Item
1. Financial Statements
CHINA
AUTO LOGISTICS INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
June 30,
2016
(Unaudited)
|
|
|
December 31,
2015
|
|
ASSETS:
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
4,014,335
|
|
|
$
|
7,119,686
|
|
Restricted cash
|
|
|
24,479,115
|
|
|
|
23,799,346
|
|
Receivable related to financing services
|
|
|
63,160,184
|
|
|
|
82,105,826
|
|
Inventories
|
|
|
18,905,090
|
|
|
|
12,163,511
|
|
Advances to suppliers
|
|
|
62,923,559
|
|
|
|
100,807,121
|
|
Prepaid expenses
|
|
|
81,438
|
|
|
|
29,372
|
|
Recoverable and accrued value added tax receivable
|
|
|
1,528,381
|
|
|
|
369,940
|
|
Total current assets
|
|
|
175,092,102
|
|
|
|
226,394,802
|
|
|
|
|
|
|
|
|
|
|
Property, plant, and equipment, net
|
|
|
371,070
|
|
|
|
72,742
|
|
Other assets
|
|
|
31,700
|
|
|
|
-
|
|
Non current assets of discontinued operations
|
|
|
-
|
|
|
|
61,755,609
|
|
Total assets
|
|
$
|
175,494,872
|
|
|
$
|
288,223,153
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY:
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Bank overdraft
|
|
$
|
-
|
|
|
$
|
2,131,009
|
|
Lines of credit related to financing services
|
|
|
60,660,883
|
|
|
|
73,004,179
|
|
Short term borrowings
|
|
|
14,149,381
|
|
|
|
67,290,734
|
|
Accounts payable
|
|
|
3,381,642
|
|
|
|
1,334,829
|
|
Notes payable to suppliers
|
|
|
27,094,560
|
|
|
|
33,509,483
|
|
Accrued expenses
|
|
|
220,653
|
|
|
|
273,497
|
|
Customer deposits
|
|
|
40,863,657
|
|
|
|
39,901,621
|
|
Deferred revenue
|
|
|
78,332
|
|
|
|
121,456
|
|
Due to former shareholder
|
|
|
2,045,070
|
|
|
|
2,093,182
|
|
Due to director
|
|
|
1,157,071
|
|
|
|
722,028
|
|
Income tax payable
|
|
|
579,528
|
|
|
|
656,098
|
|
Deferred tax liability
|
|
|
-
|
|
|
|
246,745
|
|
Current liabilities of discontinued operations
|
|
|
-
|
|
|
|
35,911,671
|
|
Total current liabilities
|
|
|
150,230,777
|
|
|
|
257,196,532
|
|
|
|
|
|
|
|
|
|
|
Non current liability of discontinued operations
|
|
|
-
|
|
|
|
9,248,814
|
|
Total liabilities
|
|
|
150,230,777
|
|
|
|
266,445,346
|
|
Equity:
|
|
|
|
|
|
|
|
|
China Auto Logistics Inc. shareholders’ equity:
|
|
|
|
|
|
|
|
|
Preferred stock, $0.001 par value, 5,000,000 shares authorized, none issued and outstanding
|
|
|
|
|
|
|
-
|
|
Common stock, $0.001 par value, 95,000,000 shares authorized, 4,034,394 shares issued and outstanding as of June 30, 2016 and December 31, 2015, respectively
|
|
|
4,034
|
|
|
|
4,034
|
|
Additional paid-in capital
|
|
|
22,979,734
|
|
|
|
22,979,734
|
|
Accumulated other comprehensive income
|
|
|
5,137,133
|
|
|
|
5,776,306
|
|
Retained earnings
|
|
|
(3,221,910
|
)
|
|
|
(7,347,222
|
)
|
Total China Auto Logistics Inc. shareholders’ equity
|
|
|
24,898,991
|
|
|
|
21,412,852
|
|
Noncontrolling interests
|
|
|
365,104
|
|
|
|
364,955
|
|
Total equity
|
|
|
25,264,095
|
|
|
|
21,777,807
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity
|
|
$
|
175,494,872
|
|
|
$
|
288,223,153
|
|
The
accompanying notes form an integral part of these condensed consolidated financial statements
CHINA
AUTO LOGISTICS INC.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
93,819,385
|
|
|
$
|
93,688,413
|
|
|
$
|
230,883,403
|
|
|
$
|
181,038,575
|
|
Cost of revenue
|
|
|
93,173,641
|
|
|
|
92,856,032
|
|
|
|
229,286,547
|
|
|
|
179,724,352
|
|
Gross profit
|
|
|
645,744
|
|
|
|
832,381
|
|
|
|
1,596,856
|
|
|
|
1,314,223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
168,224
|
|
|
|
187,231
|
|
|
|
352,305
|
|
|
|
361,529
|
|
General and administrative
|
|
|
426,480
|
|
|
|
368,995
|
|
|
|
913,676
|
|
|
|
791,955
|
|
Total operating expenses
|
|
|
594,704
|
|
|
|
556,226
|
|
|
|
1,265,981
|
|
|
|
1,153,484
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
51,040
|
|
|
|
276,155
|
|
|
|
330,875
|
|
|
|
160,739
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
18,113
|
|
|
|
30,118
|
|
|
|
214,463
|
|
|
|
114,368
|
|
Interest expense
|
|
|
(526,993
|
)
|
|
|
(701,309
|
)
|
|
|
(1,129,032
|
)
|
|
|
(1,428,233
|
)
|
Gain on sale of property and equipment
|
|
|
-
|
|
|
|
(8,254
|
)
|
|
|
2,707
|
|
|
|
(8,254
|
)
|
Miscellaneous
|
|
|
1,886
|
|
|
|
162
|
|
|
|
3,455
|
|
|
|
162
|
|
Total other expenses
|
|
|
(506,994
|
)
|
|
|
(679,283
|
)
|
|
|
(908,407
|
)
|
|
|
(1,321,957
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations before income taxes
|
|
|
(455,954
|
)
|
|
|
(403,128
|
)
|
|
|
(577,532
|
)
|
|
|
(1,161,218
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit)
|
|
|
21,768
|
|
|
|
67,209
|
|
|
|
87,737
|
|
|
|
(27,377
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations
|
|
|
(477,722
|
)
|
|
|
(470,337
|
)
|
|
|
(665,269
|
)
|
|
|
(1,133,841
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations of discontinued Airport Automall Automotive Services (including gain on disposal of $6,701,350 for the three months and six months ended June 30, 2016)
|
|
|
5,565,026
|
|
|
|
(1,968,978
|
)
|
|
|
4,543,918
|
|
|
|
(4,107,829
|
)
|
Income tax benefit
|
|
|
(99,078
|
)
|
|
|
(193,398
|
)
|
|
|
(246,791
|
)
|
|
|
(328,889
|
)
|
Net income (loss) from discontinued operations
|
|
|
5,664,104
|
|
|
|
(1,775,580
|
)
|
|
|
4,790,709
|
|
|
|
(3,778,940
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
5,186,382
|
|
|
|
(2,245,917
|
)
|
|
|
4,125,440
|
|
|
|
(4,912,781
|
)
|
Less: Net income (loss) attributable to noncontrolling interests
|
|
|
153
|
|
|
|
(554
|
)
|
|
|
128
|
|
|
|
(977
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to shareholders of China Auto Logistics Inc.
|
|
$
|
5,186,229
|
|
|
$
|
(2,245,363
|
)
|
|
$
|
4,125,312
|
|
|
$
|
(4,911,804
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to shareholders of China Auto Logistics Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
– continuing operations
|
|
$
|
(477,875
|
)
|
|
$
|
(469,783
|
)
|
|
$
|
(665,397
|
)
|
|
$
|
(1,132,864
|
)
|
– discontinued operations
|
|
|
5,664,104
|
|
|
|
(1,775,580
|
)
|
|
|
4,790,709
|
|
|
|
(3,778,940
|
)
|
|
|
$
|
5,186,229
|
|
|
$
|
(2,245,363
|
)
|
|
$
|
4,125,312
|
|
|
$
|
(4,911,804
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share attributable to shareholders of China Auto Logistics Inc. from
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
– continuing operations - basic and diluted
|
|
$
|
(0.12
|
)
|
|
|
(0.12
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(0.28
|
)
|
– discontinued operations - basic and diluted
|
|
$
|
1.40
|
|
|
$
|
(0.44
|
)
|
|
$
|
1.19
|
|
|
$
|
(0.94
|
)
|
Total earnings (loss) per share attributable to shareholders of China Auto Logistics Inc.
|
|
$
|
1.28
|
|
|
|
(0.56
|
)
|
|
|
1.03
|
|
|
|
(1.22
|
)
|
Weighted average number of common shares Outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
– basic and diluted
|
|
|
4,034,494
|
|
|
|
4,034,494
|
|
|
|
4,034,494
|
|
|
|
4,034,494
|
|
The
accompanying notes form an integral part of these condensed consolidated financial statements
CHINA
AUTO LOGISTICS INC.
CONDENSED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
5,186,382
|
|
|
$
|
(2,245,917
|
)
|
|
$
|
4,125,440
|
|
|
$
|
(4,912,781
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments
|
|
|
(791,646
|
)
|
|
|
118,130
|
|
|
|
(639,152
|
)
|
|
|
289,529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss)
|
|
|
4,394,736
|
|
|
|
(2,127,787
|
)
|
|
|
3,486,288
|
|
|
|
(4,623,252
|
)
|
Less: Comprehensive income (loss) attributable to noncontrolling interests
|
|
|
158
|
|
|
|
(437
|
)
|
|
|
149
|
|
|
|
(745
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) attributable to shareholders of China Auto Logistics Inc.
|
|
$
|
4,394,578
|
|
|
$
|
(2,127,350
|
)
|
|
$
|
3,486,139
|
|
|
$
|
(4,622,507
|
)
|
The
accompanying notes form an integral part of these condensed consolidated financial statements
CHINA
AUTO LOGISTICS INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
|
Six
Months Ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
4,125,440
|
|
|
$
|
(4,912,781
|
)
|
Add: loss from discontinued operations
|
|
|
1,910,641
|
|
|
|
3,778,940
|
|
Adjustments to reconcile net income (loss) to
net cash provided by (used in) operating activities
|
|
|
|
|
|
|
|
|
Depreciation on property, plant and equipment
|
|
|
35,721
|
|
|
|
38,111
|
|
Amortization on customer relations
|
|
|
-
|
|
|
|
55,620
|
|
(Gain) loss on disposal of property and equipment
|
|
|
(5,702
|
)
|
|
|
8,254
|
|
Change in Inventory reserve
|
|
|
(68,813
|
)
|
|
|
26,272
|
|
Change in reserve for advances to suppliers
|
|
|
(76,554
|
)
|
|
|
104,719
|
|
Gain on sale of Zhonghe
|
|
|
(6,701,350
|
)
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Restricted cash
|
|
|
(34,912,920
|
)
|
|
|
(14,434,440
|
)
|
Accounts receivable
|
|
|
|
|
|
|
1,291
|
|
Receivables related to financing services
|
|
|
17,396,618
|
|
|
|
(11,075,069
|
)
|
Inventories
|
|
|
(7,387,423
|
)
|
|
|
(1,215,690
|
)
|
Advances to suppliers
|
|
|
(54,067,994
|
)
|
|
|
(56,164,079
|
)
|
Prepaid expenses, other current assets and other assets
|
|
|
(54,291
|
)
|
|
|
13,613
|
|
Value added tax receivable
|
|
|
(1,187,901
|
)
|
|
|
(174,339
|
)
|
Other assets
|
|
|
(32,244
|
)
|
|
|
|
|
Accounts payable
|
|
|
2,110,661
|
|
|
|
1,091,016
|
|
Line of credit related to financing services
|
|
|
(10,833,045
|
)
|
|
|
30,775,774
|
|
Notes payable to suppliers
|
|
|
36,344,159
|
|
|
|
21,221,809
|
|
Accrued expenses
|
|
|
429,317
|
|
|
|
(48,145
|
)
|
Accrued interest
|
|
|
897,826
|
|
|
|
(2,118,118
|
)
|
Customer deposits
|
|
|
2,889,429
|
|
|
|
33,608,269
|
|
Deferred revenue
|
|
|
(41,013
|
)
|
|
|
527,282
|
|
Income tax payable
|
|
|
(62,549
|
)
|
|
|
(174
|
)
|
Cash (used in) provided by operating activities from continuing
operations
|
|
|
(49,291,987
|
)
|
|
|
1,108,135
|
|
Cash used in operating activities from discontinued
operations
|
|
|
(1,299,109
|
)
|
|
|
(2,836,578
|
)
|
Net cash used in operating
activities
|
|
|
(50,591,096
|
)
|
|
|
(1,728,443
|
)
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Cash proceeds from sale of Zhonghe, net of cash at Zhonghe of $175,767
and amount owed to Zhonghe of $4,092,476
|
|
|
21,750,802
|
|
|
|
-
|
|
Proceeds from disposal of property and equipment
|
|
|
8,563
|
|
|
|
9,275
|
|
Purchase of property and equipment
|
|
|
(336,327
|
)
|
|
|
-
|
|
Cash provided by investing activities from continuing operations
|
|
|
21,423,038
|
|
|
|
9,275
|
|
Cash provided by investing activities from
discontinued operations
|
|
|
-
|
|
|
|
-
|
|
Net cash provided by investing
activities
|
|
|
21,423,038
|
|
|
|
9,275
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Bank overdraft
|
|
|
(2,117,974
|
)
|
|
|
4,953
|
|
Proceeds from short-term borrowings
|
|
|
80,346,450
|
|
|
|
25,316,614
|
|
Repayments of short-term borrowings
|
|
|
(52,438,207
|
)
|
|
|
(26,137,618
|
)
|
Proceeds from director
|
|
|
384,826
|
|
|
|
389,120
|
|
Repayments to director
|
|
|
-
|
|
|
|
(244,990
|
)
|
Cash provided by (used in) financing activities from continuing
operations
|
|
|
26,175,095
|
|
|
|
(671,921
|
)
|
Cash provided by (used in) financing activities
from discontinued operations
|
|
|
-
|
|
|
|
-
|
|
Net cash provided by (used
in) financing activities
|
|
|
26,175,095
|
|
|
|
(671,921
|
)
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate change on cash
|
|
|
(112,388
|
)
|
|
|
41,811
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(3,105,351
|
)
|
|
|
(2,349,278
|
)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the beginning
of period
|
|
|
7,119,686
|
|
|
|
7,793,952
|
|
Cash and cash equivalents at the end of period
|
|
$
|
4,014,335
|
|
|
$
|
5,444,674
|
|
Supplemental disclosure of cash flow information
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$
|
2,790,801
|
|
|
$
|
7,588,543
|
|
Income taxes paid
|
|
$
|
150,355
|
|
|
$
|
70,844
|
|
Non-cash activities:
|
|
|
|
|
|
|
|
|
Reclassification of the
balance in due to former shareholder to other payable after an assignment of the balance to an unrelated party
|
|
$
|
-
|
|
|
$
|
2,231,346
|
|
Increase in advances to Car King Tianjin for
unpaid rent
|
|
$
|
-
|
|
|
$
|
246,354
|
|
Assumption of outstanding payable to former
owner of Zhonghe by Huitong to offset the sale price of Zhonghe
|
|
$
|
36,755,594
|
|
|
$
|
-
|
|
The
accompanying notes form an integral part of these condensed consolidated financial statements
CHINA
AUTO LOGISTICS INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(1)
|
Organization,
Nature of Business and Basis of Presentation, Going Concern, and Summary of Significant Accounting Policies
|
Organization,
Nature of Business and Basis of Presentation
China
Auto Logistics Inc. (the “
Company
” or “
China Auto
”) operates through its wholly-owned subsidiary
Ever Auspicious International Limited, a Hong Kong corporation (“
HKCo
.”), and its wholly-owned subsidiary Tianjin
Seashore New District Shisheng Business Trading Group Co. Ltd. (“
Shisheng
”), a company established under the
laws of the People’s Republic of China (“
PRC
”) and Shisheng’s wholly owned and majority owned subsidiaries,
Tianjin Ganghui Information Technology Corp. (“
Ganghui
”), and Tianjin Hengjia Port Logistics Corp. (“
Hengjia
”).
