Attached files

file filename
8-K - Fushi Copperweld, Inc.v165334_8k.htm
Exhibit 99.1
 
Fushi Copperweld Reports Third Quarter 2009 Financial Results

DALIAN, China, Nov. 6, 2009 /PRNewswire-Asia-FirstCall/ -- Fushi Copperweld, Inc. (Nasdaq: FSIN), the leading global manufacturer and innovator of copper-clad bimetallic wire used in a variety of telecommunication, utility, transportation and other electrical applications, today announced financial results for the third quarter ended September 30, 2009.

    Third Quarter Highlights
    -- GAAP EPS of $0.31
    -- Adjusted Non-GAAP EPS of $0.26
    -- Metric tons of volume shipped at Dalian increased 9.5% compared to
       the third quarter 2008
    -- Gross margin increased 530 basis points from 26.5% of revenues to
       31.8% of revenues
    -- Operating income increased 300 basis points from 19.2% to 22.2% of
       revenues
    -- Returned to profitability at Fayetteville facility; generated
       approximately $0.2 million of net income
    -- Generated $11.1 million of cash flow from operations in the quarter;
       $15.6 million year-to-date
    -- GAAP EPS for 4Q 2009 projected to be $0.26 - $0.30

Revenues for the third quarter of 2009 were $47.7 million compared to $63.8 million in the third quarter of the prior year, a decrease of $16.1 million or 25.2%. The decline was driven primarily by a decrease in average selling price (21.6%) resulting from lower raw material prices. Revenues were $38.9 million at the Company's Dalian, China facility and revenues from the Fayetteville, TN and Telford, UK facilities combined accounted for $8.8 million. Volume at the Company's Dalian facility increased 9.5% as compared to the third quarter 2008 due to increased 3G related demand, increased government spending on basic infrastructure projects in China and continued expansion into the utility market. On a consolidated basis, the Company experienced a slight decline of 3.7% in metric tons sold.
 
Gross profit for the third quarter of 2009 was $15.2 million compared to $16.9 million in the third quarter of the prior year, a decrease of $1.7 million or 10.1%. Gross margin as a percentage of revenues increased to 31.8% from 26.5% in the same period of the prior year. Gross margin at the Company's Dalian, China facility increased from 32.3% in the third quarter of 2008 to 34.6% in the third quarter of 2009 as the Company cycled through lower cost inventory. The gross margin at the Company's Fayetteville facility increased from 11.3% to 20.1% year over year mostly as a result of cost savings initiatives implemented by management. This gross margin represented the highest quarterly gross margin level achieved at the Fayetteville facility since the October 2007 acquisition of Copperweld Bimetallics.
 
Operating expenses for the third quarter 2009 remained relatively flat for the third quarter 2009 compared to the prior year's period at approximately $4.6 million. On a percentage basis, operating expenses in the third quarter 2009 increased 230 basis points to 9.6% from 7.3% in the prior year's quarter, primarily a result of lower sales in the third quarter of 2009.
 

 
Operating income was $10.6 million in the third quarter of 2009 compared $12.2 million in the third quarter of 2008, a decrease of $1.6 million or 13.6%. The decrease in operating income was primarily due to lower average selling prices resulting from lower raw material prices. On a percentage basis, operating income in the third quarter 2009 increased 300 basis points to 22.2% from 19.2% in the prior year's quarter.
 
Profit before tax for Dalian and Fayetteville and Telford combined was $10.9 million and $0.2 million respectively in the third quarter of 2009.  The loss at the Fushi Copperweld parent company level was $1.0 million primarily due to interest expenses on the high yield notes, non-cash stock-based compensation, non-cash charges related to changes in fair value of derivative liabilities related to the convertible notes conversion options, as well as professional fees and outside service expenses and partially offset by gain from the repurchase of the convertible notes. On a consolidated basis, profit before tax was $10.1 million and we recognized a net tax expense of $0.9 million, reflecting an 8.9% effective tax rate.
 
