower. The loan was subsequently renewed
under the same terms and is due for repayment on May 1, 2009.
On
August 1, 2008, the loan was repaid in full.
|
- | 180,632 | ||||||
3. MORTGAGES & LOANS
RECEIVABLE (Continued)
|
||||||||
vi)
Loan advanced in the amount of $140,000 CAD, bears interest at 15% per
annum (receivable at $1,640 ($1,750 CAD) per month), with the principal
due for repayment on March 31, 2008, and secured by a mortgage on the
property of the borrower. The loan is in default and is
currently under negotiation.
|
114,943 | 141,229 | ||||||
vii)
Loan advanced on August 7, 2007 in the amount of $45,000 CAD, bears
interest at 9.75% per annum (receivable at $ 312 ($333 CAD) per month),
with the principal due for repayment on August 8, 2008, and secured by a
mortgage on the property of the borrower and personal
guarantees. The loan is extended month-to-month pending
renewal. .
|
36,946 | 45,395 | ||||||
viii)
Loan advanced in the amount of $450,000 CAD, bears interest at 9.5% per
annum (receivable at $3,685 ($3,932 CAD) per month), with the principal
due for repayment on January 27, 2009, and secured by a mortgage on the
property of the borrower. The loan has been extended
month-to-month pending renewal.
|
369,458 | - | ||||||
ix)
Loan advanced in the amount of $1,750,000 CAD, bears interest at 12% per
annum (receivable at $16,400 ($17,500 CAD) per month), with the principal
due for repayment on July 17, 2009, and secured by a mortgage on the
property of the borrower.
|
1,436,781 | - | ||||||
$ | 2,294,745 | $ | 1,009,846 |
i)
|
Included
in Other receivable at December 31, 2007 is a balance of $121,053
($120,000 CAD) owing from Charan Singh, a director of THL and the project
coordinator for the Gruv Development. The loan balance, which
is unsecured and interest free, was due on May 1, 2008. This
was deemed to be paid in full as it was offset against amounts owing to
Charan Singh for services related to the Gruv Development that were
provided in accordance with the terms of a consulting
agreement.
|
|
ii)
Included in Other receivable at December 31, 2007 is a balance of $94,014
($93,196 CAD) outstanding from a third party related to a prior licensing
agreement. As per the agreement, the Company has agreed to accept
inventory goods from the party for an equivalent value in settlement of
the balance.
|
|
2008
|
||||||||||||||
|
ACCUMULATED
|
IMPAIRMENT
|
|||||||||||||
COST
|
AMORTIZATION
|
NET
|
|||||||||||||
Affiliate
related relationship
|
100,000 | 30,833 | 69,167 | - | |||||||||||
Intellectual
property
|
338,034 | 85,589 | 252,445 | - | |||||||||||
$ | 438,034 | $ | 116,422 | $ | 321,612 | $ | - |
2007
|
|||||||||||
ACCUMULATED
|
|||||||||||
COST
|
AMORTIZATION
|
NET
|
|||||||||
Non-competition agreement
|
$ | 150,000 | $ | 150,000 | $ | - | |||||
Affiliate related relationship
|
100,000 | 25,833 | 74,167 | ||||||||
Intellectual property
|
338,034 | 56,442 | 281,592 | ||||||||
$ | 588,034 | $ | 232,275 | $ | 355,759 |
2008
|
||||||||||||||||
ACCUMULATED
|
NET
BOOK
|
|||||||||||||||
COST
|
DEPRECIATION
|
IMPAIRMENT
|
VALUE
|
|||||||||||||
Land
|
1,380,788 | - | 1,380,788 | |||||||||||||
Building
|
936,975 | 124,288 | 812,687 | |||||||||||||
Leasehold
improvements
|
107,175 | 80,746 | 26,429 | |||||||||||||
Furniture
and fixtures
|
124,502 | 79,618 | 44,884 | |||||||||||||
Server
equipment
|
1,162,532 | 930,021 | 232,511 | - | ||||||||||||
Computer
equipment
|
104,670 | 59,687 | 44,983 | |||||||||||||
Computer
software
|
189,865 | 155,313 | 34,552 | - | ||||||||||||
Vehicles
|
22,163 | 13,378 | 6,369 | 2,416 | ||||||||||||
$ | 4,028,670 | 1,443,051 | 273,432 | 2,312,187 |
2007
|
||||||||||||
ACCUMULATED
|
NET
BOOK
|
|||||||||||
COST
|
DEPRECIATION
|
VALUE
|
||||||||||
Land
|
1,696,560 | - | 1,696,560 | |||||||||
Building
|
1,151,205 | 106,172 | 1,045,033 | |||||||||
Leasehold
improvements
|
107,175 | 70,028 | 37,147 | |||||||||
Furniture
and fixtures
|
116,121 | 69,445 | 46,676 | |||||||||
Server
equipment
|
1,162,532 | 911,169 | 251,363 | |||||||||
Computer
equipment
|
99,082 | 42,836 | 56,246 | |||||||||
Computer
software
|
189,865 | 152,512 | 37,353 | |||||||||
Vehicles
|
27,232 | 14,555 | 12,677 | |||||||||
$ | 4,549,772 | 1,366,717 | $ | 3,183,055 |
|
The
Company’s subsidiary Axion Investment Corp, intends to develop this
property which consists of approximately 1.46 acres that is zoned for
mixed commercial and residential use. Axion intends to develop the
Property through the Company’s wholly owned subsidiary, Gruv Development
Corporation, by improving it with a retail facility of approximately 4,326
square feet and with a residential complex of approximately
91,132 square feet which will consist of 111 condominiums (the
“Development”).
|
a)
|
On
July 14, 2006 Axion Investment Corp. (“Axion”), a wholly-owned subsidiary
of the Company, entered into a Joint Venture Agreement (the “Agreement”)
with two unrelated parties, Canitalia Industries (“Canitalia”) and 449991
B.C. Ltd. (“449991”), to form a joint venture for the purpose of
purchasing two vacant lots located in Langley, B.C. for development (the
“Project”). On July 28, 2006, Axion entered into a supplemental
agreement with these two parties in respect to an arrangement for a bank
loan to fund the purchase price and pay expenses related to acquiring the
properties.
|
b)
|
Pursuant
to the Agreement, a new company, Township Holdings Ltd. (“THL”),
has
|
c)
|
On
March 13, 2007, Axion authorized Envision Credit Union (“ECU”)
to make a demand loan to THL in the amount of $1.30 million ($1.4 million
CAD) for the benefit of the other two shareholders, Canitalia and 449991
(the “Loan”). The parties have acknowledged that the Loan is
for the sole benefit of 449991 and Canitalia and have agreed that none of
THL, Axion or the president of the Company will
have responsibility for payments of the Loan and that THL, Axion and the
president will be fully indemnified for any expenses or payments they
become liable for thereunder.
|
d)
|
The
Company has originally estimated a value of $40,535 for the above
guarantee, and has provided a provision of $40,535 for the guarantee
liability, which is included in accounts payable and accrued liabilities
at December 31, 2008. The Company decided to leave the
guarantee at its original amount until expiration of the guarantee in the
year 2012, as the change in value is not significant. The
maximum potential amount of future payments under this guarantee as of
December 31, 2008 is $367,367.
|
e)
|
The
Company considered the limited exception contained in FIN 46R exempting
from consideration as a Variable Interest Entity a joint venture that is a
business, under certain conditions. In the Company’s view, this
joint venture meets these
conditions.