The
Company’s principal businesses include (i) sales of imported automobiles, (ii) financing services related to imported automobiles,
and (iii) other services including automobile information websites and advertising services, and logistics services related to
the automobile importing process and other automobile value added services, such as assistance with customs clearance, storage
and nationwide delivery services.
On
June 1, 2016, Shisheng entered into (i) an Equity Transfer Agreement (“Equity Transfer Agreement”) with Wuxi Huitong
Automobile Sales and Service Co., Ltd. (“Huitong”) to sell 100% of the equity of Tianjin Zhonghe Automobile Sales
and Service Co., Ltd. (“Zhonghe”), a wholly owned subsidiary of the Company prior to this transaction, and (ii) a
Debt Transfer Agreement, dated June 1, 2016, by and among Shisheng, Huitong, and Hezhong (Tianjin) International Development Co.,
Ltd. (“Hezhong”) (the “Debt Transfer Agreement”). Zhonghe owns and operates the Airport International
Automall located in the Tianjin Airport Economic Area and owns 40% of Tianjin Car King Used Car Trading Company Ltd. (“Car
King Tianjin”). Upon the completion of this transaction, the Company relinquished ownership of the Airport International
Automall property and its 40% of Car King Tianjin. As a result, the Airport Automall Automotive Services business has been discontinued.
The
accompanying condensed consolidated balance sheet as of December 31, 2015, which has been derived from the audited consolidated
financial statements and the accompanying unaudited condensed consolidated financial statements, has been prepared pursuant to
the rules and regulations of the Securities and Exchange Commission (the “
SEC
”). Certain information and note
disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted
in the United States of America (“
U.S. GAAP
”) have been condensed or omitted pursuant to those rules and regulations
and the Company believes that the disclosures made are adequate to make the information not misleading.
In
the opinion of management, these condensed consolidated financial statements reflect all adjustments which are of a normal recurring
nature and which are necessary to present fairly the financial position of China Auto as of June 30, 2016 and the results of its
operations for the three-month and six-month periods ended June 30, 2016 and 2015 and cash flows for the six-month periods ended
June 30, 2016 and 2015. These condensed consolidated financial statements and related notes should be read in conjunction with
the Company’s annual report on Form 10-K for the fiscal year ended December 31, 2015. The results of operations for the
three-month and six-month periods ended June 30, 2016 are not necessarily indicative of the results which may be expected for
the entire fiscal year.
The
preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires the Company to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual
results could differ from those estimates.
Going
Concern
The
Company incurred operating losses and had negative operating cash flows and may continue to generate negative cash flows as the
Company implements its business plan for 2016. There can be no assurance that the Company’s continuing efforts to execute
its business plan will be successful and that the Company will be able to continue as a going concern. The accompanying interim
condensed consolidated financial statements have been prepared in conformity with US GAAP, which contemplates the Company’s
continuation as a going concern. The Company’s net loss from continuing operations attributable to shareholders was $477,875
and $469,783 for the three months ended June 30, 2016 and 2015, respectively, and $665,397 and $1,132,864 for the six months ended
June 30, 2016 and 2015, respectively.
As of June 30, 2016, the Company has an accumulated
deficit of $3,221,910 and net cash used in operating activities from continuing operations of $49,291,987 during the six months
ended June 30, 2016. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
On
June 1, 2016, the Company sold 100% equity interest in Zhonghe to Huitong for approximately $62.8 million and entered into a Debt
Transfer Agreement which transferred the outstanding payable balance related to the Zhonghe acquisition of approximately $36.8
million to Huitong. The Company received a net cash proceed of approximately $21.9 million (net of payable to Zhonghe of approximately
$4.1 million). The Company expects to use the cash proceeds for working capital.
The
Company does not currently have sufficient cash or commitments for financing to sustain its operations for the next twelve months.
The Company’s plan continues to be to develop new customer relationships and substantially increase our cash flows from
operations and revenue derived from our products/services. If the Company’s revenues do not reach the level anticipated
in our plan, the Company may require additional financing in order to execute our operating plan. If additional financing is required,
the Company cannot predict whether this additional financing will be in the form of equity, debt, or another form, and the Company
may not be able to obtain the necessary additional capital on a timely basis, on acceptable terms, or at all. In the event that
financing sources are not available, or that the Company is unsuccessful in increasing its revenues and profits, the Company may
be unable to implement its current plans for expansion, repay our debt obligations or respond to competitive pressures, any of
which would have a material adverse effect on its business, prospects, financial condition and results of operations. The accompanying
consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Use
of Estimates
The
preparation of condensed consolidated financial statements in conformity with US GAAP requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities, revenue and expenses in the condensed consolidated financial
statements and accompanying notes. Significant accounting estimates reflected in the Company’s condensed consolidated financial
statements include the collectibility of accounts receivable, the useful lives and impairment of property and equipment, goodwill
and intangible assets, the valuation of deferred tax assets and inventories and the provisions for income taxes. Actual results
could differ from those estimates.
Principles
of Consolidation
The
condensed consolidated financial statements include the financial statements of China Auto and its wholly-owned and majority-owned
subsidiaries. All inter-company transactions and balances have been eliminated in preparation of the condensed consolidated financial
statements. On June 1, 2016, the Company sold 100% of the equity interest in Zhonghe. Accordingly, Zhonghe’s operating results
have been consolidated with the Company’s condensed consolidated financial statements through May 31, 2016.
Currency
Reporting
The
Company’s operations in the PRC use the local currency, Renminbi (“
RMB
”), as their functional currency,
whereas amounts reported in the accompanying condensed consolidated financial statements and disclosures are stated in U.S. dollars,
the reporting currency of the Company, unless stated otherwise. As such, the condensed consolidated balance sheets of the Company
have been translated into U.S. dollars at the current rates as of June 30, 2016 and December 31, 2015 and the condensed consolidated
statements of income have been translated into U.S. dollars at the weighted average rates during the periods the transactions
were recognized.
The
resulting foreign currency translation adjustments are recorded in determining other comprehensive income in the condensed consolidated
statements of comprehensive income and as a separate component of equity in the condensed consolidated balance sheets.
Revenue
Recognition
The
Company’s main source of income was generated through (1) sales of automobiles, (2) service fees for assisting customers
to get bank financing on purchases of automobiles, (3) web-based advertising services including fees from (i) displaying graphical
advertisements on the Company websites and (ii) web-based listing services that allow customers to place automobile related information
on the Company’s websites, and (4) automobile value added services.
The
Company recognizes revenue when there is persuasive evidence of an arrangement, delivery has occurred upon shipment or services
have been rendered, the seller’s price to the buyer is fixed or determinable, and collectibility is reasonably assured.
The
Company recognizes sales of automobiles upon delivery and acceptance by the customers and where collectibility is reasonably assured.
Service
revenue related to financing services is recognized ratably over the financing period.
Service
fees for graphical advertisements on the Company’s websites are charged on a fixed fee basis. The Company recognizes the
advertising revenue when the service is performed over the service term. The Company charges a monthly fee for listing services
and recognizes the revenue when services are performed. The Company offers sales incentives to its customers in the form of (i)
subscription exemption, (ii) discounted prices and (iii) free advertisements. The Company classifies sales incentives as a reduction
of net revenues. Revenues, net of discounts and allowances, are recognized ratably over the service periods.
The
Company recognizes revenue from automobile value added services when such services are performed.
Value
added taxes (“
VAT
”) represent amounts collected on behalf of specific regulatory agencies that require remittance
by a specified date. These amounts are collected at the time of sales and are detailed on invoices provided to customers. The
Company accounts for VAT on a net basis. The Company recorded and paid business taxes based on a percentage of the net service
revenues and reported the service revenue net of the business taxes and other sales related taxes.
Receivables
Related to Financing Services
The
Company records receivables related to financing services when cash is loaned to customers to finance their purchases of automobiles.
Upon repayment by customers, the Company records the amounts as reductions of receivables related to financing services. Receivables
related to financing services represent the aggregate outstanding balance of loans from customers related to their purchases of
automobiles and are considered receivables held for investment. The Company charges a fee for providing loan services and such
fees are prepaid by customers. The Company amortizes these fees over the receivable term, which is typically 90 days, using the
straight-line method. The Company records such amortized amounts as financing fee income and the unamortized amount is classified
as deferred revenue on the Company’s condensed consolidated balance sheets.
The
Company evaluates the collectibility of outstanding receivables at the end of each of the reporting periods and makes estimates
for potential credit losses. During the year ended December 31, 2015, the Company experienced difficulties in collecting the receivable
from a financing service customer, but the receivable was secured by certain imported automobiles. The Company took possession
of these secured automobiles and sold them during the year ended December 31, 2015. The sales proceeds were used to offset the
outstanding receivable from this customer. The Company will continue to pursue collecting the remaining receivable balance. As
of June 30, 2016 and December 31, 2015, the Company recorded an allowance for uncollectible account on receivable related to financing
services in the amount of $2,942,770 and $3,081,331, respectively.
Inventories
Inventory
is stated at the lower of cost (using the specific identification method) or market (net realizable). We continually evaluate
the composition of our inventory, assessing slow-moving and ongoing products. Our products are comprised of the purchase cost
of automobiles which declines in value over time. We continuously evaluate our inventory to determine the reserve amount for slow-moving
inventory. As of June 30, 2016 and December 31, 2015, there was no reserve for obsolescence.
Basic
and Diluted Earnings (Loss) Per Share
Basic
earnings (loss) per common share is computed by dividing net earnings (loss) available to common stockholders by the weighted
average number of common shares outstanding. Diluted earnings (loss) per common share is computed similarly to basic earnings
per common share, except that the denominator is increased to include the number of additional common shares that would have been
outstanding if the potential common shares had been issued and if the additional common shares were dilutive. As of June 30, 2016
and 2015, the Company did not have any common stock equivalents, therefore, the basic earnings (loss) per share is the same as
the diluted earnings (loss) per share.
New
Accounting Standards
In
May 2014, the FASB issued ASU No. 2014-09,
Revenue from Contracts with Customers
, which provides a single comprehensive
model for entities to use in accounting for revenue arising from contracts with customers and will supersede most current revenue
recognition guidance. The standard is effective for public entities for annual and interim periods beginning after December
15, 2017. Early adoption is permitted as of one year prior to the current effective date. The guidance permits two implementation
approaches, one requiring retrospective application of the new standard with restatement of prior years and one requiring prospective
application of the new standard with disclosure of results under old standards. The Company is in the process of evaluating the
impact of adoption on the Company's consolidated financial statements.
In
August 2014, the FASB issued ASU No. 2014-15,
Presentation of Financial Statements – Going Concern, Disclosures of Uncertainties
about an Entity’s Ability to Continue as a Going Concern
, which provides guidance on determining when and how reporting
entities must disclose going concern uncertainties in their financial statements. The new standard requires management to perform
interim and annual assessments of an entity's ability to continue as a going concern within one year of the date of issuance of
the entity's financial statements. Additionally, an entity must provide certain disclosures if there is substantial doubt about
the entity's ability to continue as a going concern. The new standard will be effective for fiscal years and interim periods within
those fiscal years, beginning after December 15, 2016. Early adoption is permitted. The Company is in the process of evaluating
the impact of adoption on the Company's consolidated financial statements.
In
November 2015, the FASB issued ASU No. 2015-17,
Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes
.
Under ASU 2015-17, a reporting entity is required to classify deferred tax assets and liabilities as noncurrent in a classified
statement of financial position. Current guidance requiring the offsetting of deferred tax assets and liabilities of a tax-paying
component of an entity and presentation as a single noncurrent amount is not affected. The standard is effective for public entities
for the annual periods beginning after December 15, 2016, and interim periods within those annual periods. Early adoption is permitted
for financial statements as of the beginning of an interim or annual reporting period. Entities may apply the update prospectively
to all deferred tax assets and liabilities, or retrospectively for all periods presented. The effects of this update on our financial
position, results of operations and cash flows are not expected to be material.
The
FASB issued ASU 2016-02,
Leases (Topic 842)
. ASU 2016-01 requires that a lessee recognize the assets and liabilities that
arise from operating leases. A lessee should recognize in the statement of financial position a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases
with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not
to recognize lease assets and lease liabilities. In transition, lessees and lessors are required to recognize and measure leases
at the beginning of the earliest period presented using a modified retrospective approach. Public business entities should apply
the amendments in ASU 2016-02 for fiscal years beginning after December 15, 2018, including interim periods within those fiscal
years (i.e., January 1, 2019, for a calendar year entity). Early application is permitted for all public business entities and
all nonpublic business entities upon issuance. The Company has not yet determined the effect of the adoption of this standard
on the Company’s consolidated financial position and results of operations.
The
Company is not aware of any recently issued accounting pronouncements that, when adopted, will have a material effect on the Company’s
financial position, results of operations or cash flows.
On
June 1, 2016, Shisheng entered into (i) an Equity Transfer Agreement with Huitong to sell 100% of the equity of Zhonghe, and (ii)
a Debt Transfer Agreement, by and among Shisheng, Huitong, and Hezhong. Zhonghe owns and operates the Airport International Automall
located in the Tianjin Airport Economic Area and owns 40% of Car King Tianjin.
Under
the terms of the Equity Transfer Agreement, the sale price for the Zhonghe equity was approximately $62.8 million (RMB 410,000,000).
The sale price was payable in two parts: (i) Huitong paid Shisheng approximately $26 million (RMB 169,938,192) in cash and (ii)
under the terms of the Debt Transfer Agreement, Huitong assumed Shisheng’s outstanding payment obligations to Hezhong of
$36.8 million (RMB 240,061,808) under the Equity Transfer Agreement, dated November 30, 2013, by and between Hezhong and Shisheng.
Upon signing, Shisheng transferred control of Zhonghe to Huitong. Failure by either party to fulfill their obligations under the
Debt Transfer Agreement may result in the termination of the Equity Transfer Agreement, as well as a penalty of 10% of the total
transfer price.
Upon
the completion of this transaction, the Company relinquished ownership of the Airport International Automall property and its
40% ownership of Car King Tianjin.