   
Dalian
   
Fayetteville &
Telford
   
Parent
Company
   
Consolidated
 
Profit (Loss) before income tax
    10,947,268       218,310       (1,070,657 )     10,094,921  
Income tax expense (credit)
    1,788,366       -       (888,378 )     899,988  
Profit after income tax
                            9,194,933  
 
Net income on a GAAP basis of $9.2 million increased $0.2 million, or 2.2%, from $9.0 million for the same period in 2008. GAAP net income margin increased to 19.3% from 14.2% for the same period in 2008.
 
GAAP earnings per diluted share were $0.31 per diluted share compared with $0.31 per diluted share in the third quarter of 2008. GAAP results included :(1) $2.1 million charge related to changes in fair value of derivative liability -- conversion option, (2) $3.8 million of gain on the convertible notes extinguishment (3) $0.2 million of stock-based compensation cost. Excluding the non-cash gains and expenses related to changes in fair value of derivative liability and share-based compensation, adjusted non-GAAP net income was $7.5 million, or $0.26 per diluted share in the third quarter of 2009.
 
During the quarter, the Company generated $11.1 million of cash flows from operations, which represented a $27.3 million increase over the same period in the previous year. The Company's cash position at the end of the third quarter was $60.0 million and the Company's debt position was $39.0 million compared to debt of $67.3 million at December 31, 2008. Accounts receivables at September 30, 2009 were $69.1 million compared to $49.8 million on December 31, 2008, an increase of 38.8%. This increase is primarily a result of extended credit terms in 2009 to certain credible customers that have long-standing business relationships with us in order to capture increased market share.
 
Mr. Li Fu, Chairman and Chief Executive Officer of Fushi Copperweld, commented, "We are extremely pleased with achieving yet another successful quarter for the Company. Despite the global slowdown, we were able to realize profit at all our facilities worldwide. Our China operations remained strong and we are optimistic that our results will continue to improve as we realize further benefits from the Chinese government's stimulus package and 3G network infrastructure build out. We have been prudently expanding our Chinese operations and believe we are well positioned to capitalize on the increasing demand. Market conditions in North America and Europe have stabilized, and despite flat sales our Fayetteville and Telford operations achieved profitability for the first quarter this year, a clear indication that cost savings initiatives have successfully lowered the breakeven levels at Fayetteville and Telford."
 

 
Mr. Fu continued, "We are especially pleased with the addition of Linda Zhang as Chief Financial Officer and the expertise she has brought at a pivotal time in our strategic growth plan. I am also very proud and pleased with the overall performance of our entire management team and their individual contributions will only serve to strengthen our team in total. I am confident that our current team will take us to the next level and build a stronger Company."
 
Fourth Quarter 2009 Outlook and Macro Trends
 
In the 2009 fourth quarter, the Company expects adjusted fully diluted earnings per share before the impact of non-cash expense related to stock-based compensation between $0.26 and $0.30 based on an estimated weighted average diluted share count of approximately 29.4 million shares. This expectation is based on an effective tax rate at the consolidated level of 8%.
 
Mr. Fu continued, "As we look forward, we continue to be optimistic and expect continued growth in demand for CCA-based telecom products due to China's 3G infrastructure investments. We also continue to believe that the electrical utility market presents significant opportunities as stimulus packages increase national transmission and distribution spending and we prep the market for the introduction of 8,200 metric tons of CCS cladding capacity by the end of first quarter 2010. At our Fayetteville and Telford facilities, we have successfully lowered the breakeven level at our Fayetteville facility and have recalibrated costs to match economic conditions. With markets stabilizing, we are now in a stronger position to pursue incremental growth opportunities."
 
