Attached files
file | filename |
---|---|
8-K - FORM 8-K - TELESTONE TECHNOLOGIES CORP | v364707_8k.htm |
Exhibit 99.1
Telestone Technologies Corporation
Summary Consolidated Statements of Operations and Other Comprehensive Income (Unaudited) |
Years ended December 31, 2012 and 2011 |
Years ended December 31, | ||||||||||||
2012 | 2011 | |||||||||||
US$’000 | US$’000 | |||||||||||
Operating revenues: | ||||||||||||
Net sales of equipment | 23,153 | 39,281 | ||||||||||
Service income | 34,739 | 69,783 | ||||||||||
Total operating revenues | 57,892 | 109,064 | ||||||||||
Cost of operating revenues: | ||||||||||||
Cost of net sales | 14,401 | 22,277 | ||||||||||
Cost of service | 19,570 | 38,282 | ||||||||||
Total cost of operating revenues | 33,971 | 60,559 | ||||||||||
Gross profit | 23,921 | 48,505 | ||||||||||
Operating expenses: | ||||||||||||
Sales and marketing | 10,160 | 10,905 | ||||||||||
General and administrative | 34,096 | 15,132 | ||||||||||
Research and development | 2,038 | 2,313 | ||||||||||
Depreciation and amortization | 468 | 452 | ||||||||||
Total operating expenses | 46,762 | 28,802 | ||||||||||
Operating income | (22,841 | ) | 19,703 | |||||||||
Interest expense | (1,212 | ) | (1,124 | ) | ||||||||
Other income, net | 693 | 899 | ||||||||||
Income before income taxes | (23,360 | ) | 19,478 | |||||||||
Income taxes | (1,085 | ) | (4,552 | ) | ||||||||
Net income | (24,445 | ) | 14,926 | |||||||||
Other comprehensive income | ||||||||||||
Foreign currency translation adjustment | (471 | ) | 3,892 | |||||||||
Total comprehensive income | (24,916 | ) | 18,818 | |||||||||
Earnings per share: | ||||||||||||
Weighted average number of common stock outstanding | ||||||||||||
Basic | 14,133,264 | 12,343,127 | ||||||||||
Effect of dilutive warrants and stock options | - | 8,582 | ||||||||||
Diluted | 14,133,264 | 12,351,709 | ||||||||||
Net income per share of common stock | US$ | US$ | ||||||||||
Basic | (1. 76 | ) | 1.21 | |||||||||
Diluted | (1.76 | ) | 1.21 |
Telestone Technologies Corporation
Summary Consolidated Balance Sheets (Unaudited) |
As of December 31, 2012 and 2011 |
As of December 31, | ||||||||||||
2012 | 2011 | |||||||||||
US$’000 | US$’000 | |||||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | 8,536 | 18,850 | ||||||||||
Accounts receivable, net of allowance | 221,648 | 251,460 | ||||||||||
Due from related parties | 4,730 | 1,534 | ||||||||||
Inventories, net of allowance | 6,301 | 6,755 | ||||||||||
Prepayment | 1,897 | 2,351 | ||||||||||
Other current assets | 3,805 | 2,797 | ||||||||||
Total current assets | 246,917 | 283,747 | ||||||||||
Goodwill | 4,268 | 4,268 | ||||||||||
Property, plant and equipment, net | 13,194 | 9,264 | ||||||||||
Lease prepayments, net | 2,533 | 2,571 | ||||||||||
permanent investment | 2,013 | - | ||||||||||
22,008 | 16,103 | |||||||||||
Total assets | 268,925 | 299,850 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Current liabilities: | ||||||||||||
Short-term bank loans | 9,735 | 14,941 | ||||||||||
Accounts payable – Trade | 48,761 | 46,450 | ||||||||||
Customer deposits for sales of equipment | 669 | 2,684 | ||||||||||
Due to related parties | 1,714 | 1,831 | ||||||||||
Income tax payable | 19,678 | 18,695 | ||||||||||
Accrued expenses and other accrued liabilities | 72,908 | 72,483 | ||||||||||