Zhonghe
operated in two segments, Sales of Automobiles and Airport Automall Automotive Services. As a result of the sale of Zhonghe, the
airport automall automotive services unit has been discontinued. The details of the net assets sold by segments are shown below:
|
|
|
|
|
Airport Auto Mall
|
|
|
|
|
|
|
Sales of Automobiles
|
|
|
Automotive Services
|
|
|
Total
|
|
Sale price
|
|
$
|
315,730
|
|
|
$
|
62,458,909
|
|
|
$
|
62,774,639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
-
|
|
|
|
175,767
|
|
|
|
175,767
|
|
Restricted cash
|
|
|
33,683,953
|
|
|
|
-
|
|
|
|
33,683,953
|
|
Inventories
|
|
|
258,715
|
|
|
|
-
|
|
|
|
258,715
|
|
Advances to suppliers
|
|
|
90,321,582
|
|
|
|
-
|
|
|
|
90,321,582
|
|
Due to Shisheng
|
|
|
-
|
|
|
|
4,092,476
|
|
|
|
4,092,476
|
|
Other current assets
|
|
|
3,714
|
|
|
|
658,368
|
|
|
|
662,082
|
|
Property and equipment
|
|
|
-
|
|
|
|
59,961,570
|
|
|
|
59,961,570
|
|
Short-term borrowings
|
|
|
(80,382,160
|
)
|
|
|
-
|
|
|
|
(80,382,160
|
)
|
Notes payable to suppliers
|
|
|
(42,104,941
|
)
|
|
|
-
|
|
|
|
(42,104,941
|
)
|
Customer deposits
|
|
|
(986,104
|
)
|
|
|
-
|
|
|
|
(986,104
|
)
|
Deferred tax liabilities
|
|
|
-
|
|
|
|
(9,054,070
|
)
|
|
|
(9,054,070
|
)
|
Other current liabilities
|
|
|
(479,029
|
)
|
|
|
(76,552
|
)
|
|
|
(555,581
|
)
|
Total net assets
|
|
|
315,730
|
|
|
|
55,757,559
|
|
|
|
56,073,289
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale, net of tax
|
|
$
|
-
|
|
|
$
|
6,701,350
|
|
|
$
|
6,701,350
|
|
The
disposal of Zhonghe and its Sales of Automobiles division is not considered a strategic shift on the Company’s Sales of
Automobiles as such disposal does not impact any of the geographic coverage, line of business or any other divisions or operations
of the Company. Therefore the Company concluded that the disposal of Zhonghe’s Sales of Automobiles division should not
be classified as discontinued operations.
The
Airport Automall Automotive Services unit was comprised of two sectors including (1) the rental of the airport automall and (2)
the joint venture investment in Car King Used Cars. Huitong obtained control of Zhonghe on June 1, 2016. After the completion
of the disposal, the Company is no longer involved with the rental or used car business and has no continuing cash inflows or
outflows from this unit. The disposal of the Airport Automall Automotive Services unit has a material impact on the Company’s
cash flow and operating results. Therefore the Company concluded that the disposal of the Airport Auto Mall Automotive Services
unit should be classified as discontinued operations.
The
loss from discontinued operations presented in the condensed statements of operations consists of the following for the three
months and six months ended June 30, 2016 and 2015:
|
|
Three
Months Ended
June 30,
|
|
|
Six
Months Ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
326,988
|
|
|
$
|
-
|
|
Cost
of revenue
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Gross
profit
|
|
|
-
|
|
|
|
-
|
|
|
|
326,988
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
411,990
|
|
|
|
574,296
|
|
|
|
945,283
|
|
|
|
1,228,101
|
|
Loss
from discontinued operations
|
|
|
(411,990
|
)
|
|
|
(574,296
|
)
|
|
|
(618,295
|
)
|
|
|
(1,228,101
|
)
|
Other
expenses
|
|
|
(724,334
|
)
|
|
|
(1,394,682
|
)
|
|
|
(1,539,137
|
)
|
|
|
(2,879,728
|
)
|
Loss
from discontinued operations before income tax benefits
|
|
|
(1,136,324
|
)
|
|
|
(1,968,978
|
)
|
|
|
(2,157,432
|
)
|
|
|
(4,107,829
|
)
|
Gain
on sale of discontinued operations
|
|
|
6,701,350
|
|
|
|
-
|
|
|
|
6,701,350
|
|
|
|
-
|
|
Gain
(loss) on discontinued operations before income tax benefits
|
|
|
5,565,026
|
|
|
|
(1,968,978
|
)
|
|
|
4,543,918
|
|
|
|
(4,107,829
|
)
|
Income
tax benefit
|
|
|
(99,078
|
)
|
|
|
(193,398
|
)
|
|
|
(246,791
|
)
|
|
|
(328,889
|
)
|
Net
income (loss) from discontinued operations
|
|
$
|
5,664,104
|
|
|
$
|
(1,775,580
|
)
|
|
$
|
4,790,709
|
|
|
$
|
(3,778,940
|
)
|
Restricted
cash consists of cash which is not available for use in the Company’s operations and is summarized as follows:
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Collateral for bank’s issuance of letters of credit to the Company’s customers
|
|
$
|
3,405,568
|
|
|
$
|
4,921,950
|
|
Collateral for notes payable to suppliers
|
|
|
21,073,547
|
|
|
|
18,877,396
|
|
|
|
$
|
24,479,115
|
|
|
$
|
23,799,346
|
|
(4)
|
Property and Equipment
|
A
summary of property and equipment is as follows:
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Computers
|
|
|
72,355
|
|
|
|
74,057
|
|
Office equipment, furniture and fixtures
|
|
|
43,702
|
|
|
|
44,731
|
|
Leasehold improvements
|
|
|
156,088
|
|
|
|
32,354
|
|
Automobiles
|
|
|
1,085,637
|
|
|
|
970,810
|
|
|
|
|
1,357,782
|
|
|
|
1,121,952
|
|
Less: Accumulated depreciation and amortization
|
|
|
(986,712
|
)
|
|
|
(1,049,210
|
)
|
|
|
$
|
371,070
|
|
|
$
|
72,742
|
|
Depreciation
and amortization expenses for property and equipment from continuing operations amounted to $26,488 and $13,105 for the three
months ended June 30, 2016 and 2015, respectively, and $35,721 and $38,111, for the six months ended June 30, 2016 and 2015, respectively.
Depreciation and amortization for property and equipment from discontinued operations amounted to $347,737 and $567,392 for the
three months ended June 30, 2016 and 2015, respectively, and $869,103 and $1,132,243 for the six months ended June 30, 2016 and
2015, respectively.
(5)
|
Equity
Investment in Car King Tianjin
|
The
Company’s investment in Car King Tianjin is accounted for using the equity method of accounting. The results of operations
and financial position of the Company’s equity basis investments are summarized below:
Condensed
statements of operations information:
|
|
Two
Months Ended May 31,
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
375,990
|
|
|
$
|
2,744,941
|
|
|
$
|
1,378,878
|
|
|
$
|
4,540,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
$
|
333,957
|
|
|
$
|
579,608
|
|
|
$
|
1,102,205
|
|
|
$
|
1,156,295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(340,895
|
)
|
|
$
|
(505,533
|
)
|
|
$
|
(667,958
|
)
|
|
$
|
(1,240,010
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company’s share in net loss of investee (included in the net loss of the Airport Auto Mall Automotive Service Segment)
|
|
$
|
(136,358
|
)
|
|
|
(202,213
|
)
|
|
$
|
(267,183
|
)
|
|
|
(496,004
|
)
|
Excess loss over investment
|
|
|
136,358
|
|
|
|
-
|
|
|
|
267,183
|
|
|
|
-
|
|
The Company’s equity in net loss of Car King Tianjin
|
|
$
|
-
|
|
|
$
|
(202,213
|
)
|
|
$
|
-
|
|
|
$
|
(496,004
|
)
|
Condensed
balance sheet information:
Condensed balance sheet information:
|
|
As of
May 31,
2016
|
|
|
As of
December 31,
2015
|
|
|
|
|
|
|
|
|
Current assets
|
|
$
|
537,738
|
|
|
$
|
629,912
|
|
|
|
|
|
|
|
|
|
|
Non current assets
|
|
|
775,716
|
|
|
|
860,671
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
1,313,454
|
|
|
$
|
1,490,583
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
$
|
4,245,268
|
|
|
$
|
3,792,402
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
(2,931,814
|
)
|
|
|
(2,301,819
|
)
|
|
|
|
|
|
|
|
|
|
Current liabilities and deficit
|
|
$
|
1,313,454
|
|
|
$
|
1,490,583
|
|
Through
May 31, 2016, the Company was entitled to 40% of Car King Tianjin’s net profit or loss. On June 1, 2016, the 40% investment
interest in Car King Tianjin was disposed of as a result of the sale of Zhonghe. The condensed statement of operations presented
above included the operating results of Car King Tianjin for the two-month period from April 1 to May 31, 2016 and the five-month
period from January 1 to May 31, 2016. As of May 31, 2016 and December 31, 2015, the Company’s equity investment balance
in Car King Tianjin was $0.
In
January 2015, the Company entered into an overdraft agreement with PuDong Development Bank. Under the terms of the agreement,
the Company can draw on its bank account up to $2,257,880 (RMB15,000,000) in excess of the funds on deposit. The overdraft amount
is subject to an annual interest rate of 6.72% and the maximum overdraft period cannot exceed 89 days. The overdraft agreement
is guaranteed by Ms. Cheng Weihong, a Director and Senior Vice President of the Company, and a non-related entity which is a supplier
of the Company, and matured in December 2015. The outstanding balance of the facility was $2,131,009 as of December 31, 2015.
In
January 2016, the Company entered into an overdraft agreement with PuDong Development Bank. Under the terms of the agreement,
the Company can draw on its bank account up to $2,257,880 (RMB15,000,000) in excess of the funds on deposit. The overdraft amount
is subject to an annual interest rate of 6% and the maximum overdraft period cannot exceed 89 days. The overdraft agreement is
guaranteed by Mr. Tong Shiping, the Company’s Chairman, President and CEO, Ms. Cheng Weihong, a Director and Senior Vice
President of the Company, and a non-related entity which is a supplier of the Company, and matures in December 2016. The outstanding
balance of the facility was $0 as of June 30, 2016.
(7)
|
Lines
of Credit Related to Financing Services
|
The
Company provides financing services to its customers using the Company’s bank facility lines of credit. The Company earns
a service fee for drawing its facility lines related to its customers’ purchases of automobiles and payment of import taxes.
Customers bear all the interest and fees charged by the banks and prepay those fees upon the execution of their service contracts
with the Company. Customers are also required to make a deposit in the range of 10% to 15% of the purchase price of the automobiles.
If customers default on payment, the banks take custody of the automobiles until the borrowings are fully repaid.
Interest
charged by the banks for draws on these facility lines of credit is classified as cost of revenue in the consolidated statements
of operations. Interest expense related to these lines of credit was $554,735 and $925,841 for the three months ended June 30,
2016 and 2015, respectively and $1,231,602 and $1,626,155 for the six months ended June 30, 2016 and 2015, respectively.
A
summary of the Company’s lines of credit related to financing services follows:
China
Merchants Bank
In
March 2015, the Company entered into a facility line of credit agreement with China Merchants Bank, pursuant to which the Company
can borrow a maximum amount of $10,536,773 (RMB70,000,000). Borrowings under this facility line of credit bear interest at rates
to be determined upon drawing and bear interest at rate of 4.79% per annum, and borrowings under this facility were repayable
within 3 months from the dates of drawing. As of December 31, 2015, the Company had an outstanding balance of $6,613,276 under
this facility line of credit. This facility line of credit is guaranteed by Mr. Tong Shiping, the Company’s Chairman, President
and CEO, Ms. Cheng Weihong, a Director and Senior Vice President of the Company, and a non-related entity which is a supplier
of the Company, and matured in March 2016 which was not renewed.
Agricultural
Bank of China
In
September 2015 the Company entered into a facility line of credit agreement with Agricultural Bank of China, pursuant to which
the Company can borrow a maximum amount of $72,252,160 (RMB480,000,000). This facility line of credit is guaranteed by five non-related
entities, which are customers, suppliers or both. Borrowings under this facility line of credit bear interest at rates ranging
from 3.60% to 4.76% per annum, and were repayable on the due dates, which were determined prior to each draw. As of June 30, 2016
and December 31, 2015, the Company had outstanding balances of $33,883,278 and $33,531,505, respectively, under this facility
line of credit. This facility matures in September 2016.
PuDong
Development Bank
In
December 2015, the Company entered into a facility line of credit agreement with PuDong Development Bank, pursuant to which the
Company can borrow a maximum amount of $18,063,040 (RMB120,000,000). Borrowings under this facility line of credit bear interest
at rates ranging from 4.51% to 5.49% per annum. As of June 30, 2016 and December 31, 2015, the Company had outstanding balances
of $13,335,131 and $8,091,241, respectively, under this facility line of credit. This facility line of credit is guaranteed by
Ms. Cheng Weihong, a Director and Senior Vice President of the Company, and a non-related entity, which is a supplier of the Company,
and matures in December 2016.
China
Zheshang Bank
In
August 2015, the Company entered into a facility line of credit agreement with China Zheshang Bank, pursuant to which the Company
can borrow a maximum amount of $27,094,560 (RMB180,000,000). This facility line of credit is guaranteed by (i) Mr. Tong Shiping,
the Company’s Chairman, President and CEO, (ii) Ms. Cheng Weihong, a Director and Senior Vice President of the Company,
(iii) Tianjin Binhai International Automall Ltd. Co., a customer, and (iv) Zhonghe, the Company’s former subsidiary, (v)
Hezhong (Tianjin) International Development Ltd. Co., the former owner of Zhonghe. Borrowings under this facility line of credit
bear interest at rates ranging from 4.5% to 5% per annum, and are repayable within 3 months from the dates of drawing. As of June
30, 2016 and December 31, 2015, the Company had outstanding balances of $2,585,351 and $8,374,161, respectively, under this facility
line of credit. This facility matures in August 2016.
Industrial
and Commercial Bank of China
In
June 2015, the Company entered into a facility line of credit agreement with
Industrial and Commercial
Bank of China, pursuant to which
the Company can borrow a maximum amount of
$15,052,533 (RMB100,000,000).
This facility line of credit is guaranteed by Zhonghe, the Company’s former subsidiary. Borrowings under this facility
line of credit bear interest at rates ranging from 3.2% to 4.18% per annum, and are repayable within 3 months to 6 months from
the dates of drawing. As of June 30, 2016 and December 31, 2015, the Company had outstanding balances of $3,646,679 and $5,431,703,
respectively, under this facility line of credit. This facility matured in June 2016 and has not yet been renewed. Outstanding
draws on this line of credit prior to the maturity date are due in September and October 2016.
China
Minsheng Bank
In
April 2015, the Company entered into a facility line of credit agreement with
China Minsheng Bank,
pursuant to which t
he Company can borrow a maximum amount of
$12,042,027 (RMB80,000,000).
This facility line of credit is guaranteed by (i) Mr. Tong Shiping, the Company’s Chairman, President and CEO, (ii)
Ms. Cheng Weihong, a Director and Senior Vice President of the Company, (iii) Tianjin Binhai International Automall Ltd. Co.,
a customer, and (iv) Zhonghe, the Company’s former subsidiary. Borrowings under this facility line of credit bore interest
at rates ranging from 0.19% to 1.32% per annum, and were repayable on the due dates, which were determined prior to each draw.
As of June 30, 2016 and December 31, 2015, the Company had outstanding balances of $474,928 and $6,248,270, respectively, under
this facility line of credit. This facility matured in April 2016 and has not yet been renewed. Outstanding draws on this line
of credit prior to the maturity date were repaid in July 2016.
Shengjing
Bank
In
November 2015, the Company entered into a facility line of credit agreement with
Shengjing
Bank
, pursuant to which t
he Company can borrow a maximum amount of
$7,526,267 (RMB50,000,000).
This facility line of credit is guaranteed by (i) Mr. Tong Shiping, the Company’s Chairman,
President and CEO, (ii) Ms. Cheng Weihong, a Director and Senior Vice President of the Company, and (iii) Tianjin Ning Chuan International
Trading co., Ltd., a supplier. As of June 30, 2016 and December 31, 2015, the Company had outstanding balances of $6,735,516 and
$4,714,023 under this facility line of credit. Borrowings under this facility line of credit bear interest at rates of 5% to 5.2%
per annum. This facility matures in November 2016.
(8)
|
Short
Term Borrowings
|
Agricultural
Bank of China
In
February 2015, the Company entered into three working capital loan agreements with Agricultural Bank of China to obtain short
term financing. Under the terms of these agreements, the Company can borrow up to $13,547,280 (RMB90,000,000). The outstanding
balance was $13,865,993 as of December 31, 2015. These short term loans bore interest at a rate of 6.16% per annum, matured in
February 2016, and were secured by the Airport International Auto Mall and related land use rights.