Accounting for derivative liability -- conversion option
 
Effective January 1, 2009, the Company adopted the provisions of EITF Issue 07-5 "Determining Whether an Instrument (or Embedded Feature) Is Indexed to an Entity's Own Stock", which is effective for financial statements for fiscal years beginning after December 15, 2008 and which replaced the previous guidance on this topic in EITF Issue 01-6. As a result, from January 1, 2009, the Company is required to separately account for the conversion option embedded in the Company's $5,000,000 convertible notes as a derivative instrument liability, carried at fair value and marked-to-market each period, with changes in the fair value each period charged or credited to income. In the third quarter of 2009, the Company recorded non-cash charges to income for changes in the fair value of these derivative liabilities of $2.1 million, or $0.07 per diluted share. There is no impact on periodic cash flows.
 
Reconciliation of Non-GAAP Financial Measures
 
Our net income was materially impacted by certain non-cash expenses including stock-based compensation and change in the fair value of derivative liabilities related to the conversion in our outstanding convertible notes. In the third quarter 2009, we also recognized a one-time non-cash gain on redemption of convertible notes. To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use EPS as adjusted for the impact of non-cash expenses related to stock-based compensation and the change in the fair value of derivative liabilities related to the conversion option in our outstanding convertible notes. These Company-defined adjusted measures are being provided because management believes they are useful in analyzing the underlying operating performance of the business. These measures may be inconsistent with similar measures presented by other companies and should only be used in conjunction with our results reported according to accounting principles generally accepted in the United States. A reconciliation of earnings per share as reported and operating income as reported to adjusted non-GAAP earnings per share and adjusted non-GAAP operating income follows:
 
      2009 Q3       2008 Q3  
                 
GAAP Net Income
    9,194,932       9,046,950  
                 
Non-cash expense:
               
                 
Change in fair value of derivative liability - conversion option
    2,058,352       -  
                 
Gain on CB extinguishment
    (3,842,935 )     -  
                 
Stock-based compensation
    179,527       523,474  
Total non-cash expense
    (1,605,056 )     523,474  
                 
Provision for income tax
    (61,039 )     (177,981 )
                 
Adjusted to Non-GAAP Net income
    7,528,837       9,392,443  
                 
GAAP Earnings per share:
               
  Basic
    0.33       0.33  
  Diluted
    0.31       0.32  
                 
Non-GAAP Earnings per share:
               
  Basic
    0.27       0.34  
  Diluted
    0.26       0.33  

 
Explanation of Redemption of Convertible Notes
 
On August 13, 2009, the Company entered into a Notes Purchase Agreement (the "Repurchase Agreement") with Citadel Equity Fund Ltd. Pursuant to the Repurchase Agreement, the Company repurchased $2.0 million principal amount of the convertible notes in exchange for the issuance 440,529 shares of our common stock, valued at $4.0 million.  The remaining $3.0 million principal amount will be repurchased for cash in the amount of $6,060,000. The early repurchase of the notes prior to the maturity date will result in a recognized gain of $3.8 million.
 
Third Quarter Earnings Call
 
The Company will conduct a conference call to discuss the third quarter 2009 results today, Friday, November 6, 2009, at 8:00 am ET. Listeners may access the call by dialing +1-800-355-4959. To listen to the live webcast of the event, please got to Fushi Copperweld's website at http://www.fushicopperweld.com/fcw/index.php/events-presentations . Please go to the website 15 minutes early to download and install any necessary audio software.
 
A replay of the call will be available from November 6, 2009 to November 16, 2009. Listeners may access the replay by dialing +1-800-408-3053; password: 5500028.
 
About Fushi Copperweld, Inc.
 
Fushi Copperweld, Inc. through its wholly owned subsidiaries, Fushi International (Dalian) Bimetallic Cable Co, Ltd., and Copperweld Bimetallics, LLC, is the leading manufacturer and innovator of copper cladded bimetallic engineered conductor products used in the electrical, telecommunications, transportation, utilities and industrial industries. With extensive design and production capabilities and a long-standing dedication to customer service, Fushi Copperweld, Inc. is the preferred choice bimetallic products world-wide.  For more information, visit: http://www.fushicopperweld.com .
 