|
f)
|
Summarized
financial statements for the joint venture
investment:
|
2008
|
2007
|
|||||||
Balance
Sheet
|
||||||||
Assets
|
$ | 2,850,416 | $ | 3,256,580 | ||||
Liabilities
|
- | - | ||||||
Equity
|
2,850,416 | 3,256,580 | ||||||
Statement
of Operations
|
||||||||
Revenue
|
$ | 5,937 | 36,887 | |||||
Expenses
|
70,005 | 2,924 | ||||||
Net
Income(Loss)
|
(64,068 | ) | 33,963 | |||||
Warrants
@$6.48
(1)
|
Warrants
@$9.60
(2)
|
Warrants
@$2.40
(3)
|
Warrants
@$1.08
(4)
|
Total
|
||||||||||||||||
Outstanding,
Dec 31, 2006
|
8,333 | 74,615 | - | - | 82,948 | |||||||||||||||
Expired
during year
|
(8,333 | ) | (8,333 | ) | - | - | (16,666 | ) | ||||||||||||
Granted
during year
|
- | - | 735,294 | - | 735,294 | |||||||||||||||
Outstanding,
Dec 31, 2006
|
- | 66,282 | 801,576 | |||||||||||||||||
Expired
during year
|
- | (66,282 | ) | (66,282 | ) | |||||||||||||||
Granted
during year
|
- | - | 600,000 | 600,000 | ||||||||||||||||
Excersied
during year
|
- | - | (600,000 | ) | (600,000 | ) | ||||||||||||||
Outstanding,
Dec 31, 2008
|
- | - | 735,294 | - | 735,294 |
|
|
13.
|
INVESTMENT
INCOME
|
2008
|
2007
|
|||||||
Cash
paid for income taxes
|
$ | - | $ | - | ||||
Cash
paid for arrangement of construction financing
|
10,000 | 38,000 | ||||||
Cash
paid for interest
|
$ | 116,244 | $ | 52,012 |
a)
|
The
Company recorded $20,625 as stock-based compensation
expense.
|
14.
|
SUPPLEMENTAL DISCLOSURES WITH
RESPECT TO CASH FLOWS
(Continued)
|
b)
|
On
August 19, 2008, the president entered into an Agreement to Convert Debt
with the Company. Pursuant to the Agreement, the president
accepted units consisting of 400,000 shares of common stock and warrants
for the purchase of 600,000 shares of common stock as full payment of
$384,000 in principal amount of
loans.
|
c)
|
The
Company recorded $37,224 as stock-based compensation
expense.
|
d)
|
The
Company recorded a balance of $40,535 in “Investment in joint venture”
related to the estimate of guarantee liability as described in Note 8,
with the offsetting balance included in “Accounts payable and accrued
liabilities”.
|
15.
|
INCOME
TAXES
|
2008
|
2007
|
|||||||
($) | ($) | |||||||
Income
tax recovery computed at statutory rates
|
(942,422 | ) | (235,708 | ) | ||||
Effect
of reduction in tax rates
|
88,940 | - | ||||||
Non
capital losses expiring in the
year
|
(65,282 | ) | - | |||||
Losses
carried forward for which tax benefits were
recognized
|
- | 223,052 | ||||||
Stock
based compensation not deductible for tax
purposes
|
7,013 | 12,656 | ||||||
Tax
benefit from share issuance costs not recognized
|
(15,849 | ) | - | |||||
Increase
(decrease) in valuation allowance
|
927,600 | - | ||||||
Income
tax (recovery) expense
|
— | — | ||||||
Significant
components of the Company’s deferred tax assets are as
follows:
|
||||||||
2008 | 2007 | |||||||
($) | ($) | |||||||
Operating
losses carried forward
|
2,442,932 | 2,006,000 | ||||||
Tax
value of share issuance costs in excess of book value
|
12,680 | |||||||
Tax
value of property and equipment in excess of book value
|
217,153 | (140,000) | ||||||
Tax
value of intangible assets in excess of book value
|
98,835 | (22,000 | ) | |||||
Total
deferred tax assets
|
2,771,600 | 1,844,000 | ||||||
Less:
Valuation allowance
|
(2,771,600) | (1,844,000) | ||||||
Net
deferred tax assets (liabilities)
|
— | — | ||||||
Of
the net operating tax losses carried forward, approximately $3,200,000
(deferred tax asset of $1,000,000) are available for Canadian tax
purposes.
|
17.
|
RELATED
PARTY TRANSACTIONS
|
a)
|
During
the year ended December 31, 2008, the Company incurred $156,000 (2007:
$156,000) in management fees to a director of the
Company.
|
b)
|
At
December 31, 2008, a balance of $248,072 (December 31, 2007: $298,464) is
owing from employees to the Company as a result of overpayments in
commissions, which will be offset by commissions to be paid in the
following quarters.
|
c)
|
During
the years ended December 31, 2008 and 2007, the Company marketed
condominium units being developed in Surrey using the brand name “Overture
LivingTM”. The
mark, “Overture Living™” belongs to Abdul Ladha, the Company’s
President. Mr. Ladha did not receive compensation for the use
of this mark.
|
d)
|
On
August 19, 2008, the president entered into an Agreement to Convert Debt
with the Company. Pursuant to the Agreement, the president
agreed to accept units consisting of 1 share of the common stock and a
warrant to purchase 1.5 shares of the common stock as partial payment of
the loans made to the Company. Pursuant to the Agreement, the
president accepted units consisting of 400,000 shares of common stock and
warrants for the purchase of 600,000 shares of common stock as full
payment of $384,000 in principal amount of the loans. The number of units
to be issued was computed by using the last sale price of the Company’s
common stock on August 19, 2008, which was $0.96. The warrant
exercise price is $1.08 and the warrant term is 5 years. The
agreement was subject to the approval of the NYSE Alternext US (formerly
the American Stock Exchange), which was received on October 2,
2008. On October 6, 2008, the shares were issued and all the
warrants were exercised by the President, resulting in the issuance of
1,000,000 common shares.
|
e)
|
As
described in Note 9, the Company acquired a 50% interest in Surrey,
resulting in a balance of $1,363,765 owing to the director as of December
31, 2008.
|
f)
|
During
the year ended December 31, 2007, the Company incurred rent expense of
$27,715 to a private company owned by a trust the beneficiaries of which
are members of the family of the Company’s
president.
|
g)
|
At
December 31, 2007, included in “other receivable” is a balance of $121,053
($120,000 CAD) owing from Charan Singh, a director of Township Holdings
Ltd, and the project coordinator for the Gruv Development (see Note
4). The Company’s wholly-owned subsidiary, Axion Investment
Corp. is a shareholder of Township Holdings Ltd. The loan
balance that was due on May 1, 2008 was deemed to be paid in full as it
was offset against amounts owing to Charan Singh for services related to
the Gruv Development.
|
h)
|
During
the year ended December 31, 2007, the Company incurred rent expense
related to office space of $4,655 to a private company owned by Bullion
Reef Holding, a company controlled by Abdul
Ladha.
|
17.
|
RELATED PARTY TRANSACTIONS
(Continued)
|
i)
|
On
April 9, 2007, the Company completed a private placement of 245,098 units
consisting of one common share and three share purchase warrants (the
"Warrants") priced at $2.40 per Unit, with the President and director of
the Company, as described in Note
19.
|
j)
|
During
the year ended December 31, 2007, the Company received a payment of
$12,661 from Bullion Reef Holdings Ltd., a private company wholly-owned by
a trust created for the family of Abdul Ladha, as reimbursement of office
and personnel expenses.
|
18.