In
June 2015, the Company entered into a working capital loan agreement with Agricultural Bank of China to obtain short term financing.
Under the terms of this agreement, the Company can borrow up to $6,773,640 (RMB45,000,000). The outstanding balance was $6,932,996
as of December 31, 2015. This short term loan bore interest at a rate of 5.61% per annum, matured in June 2016, and was secured
by the Airport International Auto Mall and related land use rights.
In
July 2015, the Company entered into a working capital loan agreement with Agricultural Bank of China to obtain short term financing.
Under the terms of this agreement, the Company can borrow up to $5,418,912 (RMB36,000,000). The outstanding balance totaled $0
and $5,546,397 as of June 30, 2016 and December 31, 2015, respectively. This short term loan bears interest at a rate of 5.34%
per annum, matured in July 2016, and is secured by the Airport International Auto Mall and related land use rights. This loan
was disposed of as a result of sale of Zhonghe.
In
August 2015, the Company entered into a working capital loan agreement with Agricultural Bank of China to obtain short term financing.
Under the terms of this agreement, the Company can borrow up to $5,418,912 (RMB36,000,000). The outstanding balance totaled $0
and $5,546,397 as of June 30, 2016 and December 31, 2015, respectively. This short term loan bears interest at a rate of 5.06%
per annum, matures in August 2016, and is guaranteed by (i) Tianjin Binhai International Automall Ltd. Co., a customer, and (ii)
Tianjin Ning Chuan International Trading Ltd. Co., a supplier, (iii) Tianjin Jing Dian Automobile Sales Information Ltd. Co.,
a supplier, (iv) Tianjin Shi Mao International Trading Ltd. Co., a supplier, and (v) Tianjin Ying Zhi Jie International Logistics
Ltd. Co., a supplier. This loan was disposed of as a result of sale of Zhonghe.
In
September 2015, the Company entered into a working capital loan agreement with Agricultural Bank of China to obtain short term
financing. Under the terms of this agreement, the Company can borrow up to $3,311,557 (RMB22,000,000). The outstanding balance
totaled $0 and $3,389,465 as of June 30, 2016 and December 31, 2015, respectively. This short term loan bears interest at a rate
of 5.06% per annum, matures in August 2016, and is guaranteed by (i) Tianjin Binhai International Automall Ltd. Co., a customer,
and (ii) Tianjin Ning Chuan International Trading Ltd. Co., a supplier, (iii) Tianjin Jing Dian Automobile Sales Information Ltd.
Co., a supplier, (iv) Tianjin Shi Mao International Trading Ltd. Co., a supplier, and (v) Tianjin Ying Zhi Jie International Logistics
Ltd. Co., a supplier. This loan was disposed of as a result of sale of Zhonghe.
In
January 2016, the Company entered into three working capital loan agreements with Agricultural Bank of China to obtain short term
financing. Under the terms of these agreement, the Company can borrow up to $12,192,552 (RMB81,000,000). The outstanding balance
totaled $0 and $0 as of June 30, 2016 and December 31, 2015, respectively. These short term loans bear interest at a rate of 4.785%
per annum, matures in January 2017, and is guaranteed by (i) Tianjin Binhai International Automall Ltd. Co., a customer, and (ii)
Tianjin Ning Chuan International Trading Ltd. Co., a supplier, (iii) Tianjin Jing Dian Automobile Sales Information Ltd. Co.,
a supplier, (iv) Tianjin Shi Mao International Trading Ltd. Co., a supplier, and (v) Tianjin Ying Zhi Jie International Logistics
Ltd. Co., a supplier. This loan was disposed of as a result of sale of Zhonghe.
In
June 2016, the Company entered into two working capital loan agreements with Agricultural Bank of China to obtain short term financing.
Under the terms of these agreement, the Company can borrow up to $6,623,114 (RMB44,000,000). The outstanding balance totaled $6,623,114
and $0 as of June 30, 2016 and December 31, 2015, respectively. These short term loans bear interest at a rate of 4.785% per annum,
mature in January 2017, and are guaranteed by (i) Tianjin Binhai International Automall Ltd. Co., a customer, and (ii) Tianjin
Ning Chuan International Trading Ltd. Co., a supplier, (iii) Tianjin Jing Dian Automobile Sales Information Ltd. Co., a supplier,
(iv) Tianjin Shi Mao International Trading Ltd. Co., a supplier, and (v) Tianjin Ying Zhi Jie International Logistics Ltd. Co.,
a supplier.
China
Zheshang Bank
In
August and September 2015, the Company entered into five loan agreements with China Zheshang Bank. Under the terms of these agreements,
the Company borrowed an aggregate amount of $4,480,232 (RMB29,763,970). Borrowings under these loan agreements bore interest at
rates ranging from 4.6% to 4.85% for a borrowing period of six months and were guaranteed by (i) Mr. Tong Shiping, the Company’s
Chairman, President and CEO, (ii) Ms. Cheng Weihong, a Director and Senior Vice President of the Company, (iii) Tianjin Binhai
International Automall Ltd. Co., a customer, (iv) Zhonghe, the Company’s former subsidiary, and (v) Hezhong (Tianjin) International
Development Ltd. Co., the former owner of Zhonghe. The total outstanding balance of these agreements was $4,585,633 as of December
31, 2015. These loans matured in February and March 2016.
In
December 2015, the Company entered into three loan agreements with China Zheshang Bank. Under the terms of these agreements, the
Company borrowed an aggregate amount of $3,010,507 (RMB20,000,000). Borrowings under these loan agreements bear interest at a
rate of 4.35% for a borrowing period of six months and are guaranteed by (i) Mr. Tong Shiping, the Company’s Chairman, President
and CEO, (ii) Ms. Cheng Weihong, a Director and Senior Vice President of the Company, (iii) Tianjin Binhai International Automall
Ltd. Co., a customer, (iv) Zhonghe, the Company’s former subsidiary, and (v) Hezhong (Tianjin) International Development
Ltd. Co., the former owner of Zhonghe. The total outstanding balance of these agreements was $3,010,507 as of December 31, 2015.
These loans matured in June 2016.
In
February and March 2016, the Company entered into three loan agreements with China Zheshang Bank. Under the terms of these agreements,
the Company borrowed an aggregate amount of $4,515,760 (RMB30,000,000). Borrowings under these loan agreements bear interest at
a rate of 4.35% for a borrowing period of six months and are guaranteed by (i) Mr. Tong Shiping, the Company’s Chairman,
President and CEO, (ii) Ms. Cheng Weihong, a Director and Senior Vice President of the Company, (iii) Tianjin Binhai International
Automall Ltd. Co., a customer, (iv) Zhonghe, the Company’s former subsidiary, and (v) Hezhong (Tianjin) International Development
Ltd. Co., the former owner of Zhonghe. The total outstanding balance of these agreements was $4,515,760 and $0 as of June 30,
2016 and December 31, 2015, respectively. These loans mature in August and September 2016.
In
May and June 2016, the Company entered into three loan agreements with China Zheshang Bank. Under the terms of these agreements,
the Company borrowed an aggregate amount of $3,010,507 (RMB20,000,000). Borrowings under these loan agreements bear interest at
a rate of 4.35% for a borrowing period of six months and are guaranteed by (i) Mr. Tong Shiping, the Company’s Chairman,
President and CEO, (ii) Ms. Cheng Weihong, a Director and Senior Vice President of the Company, (iii) Tianjin Binhai International
Automall Ltd. Co., a customer, (iv) Zhonghe, the Company’s former subsidiary, and (v) Hezhong (Tianjin) International Development
Ltd. Co., the former owner of Zhonghe. The total outstanding balance of these agreements was $3,010,507 and $0 as of June 30,
2016 and December 31, 2015, respectively. These loans mature in November and December 2016.
Tianjin
Binhai Rural Commercial Bank
In
July and August 2015, the Company entered into two loan agreements with Tianjin Binhai Rural Commercial Bank. Under the terms
of these agreements, the Company borrowed a maximum amount of $23,783,003 (RMB158,000,000). Borrowings under these loan agreements
bear interest at a rate of 7.03% and are guaranteed by (i) Mr. Tong Shiping, the Company’s Chairman, President and CEO,
(ii) Ms. Cheng Weihong, a Director and Senior Vice President of the Company, (iii) Tianjin Binhai International Automall Ltd.
Co., a customer, (iv) Tianjin Binhai Shisheng Trading Group Co., Ltd., the Company’s subsidiary, (v) Xin Jiang Kai Li Xiang
Kong Automobile Sales Service Co., Ltd., a potential customer, (vi) Xin Jiang Kai Yuan Heng Ji Real Estate Development Co., Ltd.,
a potential customer’s affiliate, (vii) Cheng Jun, shareholder of the Company’s supplier, (viii) Kai Li Xiang Kong
Automobile Sales Service Co., Ltd., a customer, and (ix) Tianjin Ying Zhi Jie International Logistics Co. , Ltd., a supplier.
The Company repaid $15,353,836 (RMB99,000,000) during the three months ended March 31, 2016. The total outstanding balance of
these agreements was $24,342,521 as of December 31, 2015. These loan agreements were scheduled to mature in July and August 2016
but were repaid early in April 2016.
In
March 2016, the Company entered into two loan agreements with Tianjin Binhai Rural Commercial Bank. Under the terms of these agreements,
the Company borrowed a maximum amount of $11,289,400 (RMB75,000,000). Borrowings under these loan agreements bear interest at
a rate of 6.525% and are guaranteed by (i) Mr. Tong Shiping, the Company’s Chairman, President and CEO, (ii) Ms. Cheng Weihong,
a Director and Senior Vice President of the Company, (iii) Tianjin Binhai International Automall Ltd. Co., a customer, (iv) Tianjin
Ning Chuan International Trading Ltd. Co., a supplier, (v) Cheng Jun, shareholder of the Company’s supplier, (vii) Kai Li
Xiang Kong Automobile Sales Service Co., Ltd., a customer, (viii) Tianjin Ying Zhi Jie International Logistics Co. , Ltd., a supplier.
The total outstanding balance of these agreements was $0 and $0 as of June 30, 2016 and December 31, 2015, respectively. These
loan agreements mature in March 2017. These loans were disposed of as a result of sale of Zhonghe.
In
April 2016, the Company entered into two loan agreements with Tianjin Binhai Rural Commercial Bank. Under the terms of this agreement,
the Company borrowed a maximum amount of $8,880,995 (RMB59,000,000). Borrowings under this loan agreement bear interest at a rate
of 6.525% and are guaranteed by (i) Mr. Tong Shiping, the Company’s Chairman, President and CEO, (ii) Ms. Cheng Weihong,
a Director and Senior Vice President of the Company, (iii) Tianjin Binhai International Automall Ltd. Co., a customer, (iv) Tianjin
Ning Chuan International Trading Ltd. Co., a supplier, (v) Cheng Jun, shareholder of the Company’s supplier, (vi) Xin Jiang
Kai Li Xiang Kong Automobile Sales Service Co., Ltd., a potential customer, (vi) Kai Li Xiang Kong Automobile Sales Service Co.,
Ltd., a customer, and (viii) Tianjin Ying Zhi Jie International Logistics Co. , Ltd., a supplier. The Company repaid $15,353,836
(RMB99,000,000) during the three months ended March 31, 2016. The total outstanding balance of these agreements was $0 and $24,342,521
as of March 31, 2016 and December 31, 2015, respectively. These loan agreements mature in April 2017. These loans were disposed
of as a result of sale of Zhonghe.
In
April 2016, the Company entered into a loan agreement with Tianjin Binhai Rural Commercial Bank. Under the terms of this agreement,
the Company borrowed a maximum amount of $32,513,472 (RMB216,000,000). Borrowings under this loan agreement bear interest at a
rate of 6.4125% and are guaranteed by (i) Mr. Tong Shiping, the Company’s Chairman, President and CEO, (ii) Ms. Cheng Weihong,
a Director and Senior Vice President of the Company, (iii) Tianjin Binhai International Automall Ltd. Co., a customer, (iv) Tianjin
Ning Chuan International Trading Ltd. Co., a supplier, (v) Cheng Jun, shareholder of the Company’s supplier, (vi) Xin Jiang
Kai Li Xiang Kong Automobile Sales Service Co., Ltd., a potential customer, , (vii) Kai Li Xiang Kong Automobile Sales Service
Co., Ltd., a customer, and (viii) Tianjin Ying Zhi Jie International Logistics Co. , Ltd., a supplier. The total outstanding balance
of these agreements was $0 and $24,342,521 as of June 30, 2016 and December 31, 2015, respectively. This loan agreement matures
in April 2019. This loan was disposed of as a result of sale of Zhonghe.
(9)
|
Notes
Payable to Suppliers
|
From
time to time, the Company issues notes payable to suppliers, which are guaranteed by various banks. The terms of these notes payable
vary depending on the negotiations with the suppliers. Typical terms are in the range of three to six months. Prior to the expiration
dates of the notes, the note holders can present these notes to the banks to draw on the note amounts if the Company does not
settle the outstanding amount payable to these suppliers. The Company is subject to a bank fee of 0.05% on notes payable amounts.
Bank
of Jinzhou
As
of June 30, 2016, the Company had five outstanding notes payable to suppliers, which matured and were repaid in July 2016, in
an aggregate amount of $6,773,640 (RMB45,000,000), the payment of which was guaranteed by Bank of Jinzhou for a period of six
months. The Company was required to maintain approximately 50% of the note amounts, or $3,386,820 (RMB22,500,000) as guaranteed
funds, which was classified as restricted cash as of June 30, 2016.
As
of June 30, 2016, the Company had four outstanding notes payable to suppliers, which mature in December 2016, in an aggregate
amount of $5,268,387 (RMB35,000,000), the payment of which was guaranteed by Bank of Jinzhou for a period of six months. The Company
was required to maintain approximately 50% of the note amounts, or $2,634,194 (RMB17,500,000) as guaranteed funds, which was classified
as restricted cash as of June 30, 2016.
Agricultural
Bank of China
As
of June 30, 2016, the Company had three outstanding notes payable to suppliers, maturing in January 2017, in an aggregate amount
of $15,052,533 (RMB100,000,000), the payment of which was guaranteed by Bank of Jinzhou for a period of six months. The Company
was required to maintain approximately 100% of the note amounts, or $15,052,533 (RMB100,000,000) as guaranteed funds, which was
classified as restricted cash as of June 30, 2016.
The
purpose of these arrangements is to provide additional time for the Company to remit payments while ensuring that suppliers do
not bear any credit risk, since the suppliers’ payments are guaranteed by the banks.
(10)
|
Major
Customers and Suppliers
|
One
customer accounted for approximately 30% of the Company’s net revenue during the three months ended June 30, 2016 while
two customers accounted for an aggregate of 42% of the Company’s net revenue during the six months ended June 30, 2016.
Two customers accounted for an aggregate of 37% and 34% of the Company’s net revenue during the three months and six months
ended June 30, 2015, respectively.
Two
suppliers accounted for approximately 33% and 35% of the Company’s purchases during the three months and six months ended
June 30, 2016, respectively. One supplier accounted for 25% of the Company’s purchases during the three months ended June
30, 2015 while two suppliers accounted for an aggregate of 33% of the Company’s purchases during the six months ended June
30, 2015.
According
to the Law of the PRC on Enterprises with Wholly-Owned Foreign Investment, the Company’s subsidiaries in the PRC are required
to make appropriations from after-tax profits as determined under accounting principles generally accepted in the PRC (“
PRC
GAAP
”) to nondistributable reserves. These reserve funds include one or more of the following: (i) a general reserve,
(ii) an enterprise expansion reserve and (iii) a staff bonus and welfare fund. A wholly-owned PRC subsidiary is not required to
make appropriations to the enterprise expansion reserve but annual appropriations to the general reserve are required to be made
at 10% of the profit after tax as determined under PRC GAAP at each year-end, until such fund has reached 50% of its respective
registered capital. The staff welfare and bonus reserve is determined by the board of directors. The general reserve is used to
offset future losses. The subsidiary may, upon a resolution passed by the stockholder, convert the general reserve into capital.