Safe Harbor Statement
 
This press release may include certain statements that are not descriptions of historical facts, but are forward-looking statements. Forward-looking statements can be identified by the use of forward-looking terminology such as "will" "believes", "expects" or similar expressions. These forward-looking statements may also include statements about our proposed discussions related to our business or growth strategy, which is subject to change. Such information is based upon expectations of our management that were reasonable when made but may prove to be incorrect.  All of such assumptions are inherently subject to uncertainties and contingencies beyond our control and upon assumptions with respect to future business decisions, which are subject to change. We do not undertake to update the forward-looking statements contained in this press release. For a description of the risks and uncertainties that may cause actual results to differ from the forward-looking statements contained in this press release, see our most recent Annual Report filed with the Securities and Exchange Commission (SEC) on Form 10-K, and our subsequent SEC filings. Copies of filings made with the SEC are available through the SEC's electronic data gathering analysis retrieval system (EDGAR) at http://www.sec.gov.
 

 
For more information, please contact:

     Nathan J. Anderson
     Vice President of Investor Relations
     Fushi Copperweld, Inc.
     Tel:   +1-931-433-0482
     Email: IR@fushicopperweld.com

     Judy Zhu
     IR Manager
     Fushi Copperweld, Inc.
     Tel:   +1-931-433-0482
     Email: jzhu@fushicopperweld.com
 


FUSHI COPPERWELD, INC. AND SUBSIDIARIES
             
CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2009 AND DECEMBER 31, 2008
             
ASSETS
   
September 30,
   
December 31,
 
   
2009
   
2008
 
   
Unaudited
       
CURRENT ASSETS:
           
Cash
  $ 60,009,611     $ 65,611,770  
Restricted cash
    -       1,000,000  
Accounts receivable, trade, net of allowance of bad debt of $1,181,365
               
 and $318,529 as of September 30, 2009 and December 31, 2008, respectively
    69,052,683       49,782,548  
Inventories
    10,657,786       6,977,852  
Other receivables and prepaid expenses
    656,439       1,041,273  
Advances to suppliers
    5,164,959       20,261,585  
Deposit in derivative hedge
    1,000,000       1,000,000  
Prepaid taxes
    -       670,805  
Total current assets
    146,541,478       146,345,833  
                 
PLANT AND EQUIPMENT, net
    115,610,582       119,761,027  
                 
OTHER ASSETS:
               
Advances to suppliers, non-current
    5,862,776       4,022,879  
Notes receivables, non-current
    729,106       799,106  
Intangible assets, net of accumulated amortization
    12,042,501       12,406,920  
Deferred loan expense, net
    2,500,375       3,317,725  
Deferred tax assets
    11,057,111       7,804,027  
Total other assets
    32,191,869       28,350,657  
                 
Total assets
  $ 294,343,929     $ 294,457,517  
                 
LIABILITIES AND SHAREHOLDERS' EQUITY
                 
CURRENT LIABILITIES:
               
Revolver line of credit
  $ 3,988,509     $ 4,712,075  
Accounts payable, trade
    3,335,847       7,204,156  
Notes payable, current
    10,000,000       5,000,000  
Short-term bank loans
    -       17,588,400  
Other payables and accrued liabilities
    8,385,214       4,751,460  
Extinguished convertible note liabilities
    6,060,000       -  
Customer deposits
    297,533       542,540  
Taxes payable
    3,314,803       -  
Cross currency hedge payable
    1,071,557       104,324  
Obligation under capital lease, current
    68,976       -  
Loan from shareholder
    4,553,731       -  
Total current liabilities
    41,076,170       39,902,955  
                 
LONG-TERM LIABILITIES:
               
Notes payable, non-current
    25,000,000       40,000,000  
Obligation under capital lease, non-current
    174,046       -  
Fair value of derivative instrument
    7,652,664       4,377,076  
Total long-term liabilities
    32,826,710       44,377,076  
                 