|
STOCK-BASED
COMPENSATION
|
|
All
option prices and numbers presented below have been adjusted to give
effect to the 1 for 12 common share consolidation as described in Note
19.
|
2008
|
2007
|
|||||||||||||||
WEIGHTED
|
WEIGHTED
|
|||||||||||||||
NUMBER
|
AVERAGE
|
NUMBER
|
AVERAGE
|
|||||||||||||
OF
|
EXERCISE
|
OF
|
EXERCISE
|
|||||||||||||
SHARES
|
PRICE
|
SHARES
|
PRICE
|
|||||||||||||
Outstanding,
beginning of year
|
911,352 | $ | 4.66 | 890,519 | $ | 4.68 | ||||||||||
Granted
|
- | 20,833 | 3.60 | |||||||||||||
Exercised
|
- | - | ||||||||||||||
Expired
|
(276,833 | ) | 4.06 | - | ||||||||||||
Outstanding,
end of year
|
634,519 | 4.91 | 911,352 | 4.66 | ||||||||||||
Weighted
average fair value of options granted during the year
|
$ | 0.48 |
AVERAGE
|
|||||||||||
RANGE
OF
|
WEIGHTED
|
REMAINING
|
|||||||||
EXERCISE
|
NUMBER
|
CONTRACTUAL
|
NUMBER
|
||||||||
PRICE
|
OUTSTANDING
|
LIFE
|
EXERCISABLE
|
||||||||
$ | 1.8 | 33,333 |
4
years
|
33,333 | |||||||
3.00 – 3.60 | 26,250 |
1
year
|
26,250 | ||||||||
4.32 4.80 | 29,167 183,686 |
1
year
|
29,167 183,686 | ||||||||
6
years
|
|||||||||||
5.04 – 6.00 | 362,083 |
1
year
|
362,083 | ||||||||
634,519 | 634,519 |
20.
|
CONTINGENT
LIABILITIES
|
21.
|
COMMITMENTS
|
a)
|
The
Company is committed to payments with respect to an agreement to lease
office premises. Future minimum payments required under the
lease are as follows:
|
2009
|
23,756
|
|||
2010
|
20,556
|
|||
2011
|
5,139
|
|||
$ |
49,451
|
b)
|
The
Company is committed to additional commissions and bonuses to be paid in
the amount of $600,082 ($689,750 CAD) upon the successful completion of
the sales and transfer of strata lots related to the development of its
condominium project in Surrey as described in Note
7.
|
c)
|
The
Company is committed to a payment of $103,342 ($111,000 CAD) for 2/5/10
year home warranty insurance coverage related to its condominium
development project in Surrey as described in Note
7.
|
21.
|
COMMITMENTS
(Continued)
|
d)
|
The
Company has unconditionally guaranteed the interest and repayment of a
demand loan to Envision Credit Union (“ECU”) related to its Township
Holdings Joint Venture. The guarantee continues until the loans, including
accrued interest and fees, have been paid in full, with the final loan
amount due upon demand. The Company estimated a value of
$40,535 for this guarantee, and has provided a provision of $40,535 for
the guarantee liability, which is included in Accounts payable and accrued
liabilities at December 31, 2008.
|
22.
|
SEGMENTED
INFORMATION
|
22.
|
SEGMENTED INFORMATION
(Continued)
|
|
Following
is the segmented information for the year ended December 31,
2008:
|
Real Property
&
Property Development
|
Mortgages
&
Loans
|
Auction,
Liquidation
& Technology Businesses
|
Other
|
Total
|
||||||||||||||||
External
revenue by market
|
||||||||||||||||||||
US
|
- | - | 2,256,264 | - | 2,256,264 | |||||||||||||||
Canada
|
150,653 | - | 364,269 | - | 514,922 | |||||||||||||||
Other
|
- | - | 34,950 | - | 34,950 | |||||||||||||||
Total
Revenue From External Customer
|
150,653 | - | 2,655,483 | - | 2,806,136 | |||||||||||||||
Investment
income
|
- | 207,781 | - | - | 207,781 | |||||||||||||||
Interest
expense
|
46,560 | 65,498 | 1,011 | 3,175 | 116,244 | |||||||||||||||
Depreciation
and amortization
|
38,650 | - | 97,014 | - | 135,664 | |||||||||||||||
Impairment
of asset
|
595,044 | 595,044 | ||||||||||||||||||
Segment
profit(loss)
|
(129,781 | ) | 181,664 | (1,810,678 | ) | (1,013,031 | ) | (2,771,826 | ) | |||||||||||
Segment
assets
|
14,342,434 | 931,942 | 1,347,418 | 1,468,500 | 18,090,294 | |||||||||||||||
Expenditures
on long-lived assets
|
6,206,805 | 21,014 | 6,227,819 | |||||||||||||||||
Investment in joint venture | 1,223,728 | 1,223,728 | ||||||||||||||||||
Investment
in Surrey City Central
|
1,671,638 | - | - | 1,671,638 |
22.
|
SEGMENTED INFORMATION
(Continued)
|
|
Following
is the segmented information for the year ended December 31,
2007:
|
Real Property
&
Property Development
|
Mortgages
&
Loans
|
Auction,
Liquidation
& Technology Businesses
|
Other
|
Total
|
||||||||||||||||
External
revenue by market
|
||||||||||||||||||||
US
|
- | - | 4,329,617 | - | 4,329,617 | |||||||||||||||
Canada
|
143,050 | - | 417,504 | - | 560,554 | |||||||||||||||
Other
|
- | - | 48,747 | - | 48,747 | |||||||||||||||
Total
Revenue From External Customer
|
143,050 | - | 4,795,868 | - | 4,938,918 | |||||||||||||||
Investment
income
|
- | 397,977 | - | - | 397,977 | |||||||||||||||
Interest
expense
|
52,012 | - | - | - | 52,012 | |||||||||||||||
Depreciation
and amortization
|
39,765 | - | 154,972 | - | 194,737 | |||||||||||||||
Segment
profit
|
(132,378 | ) | 511,253 | (425,807 | ) | (646,326 | ) | (693,258 | ) | |||||||||||
Segment
assets
|
8,951,031 | 2,172,035 | 2,955,711 | 340,609 | 14,419,386 | |||||||||||||||
Expenditures
on long-lived assets
|
1,816,545 | 34,267 | 1,850,812 | |||||||||||||||||
Investment
in joint venture
|
1,507,403 | - | - | - | 1,507,403 |
2008
|
2007
|
|||||||
External
Sales
|
||||||||
United
States
|
$ | 2,256,264 | $ | 4,329,617 | ||||
Canada
|
514,922 | 560,554 | ||||||
Other
|
34,950 | 48,747 | ||||||
$ | 2,806,136 | $ | 4,938,918 | |||||
Long-Lived
Assets
|
||||||||
United
States
|
$ | 8,845 | $ | 12,752 | ||||
Canada
|
10,823,397 | 7,650,283 | ||||||
$ | 10,832,242 | $ | 7,663,035 |
23.
|
SUBSEQUENT
EVENTS
|
|
Subsequent
to December 31, 2008, the Company repurchased additional 78,276 shares of
its common stock for a cost of
$18,867.
|
24.