The staff welfare and bonus reserve are used for the collective welfare of the employees of the subsidiary. The enterprise expansion
reserve is for the expansion of the subsidiary operations and can be converted to capital subject to approval by the relevant
authorities. These reserves represent appropriations of the retained earnings determined in accordance with Chinese law.
In
addition to the general reserve, the Company’s PRC subsidiaries are required to obtain approval from the local PRC government
prior to distributing any registered share capital. Accordingly, both the appropriations to general reserve and the registered
share capital of the Company’s PRC subsidiary are considered as restricted net assets and are not distributable as cash
dividends. As of June 30, 2016 and December 31, 2015, the Company’s statutory reserve fund was approximately $2,644,000
and $2,126,000, respectively.
(12)
|
Related
Party Balances and Transactions
|
Ms.
Cheng Weihong (the Senior Vice President and Chairwoman of Shisheng and wife of China Auto’s President and Chief Executive
Officer, Mr. Tong Shiping) made non-interest bearing loans to the Company from time to time to meet working capital needs of the
Company. For the six months ended June 30, 2016 and 2015, the Company made aggregate borrowings from Ms. Cheng Weihong of $384,826
and $389,120, respectively, and made repayments of $0 and $244,990 to Ms. Cheng Weihong. As of June 30, 2016 and December 31,
2015, the outstanding balances due to Ms. Cheng Weihong were $1,157,071 and $722,028, respectively.
The
Company’s former shareholder, Sino Peace Limited (“Sino Peace”), paid certain accrued expenses in the previous
years on behalf of the Company. The amounts of $2,045,070 and $2,093,182 were outstanding as payable related to prior years’
professional fees on the consolidated balance sheets as of June 30, 2016 and December 31, 2015, respectively. In January 2015,
the Company received notification from an individual who claimed to be the owner of St. George International Limited
("St. George") and made a claim that the debt owed to Sino Peace by the Company had been transferred to St.
George. However, the Company neither received any evidence to support such assignment nor any notification
from the owner of Sino Peace that Sino Peace was transferring its legal right of collecting the receivable from the Company to
St. George. The Company has been unable to locate the owner of Sino Peace to confirm such transfer and therefore considers such
claim by St. George legally nonbinding at this time
.
The
balances as discussed above as of June 30, 2016 and December 31, 2015 are interest-free, unsecured and have no fixed term of repayment.
During the three months and six months ended June 30, 2016 and 2015, there was no imputed interest charged in relation to these
balances.
Mr.
Tong Shiping and Ms. Cheng Weihong personally guarantee borrowings on various lines of credit related to our financing services
and short-term borrowings.
The
Company has three principal operating segments: (1) sales of automobiles, (2) financing services, and (3) other services. These
operating segments were determined based on the nature of the services offered. Operating segments are defined as components of
an enterprise about which separate financial information is available and that is evaluated regularly by the chief operating decision
maker in deciding how to allocate resources and in assessing performance. The Company’s chief executive officer and chief
operating officer have been identified as the chief operating decision makers. The Company’s chief operating decision makers
direct the allocation of resources to operating segments based on the profitability and cash flows of each respective segment.
On June 1, 2016, the Company disposed the Airport Automall Automotive Services business unit as a result of the sale of Zhonghe.
The operating results of the airport auto mall services business are classified as discontinued operations.
The
Company evaluates performance based on several factors, including net revenue, cost of revenue, operating expenses, and income
from operations. The following tables show the continuing operations of the Company’s operating segments:
Three
Months Ended June 30, 2016
|
|
Sales of
|
|
|
Financing
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
Automobiles
|
|
|
|
Services
|
|
|
|
Services
|
|
|
|
Corporate
|
|
|
|
Total
|
|
Net revenue
|
|
$
|
92,774,929
|
|
|
$
|
1,027,280
|
|
|
$
|
17,176
|
|
|
$
|
-
|
|
|
$
|
93,819,385
|
|
Cost of revenue
|
|
|
92,618,906
|
|
|
|
554,735
|
|
|
|
-
|
|
|
|
-
|
|
|
|
93,173,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
71,496
|
|
|
|
71,495
|
|
|
|
8,411
|
|
|
|
16,822-
|
|
|
|
168,224
|
|
General and administrative
|
|
|
58,694
|
|
|
|
58,693
|
|
|
|
8,385
|
|
|
|
300,708
|
|
|
|
426,480
|
|
Total operating expenses
|
|
|
130,190
|
|
|
|
130,188
|
|
|
|
16,796
|
|
|
|
317,530
|
|
|
|
594,704
|
|
Income (loss) from continuing operations
|
|
$
|
25,833
|
|
|
$
|
342,357
|
|
|
$
|
380
|
|
|
$
|
(317,530
|
)
|
|
$
|
51,040
|
|
Depreciation and Amortization
|
|
$
|
10,551
|
|
|
$
|
7,930
|
|
|
$
|
3,474
|
|
|
$
|
4,533
|
|
|
$
|
26,488
|
|
Three
Months Ended June 30, 2015
|
|
Sales of
|
|
|
Financing
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
Automobiles
|
|
|
|
Services
|
|
|
|
Services
|
|
|
|
Corporate
|
|
|
|
Total
|
|
Net revenue
|
|
$
|
92,096,247
|
|
|
$
|
1,580,358
|
|
|
$
|
11,808
|
|
|
$
|
-
|
|
|
$
|
93,688,413
|
|
Cost of revenue
|
|
|
91,930,191
|
|
|
|
925,841
|
|
|
|
-
|
|
|
|
-
|
|
|
|
92,856,032
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
83,214
|
|
|
|
83,214
|
|
|
|
20,803
|
|
|
|
-
|
|
|
|
187,231
|
|
General and administrative
|
|
|
46,122
|
|
|
|
46,124
|
|
|
|
46,125
|
|
|
|
230,624
|
|
|
|
368,995
|
|
Total operating expenses
|
|
|
129,336
|
|
|
|
129,338
|
|
|
|
66,928
|
|
|
|
230,624
|
|
|
|
556,226
|
|
Income (loss) from continuing operations
|
|
$
|
36,720
|
|
|
$
|
525,179
|
|
|
$
|
(55,120
|
)
|
|
$
|
(230,624
|
)
|
|
$
|
276,155
|
|
Depreciation and Amortization
|
|
$
|
35,573
|
|
|
$
|
2,176
|
|
|
$
|
2,026
|
|
|
$
|
1,244
|
|
|
$
|
41,019
|
|
Six
Months Ended June 30, 2016
|
|
Sales of
|
|
|
Financing
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
Automobiles
|
|
|
|
Services
|
|
|
|
Services
|
|
|
|
Corporate
|
|
|
|
Total
|
|
Net revenue
|
|
$
|
228,610,421
|
|
|
$
|
2,247,882
|
|
|
$
|
25,100
|
|
|
$
|
-
|
|
|
$
|
230,883,403
|
|
Cost of revenue
|
|
|
228,054,945
|
|
|
|
1,231,602
|
|
|
|
-
|
|
|
|
-
|
|
|
|
229,286,547
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
149,731
|
|
|
|
149,729
|
|
|
|
17,615
|
|
|
|
35,230
|
|
|
|
352,305
|
|
General and administrative
|
|
|
130,129
|
|
|
|
130,127
|
|
|
|
18,590
|
|
|
|
634,830
|
|
|
|
913,676
|
|
Total operating expenses
|
|
|
279,860
|
|
|
|
279,856
|
|
|
|
36,205
|
|
|
|
670,060
|
|
|
|
1,265,981
|
|
Income (loss) from continuing operations
|
|
$
|
275,616
|
|
|
$
|
736,424
|
|
|
$
|
(11,105
|
)
|
|
$
|
(670,060
|
)
|
|
$
|
330,875
|
|
Depreciation and Amortization
|
|
$
|
15,897
|
|
|
$
|
9,350
|
|
|
$
|
5,131
|
|
|
$
|
5,343
|
|
|
$
|
35,721
|
|
Six
Months Ended June 30, 2015
|
|
Sales of
|
|
|
Financing
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
Automobiles
|
|
|
|
Services
|
|
|
|
Services
|
|
|
|
Corporate
|
|
|
|
Total
|
|
Net revenue
|
|
$
|
178,310,118
|
|
|
$
|
2,694,121
|
|
|
$
|
34,336
|
|
|
$
|
-
|
|
|
$
|
181,038,575
|
|
Cost of revenue
|
|
|
177,935,219
|
|
|
|
1,789,133
|
|
|
|
-
|
|
|
|
-
|
|
|
|
179,724,352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
|
|
|
160,680
|
|
|
|
160,680
|
|
|
|
40,169
|
|
|
|
-
|
|
|
|
361,529
|
|
General and administrative
|
|
|
98,990
|
|
|
|
98,994
|
|
|
|
98,995
|
|
|
|
494,976
|
|
|
|
791,955
|
|
Total operating expenses
|
|
|
259,670
|
|
|
|
259,674
|
|
|
|
139,164
|
|
|
|
494,976
|
|
|
|
1,153,484
|
|
Income (loss) from continuing operations
|
|
$
|
115,229
|
|
|
$
|
645,314
|
|
|
$
|
(104,828
|
)
|
|
$
|
(494,976
|
)
|
|
$
|
160,739
|
|
Depreciation and Amortization
|
|
$
|
74,346
|
|
|
$
|
7,767
|
|
|
$
|
7,180
|
|
|
$
|
4,440
|
|
|
$
|
93,733
|
|
Following
are total assets by segment:
Total
Assets
|
|
Sales of Automobiles
|
|
|
Financing Services
|
|
|
Other Services
|
|
|
Corporate
|
|
|
Assets of Discontinued Operations
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2016
|
|
$
|
105,452,654
|
|
|
$
|
69,593,399
|
|
|
$
|
46,465
|
|
|
$
|
402,354
|
|
|
$
|
-
|
|
|
$
|
175,494,872
|
|
As of December 31, 2015
|
|
$
|
133,938,214
|
|
|
$
|
91,735,299
|
|
|
$
|
39,790
|
|
|
$
|
754,241
|
|
|
$
|
61,755,609
|
|
|
$
|
288,223,153
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Except
as otherwise indicated by the context, references in this Quarterly Report to “we,” “us,” “our”
or the “Company” are to the consolidated businesses of China Auto Logistics Inc. and its wholly-owned direct and indirect
subsidiaries and majority-owned subsidiaries, except that references to “our common stock” or “our capital stock”
or similar terms refer to the common stock, par value $0.001 per share, of China Auto Logistics Inc., a Nevada corporation (the
“
Registrant
”). “China” or “PRC” refers to the People’s Republic of China. References
to “RMB” refer to the Chinese Renminbi, the currency of the primary economic environment in which the Company operates.
Management's
Discussion and Analysis of Financial Condition and Results of Operations (“
MD&A
”) is designed to provide
information that is supplemental to, and should be read together with, the Company’s condensed consolidated financial statements
and the accompanying notes contained in this Quarterly Report. Information in this Item 2 is intended to assist the reader in
obtaining an understanding of the condensed consolidated financial statements, the changes in certain key items in those financial
statements from quarter to quarter, the primary factors that accounted for those changes, and any known trends or uncertainties
that the Company is aware of that may have a material effect on the Company’s future performance, as well as how certain
accounting principles affect the condensed consolidated financial statements. This includes discussion of (i) Liquidity, (ii)
Capital Resources, (iii) Results of Operations, and (iv) Off-Balance Sheet Arrangements, and any other information that would
be necessary to an understanding of the company’s financial condition, changes in financial condition and results of operations.
Forward
Looking Statements
This
periodic report contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act
of 1995 with respect to the financial condition, results of operations, business strategies, operating efficiencies or synergies,
competitive positions, growth opportunities for existing products, plans and objectives of management. Statements in this periodic
report that are not historical facts are hereby identified as “forward-looking statements” for the purpose of the
safe harbor provided by Section 21E of the Exchange Act and Section 27A of the Securities Act. Generally, the words “believes,”
“anticipates,” “may,” “will,” “should,” “expect,” “intend,”
“estimate,” “continue” and similar expressions or the negative thereof or comparable terminology are intended
to identify forward-looking statements. Such statements are subject to certain risks and uncertainties, including the matters
set forth in this report or other reports or documents we file with the SEC from time to time, which could cause actual results
or outcomes to differ materially from those projected.
Prospective
shareholders should understand that several factors govern whether any forward-looking statements contained herein will be or
can be achieved. Any one of those factors could cause actual results to differ materially from those projected herein. These forward-looking
statements include plans and objectives of management for future operations, including plans and objectives relating to the products
and the future economic performance of the Company. Assumptions relating to the foregoing involve judgments with respect to, among
other things, future economic, competitive and market conditions, future business decisions, and the time and money required to
successfully complete development projects, all of which are difficult or impossible to predict accurately and many of which are
beyond the control of the Company. Although we believe that the assumptions underlying the forward-looking statements contained
herein are reasonable, any of those assumptions could prove inaccurate and, therefore, there can be no assurance that the results
contemplated in any of the forward-looking statements contained herein will be realized. Based on actual experience and business
development, the Company may alter its marketing, capital expenditure plans or other budgets, which may in turn affect the Company’s
results of operations. In light of the significant uncertainties inherent in the forward-looking statements included herein, the
inclusion of any such statement should not be regarded as a representation by the Company or any other person that the objectives
or plans of the Company will be achieved. Undue reliance should not be placed on these forward-looking statements, which speak
only as of the date hereof. We undertake no obligation to update these forward-looking statements.
The
following discussion of our financial condition and results of operations is based upon and should be read in conjunction with
our condensed consolidated financial statements and their related notes included in this Quarterly Report and our Annual Report
on Form 10-K as filed with the SEC for the year ended December 31, 2015.
BUSINESS
OVERVIEW
Prior
Operations of China Auto Logistics Inc.
China
Auto Logistics Inc., formerly Fresh Ideas Media, Inc., was incorporated in the State of Nevada on February 22, 2005. Fresh Ideas
Media, Inc. was engaged in the advertising and consulting business. In February 2005, Fresh Ideas Media, Inc. formed its wholly-owned
subsidiary, Community Alliance, Inc. (“
Community Alliance
”), an entity which marketed sub-licenses for take
home school folders. Fresh Ideas Media, Inc. had only commenced limited operations and had not yet generated significant revenues,
and was therefore considered a development stage company.
The
Exchange and the Spin-Off
On
November 10, 2008, Fresh Ideas Media, Inc. entered into the Exchange Agreement with HKCo, whereby Fresh Ideas Media, Inc. acquired
all of the issued and outstanding securities of HKCo in exchange for the issuance by Fresh Ideas Media, Inc. of 1,950,000 (pre
reverse split of 11,700,000) newly-issued shares of our common stock. The Closing occurred on the same day, immediately following
the cancellation of an aggregate of 189,167 (pre reverse split of 1,135,000) shares of Fresh Ideas Media, Inc.’s common
stock held by Phillip E. Ray and Ruth Daily, Fresh Ideas Media, Inc.’s principal stockholders immediately prior to the Closing.
Prior to the Exchange, Phillip E. Ray and Ruth Daily owned approximately 23.89% and 16.58% of the issued and outstanding common
stock of Fresh Ideas Media, Inc., respectively. As of the Closing, HKCo beneficially owned approximately 64.64% of the voting
capital stock of Fresh Ideas Media, Inc. As a result of the Exchange, HKCo became a wholly owned subsidiary of Fresh Ideas Media,
Inc. and Fresh Ideas Media, Inc.’s primary business operations were those of HKCo. Shortly after the Closing, Fresh Ideas
Media, Inc. changed its name from Fresh Ideas Media, Inc. to China Auto Logistics Inc.