Total liabilities
    73,902,880       84,280,031  
                 
COMMITMENTS AND CONTINGENCIES
            7,197,794  
                 
SHAREHOLDERS' EQUITY:
               
Preferred stock, $0.001 par value, 5,000,000 shares authorized, none
    issued or outstanding as of September 30, 2009 and December 31, 2008
    -       -  
Common stock, $0.006  par value, 100,000,000 shares authorized,
               
September 30, 2009: 30,543,716 shares issued and 28,343,716 outstanding
         
December 31, 2008: 27,499,034 shares issued and 27,399,034 outstanding
    170,063       164,395  
Restricted common stock in escrow
    13,200       600  
Additional paid in capital
    105,197,671       91,172,890  
Common stock subscription receivable
    (5,919,597 )     -  
Statutory reserves
    14,979,861       12,316,147  
Retained earnings
    88,450,844       78,613,158  
Accumulated other comprehensive income
    17,549,007       20,712,502  
Total shareholders' equity
    220,441,049       202,979,692  
                 
Total liabilities and shareholders' equity
  $ 294,343,929     $ 294,457,517  
 
 

 
FUSHI COPPERWELD, INC. AND SUBSIDIARIES
                         
CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2009 AND 2008
(UNAUDITED)
                         
   
Three months ended September 30,
   
Nine months ended September 30,
 
   
2009
   
2008
   
2009
   
2008
 
                         
REVENUES
  $ 47,676,346     $ 63,823,927     $ 131,234,427     $ 180,369,083  
                                 
COST OF GOODS SOLD
    32,506,879       46,931,400       93,672,906       131,996,263  
                                 
GROSS PROFIT
    15,169,467       16,892,527       37,561,521       48,372,820  
                                 
OPERATING EXPENSES
                               
Selling expenses
    1,078,158       1,223,087       3,366,719       3,274,048  
General and administrative expenses
    3,510,034       3,418,704       9,747,637       11,335,948  
  Total operating expenses
    4,588,192       4,641,791       13,114,356       14,609,996  
                                 
INCOME FROM OPERATIONS
    10,581,275       12,250,736       24,447,165       33,762,824  
                                 
OTHER INCOME (EXPENSE)
                               
                                 
Interest income
    76,094       176,830       242,717       529,651  
Interest expense
    (1,201,014 )     (1,800,738 )     (4,150,086 )     (7,386,274 )
(Loss) gain on derivative instrument
    (1,199,438 )     (32,482 )     (1,581,812 )     322,708  
Gain on convertible note extinguishment
    3,842,935       -       3,842,935       -  
Change in fair value of derivative liability - warrants
    -       -       (752,114 )     -  
Change in fair value of derivative liability - conversion option
    (2,058,352 )     -       (7,181,198 )     -  
Other income (expense)
    53,421       (71,653 )     (193,061 )     (179,655 )
  Total other expense, net
    (486,354 )     (1,728,043 )     (9,772,619 )     (6,713,570 )
                                 
INCOME BEFORE INCOME TAXES
    10,094,921       10,522,693       14,674,546       27,049,254  
                                 
PROVISION FOR INCOME TAXES
    899,988       1,475,743       815,996       3,150,962  
                                 
NET INCOME
    9,194,933       9,046,950       13,858,550       23,898,292  
                                 
OTHER COMPREHENSIVE INCOME
                               
Unrealized gain on marketable securities
    -       -       -       22,301  
Foreign currency translation adjustment
    72,136       1,899,163       112,093       14,062,515  
Change in fair value of derivative instrument
    237,768       3,940,908       (3,275,588 )     3,209,403  
                                 
COMPREHENSIVE INCOME
  $ 9,504,837     $ 14,887,021     $ 10,695,055     $ 41,192,511  
                                 
EARNINGS PER SHARE:
                               
Basic
  $ 0.33     $ 0.33     $ 0.50     $ 0.88  
Diluted
  $ 0.31     $ 0.31     $ 0.48     $ 0.83  
                                 