|
RECENT
ACCOUNTING PRONOUNCEMENTS
|
|
(i) In
December 2007, the Financial Accounting Standards Board (“FASB”) issued
Statement of Financial Accounting Standards (“FAS”) No. 141 (Revised
2007), “Business Combinations” (“FAS 141(R)”). FAS 141(R) establishes
principles and requirements for how an acquirer in a business combination
recognizes and measures in its financial statements the identifiable
assets acquired, liabilities assumed, and any noncontrolling interests in
the acquiree, as well as the goodwill acquired. Significant changes from
current practice resulting from FAS 141(R) include the expansion of the
definitions of a “business” and a “business combination.” For all business
combinations (whether partial, full or step acquisitions), the acquirer
will record 100% of all assets and liabilities of the acquired business,
including goodwill, generally at their fair values; contingent
consideration will be recognized at its fair value on the acquisition date
and, for certain arrangements, changes in fair value will be recognized in
earnings until settlement; and acquisition-related transaction and
restructuring costs will be expensed rather than treated as part of the
cost of the acquisition. FAS 141(R) also establishes disclosure
requirements to enable users to evaluate the nature and financial effects
of the business combination. FAS 141(R) applies prospectively to business
combinations for which the acquisition date is on or after the beginning
of the first annual reporting period beginning on or after December 15,
2008. Earlier adoption is not permitted. We are currently evaluating the
potential impact of this
statement.
|
24.
|
RECENT ACCOUNTING
PRONOUNCEMENTS (Continued)
|
TOP
FAVOUR LIMITED AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
AS
OF SEPTEMBER 30, 2009 AND JUNE 30, 2009
|
||||||||
ASSETS
|
||||||||
September
30,
|
June
30,
|
|||||||
2009
|
2009
|
|||||||
(Unaudited)
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ | 876,011 | $ | 278,399 | ||||
Notes
receivable
|
1,174,921 | 358,808 | ||||||
Accounts
receivable, trade, net
|
7,541,169 | 6,454,663 | ||||||
Other
receivables
|
183,916 | 225,288 | ||||||
Inventories
|
3,182,207 | 107,187 | ||||||
Advances
to suppliers
|
8,350,657 | 8,364,448 | ||||||
Total
current assets
|
21,308,881 | 15,788,793 | ||||||
PROPERTY,
PLANT AND EQUIPMENT, net
|
19,380,533 | 16,954,659 | ||||||
OTHER
ASSETS
|
||||||||
Prepayments
for construction
|
7,472,195 | 7,462,008 | ||||||
Intangible
- Land use rights, net
|
1,932,497 | 1,945,811 | ||||||
Intangible
- Mineral rights, net
|
4,257,347 | 5,233,992 | ||||||
Other
assets
|
102,690 | 102,550 | ||||||
Total
other assets
|
13,764,729 | 14,744,361 | ||||||
Total
assets
|
$ | 54,454,143 | $ | 47,487,813 | ||||
LIABILITIES AND SHAREHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable, trade
|
$ | 880,340 | $ | 244,569 | ||||
Short
term loans - Bank
|
484,110 | 2,219,475 | ||||||
Short
term loans - Others
|
1,100,250 | 1,098,750 | ||||||
Due
to related parties
|
225,495 | 259,033 | ||||||
Due
to shareholders
|
1,317,611 | 1,281,304 | ||||||
Other
payables and accrued liabilities
|
2,548,128 | 744,058 | ||||||
Customer
deposits
|
2,697,919 | 3,751,327 | ||||||
Taxes
payable
|
3,383,855 | 2,682,254 | ||||||
Total
liabilities
|
12,637,708 | 12,280,770 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
SHAREHOLDERS'
EQUITY
|
||||||||
Common
share, $1.00 par value, 50,000 authorized,
|
||||||||
10,000
and 1,000 issued and outstanding as of September 30,
2009
|
||||||||
and June
30, 2009, respectively.
|
10,000 | 1,000 | ||||||
Additional
Paid-in capital
|
3,545,023 | 3,544,077 | ||||||
Statutory
reserves
|
1,321,406 | 1,127,710 | ||||||
Retained
earnings
|
36,108,132 | 29,754,451 | ||||||
Accumulated
other comprehensive income
|
831,874 | 779,805 | ||||||
Total
shareholders' equity
|
41,816,435 | 35,207,043 | ||||||
Total
liabilities and shareholders' equity
|
$ | 54,454,143 | $ | 47,487,813 |
TOP
FAVOUR LIMITED AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME
(LOSS)
|
||||||||
FOR
THE THREE MONTHS ENDED SEPTEMBER 30, 2009 AND
2008
|
||||||||
(UNAUDITED)
|
||||||||
|
||||||||
2009
|
2008
|
|||||||
REVENUE,
net
|
$ | 18,129,461 | $ | 8,967,930 | ||||
COST
OF REVENUE
|
9,069,065 | 4,353,439 | ||||||
GROSS
PROFIT
|
9,060,396 | 4,614,491 | ||||||
OPERATING
EXPENSES:
|
||||||||
Selling
|
195,277 | 226,671 | ||||||
General
and administrative
|
231,839 | 445,042 | ||||||
Total
operating expenses
|
427,116 | 671,713 | ||||||
INCOME
FROM OPERATIONS
|
8,633,280 | 3,942,778 | ||||||
OTHER
INCOME (EXPENSE), NET
|
||||||||
Finance
expense, net
|
(96,724 | ) | (204,126 | ) | ||||
Other
income (expense), net
|
(189 | ) | 153,206 | |||||
Total
other expense, net
|
(96,913 | ) | (50,920 | ) | ||||
INCOME
BEFORE INCOME TAXES
|
8,536,367 | 3,891,858 | ||||||
PROVISION
FOR INCOME TAXES
|
1,988,990 | 910,951 | ||||||
NET
INCOME
|
6,547,377 | 2,980,907 | ||||||
OTHER
COMPREHENSIVE INCOME
|
||||||||
Foreign
currency translation adjustment
|
52,069 | 48,141 | ||||||
COMPREHENSIVE
INCOME
|
$ | 6,599,446 | $ | 3,029,048 |
TOP
FAVOUR LIMITED AND SUBSIDIARIES
|
||||||||||||||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||||||||||
Retained
Earnings
|
other
|
|||||||||||||||||||||||||||||||
Common
Stock
|
Paid-in
|
Contribution
|
Statutory
|
comprehensive
|
||||||||||||||||||||||||||||
Shares
|
Par
Value
|
capital
|
Receivable
|
reserves
|
Unrestricted
|
(loss)
income
|
Total
|
|||||||||||||||||||||||||
BALANCE,
July 1, 2008
|
1,000 | $ | 1,000 | $ | 3,044,803 | $ | (1,000 | ) | $ | 573,412 | $ | 13,340,814 | $ | 705,540 | $ | 17,664,569 | ||||||||||||||||
- | ||||||||||||||||||||||||||||||||
Net
income
|
2,980,907 | 2,980,907 | ||||||||||||||||||||||||||||||
Shareholder
contribution by forfeited imputed interest
|
124,270 | 124,270 | ||||||||||||||||||||||||||||||
Adjustment
for statutory reserve
|
115,348 | 115,348 | ||||||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
48,141 | 48,141 | ||||||||||||||||||||||||||||||
BALANCE,
Sptember 30, 2008, unaudited
|
1,000 | $ | 1,000 | $ | 3,169,073 | $ | (1,000 | ) | $ | 688,760 | $ | 16,321,721 | $ | 753,681 | $ | 20,933,235 | ||||||||||||||||
- | ||||||||||||||||||||||||||||||||
Net
income
|
13,432,730 | 13,432,730 | ||||||||||||||||||||||||||||||
Shareholder
contribution by forfeited imputed interest
|
375,004 | 1,000 | 376,004 | |||||||||||||||||||||||||||||
Adjustment
for statutory reserve
|
438,950 | 438,950 | ||||||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
26,124 | 26,124 | ||||||||||||||||||||||||||||||
BALANCE,
June 30, 2009
|
1,000 | $ | 1,000 | $ | 3,544,077 | $ | - | $ | 1,127,710 | $ | 29,754,451 | $ | 779,805 | $ | 35,207,043 | |||||||||||||||||
- | ||||||||||||||||||||||||||||||||
Net
income
|
6,547,377 | 6,547,377 | ||||||||||||||||||||||||||||||