In
connection with the consummation of the Exchange, Fresh Ideas Media, Inc. agreed to consummate the spin-off of Community Alliance
through a dividend of all of the issued and outstanding capital stock of Community Alliance to holders of Fresh Ideas Media, Inc.’s
common stock as of September 9, 2008. The spin-off was approved by the Board of Directors of Fresh Ideas Media, Inc. on September
9, 2008 and was to be consummated upon the satisfactory resolution of all of the SEC’s comments to the Form 10 registration
statement relating to Community Alliance’s common stock and such registration statement’s effectiveness. Upon the
consummation of the spin-off, the business and operations of HKCo were the sole business and operations of Fresh Ideas Media,
Inc.
HKCo
was incorporated in Hong Kong on October 17, 2007. Prior to December 25, 2007, HKCo had minimal assets and no operations. On December
25, 2007, Shisheng a company established under the laws of the People’s Republic of China, became a wholly-owned foreign
enterprise of HKCo and this arrangement was approved by relevant ministries of the PRC government.
Upon
the completion of the transactions on December 25, 2007 and November 10, 2008, the Company owned 100% of HKCo which owned 100%
of Shisheng, the operating entity of HKCo. For financial reporting purposes, these transactions are classified as a recapitalization
of Shisheng and the historical financial statements of Shisheng are reported as the Company’s historical financial statements.
On
November 1, 2010, Shisheng acquired all issued and outstanding stocks of Qizhong and completed the acquisition simultaneously.
As a result, Qizhong became a wholly-owned subsidiary group of the Company and was included in the Company’s consolidated
financial statements from the date of acquisition.
On
March 15, 2011, the Company entered into a Memorandum of Understanding with the former owners of Qizhong and agreed that the remaining
cash consideration totaling $2.09 million and the consideration share of 177,238 (pre reverse split of 1,063,427) shares of common
stock of the Company should be paid to the former owners of Qizhong no later than June 30, 2011.
Pursuant
to the Agreement and the Memorandum of Understanding, the purchase price, net of cash acquired of $1.68 million from Qizhong,
was $4.47 million for the acquisition of 100% of Qizhong’s equity interests. The purchase price of $4.47 million consisted
of $1.01 million in cash ($2.69 million payable in cash less cash acquired of $1.68 million from Qizhong) and the issuance of
177,238 (pre reverse split of 1,063,427) shares of common stock valued at approximately $3.46 million. The value of common stock
was determined based on $19.50 (pre reverse split of $3.25) per share, the per share price of the Company’s common stock
on the acquisition date. The Company remitted approximately $600,000 and the remaining balance of the cash consideration in fiscal
years 2010 and 2011, respectively. The 177,238 (pre reverse split of 1,063,427) shares of the Company’s common stock was
to be unconditionally issued and was included in the Company’s equity as of December 31, 2010; the Company issued these
shares during fiscal year 2011.
On
November 22, 2013, the Company, through its wholly-owned subsidiary, Zhonghe, entered into a Cooperation Framework Agreement with
Car King China, with respect to the establishment of a joint venture that will own and operate a used car business. The establishment
of this joint venture was contingent upon the successful completion by the Company of the acquisition of Zhonghe which owns and
operates the Airport International Auto Mall, where the used car business will be operated. Following the Zhonghe Acquisition,
on November 30, 2013, Tianjin Car King Used Car Trading Company Ltd (the “
Joint Venture
”) was established in
accordance with the terms of the Cooperation Framework Agreement. Pursuant to the terms of the Articles of Association of Car
King Tianjin, the Company will contribute approximately $1,303,000 (RMB8,000,000) and Car King China will contribute approximately
$1,955,000 (RMB12,000,000) to form Car King Tianjin, which will have total registered capital of approximately $3,258,000 (RMB20,000,000).
Prior to being acquired by the Company, Zhonghe contributed approximately $652,000 (RMB4,000,000) in November 2013. The Company
is entitled to 40% of Car King Tianjin’s net profit or loss.
On
November 30, 2013, Shisheng signed the Auto Mall Acquisition Agreement with Hezhong (Tianjin) International Development Ltd. Co.
(“
Hezhong
”) to purchase 100% of the equity of Zhonghe, which owns and operates the Airport International Auto
Mall. Under the terms of the Auto Mall Acquisition Agreement, Shisheng will pay RMB559,768,000 (approximately $91.4 million) to
Hezhong, in four annual installments with an annualized rate of interest of 6%. The initial payment of RMB240,000,000 (approximately
$39.2 million) was paid within 5 business days after the signing of the Agreement. Upon the payment by Shisheng of this first
installment, Hezhong transferred control of Zhonghe to Shisheng. Failure by Shisheng to pay the remaining installments may result
in the termination of the Auto Mall Acquisition Agreement, as well as a penalty of 10% of the total transfer price. We made an
installment payment of approximately $16.3 million in November 2014 and $3.2 million in January 2015. On November 10, 2015, the
Company entered into a Payment Extension Agreement with Hezhong to extend the due date for the second $18.6 million installment
payment from November 30, 2015 to May 31, 2016. The final installment payment remains to be due on November 30, 2016. The unpaid
amount bears interest at a rate of 6% per annum. As of December 31, 2015, unpaid installment payments including interest totaled
approximately $36.7 million.
On
September 23, 2015, the Company sold its 98% equity interest in Zhengji, which was engaged in automobile sales, to Mr. Wu Xiang
Yang, an unrelated party, at a price of $3,048,483 (net of cash of $7,408 at Zhengji and amount due to Zhengji of $5,231,941).
Zhengji’s assets consisted of automobile inventories of $3,422,658, other assets of $12,493 and other current liabilities
of $2,329 on the disposal date resulting in a loss on sale of equity interest in subsidiary in the amount of $210,895 after consideration
of the non controlling interest of $173,444 in Zhengji. Zhengji had no material operations during 2015 through the disposal date.
On
June 1, 2016, Shisheng entered into (i) an Equity Transfer Agreement (“Equity Transfer Agreement”) with Wuxi Huitong
Automobile Sales and Service Co., Ltd. (“Huitong”) to sell 100% of the equity of Zhonghe, and (ii) a Debt Transfer
Agreement, by and among Shisheng, Huitong, and Hezhong (the “Debt Transfer Agreement”). At the time, Zhonghe was the
owner and operator of the Airport International Automall located in the Tianjin Airport Economic Area and the 40%owner of Car
King Tianjin.
Under
the terms of the Zhonghe Equity Transfer Agreement, the sale price for the Zhonghe equity was approximately $62.8 million (RMB
410,000,000). The sale price was payable in two parts: (i) Huitong will paid Shisheng approximately $26 million (RMB 169,938,192)
in cash and (ii) under the terms of the Debt Transfer Agreement, Huitong assumed Shisheng’s outstanding payment obligations
to Hezhong of $36.8 million (RMB 240,061,808) under the Equity Transfer Agreement, dated November 30, 2013, by and between Hezhong
and Shisheng. Upon signing, Shisheng transferred control of Zhonghe to Huitong. Failure by either party to fulfill their obligations
under the Debt Transfer Agreement may result in the termination of the Equity Transfer Agreement, as well as a penalty of 10%
of the total transfer price.
Upon
the completion of this transaction, the Company relinquished ownership of the Airport International Automall property and its
40% ownership of Car King Tianjin.
Current
Business of the Company
The
Company provides individual and business customers with services in relation to automobile sales, financing services, custom clearance,
storage, national transportation, quotation platform, and information relating to automotive services and products, through its
websites (www.at188.com, www.at160.com). The Company also sells imported automobiles and, as the only one-stop service provider
in Tianjin, provides dealer financing to our customers.
Critical
Accounting Policies, Estimates and Assumptions
Our
discussion and analysis of our financial condition and results of operations are based upon our condensed consolidated financial
statements. These condensed consolidated financial statements are prepared in accordance with generally accepted accounting principles
in the United States (“US GAAP”), which require us to make estimates and assumptions that affect the reported amounts
of our assets and liabilities, revenues and expenses; to disclose contingent assets and liabilities on the date of the condensed
consolidated financial statements; and to disclose the reported amounts of revenues and expenses incurred during the financial
reporting period. The most significant estimates and assumptions include the valuation of accounts receivable, and the useful
lives and impairment of property and equipment, goodwill and intangible assets, the valuation of deferred tax assets and inventories
and the provision for income taxes. We continue to evaluate these estimates and assumptions that we believe to be reasonable under
the circumstances. We rely on these evaluations as the basis for making judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Since the use of estimates is an integral component of the financial reporting
process, actual results could differ from those estimates. Some of our accounting policies require higher degrees of judgment
than others in their application. We believe critical accounting policies as disclosed in this Form 10-Q reflect the more significant
judgments and estimates used in preparation of our condensed consolidated financial statements. We believe there have been no
material changes to our critical accounting policies and estimates.
The
following critical accounting policies rely upon assumptions and estimates and were used in the preparation of our consolidated
financial statements:
Revenue
Recognition
We
recognize revenue when there is persuasive evidence of an arrangement, delivery has occurred upon shipment or services have been
rendered, the seller’s price to the buyer is fixed or determinable, and collectibility is reasonably assured.
The
Company recognizes the sales of automobiles upon delivery and acceptance by the customers and where collectibility is reasonably
assured.
Service
revenue related to financing services is recognized ratably over the financing period.
Service
fees for graphical advertisements on the Company’s websites are charged on a fixed fee basis. The Company recognizes the
advertising revenue when the service is performed over the service term. The Company charges a monthly fee for listing services
and recognizes the revenue when services are performed. The Company offers sales incentives to its customers in the form of (i)
subscription exemptions, (ii) discounted prices, and (iii) free advertisements. The Company classifies sales incentives as a reduction
of net revenues. Revenues, net of discounts and allowances, are recognized ratably over the service periods.
The
Company recognizes revenue from automobile value-added services when such services are performed.
Receivables
Related to Financing Services
We
record a receivable related to financing services when cash is loaned to customers to finance their purchases of automobiles.
Upon repayments by customers, we record the amounts as reductions of receivables related to financing services. Receivables related
to financing services represent the aggregate outstanding balance of loans from customers related to their purchases of automobiles
and are considered receivables held for investment. We charge a fee for providing loan services and such fee is prepaid by customers.
We amortize these fees over the receivable terms, which range between three months and six months, using the straight-line method.
We record such amortized amounts as financing fee income, and the unamortized amount is classified as deferred revenue on the
Company’s condensed consolidated balance sheets.
We
evaluate the collectibility of outstanding receivables at the end of each of the reporting periods and make estimates for potential
credit losses. During the year ended December 31, 2015, we experienced difficulties in collecting the receivable from a financing
service customer, but the receivable was secured by certain imported automobiles. We took possession of these secured automobiles
and sold them during the year ended December 31, 2015. The sales proceeds were used to offset the outstanding receivable from
this customer. The Company will continue to pursue collecting the remaining receivable balance. As of June 30, 2016 and December
31, 2015, the Company recorded an allowance for uncollectible account on receivable related to financing services in the amount
of $2,942,770 and $3,081,331, respectively
Inventories
Inventory
is stated at the lower of cost (using the specific identification method) or market (net realizable). We continually evaluate
the composition of our inventory, assessing slow-moving and ongoing products. Our products are comprised of the purchase cost
of automobiles, which declines in value over time. We continuously evaluate our inventory to determine the reserve amount for
slow-moving inventory. As of June 30, 2016 and December 31, 2015, there was no reserve for obsolescence.
Income
Taxes
In
the process of preparing consolidated financial statements, we are required to estimate our income taxes in each of the jurisdictions
in which we operate. Current income taxes are provided for in accordance with the laws of the relevant taxing authorities.
We
account for income taxes using an asset and liability approach for financial accounting and reporting for income tax purposes.
Under the asset and liability method, deferred income taxes are recognized for temporary differences, net operating loss carryforwards
and credits by applying enacted statutory tax rates applicable to future years. Deferred tax assets are reduced by a valuation
allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will
not be realized. We conduct this analysis on a quarterly basis. As of June 30, 2016 and December 31, 2015, the deferred tax liabilities
amounted to $0 and $9,495,559, respectively.
The
Company has not provided deferred taxes on unremitted earnings attributable to its international subsidiaries as they are to be
reinvested indefinitely. These earnings relate to ongoing operations and are approximately $20.5 million as of June 30, 2016.
Because of the availability of US foreign tax credits, it is not practicable to determine the US income tax liability that would
be payable if such earnings were not indefinitely reinvested.
The
Company has no material uncertain tax positions as of June 30, 2016 or unrecognized tax benefit which would affect the effective
income tax rate in future periods. The Company classifies interest and/or penalties related to income tax matters in income tax
expense. As of June 30, 2016, there are no penalties or interest related to uncertain tax positions. The Company does not anticipate
any significant increases or decreases to its liability for unrecognized tax benefits within the next 12 months.
New
Accounting Standards
In
May 2014, the FASB issued ASU No. 2014-09,
Revenue from Contracts with Customers
, which provides a single comprehensive
model for entities to use in accounting for revenue arising from contracts with customers and will supersede most current revenue
recognition guidance. The standard is effective for public entities for annual and interim periods beginning after December
15, 2017. Early adoption is permitted as of one year prior to the current effective date. The guidance permits two implementation
approaches, one requiring retrospective application of the new standard with restatement of prior years and one requiring prospective
application of the new standard with disclosure of results under old standards. The Company is in the process of evaluating the
impact of adoption on the Company's consolidated financial statements.
In
August 2014, the FASB issued ASU No. 2014-15,
Presentation of Financial Statements – Going Concern, Disclosures of Uncertainties
about an Entity’s Ability to Continue as a Going Concern
, which provides guidance on determining when and how reporting
entities must disclose going concern uncertainties in their financial statements. The new standard requires management to perform
interim and annual assessments of an entity's ability to continue as a going concern within one year of the date of issuance of
the entity's financial statements. Additionally, an entity must provide certain disclosures if there is substantial doubt about
the entity's ability to continue as a going concern. The new standard will be effective for fiscal years and interim periods within
those fiscal years, beginning after December 15, 2016. Early adoption is permitted. The Company is in the process of evaluating
the impact of adoption on the Company's consolidated financial statements.
In
November 2015, the FASB issued ASU No. 2015-17,
Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes
.
Under ASU 2015-17, a reporting entity is required to classify deferred tax assets and liabilities as noncurrent in a classified
statement of financial position. Current guidance requiring the offsetting of deferred tax assets and liabilities of a tax-paying
component of an entity and presentation as a single noncurrent amount is not affected. The standard is effective for public entities
for the annual periods beginning after December 15, 2016, and interim periods within those annual periods. Early adoption is permitted
for financial statements as of the beginning of an interim or annual reporting period. Entities may apply the update prospectively
to all deferred tax assets and liabilities, or retrospectively for all periods presented. The effects of this update on our financial
position, results of operations and cash flows are not expected to be material.
The
FASB issued ASU 2016-02,
Leases (Topic 842)
. ASU 2016-01 requires that a lessee recognize the assets and liabilities that
arise from operating leases. A lessee should recognize in the statement of financial position a liability to make lease payments
(the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For leases
with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not
to recognize lease assets and lease liabilities. In transition, lessees and lessors are required to recognize and measure leases
at the beginning of the earliest period presented using a modified retrospective approach. Public business entities should apply
the amendments in ASU 2016-02 for fiscal years beginning after December 15, 2018, including interim periods within those fiscal
years (i.e., January 1, 2019, for a calendar year entity). Early application is permitted for all public business entities and
all nonpublic business entities upon issuance. The Company has not yet determined the effect of the adoption of this standard
on the Company’s consolidated financial position and results of operations.