WEIGHTED AVERAGE SHARES:
                               
Basic
    28,084,416       27,387,302       27,827,152       27,263,638  
Diluted
    29,206,508       28,446,786       28,676,832       28,601,237  
 
 

 
FUSHI COPPERWELD, INC. AND SUBSIDIARIES
             
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2009 AND 2008
(UNAUDITED)
             
   
2009
   
2008
 
CASH FLOWS FROM OPERATING ACTIVITIES:
           
Net income
  $ 13,858,550     $ 23,898,292  
Adjustments to reconcile net income
               
provided by (used in) operating activities:
               
Bad debt expense
    862,302       355,293  
Inventories write-off
    119,133       -  
Reserve for inventories
    62,914       401,646  
Depreciation
    7,191,842       4,728,235  
Loss on sale of property and equipment
    117,430       -  
Deferred taxes
    (3,253,085 )     (1,295,286 )
Amortization of intangible assets
    357,449       256,722  
Amortization of loan commission
    817,349       2,525,756  
Interest penalty
    -       710,544  
Amortization of stock compensation expense
    1,108,254       1,437,557  
Loss (gain) on derivative instrument
    1,581,812       (322,708 )
Gain on convertible note extinguishment
    (3,842,935 )     -  
Change in fair value of derivative liability - conversion option
    7,181,198       -  
Change in fair value of derivative liability - warrants
    752,114       -  
Investment loss on marketable securities
    -       16,158  
(Loss) gain on derivative instrument
               
Accounts receivable
    (20,177,587 )     (24,965,036 )
Inventories
    (3,756,514 )     (7,885,132 )
Other receivables and prepayments
    501,770       1,092,497  
Advances to suppliers - current
    15,073,210       (22,061,823 )
Accounts payable
    (3,839,555 )     2,521,359  
Other payables and accrued liabilities
    (2,863,124 )     (2,737,772 )
Customer deposits
    (250,861 )     528,731  
Taxes payable
    3,984,006       960,752  
Net cash provided by (used in) operating activities
    15,585,672       (19,834,215 )
                 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Proceeds from sale of marketable securities
    -       2,983,842  
Payments on derivative instrument
    (614,580 )     -  
Proceeds from derivative instrument
    -       973,556  
Deposit in derivative hedge
    -       (1,000,000 )
Purchase of land use right
    -       (1,687,468 )
Proceeds from sale of property and equipment
    424,444       -  
Purchases of property and equipment
    (3,292,007 )     (15,540,210 )
Net of refund and (payments) on prepayment of equipment
    (1,877,177 )     (3,148,802 )
Net cash used in investing activities
    (5,359,320 )     (17,419,082 )
                 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Release of restricted cash
    1,000,000       -  
Net (payments) borrowings on revolver line of credit
    (723,566 )     2,279,289  
Proceeds from short-term bank loans
    -       16,908,000  
Proceeds from shareholder loan
    4,552,000       -  
Payments on short-term bank loans
    (17,553,600 )     (17,268,032 )
Payment on capital lease obligation
    (23,575 )     -  
Payment of high yield notes payable
    (5,000,000 )     -  
Proceeds from exercise of stock warrants
    -       139,394  
Proceeds on issuance of common stock and warrants
    1,920,000       -  
Net cash (used in) provided by financing activities
    (15,828,741 )     2,058,651  
                 
EFFECT OF EXCHANGE RATE ON CASH
    230       5,323,298  
                 
DECREASE IN CASH
    (5,602,159 )     (29,871,348 )
                 
CASH, beginning of period
    65,611,770       79,914,758  
                 
CASH, end of period
  $ 60,009,611     $ 50,043,410  
                 
Supplemental cash flow disclosures:
               
Interest paid
  $ 3,650,785     $ 5,895,129  
Income tax paid
  $ 3,609,505     $ 2,907,756  
 
 