Shareholder
cash contribution
|
9,000 | 9,000 | 946 | 9,946 | ||||||||||||||||||||||||||||
Adjustment
for statutory reserve
|
193,696 | (193,696 | ) | - | ||||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
52,069 | 52,069 | ||||||||||||||||||||||||||||||
BALANCE,
September 30, 2009, unaudited
|
10,000 | $ | 10,000 | $ | 3,545,023 | $ | - | $ | 1,321,406 | $ | 36,108,132 | $ | 831,874 | $ | 41,816,435 |
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||
FOR
THE THREE MONTHS ENDED SEPTEMBER 30, 2009 AND 2008
|
||||||||
(UNAUDITED)
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 6,547,377 | $ | 2,980,907 | ||||
Adjustments
to reconcile net income to cash
|
||||||||
provided
by operating activities:
|
||||||||
Depreciation
|
713,242 | 521,955 | ||||||
Amortization
and depletion
|
999,147 | 601,435 | ||||||
Imputed
interest on shareholder and related party loans
|
- | 124,270 | ||||||
Reserve
for simple reproduction maintenance expense
|
- | - | ||||||
Change
in operating assets and liabilities
|
||||||||
Notes
receivable
|
(815,123 | ) | (219,585 | ) | ||||
Accounts
receivable, trade
|
(1,077,033 | ) | (3,363,315 | ) | ||||
Other
receivables
|
41,654 | 899,368 | ||||||
Inventories
|
(3,072,988 | ) | (3,116,081 | ) | ||||
Advances
to suppliers
|
25,194 | 1,099,248 | ||||||
Accounts
payable, trade
|
635,049 | 2,028,855 | ||||||
Other
payables and accrued liabilities
|
1,780,227 | 123,561 | ||||||
Customer
deposits
|
(1,057,880 | ) | 1,330,440 | |||||
Taxes
payable
|
703,653 | (2,253,520 | ) | |||||
Net
cash provided by operating activities
|
5,422,519 | 757,538 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase
of property, plant and equipment
|
(3,114,495 | ) | (62,599 | ) | ||||
Net
cash used in investing activities
|
(3,114,495 | ) | (62,599 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Shareholder
contribution
|
9,946 | - | ||||||
Payments
on short-term loans Bank
|
(1,737,329 | ) | (139,071 | ) | ||||
Proceeds
of loans from shareholders
|
34,537 | 201,653 | ||||||
Payments
of loans from related parties
|
(74,121 | ) | (1,582,973 | ) | ||||
Net
cash used in financing activities
|
(1,766,967 | ) | (1,520,391 | ) | ||||
EFFECT
OF EXCHANGE RATE ON CASH
|
56,555 | 13,406 | ||||||
INCREASE
(DECREASE) IN CASH
|
597,612 | (812,046 | ) | |||||
- | ||||||||
CASH,
beginning of period
|
278,399 | 4,705,129 | ||||||
CASH,
end of period
|
$ | 876,011 | $ | 3,893,083 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||
Cash
paid for income tax
|
$ | 1,843,669 | $ | 2,012,371 | ||||
Cash
paid for interest expense
|
$ | 61,596 | $ | 66,894 | ||||
NON-CASH
INVESTING AND FINANCING ACTIVITIES:
|
||||||||
$2,455,006
and $2,749,407 construction-in-progress transferred to property, plant and
equipment for the three months ended September 30, 2009 and 2008,
respectively
|
Level
1
|
Inputs
to the valuation methodology are quoted prices (unadjusted) for identical
assets or liabilities in active markets.
|
Level
2
|
Inputs
to the valuation methodology include quoted prices for similar assets and
liabilities in active markets, and inputs that are observable for the
assets or liability, either directly or indirectly, for substantially the
full term of the financial instruments.
|
Level
3
|
Inputs
to the valuation methodology are unobservable and significant to the fair
value.
|
Estimated Useful
Life
|
|
Building
and plant
|
30-40
years
|
Machinery
and equipment
|
10-20
years
|
Other
equipment
|
5
years
|
Transportation
equipment
|
5-7
years
|
Three
months ended September 30,
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Coke
|
$ | 5,717,599 | $ | 8,401,009 | ||||
Coal
tar
|
260,804 | 385,537 | ||||||
Raw
coal
|
5,122,129 | 181,384 | ||||||
Washed
coal
|
7,028,929 | - | ||||||
Total
|
$ | 18,129,461 | $ | 8,967,930 |
September
30, 2009
(Unaudited)
|
June
30, 2009
|
|||||||
Raw
materials
|
$ | 2,146,405 | $ | 31,994 | ||||
Finished
goods
|
1,035,802 | 75,193 | ||||||
Total
|
$ | 3,182,207 | $ | 107,187 |
September
30, 2009
(Unaudited)
|
June
30, 2009
|
|||||||
Buildings
and improvements
|
$ | 10,033,739 | $ | 10,020,060 | ||||
Mine
development cost
|
10,580,582 | 5,004,179 | ||||||
Machinery
and equipment
|
5,627,507 | 5,619,835 | ||||||
Other
Equipment
|
395,904 | 392,019 | ||||||
Total
|
26,637,732 | 21,036,093 | ||||||
Less
accumulated depreciation
|
(7,257,199 | ) | (6,534,598 | ) | ||||
Construction-in-progress
|
- | 2,453,164 | ||||||
Total,
net
|
$ | 19,380,533 | $ | 16,954,659 |
September
30, 2009
(Unaudited)
|
June
30, 2009
|
|||||||
Land
use rights
|
$ | 2,299,831 | $ | 2,296,695 | ||||
Accumulated
amortization
|
(367,334 | ) | (350,884 | ) | ||||
Total,
net
|
$ | 1,932,497 | $ | 1,945,811 |
Year
ended June 30,
|
||||
2010
|
$ | 47,883 | ||
2011
|
63,884 | |||
2012
|
63,884 | |||
2013
|
63,884 | |||
2014
|
63,884 | |||
2015
and thereafter
|
1,629,078 | |||
Total
|
$ | 1,932,497 |
September
30, 2009
(Unaudited)
|
June
30, 2009
|
|||||||
Mineral
rights
|
$ | 13,119,717 | $ | 13,101,831 | ||||
Accumulated
depletion
|
(8,862,370 | ) | (7,867,839 | ) | ||||
Total,
net
|
$ | 4,257,347 | $ | 5,233,992 |
September
30, 2009
(Unaudited)
|
June
30, 2009
|
|||||||
Construction
payables
|
$ | 1,838,089 | $ | - | ||||
Other
payables and accrued liabilities
|
710,039 | 744,058 | ||||||
Total
|
$ | 2,548,128 | $ | 744,058 |
Three
months ended September 30,
|
||||||||
2009
(Unaudited)
|
2008
(Unaudited)
|
|||||||
BVI
current income tax expense
|
$ | - | $ | - | ||||
PRC
current income tax expense
|
1,988,990 | 910,951 | ||||||
Total
provision for income taxes
|
$ | 1,988,990 | $ | 910,951 |
Three
months ended September 30,
|
||||||||
2009
(Unaudited)
|
2008
(Unaudited)
|
|||||||
BVI
income tax
|
0.00 | % | 0.00 | % | ||||
PRC
income tax
|
25.00 | % | 25.00 | % | ||||
China
income tax exemption
|
- | - | ||||||
Other
item (1)
|
(1.70 | %) | (1.60 | %) | ||||
Effective
rate
|
23.30 | % | 23.40 | % |
September
30, 2009
(Unaudited)
|
June
30, 2009
|
|||||||
VAT
|
$ | 894,101 | $ | 502,867 | ||||
Income
tax
|
1,977,947 | 1,906,975 | ||||||
Others
|
511,807 | 272,412 | ||||||
Total
taxes payable
|
$ | 3,383,855 | $ | 2,682,254 |
September
30, 2009 (unaudited)
|
June
30, 2009
|
50%
of registered capital
|
Future
contributions required as of September 30, 2009
|
|||||||||||||
Hongli
|
$ | 548,204 | $ | 548,204 | $ | 548,204 | $ | - | ||||||||
Hongguang
|
- | - | 1,514,590 | 1,514,590 | ||||||||||||
Hongchang
|
25,208 | 25,208 | 206,535 | 181,327 | ||||||||||||
Statutory
surplus reserve
|
573,412 | 573,412 | 2,269,329 | 1,695,917 | ||||||||||||
Mine
reproduction reserve
|
747,993 | 554,298 | - | - | ||||||||||||
Total
statutory reserve
|
$ | 1,321,405 | $ | 1,127,710 | $ | 2,269,329 | $ | 1,695,917 |
Due
to
|
September
30, 2009
(Unaudited)
|
June
30, 2009
|
Term
|
Manner
of Settlement
|
||||||
Mr.