The
Company is not aware of any recently issued accounting pronouncements that, when adopted, will have a material effect on the Company’s
financial position, results of operations or cash flows.
RESULTS
OF OPERATIONS
The
following is management’s discussion and analysis of certain significant factors which have affected our financial position
and operating results during the periods included in the accompanying condensed consolidated financial statements, as well as
information relating to the plans of our current management and. The following should be read in conjunction with the accompanying
condensed consolidated financial statements and their related notes included in this Quarterly Report on Form 10-Q.
Results
of Continuing Operations for the Three Months Ended June 30, 2016 Compared to the Three Months Ended June 30, 2015
The
following table sets forth certain information relating to our results of operations, and our condensed consolidated statements
of operations for our continuing operations as a percentage of net revenue, for the periods indicated:
|
|
Three
Months
Ended
June 30,
2016
|
|
|
%of
net
revenue
|
|
|
Three
Months
Ended
June 30,
2015
|
|
|
%
of net
revenue
|
|
|
Change
in
%
|
|
Net revenue
|
|
$
|
93,819,385
|
|
|
|
100.00
|
%
|
|
$
|
93,688,413
|
|
|
|
100.00
|
%
|
|
|
0.14
|
%
|
Cost of revenue
|
|
|
93,173,641
|
|
|
|
99.31
|
%
|
|
|
92,856,032
|
|
|
|
99.11
|
%
|
|
|
0.34
|
%
|
Gross profit
|
|
|
645,744
|
|
|
|
0.69
|
%
|
|
|
832,381
|
|
|
|
0.89
|
%
|
|
|
(22.42
|
)%
|
Operating expenses
|
|
|
594,704
|
|
|
|
0.63
|
%
|
|
|
556,226
|
|
|
|
0.59
|
%
|
|
|
6.92
|
%
|
Income from operations
|
|
|
51,040
|
|
|
|
0.05
|
%
|
|
|
276,155
|
|
|
|
0.29
|
%
|
|
|
(81.52
|
)%
|
Other expenses
|
|
|
(506,994
|
)
|
|
|
(0.54
|
)%
|
|
|
(679,283
|
)
|
|
|
(0.73
|
)%
|
|
|
(25.36
|
)%
|
Loss from continuing operations before income taxes and noncontrolling interests
|
|
|
(455,954
|
)
|
|
|
(0.49
|
)%
|
|
|
(403,128
|
)
|
|
|
(0.43
|
)%
|
|
|
13.10
|
%
|
Net loss from continuing operations
|
|
|
(477,722
|
)
|
|
|
(0.51
|
)%
|
|
|
(470,337
|
)
|
|
|
(0.50
|
)%
|
|
|
1.57
|
%
|
Net loss from continuing operations attributable to shareholders of China Auto Logistics Inc.
|
|
|
(477,875
|
)
|
|
|
(0.51
|
)%
|
|
|
(469,783
|
)
|
|
|
(0.50
|
)%
|
|
|
1.72
|
%
|
For
the three months ended June 30, 2016, our net revenue increased 0.14% to $93,819,385 from $93,688,413 for the same period in 2015,
and our cost of revenue increased 0.34% to $93,173,641 from $92,856,032 for the same period in 2015. As compared to the same period
in 2015, our gross profit, income from continuing operations, net loss from continuing operations and net loss from continuing
operations attributable to shareholders of China Auto Logistics Inc. for the three months ended June 30, 2016 decreased 22.42%
to $645,744, decreased 81.52% to $51,040, increased 1.57% to $(477,722), and increased 1.72% to $(477,875), respectively, due
primarily to the decrease in fee income from financing services and increases in general and administrative expense which was
partially offset by a decrease in interest expense.
Net
Revenue
The
following table sets forth a summary of our net revenue by continuing segment for the periods indicated, in dollars and as a percentage
of total net revenue:
|
|
Three
Months
Ended
June 30,
2016
|
|
|
% of net
revenue
|
|
|
Three
Months
Ended
June 30,
2015
|
|
|
% of net
revenue
|
|
|
Change in
%
|
|
Net revenue
|
|
$
|
93,819,385
|
|
|
|
100.00
|
%
|
|
$
|
93,688,413
|
|
|
|
100.00
|
%
|
|
|
0.14
|
%
|
- Sales of Automobiles
|
|
|
92,774,929
|
|
|
|
98.89
|
%
|
|
|
92,096,247
|
|
|
|
98.30
|
%
|
|
|
0.74
|
%
|
- Financing Services
|
|
|
1,027,280
|
|
|
|
1.09
|
%
|
|
|
1,580,358
|
|
|
|
1.69
|
%
|
|
|
(35.00
|
)%
|
- Other Services
|
|
|
17,176
|
|
|
|
0.02
|
%
|
|
|
11,808
|
|
|
|
0.01
|
%
|
|
|
45.46
|
%
|
Sales
of Automobiles
Net
revenue from Sales of Automobiles increased 0.74% to $92,774,929 for the three months ended June 30, 2016 from $92,096,247 for
the same period in 2015. During the three months ended June 30, 2016 and 2015, the Company sold 905 automobiles and 846 automobiles,
respectively, representing an increase of approximately 7% in volume. The average unit selling price per automobile decreased
to $103,000 for the three months ended June 30, 2016 from $109,000 for the same period in 2015. Our sales increased rapidly during
the second half of 2015 and this trend continued during the first quarter of 2016. In early August 2015, China’s official
currency Renmenbi (“RMB”) devalued by over 3% against the U.S. dollar over a 5-day period. During the year ended December
31, 2015, the RMB devaluated over 5.5% against the U.S. dollar. During the three months ended June 30, 2016, RMB declined about
3% against the U.S. dollar. As many observers and economists expect the RMB to continue to devalue against the U.S. dollar and
other major currencies, the Company expected many of its customers to increase their orders in anticipation of increased prices;
the Company expected this trend to be temporary. The Company started to see automobile sales decline substantially in the second
quarter of 2016 after strong sales in the first quarter of 2016. We expect automobile sales will stabilize in the second half
of 2016. We expect some change to the overall market demand and a re-allocation of the market share between the traditional "4S"
authorized dealers and auto resellers like us due to market changes (such as switch of consumers’ taste for luxury automobiles
and the frequency for consumers to buy new vehicles) and the new “Parallel Imported Vehicles” scheme. However, how
these changes will impact our business cannot be reasonably determined at this time.
Our
gross margin dropped slightly to 0.17% during the three months ended June 30, 2016 compared to 0.18% during the same period in
2015.
In
August 2014, the China Commerce and Industry Bureau authorized the “Parallel Imported Vehicles” scheme. The “Parallel
Imported Vehicles” scheme permits foreign made automobiles to be imported by importers in addition to authorized automobile
dealers. This policy officially opened the imported automobile market to importers like us, so that we can now be in direct competition
with the authorized dealers. This is an antitrust effort by the Chinese government to address complaints about the authorized
automobile dealers overcharging for foreign-made automobiles. These new rules will also officially allow imported automobiles
sold by parties other than authorized dealers to be treated the same as those sold through authorized dealers (i.e., with respect
to insurance coverage and the registration process). As of June 30, 2016, the PRC government has selected Guangzhou, Shanghai,
Shenzhen and Tianjin as four experimental cities to implement “Parallel Imported Vehicles” scheme.
While
we remain one of the leaders in the imported automobile market, we continue to sell our automobiles at a low gross margin in the
very competitive market in order to maintain or expand our market share and maintain our market leader status. During the three
months ended June 30, 2016 and 2015, sales for our top three selling brands, Land Rover, Mercedes Benz and Toyota which accounted
for 70% and 79%, respectively.
Sales
to the Company’s top three customers, each of which are car dealers, accounted for 37% and 39% of the Company’s sales
during the three months ended June 30, 2016 and 2015, respectively. The Company will continue to maintain close working relationships
with its top customers while attempting to reduce the concentration of revenues among these top customers by actively looking
for new customers to enlarge its customer base.
Financing
Services
The
Company provides Financing Services to its customers using the Company’s bank facility lines of credit. The Company earns
a service fee from its customers for drawing its facility lines of credit related to its customers’ purchases of automobiles
and payment of import taxes. Customers bear all the interest and fees charged by the banks and prepay those fees upon the execution
of their service contracts with the Company.
Net
revenue from Financing Services decreased 35% to $1,027,280 for the three months ended June 30, 2016 from $1,580,358 for the three
months ended June 30, 2015. The Company had an aggregate amount of credit lines of approximately $125 million (RMB830 million)
as of June 30, 2016 and $184 million (RMB1.12 billion) as of June 30, 2015. Our Financing Services income and related cost of
revenue are affected by the interest rate charged by banks. Our Financing Services revenue consists of two portions: interest
income and fee income. Excluding revenue from the interest income portion of $554,735 and $925,841 in the three months ended June
30, 2016 and 2015, respectively, the revenue from the fee income portion of our Financing Services decreased 27.8% to $472,545
for the three months ended June 30, 2016 from $654,517 for three months ended June 30, 2015. The gross margin for our Financing
Services segment increased to 46% for the months ended June 30, 2016 from 41.42% for the three months ended June 30, 2015. The
increase in gross margin was primarily due to lower interest expense incurred during the three months ended June 30, 2016 compared
to the same period in 2015.
Historically,
a significant portion of our financing income has been related to fees that we charge to our customers for extending temporary
credit beyond the financing terms for which these customers have contracted with banks. Because of a reutilization of our working
capital following the Zhonghe Acquisition and the creation of Car King Tianjin, we had limited funds available for this service
starting in the beginning of 2014. With the acquisition installment payments made in November 2014 and January 2015, our working
capital available to provide this temporary credit service, which had been a significant part of our Financing Services and a
major contributor to our gross margin in recent years, was limited. On June 1, 2016, the Company sold 100% equity interest in
Zhonghe. We expect our liquidity will improve which will allow the Company to have more working capital to be used in the temporary
credit extension service. We will seek to continue better managing the use of our cash flow in order to generate additional fee
income in the future.
We
provide Financing Services to our customers with our lines of credit with major commercial banks in the PRC, including Agricultural
Bank of China, Pudong Development Bank, China Zheshang Bank, Industrial and Commercial Bank of China, China Minsheng Bank, and
Shengjing Bank. We continue to strengthen our relationship with these banks and aim to negotiate with more banks for higher lines
of credit at more favorable terms. Based on the Company’s business relationships with some financial institutions, we are
able to obtain financing on an “as-needed” basis and we are in negotiations for a number of new credit lines. As of
June 30, 2016 and 2015, we had approximately $64 million and $90 million, respectively, lines of credit available to use in our
Financing Services. As of August 12, 2016, the Company had aggregate credit lines of approximately $125 million (RMB 830 million).
Although all of our lines of credit have maturities of less than one year and may not be renewed on the same terms, if at all,
we do not expect that the expiration of our lines of credit with any one of our existing banks will have a material adverse effect
on our ability to provide Financing Services. However, if the automobile market in the PRC, and in particular the market for imported
automobiles, slows down in the future, our revenue from Financing Services would be materially and adversely affected by a decreased
number of transactions.
Our
revenue growth from Financing Services is heavily dependent on overall industry growth and the economic conditions of the market
in the PRC. As discussed above, we have established credit lines with most major commercial banks in the PRC, and although an
enormous decrease or the simultaneous expiration of credit lines or other bank facilities may temporarily reduce our capacity
to provide financing services and affect our purchase power, we have not experienced formidable difficulties in the access of
credit lines and any other bank facilities in the past. Therefore, we do not foresee any difficulty at this time in obtaining
credit lines and loan facilities from our banks. However as banks in China continue to reduce their credit risk and improve the
quality of their outstanding loans, we continue to experience more requirements for obtaining bank lines and loans such as requiring
personal guarantees by our executives and directors, guarantees by our major customers, suppliers, and business partners.
Other
Services
Other
services include revenue generated from Web-based Advertising. We have revised our business plan and moved away from Web-based
Advertising Services and Automobile Value Added Services to focus on Automobile Sales and Financing Services and any potential
business opportunities. We expect that the revenue generated from this segment will continue to be low compared to other segments.
Our Web-based Advertising Services revenue increased 45.46% to $17,176 for the three months ended June 30, 2016 from $11,808 for
the same period of 2015. Revenue from Web-based Advertising Services was generated by subscription fees and advertisements.
Cost
of Revenue
|
|
Three
Months
Ended
June 30,
2016
|
|
|
% of net
revenue
|
|
|
Three
Months
Ended
June 30,
2015
|
|
|
% of net
revenue
|
|
|
Change in
%
|
|
Net revenue
|
|
$
|
93,819,385
|
|
|
|
100.00
|
%
|
|
$
|
93,688,413
|
|
|
|
100.00
|
%
|
|
|
0.14
|
%
|
Cost of revenue
|
|
$
|
93,173,641
|
|
|
|
99.31
|
%
|
|
$
|
92,856,032
|
|
|
|
99.11
|
%
|
|
|
0.34
|
%
|
Gross profit
|
|
$
|
645,744
|
|
|
|
0.69
|
%
|
|
$
|
832,381
|
|
|
|
0.89
|
%
|
|
|
(22.42
|
)%
|
Our
cost of revenue in the three months ended June 30, 2016 consisted primarily of the cost of automobiles purchased and certain direct
labor for our the Sales of Automobiles and interest expense and line of credit fees related to our Financing Services. Our cost
of revenue increased 0.34% to $93,173,641 for the three months ended June 30, 2016 from $92,856,032 for the three months ended
June 30, 2015. The Sales of automobiles accounted for 98.89% of our total revenue for the three months ended June 30, 2016 as
compared to 98.30% for the three months ended June 30, 2015.
As
our cost of revenue consists primarily of the purchase price of imported automobiles, we have limited influence on such costs.
The prices of imported automobiles are determined solely by suppliers and are dependent upon the market conditions. We will continue
to work on obtaining more favorable terms and discounts by strengthening our relationship with suppliers and placing more batch
orders.
Gross
profit decreased 22.42% to $645,744 in the three months ended June 30, 2016 from $832,381 in the three months ended June 30, 2015,
primarily due to continuing price pressure on the automobile sales during the three months ended June 30, 2016 and a decrease
in the fee revenue of the financing service.
Operating
Expenses
|
|
Three
Months
Ended
June 30,
2016
|
|
|
% of total
|
|
|
Three
Months
Ended
June 30,
2015
|
|
|
% of total
|
|
|
Change
in
%
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Selling and Marketing
|
|
$
|
168,224
|
|
|
|
28.29
|
%
|
|
$
|
187,231
|
|
|
|
33.66
|
%
|
|
|
(10.15
|
)%
|
- General and Administrative
|
|
|
426,480
|
|
|
|
71.71
|
%
|
|
|
368,995
|
|
|
|
66.34
|
%
|
|
|
15.58
|
%
|
Total
|
|
$
|
594,704
|
|
|
|
100.00
|
%
|
|
$
|
556,226
|
|
|
|
100.00
|
%
|
|
|
6.92
|
%
|
During
the three months ended June 30, 2016, our total operating expenses increased 6.92% to $594,704 from $556,226 for the same period
in 2015. This increase was primarily a result of a 15.58% increase in general and administrative expenses to $426,480 for the
three months ended June 30, 2016 from $368,995 for the same period in 2015.