Total current liabilities | 153,465 | 157,084 | ||||||||||
Commitments and contingencies | ||||||||||||
Stockholders’ equity: | ||||||||||||
Preferred stock, US$0.001 par value, 10,000,000 shares authorized, no shares issued | ||||||||||||
Common stock, US$0.001 par value: | ||||||||||||
Authorized – 100,000,000 shares as of December 31, 2011 and 2010 | ||||||||||||
Issued and outstanding – 12,333,264 and 12,233,264 shares as of December 31, 2011 and 2010 respectively | 12 | 12 | ||||||||||
Additional paid-in capital | 43,935 | 50,148 | ||||||||||
Dedicated reserves | 7,319 | 6,871 | ||||||||||
Other comprehensive income | 14,240 | 12,329 | ||||||||||
Retained earnings | 48,490 | 73,406 | ||||||||||
Total stockholders’ equity | 113,996 | 142,766 | ||||||||||
Non-controlling interests | 1,464 | - | ||||||||||
Total liabilities and stockholders’ equity | 268,925 | 299,850 |
Telestone Technologies Corporation
Summary Consolidated Statements of Cash Flows (Unaudited) |
As of December 31, 2012 and 2011 |
Years ended December 31, | ||||||||
2012 | 2011 | |||||||
US$’000 | US$’000 | |||||||
Cash flows used in operating activities | ||||||||
Net income | (27,440 | ) | 14,926 | |||||
Adjustments to reconcile net income to net cash used in operating activities: | ||||||||
Depreciation and amortization | 468 | 452 | ||||||
Allowance for doubtful accounts | 30,281 | 8,200 | ||||||
Stock-based compensation | 475 | 1,578 | ||||||
Loss on disposal of property, plant and equipment, net | 7 | - | ||||||
Changes in assets and liabilities: | ||||||||
Accounts receivable | (2,322 | ) | (51,308 | ) | ||||
Inventories | 458 | (2,463 | ) | |||||
Due from related parties | (3,686 | ) | 540 | |||||
Prepayment | 419 | (28 | ) | |||||
Other current assets | (1,090 | ) | 82 | |||||
Accounts payable | 1,507 | 1,819 | ||||||
Due to related parties | (429 | ) | (2,492 | ) | ||||
Customer deposits for sales of equipment | (2,533 | ) | 444 | |||||
Income tax payable | 761 | 4,408 | ||||||
Service cost payable, accrued expenses and other accrued liabilities | 2,132 | 11,106 | ||||||
Net cash used in operating activities | (992 | ) | (12,736 | ) | ||||
Cash flows used in investing activities | ||||||||
Purchase of property, plant and equipment | (4,792 | ) | (4,822 | ) | ||||
Additions of long-term land lease prepayments | - | - | ||||||
Acquisition of a subsidiary | 396 | 550 | ||||||
Proceeds from disposal of property, plant and equipment | - | 2 | ||||||
Net cash used in investing activities | (4,396 | ) | (4,270 | ) | ||||
Cash flows from financing activities | ||||||||
Issuance of common stock, net of issue costs | - | - | ||||||
Proceeds from short-term bank loans | 9,736 | 18,086 | ||||||
Repayment of short-term bank loans | (15,039 | ) | (13,368 | ) | ||||
Net cash provided by financing activities | (5,303 | ) | 4,718 | |||||
Net (decrease) increase in cash and cash equivalents | (10,691 | ) | (12,288 | ) | ||||
Cash and cash equivalents, beginning of year | 18,850 | 31,020 | ||||||
Effect on exchange rate changes | 377 | 118 | ||||||
Cash and cash equivalents, end of year | 8,536 | 18,850 | ||||||
Supplemental disclosure of cash flow information | ||||||||
Interest received | 68 | 34 | ||||||
Interest paid | (914 | ) | (766 | ) | ||||
Income tax paid | (1,478 | ) | (219 | ) |