Jianhua Lv
|
$ | 1,317,611 | $ | 1,281,304 |
Short
term
|
Cash
|
||||
Mr.
Liuchang Yang
|
225,495 | 259,033 |
Short
term
|
Cash
|
||||||
Total
|
$ | 1,543,106 | $ | 1,540,337 |
|
(1)
|
the
Company’s shareholders will transfer 100% of the issued and outstanding
capital stock of Top Favour (BVI) to
Ableauctions;
|
|
(2)
|
as
consideration for the acquisition of the Top Favour (BVI) equity
interests, Ableauctions will issue common stock to Top Favour’s
shareholders; immediately after the closing of the Share Exchange
Agreement, the former shareholders of Top Favour (BVI) and the former
shareholders of Ableauctions will own approximately 97% and 3% of the
outstanding shares of Ableauctions,
respectively.
|
|
(3)
|
Ableauctions
will adopt a plan of liquidation reasonably acceptable to Top Favour
(BVI), under which it shall establish a liquidating trust for purposes of
discharging outstanding liabilities and distributing remaining assets of
Ableauctions to its shareholders as of a certain record date prior to the
closing; at the closing, Ableauctions will have no material liabilities,
contingent or otherwise, and no material
assets.
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and
Shareholders
of Top Favour Limited
We
have audited the accompanying consolidated balance sheets of Top Favour
Limited and Subsidiaries as of June 30, 2009 and 2008, and the related
consolidated statements of operations and comprehensive income (loss),
shareholders’ equity, and cash flows for each of the years in the
three-year period ended June 30, 2009. Top Favour Limited and
Subsidiaries’ management is responsible for these financial statements.
Our responsibility is to express an opinion on these financial statements
based on our audits.
We
conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance
about whether the financial statements are free of material misstatement.
The company is not required to have, nor were we engaged to perform, an
audit of its internal control over financial reporting. Our audit included
consideration of internal control over financial reporting as a basis for
designing audit procedures that are appropriate in the circumstances, but
not for the purpose of expressing an opinion on the effectiveness of the
company’s internal control over financial reporting. Accordingly, we
express no such opinion. An audit also includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable
basis for our opinion.
In
our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Top Favour Limited and
Subsidiaries as of June 30, 2009 and 2008, and the results of its
operations and its cash flows for each of the years in the three-year
period ended June 30, 2009 in conformity with accounting principles
generally accepted in the United States of America.
/s/
Moore Stephens Wurth Frazer and Torbet, LLP
Brea,
California
November
18, 2009
C-23
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
AS
OF JUNE 30, 2009 AND 2008
|
||||||||
ASSETS
|
||||||||
2009
|
2008
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$ | 278,399 | $ | 4,705,129 | ||||
Notes
receivable
|
358,808 | - | ||||||
Accounts
receivable, trade, net
|
6,454,663 | 3,552,733 | ||||||
Other
receivables
|
225,288 | 996,190 | ||||||
Inventories
|
107,187 | 206,690 | ||||||
Advances
to suppliers
|
8,364,448 | 1,646,714 | ||||||
Total
current assets
|
15,788,793 | 11,107,456 | ||||||
PROPERTY,
PLANT AND EQUIPMENT, net
|
16,954,659 | 16,208,908 | ||||||
OTHER
ASSETS
|
||||||||
Prepayment
for construction
|
7,462,008 | - | ||||||
Intangible
- Land use rights, net
|
1,945,811 | 2,001,379 | ||||||
Intangible
- Mineral rights, net
|
5,233,992 | 8,014,599 | ||||||
Other
assets
|
102,550 | 102,130 | ||||||
Total
other assets
|
14,744,361 | 10,118,108 | ||||||
Total
assets
|
$ | 47,487,813 | $ | 37,434,472 | ||||
LIABILITIES AND SHAREHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts
payable, trade
|
$ | 244,570 | $ | 3,576,790 | ||||
Short
term loans - Bank
|
2,219,475 | 3,896,989 | ||||||
Short
term loans - Others
|
1,098,750 | - | ||||||
Due
to related parties
|
259,033 | 2,092,983 | ||||||
Due
to shareholders
|
1,281,304 | 4,667,405 | ||||||
Other
payables and accrued liabilities
|
744,058 | 1,693,548 | ||||||
Customer
deposits
|
3,751,327 | 511,628 | ||||||
Construction
payable
|
- | 383,442 | ||||||
Taxes
payable
|
2,682,254 | 2,947,118 | ||||||
Total
liabilities
|
12,280,771 | 19,769,903 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
SHAREHOLDERS'
EQUITY
|
||||||||
Common
share, $1.00 par value, 50,000 authorized,
|
||||||||
1,000
issued and outstanding as of June 30, 2009 and 2008
|
1,000 | 1,000 | ||||||
Additional
Paid-in capital
|
3,544,077 | 3,044,803 | ||||||
Contribution
receivables
|
- | (1,000 | ) | |||||
Statutory
reserves
|
1,127,710 | 573,412 | ||||||
Retained
earnings
|
29,754,451 | 13,340,814 | ||||||
Accumulated
other comprehensive income
|
779,804 | 705,540 | ||||||
Total
shareholders' equity
|
35,207,042 | 17,664,569 | ||||||
Total
liabilities and shareholders' equity
|
$ | 47,487,813 | $ | 37,434,472 |
TOP
FAVOUR LIMITED AND SUBSIDIARIES
|
||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME
(LOSS)
|
||||||||||||
FOR
THE YEARS ENDED JUNE 30, 2009, 2008 AND 2007
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
REVENUE
|
$ | 51,395,992 | $ | 58,623,488 | $ | 30,078,701 | ||||||
COST
OF GOOD SOLD
|
27,523,329 | 27,751,480 | 22,179,203 | |||||||||
GROSS
PROFIT
|
23,872,663 | 30,872,008 | 7,899,498 | |||||||||
OPERATING
EXPENSES:
|
||||||||||||
Selling
|
732,902 | 1,631,856 | 1,613,496 | |||||||||
General
and administrative
|
1,905,987 | 2,269,540 | 2,717,161 | |||||||||
Total
operating expenses
|
2,638,889 | 3,901,396 | 4,330,657 | |||||||||
INCOME
FROM OPERATIONS
|
21,233,774 | 26,970,612 | 3,568,841 | |||||||||
OTHER
INCOME (EXPENSE), NET
|
||||||||||||
Finance
expense, net
|
(914,072 | ) | (1,122,569 | ) | (750,950 | ) | ||||||
Other
income (expense), net