 
FUSHI COPPERWELD, INC AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                                             
   
Common stock
                                     
   
Shares outstanding
   
Shares In escrow
   
Additional
   
Common stock
   
Retained earnings
   
Accumulated
       
   
Number
   
Par
   
Number
   
Par
   
paid in
   
subscription
   
Statutory
   
Unrestricted
   
comprehensive
       
   
of shares
   
value
   
of shares
   
value
   
capital
   
receivable
   
reserves
   
earnings
   
income (loss)
   
Totals
 
                                                             
BALANCE, December 31, 2007
    25,211,304     $ 151,268       100,000     $ 600     $ 77,665,064     $       $ 8,321,726     $ 54,133,070     $ 4,015,930     $ 144,287,658  
                                                                                 
CB transfer to common stock @$7.00
    2,142,857       12,857                       14,987,143                                       15,000,000  
Adjustment to shares outstanding
    4,851       29                       (29 )                                     -  
Exercise of warrants for cash @ $3.11
    44,873       270                       139,124                                       139,394  
Stock compensation expense
                                    1,437,557                                       1,437,557  
Net income
                                                            23,898,292               23,898,292  
Allocation of APIC due to Kuhn's litigation
                                    (3,487,250 )                                     (3,487,250 )
Adjustment to statutory reserve
                                                    3,254,932       (3,254,932 )             -  
Change in fair value of derivative instrument
                                                                    3,209,403       3,209,403  
Foreign currency translation gain
                                                                    14,062,515       14,062,515  
Reverse unrealized loss on marketable securities
                                                                    22,301       22,301  
                                                                                 
BALANCE, September 30, 2008 (unaudited)
    27,403,885       164,424       100,000       600       90,741,609       -       11,576,658       74,776,430       21,310,149       198,569,870  
                                                                                 
Adjustment to shares outstanding
    (4,851 )     (29 )                     29                                       -  
Stock compensation expense
                                    431,252                                       431,252  
Net income
                                                            4,576,217               4,576,217  
(Loss) gain on derivative instrument
                                                    739,489       (739,489 )             -  
Change in fair value of derivative instrument
                                                                    928,917       928,917  
Foreign currency translation gain
                                                                    (1,526,564 )     (1,526,564 )
                                                                                 
BALANCE, December 31, 2008, as previously reported
    27,399,034       164,395       100,000       600       91,172,890       -       12,316,147       78,613,158       20,712,502       202,979,692  
                                                                                 
Cumulative effect of reclassification of conversion option
                                                                               
BALANCE, January 1, 2009, as adjusted (unaudited)
    27,399,034       164,395       100,000       600       91,172,890       -       12,316,147       77,256,008       20,712,502       201,622,542  
                                                                                 
Shares issued for cash @ $4.80
    400,000       2,400                       1,706,157                                       1,708,557  
Shares issued for convertible note extinguishment @ $9.80
    440,529       2,643                       3,997,357                                       4,000,000  
Shares placed in escrow (subscription receivable)
                    2,200,000       13,200       6,249,481       (6,262,681 )                             -  
Shares removed from escrow as payment of liability
    100,000       600       (100,000 )     (600 )             343,084                               343,084  
Reclassification of derivative liability-warrant to equity
                                    963,557                                       963,557  
Exercise of stock option
    4,153       25                       (25 )                                     -  
Stock compensation expense
                                    1,108,254                                       1,108,254  
Net income
                                                            13,858,550               13,858,550  
Adjustment to statutory reserve
                                                    2,663,714       (2,663,714 )             -  
Change in fair value of derivative instrument
                                                                    (3,275,588 )     (3,275,588 )
Foreign currency translation gain
                                                                    112,093       112,093  
                                                                                 
BALANCE, September 30, 2009 (unaudited)
    28,343,716     $ 170,063       2,200,000     $ 13,200     $ 105,197,671     $ (5,919,597 )   $ 14,979,861     $ 88,450,844     $ 17,549,007     $ 220,441,049