|
139,823 | (137,063 | ) | (49,375 | ) | |||||||
Total
other expense, net
|
(774,249 | ) | (1,259,632 | ) | (800,325 | ) | ||||||
INCOME
BEFORE INCOME TAXES
|
20,459,525 | 25,710,980 | 2,768,516 | |||||||||
PROVISION
FOR INCOME TAXES
|
3,491,590 | 8,046,315 | 2,165,766 | |||||||||
NET
INCOME
|
16,967,935 | 17,664,665 | 602,750 | |||||||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||
Foreign
currency translation adjustment
|
74,264 | 909,318 | (144,792 | ) | ||||||||
COMPREHENSIVE
INCOME
|
$ | 17,042,199 | $ | 18,573,983 | $ | 457,958 |
CONSOLIDATED
STATEMENTS OF SHAREHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||||||||||
Retained
Earnings
|
other
|
|||||||||||||||||||||||||||||||
Common
Stock
|
Paid-in
|
Contribution
|
Statutory
|
comprehensive
|
||||||||||||||||||||||||||||
Shares
|
Par
Value
|
capital
|
Receivable
|
reserves
|
Unrestricted
|
(loss)
income
|
Total
|
|||||||||||||||||||||||||
BALANCE,
June 30, 2006
|
1,000 | $ | 1,000 | $ | 853,022 | $ | (1,000 | ) | $ | 2,295 | $ | (4,355,484 | ) | $ | (58,986 | ) | $ | (3,559,153 | ) | |||||||||||||
- | ||||||||||||||||||||||||||||||||
Net
income
|
602,750 | 602,750 | ||||||||||||||||||||||||||||||
Adjustment
of statutory reserve
|
105,301 | (105,301 | ) | - | ||||||||||||||||||||||||||||
Shareholder
contribution by forfeited imputed interest
|
702,884 | 702,884 | ||||||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
(144,792 | ) | (144,792 | ) | ||||||||||||||||||||||||||||
BALANCE,
June 30, 2007
|
1,000 | $ | 1,000 | $ | 1,555,906 | $ | (1,000 | ) | $ | 107,596 | $ | (3,858,035 | ) | $ | (203,778 | ) | $ | (2,398,311 | ) | |||||||||||||
- | ||||||||||||||||||||||||||||||||
Net
income
|
17,664,665 | 17,664,665 | ||||||||||||||||||||||||||||||
Adjustment
of statutory reserve
|
465,816 | (465,816 | ) | - | ||||||||||||||||||||||||||||
Shareholder
contribution
|
851,968 | 851,968 | ||||||||||||||||||||||||||||||
Shareholder
contribution by forfeited imputed interest
|
636,929 | 636,929 | ||||||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
909,318 | 909,318 | ||||||||||||||||||||||||||||||
BALANCE,
June 30, 2008
|
1,000 | $ | 1,000 | $ | 3,044,803 | $ | (1,000 | ) | $ | 573,412 | $ | 13,340,814 | $ | 705,540 | $ | 17,664,569 | ||||||||||||||||
Net
income
|
16,967,935 | 16,967,935 | ||||||||||||||||||||||||||||||
Adjustment
of Statutory reserve
|
554,298 | (554,298 | ) | - | ||||||||||||||||||||||||||||
Shareholder
cash contribution and by forfeited imputed interest
|
499,274 | 1,000 | 500,274 | |||||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
74,264 | 74,264 | ||||||||||||||||||||||||||||||
BALANCE,
June 30, 2009
|
1,000 | $ | 1,000 | $ | 3,544,077 | $ | - | $ | 1,127,710 | $ | 29,754,451 | $ | 779,804 | $ | 35,207,042 |
TOP
FAVOUR LIMITED AND SUBSIDIARIES
|
||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||
FOR
THE YEARS ENDED JUNE 30, 2009, 2008 AND 2007
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 16,967,935 | $ | 17,664,665 | $ | 602,750 | ||||||
Adjustments
to reconcile net income to cash
|
||||||||||||
provided
by operating activities:
|
||||||||||||
Depreciation
|
2,013,441 | 1,259,811 | 1,031,563 | |||||||||
Amortization
and depletion
|
2,877,364 | 2,133,587 | 1,260,992 | |||||||||
Bad
debt expense
|
- | 200,356 | 535,345 | |||||||||
Imputed
interest on shareholder and related party loans
|
490,274 | 636,929 | 702,884 | |||||||||
Capitalized
interest
|
(35,914 | ) | (156,121 | ) | (158,890 | ) | ||||||
Change
in operating assets and liabilities
|
||||||||||||
Notes
receivable
|
(358,808 | ) | - | - | ||||||||
Accounts
receivable, trade
|
(2,887,319 | ) | (1,820,052 | ) | (1,412,025 | ) | ||||||
Other
receivables
|
774,999 | 589,411 | (645,240 | ) | ||||||||
Inventories
|
100,353 | 67,607 | 363,935 | |||||||||
Advances
to suppliers
|
(6,710,962 | ) | (1,397,012 | ) | 1,526,323 | |||||||
Other
current assets
|
- | 79,236 | 158,233 | |||||||||
Accounts
payable, trade
|
(3,346,930 | ) | (1,458,808 | ) | 2,545,876 | |||||||
Other
payables and accrued liabilities
|
(954,832 | ) | (4,601,657 | ) | (2,437,311 | ) | ||||||
Customer
deposits
|
3,237,596 | (2,225,952 | ) | 747,481 | ||||||||
Taxes
payable
|
(276,983 | ) | 2,088,249 | (175,421 | ) | |||||||
Net
cash provided by operating activities
|
11,890,214 | 13,060,249 | 4,646,495 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Purchase
of property, plant and equipment
|
(3,041,639 | ) | (2,648,102 | ) | (2,988,978 | ) | ||||||
Purchase
of land use rights and mineral rights
|
- | (5,822,908 | ) | (3,549,834 | ) | |||||||
Prepayment
for construction
|
(7,462,008 | ) | - | - | ||||||||
Net
cash used in investing activities
|
(10,503,647 | ) | (8,471,010 | ) | (6,538,812 | ) | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Shareholder
contribution
|
10,000 | 851,968 | - | |||||||||
Payments
on short-term loans Bank
|
(1,693,540 | ) | (4,943,071 | ) | (1,525,552 | ) | ||||||
Cash
proceeds from short term loans - Others
|
1,098,750 | 5,232,220 | 3,568,587 | |||||||||
(Payment)
proceeds of loans from shareholders
|
(3,405,295 | ) | - | - | ||||||||
(Payment)
proceeds of loans from related parties
|
(1,842,557 | ) | (2,078,542 | ) | 136,855 | |||||||
Net
cash used in(provided by) financing activities
|
(5,832,642 | ) | (937,425 | ) | 2,179,890 | |||||||
EFFECT
OF EXCHANGE RATE ON CASH
|
19,345 | 328,149 | 28,074 | |||||||||
(DECREASE)
INCREASE IN CASH
|
(4,426,730 | ) | 3,979,963 | 315,647 | ||||||||
CASH,
beginning of year
|
4,705,129 | 725,166 | 409,519 | |||||||||
CASH,
end of year
|
$ | 278,399 | $ | 4,705,129 | $ | 725,166 | ||||||
SUPPLEMENTAL
CASH FLOW INFORMATION:
|
||||||||||||
Cash
paid for income tax
|
$ | 3,451,585 | $ | 6,634,443 | $ | 1,902,383 | ||||||
Cash
paid for interest expense
|
$ | 286,194 | $ | 575,206 | $ | 278,909 |
Level
1
|
Inputs
to the valuation methodology are quoted prices (unadjusted) for identical
assets or liabilities in active markets.
|
Level
2
|
Inputs
to the valuation methodology include quoted prices for similar assets and
liabilities in active markets, and inputs that are observable for the
assets or liability, either directly or indirectly, for substantially the
full term of the financial instruments.
|
Level
3
|
Inputs
to the valuation methodology are unobservable and significant to the fair
value.
|
Estimated Useful
Life
|
|
Building
and plant
|
30-40
years
|
Machinery
and equipment
|
10-20
years
|
Other
equipment
|
5
years
|
Transportation
equipment
|
5-7
years
|
Years
ended June 30,
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||
Coke
|
$ | 30,534,755 | $ | 55,103,692 | $ | 23,831,668 | ||||||
Coal
tar
|
1,171,510 | 2,987,334 | 1,463,183 | |||||||||
Raw
coal
|
13,151,325 | 372,312 | 1,877,489 | |||||||||
Washed
Coal
|
6,538,402 | 160,150 | 2,906,361 | |||||||||
Total
|
$ | 51,395,992 | $ | 58,623,488 | $ | 30,078,701 |
2009
|
2008
|
|||||||
Raw
material
|
$ | 28,150 | $ | 123,362 | ||||
Supplemental
material
|
3,844 | 38,457 | ||||||
Finished
goods
|
75,193 | 44,871 | ||||||
Total
|
$ | 107,187 | $ | 206,690 |
June
30, 2009
|
June
30, 2008
|
|||||||
Advances
for raw coal procurement
|
$ | 8,364,448 | $ | 1,634,056 | ||||
Others
|
- | 12,658 | ||||||
Total
|
$ | 8,364,448 | $ | 1,646,714 |
June
30, 2009
|
June
30, 2008
|
|||||||
Buildings
and improvements
|
$ | 10,020,060 | $ | 9,971,523 | ||||
Mine
development cost
|
5,004,179 | 2,243,480 | ||||||
Machinery
and equipment
|
5,619,835 | 5,392,818 | ||||||
Other
Equipment
|
392,019 | 363,524 | ||||||
Total
|
21,036,093 | 17,971,345 | ||||||
Less
accumulated depreciation
|
(6,534,598 | ) | (4,502,641 | ) | ||||
Construction-in-progress
|
2,453,164 | 2,710,204 | ||||||
Total,
net
|
$ | 16,954,659 | $ | 16,178,908 |
June
30, 2009
|
June
30, 2008
|
|||||||
Land
use rights
|
$ | 2,296,695 | $ | 2,287,289 | ||||
Accumulated
amortization
|
(350,884 | ) | (285,910 | ) | ||||
Total,
net
|
$ | 1,945,811 | $ | 2,001,379 |
Year
ended June 30,
|
||||
2010
|
$ | 63,798 | ||
2011
|
63,798 | |||
2012
|
63,798 | |||
2013
|
63,798 | |||
2014
|
63,798 | |||
2015
and thereafter
|
1,626,821 | |||
Total
|
$ | 1,945,811 |
June
30, 2009
|
June
30, 2008
|
|||||||
Mineral
rights
|
$ | 13,101,831 | $ | 13,048,171 | ||||
Accumulated
depletion
|
(7,867,839 | ) | (5,033,572 | ) | ||||
Total,
net
|
$ | 5,233,992 | $ | 8,014,599 |
June
30, 2009
|
June
30, 2008
|
June
30, 2007
|
||||||||||
BVI
current income tax expense
|
$ | - | $ | - | $ | - | ||||||
PRC
current income tax expense
|
3,491,590 | 8,046,315 | 2,165,766 | |||||||||
Total
provision for income taxes
|
$ | 3,491,590 | $ | 8,046,315 | $ | 2,165,766 |
2009
|
2008
|
2007
|
||||||||||||||||||||||
BVI
income tax
|
0 | % | 0 | % | 0 | % | ||||||||||||||||||
PRC
income tax
|
25 | % | 30.3 | % | (1 | ) | 33 | % | ||||||||||||||||
China
income tax exemption
|
(10.94 | %) | (2 | ) | 0 | % | 0 | % | ||||||||||||||||
Other
item
|
3.01 | % | (3 | ) | 1.7 | % | (3 | ) | 45.2 | % | (3 | ) | ||||||||||||
Effective
rate
|
17.07 | % | 32 | % | 78.2 | % |
June
30, 2009
|
June
30, 2008
|
|||||||
VAT
|
$ | 502,867 | $ | 760,459 | ||||
Income
tax
|
1,906,975 | 1,990,387 | ||||||
Others
|
272,412 | 196,272 | ||||||
Total
taxes payable
|
$ | 2,682,254 | $ | 2,947,118 |
June
30, 2009
|
June
30, 2008
|
June
30, 2007
|
50%
of registered capital
|
Future
contributions required as of June 30, 2009
|
||||||||||||||||
Hongli
|
$ | 548,204 | $ | 548,204 | $ | 107,596 | $ | 548,204 | $ | - | ||||||||||
Hongguang
|
- | - | - | 1,514,590 | 1,514,590 | |||||||||||||||
Hongchang
|
25,208 | 25,208 | - | 206,535 | 181,327 | |||||||||||||||
Statutory
surplus reserve
|
573,412 | 573,412 | 107,596 | 2,269,329 | 1,695,917 | |||||||||||||||
Reserve
for coal mine
|
554,298 | - | - | - | - | |||||||||||||||
Total
Statutory reserve
|
$ | 1,127,710 | $ | 573,412 | $ | 107,596 | $ | 2,269,329 | $ | 1,695,917 |
Due
to
|
June
30, 2009
|
June
30, 2008
|
Term
|
Manner
of Settlement
|
||||||
Mr.
Jianhua Lv
|
$ | 1,281,304 | $ | 4,667,405 |
Short
term
|
Cash
|
||||
Mr.
Liuchang Yang
|
259,033 | 2,092,983 |
Short
term
|
Cash
|
||||||
Total
|
$ | 2,202,050 | $ | 6,760,388 |
|
(1)
|
the
Company’s shareholders will transfer 100% of the issued and outstanding
capital stock of Top Favour (BVI) to
Ableauctions;
|
|
(2)
|
as
consideration for the acquisition of the Top Favour (BVI) equity
interests, Ableauctions will issue common stock to Top Favour’s
shareholders; immediately after the closing of the Share Exchange
Agreement, the former shareholders of Top Favour (BVI) and the former
shareholders of Ableauctions will own approximately 97% and 3% of the
outstanding shares of Ableauctions,
respectively.
|
|
(3)
|
Ableauctions
will adopt a plan of liquidation reasonably acceptable to Top Favour
(BVI), under which it shall establish a liquidating trust for purposes of
discharging outstanding liabilities and distributing remaining assets of
Ableauctions to its shareholders as of a certain record date prior to the
closing; at the closing, Ableauctions will have no material liabilities,
contingent or otherwise, and no material
assets.
|