The
following table sets forth a breakdown of the primary selling and marketing expenses of the Company:
|
|
Three
Months Ended
June 30,
|
|
|
Change in
|
|
|
|
2016
|
|
|
2015
|
|
|
%
|
|
Primary selling and marketing expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
- Payroll
|
|
$
|
47,227
|
|
|
$
|
47,341
|
|
|
|
(0.24
|
)%
|
- Staff-related costs
|
|
|
32,939
|
|
|
|
26,722
|
|
|
|
23.27
|
%
|
- Advertising and promotion
|
|
|
3,950
|
|
|
|
1,970
|
|
|
|
100.51
|
%
|
- Entertainment
|
|
|
20,254
|
|
|
|
10,325
|
|
|
|
96.16
|
%
|
Payroll
expenses decreased 0.24% during the three months ended June 30, 2016 compared to the same period in 2015. Staff-related costs
increased primarily due to the increase in the overall benefits per employee during the three months ended June 30, 2016 compared
to the same period in 2015. Advertising and promotion increased 100.51% to $3,950 during the three months ended June 30, 2016
from $1,970 during the same period in 2015 as we incur advertising and promotion expenses from to time in our normal business
operations. Entertainment expenses increased by 96.16% for the three months ended June 30, 2016 compared to the same period in
2015. Entertainment expenses fluctuate from time to time depending on the needs of our sales department personnel.
The following
table sets forth a breakdown of the primary general and administrative expenses of the Company:
|
|
Three Months Ended
June 30,
|
|
|
Change in
|
|
|
|
2016
|
|
|
2015
|
|
|
%
|
|
Primary general and administrative expenses
|
|
|
|
|
|
|
|
|
|
- Payroll
|
|
$
|
58,847
|
|
|
$
|
68,247
|
|
|
|
(13.77
|
)%
|
- Staff- related costs
|
|
|
19,444
|
|
|
|
13,477
|
|
|
|
44.28
|
%
|
- Entertainment
|
|
|
48,921
|
|
|
|
28,600
|
|
|
|
71.05
|
%
|
- Depreciation
|
|
|
13,257
|
|
|
|
13,105
|
|
|
|
1.16
|
%
|
- Rent
|
|
|
46,163
|
|
|
|
16,646
|
|
|
|
177.32
|
%
|
- Legal and professional fees
|
|
|
115,682
|
|
|
|
136,642
|
|
|
|
(15.34
|
)%
|
Payroll
expenses decreased 13.77% during the three months ended June 30, 2016 primarily due to the decrease in the number of administration
employees to reduce our cost. Staff-related costs increased 44.28% during the three months ended June 30, 2016, primarily due
to the increase in the overall benefits. Entertainment expenses fluctuate from time to time depending on the needs of our management
personnel. Depreciation expenses increased 1.16% primarily due to the net effect of RMB devaluation during the three months ended
June 30, 2016 compared to the same period of 2015. Rent increased primarily due to the new lease signed for additional office
space during the three months ended June 30, 2016 compared to the same period in 2015. Legal and professional fees decreased 15.34%
for the three months ended June 30, 2016 primarily due to more professional services being performed in the three months ended
June 30, 2016 compared to the same period in 2015. We expect the amount of professional fees for the year of 2016 to be comparable
to that for the year of 2015.
Income
from Continuing Operations
Income
from continuing operations decreased 81.52% for the three months ended June 30, 2016 to $51,040 from $276,155 in the same period
in 2015. The decrease in income from continuing operations was primarily due to the decrease in the gross margin of the sales
of automobiles business and the decrease in the fee income from the financing services.
Other
Income and Expenses
Other
income and expenses consist primarily of interest income, interest expense, gain (loss) on disposal of property and equipment.
The
Company’s interest income is generated by interest earned through bank deposits.
Interest
income decreased 39.86% to $18,113 during the three months ended June 30, 2016 compared to $30,118 during the same period in 2015
because of a lower average prevailing interest rate during the three months ended June 30, 2016.
Interest
expense was $526,993 during the three months ended June 30, 2016 compared to $701,309 during the same period in 2015. The decrease
of $174,316 or 24.86% was primarily due to lower average borrowing rates during the three months ended June 30, 2016 compared
to the same period of 2015.
The
Company did not dispose of any property or equipment during the three months ended June 30, 2016. During the same period of 2015,
we incurred $8,254 loss on disposal of property and equipment.
Results
of Continuing Operations for the Six Months Ended June 30, 2016 Compared to the Six Months Ended June 30, 2015
The
following table sets forth certain information relating to our results of continuing operations, and our condensed consolidated
statements of operations as a percentage of net revenue, for the periods indicated:
|
|
Six
Months
Ended
June 30,
2016
|
|
|
%
of net
revenue
|
|
|
Six
Months
Ended
June 30,
2015
|
|
|
%
of net
revenue
|
|
|
Change
in
%
|
|
Net revenue
|
|
$
|
230,883,403
|
|
|
|
100.00
|
%
|
|
$
|
181,038,575
|
|
|
|
100.00
|
%
|
|
|
27.53
|
%
|
Cost of revenue
|
|
|
229,286,547
|
|
|
|
99.31
|
%
|
|
|
179,724,352
|
|
|
|
99.27
|
%
|
|
|
27.58
|
%
|
Gross profit
|
|
|
1,596,856
|
|
|
|
0.69
|
%
|
|
|
1,314,223
|
|
|
|
0.73
|
%
|
|
|
21.51
|
%
|
Operating expenses
|
|
|
1,265,981
|
|
|
|
0.55
|
%
|
|
|
1,153,484
|
|
|
|
0.64
|
%
|
|
|
9.75
|
%
|
Income from operations
|
|
|
330,875
|
|
|
|
0.14
|
%
|
|
|
160,739
|
|
|
|
0.09
|
%
|
|
|
105.85
|
%
|
Other expenses
|
|
|
(908,407
|
)
|
|
|
(0.39
|
)%
|
|
|
(1,321,957
|
)
|
|
|
(0.73
|
)%
|
|
|
(31.28
|
)%
|
Loss from continuing operations before income taxes and noncontrolling interests
|
|
|
(577,532
|
)
|
|
|
(0.25
|
)%
|
|
|
(1,161,218
|
)
|
|
|
(0.64
|
)%
|
|
|
(50.26
|
)%
|
Net loss from continuing operations
|
|
|
(665,269
|
)
|
|
|
(0.29
|
)%
|
|
|
(1,133,841
|
)
|
|
|
(0.63
|
)%
|
|
|
(41.33
|
)%
|
Net loss from continuing operations attributable to shareholders of China Auto Logistics Inc.
|
|
$
|
(665,397
|
)
|
|
|
(0.29
|
)%
|
|
$
|
(1,132,864
|
)
|
|
|
(0.63
|
)%
|
|
|
(41.26
|
)%
|
For
the six months ended June 30, 2016, our net revenue increased 27.53% to $230,883,403 from $181,038,575 for the same period in
2015, and our cost of revenue increased 27.58% to $229,286,547 from $179,724,352 for the same period in 2015. As compared to the
same period in 2015, our gross profit, income from continuing operations, net loss from continuing operations and net loss from
continuing operations attributable to shareholders of China Auto Logistics Inc. for the six months ended June 30, 2016 increased
21.51% to $1,596,856, increased 105.85% to $330,875, decreased 41.33% to $(665,269), and decreased 41.26% to $(665,397), respectively,
due primarily to the increases in revenue of our Sales of Automobiles and the decrease in interest expense.
Net
Revenue
The
following table sets forth a summary of our net revenue by continuing segment for the periods indicated, in dollars and as a percentage
of total net revenue:
|
|
Six
Months
Ended
June 30,
2016
|
|
|
%
of net
revenue
|
|
|
Six
Months
Ended
June 30,
2015
|
|
|
%
of net
revenue
|
|
|
Change
in
%
|
|
Net revenue
|
|
$
|
230,883,403
|
|
|
|
100.00
|
%
|
|
$
|
181,038,575
|
|
|
|
100.00
|
%
|
|
|
27.53
|
%
|
- Sales of Automobiles
|
|
|
228,610,421
|
|
|
|
99.02
|
%
|
|
|
178,310,118
|
|
|
|
98.49
|
%
|
|
|
28.21
|
%
|
- Financing Services
|
|
|
2,247,882
|
|
|
|
0.97
|
%
|
|
|
2,694,121
|
|
|
|
1.49
|
%
|
|
|
(16.56
|
)%
|
- Other Services
|
|
|
25,100
|
|
|
|
0.01
|
%
|
|
|
34,336
|
|
|
|
0.02
|
%
|
|
|
(26.90
|
)%
|
Sales
of Automobiles
Net
revenue from Sales of Automobiles increased 28.21% to $228,610,421 for the six months ended June 30, 2016 from $178,310,118 for
the same period in 2015. During the six months ended June 30, 2016 and 2015, the Company sold 2,209 automobiles and 1,642 automobiles,
respectively, representing an increase of approximately 35% in volume. The average unit selling price per automobile decreased
to $104,000 for the six months ended June 30, 2016 from $109,000 for the same period in 2015.
In
early August 2015, China’s official currency Renmenbi (“RMB”) devalued by over 3% against the U.S. dollar over
a 5-day period. During the year ended December 31, 2015, the RMB devaluated over 5.5% against the U.S. dollar. During the six
months ended June 30, 2016, RMB declined about 2.4% against the U.S. dollar. As many observers and economists expect the RMB to
continue to devalue against the U.S. dollar and other major currencies, the Company expected many of its customers to increase
their orders in anticipation of increased prices; the Company expected this trend to be temporary. The Company started to see
automobile sales decline substantially in the second quarter of 2016 after strong sales in the first quarter of 2016. We expect
automobile sales will stabilize in the second half of 2016.
Our
gross margin increased slightly to 0.24% during the six months ended June 30, 2016 compared to 0.21% during the same period in
2015.
While
we remain one of the leaders in the imported automobile market, we continue to sell our automobiles at a low gross margin in the
very competitive market in order to maintain or expand our market share and maintain our market leader status. During the six
months ended June 30, 2016 and 2015, sales for our top three selling brands, Land Rover, Mercedes Benz and Toyota accounted for
75% and 74%, respectively.
Sales
to the Company’s top three customers, each of which are car dealers, accounted for 43% and 37% of the Company’s sales
during the six months ended June 30, 2016 and 2015, respectively. The Company will continue to maintain close working relationships
with its top customers while attempting to reduce the concentration of revenues among these top customers by actively looking
for new customers to enlarge its customer base.
Financing
Services
Net
revenue from Financing Services decreased 16.56% to $2,247,882 for the six months ended June 30, 2016 from $2,694,121 for the
six months ended June 30, 2015. Our Financing Services revenue consists of two portions: interest income and fee income. Excluding
revenue from the interest income portion of $1,231,602 and $1,626,155 in the six months ended June 30, 2016 and 2015, respectively,
the revenue from the fee income portion of our Financing Services decreased 4.84% to $1,016,280 for the six months ended June
30, 2016 from $1,067,966 for six months ended June 30, 2015. The gross margin for our Financing Services segment increased to
45.21% for the six months ended June 30, 2016 from 33.59% for the six months ended June 30, 2015. The increase in gross margin
was primarily due to lower interest expense incurred during the six months ended June 30, 2016 compared to the same period of
2015. In addition, we were charged a maintenance fee during the six months ended June 30, 2015 on our line of credit with Agricultural
Bank of China in the amount of $163,000, which was not charged during the six months ended June 30, 2016.
Other
Services
Other
services include revenue generated from Web-based Advertising. We have revised our business plan and moved away from Web-based
Advertising Services and Automobile Value Added Services to focus on Automobile Sales and Financing Services and any potential
business opportunities. We expect that the revenue generated from this segment will continue to be low compared to other segments.
Our Web-based Advertising Services revenue decreased 26.9% to $25,100 for the six months ended June 30, 2016 from $34,336 for
the same period of 2015. Revenue from Web-based Advertising Services was generated by subscription fees and advertisements.
Cost
of Revenue
|
|
Six
Months
Ended
June 30,
2016
|
|
|
%
of net
revenue
|
|
|
Six
Months
Ended
June 30,
2015
|
|
|
%
of net
revenue
|
|
|
Change
in
%
|
|
Net revenue
|
|
$
|
230,883,403
|
|
|
|
100.00
|
%
|
|
$
|
181,038,575
|
|
|
|
100.00
|
%
|
|
|
27.53
|
%
|
Cost of revenue
|
|
$
|
229,286,547
|
|
|
|
99.31
|
%
|
|
$
|
179,724,352
|
|
|
|
99.27
|
%
|
|
|
27.58
|
%
|
Gross profit
|
|
$
|
1,596,856
|
|
|
|
0.69
|
%
|
|
$
|
1,314,223
|
|
|
|
0.73
|
%
|
|
|
21.51
|
%
|
Our
cost of revenue in the six months ended June 30, 2016 consisted primarily of the cost of automobiles purchased and certain direct
labor for our the Sales of Automobiles and interest expense and line of credit fees related to our Financing Services. Our cost
of revenue increased 27.58% to $229,286,547 for the six months ended June 30, 2016 from $179,724,352 for the six months ended
June 30, 2015. The Sales of automobiles accounted for 99.02% of our total revenue for the six months ended June 30, 2016 as compared
to 98.49% for the six months ended June 30, 2015.
As
our cost of revenue consists primarily of the purchase price of imported automobiles, we have limited influence on such costs.
The prices of imported automobiles are determined solely by suppliers and are dependent upon the market conditions. We will continue
to work on obtaining more favorable terms and discounts by strengthening our relationship with suppliers and placing more batch
orders.
Gross
profit increased 21.51% to $1,596,856 in the six months ended June 30, 2016 from $1,314,223 in the six months ended June 30, 2015,
primarily due to the effects of high sales of automobiles which was partially offset by continuing price pressure on the automobile
sales during the six months ended June 30, 2016. In addition, we were charged a maintenance fee during the six months ended June
30, 2015 on our line of credit with Agricultural Bank of China in the amount of $163,000, which was not charged during the six
months ended June 30, 2016.
Operating
Expenses
|
|
Six
Months
Ended
June 30,
2016
|
|
|
% of total
|
|
|
Six
Months
Ended
June 30,
2015
|
|
|
% of total
|
|
|
Change in
%
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Selling and Marketing
|
|
$
|
352,305
|
|
|
|
27.83
|
%
|
|
$
|
361,529
|
|
|
|
31.34
|
%
|
|
|
(2.55
|
)%
|
- General and Administrative
|
|
|
913,676
|
|
|
|
72.17
|
%
|
|
|
791,955
|
|
|
|
68.66
|
%
|
|
|
15.37
|
%
|
Total
|
|
$
|
1,265,981
|
|
|
|
100.00
|
%
|
|
$
|
1,153,484
|
|
|
|
100.00
|
%
|
|
|
9.75
|
%
|
During
the six months ended June 30, 2016, our total operating expenses increased 9.75% to $1,265,981 from $1,153,484 for the same period
in 2015. This increase was primarily a result of a 15.37% increase in general and administrative expenses to $913,676 for the
six months ended June 30, 2016 from $791,955 for the same period in 2015.
The
following table sets forth a breakdown of the primary selling and marketing expenses of the Company:
|
|
Six Months Ended
June 30,
|
|
|
Change in
|
|
|
|
2016
|
|
|
2015
|
|
|
%
|
|
Primary selling and marketing expenses
|
|
|
|
|
|
|
|
|
|
- Payroll
|
|
$
|
93,177
|
|
|
$
|
96,563
|
|
|
|
(3.51
|
)%
|
- Staff-related costs
|
|
|
56,490
|
|
|
|
63,797
|
|
|
|
(11.45
|
)%
|
- Advertising and promotion
|
|
|
7,008
|
|
|
|
5,881
|
|
|
|
19.16
|
%
|
- Entertainment
|
|
|
59,912
|
|
|
|
25,001
|
|
|
|
139.64
|
%
|
Payroll
expenses decreased 3.51% during the six months ended June 30, 2016 compared to the same period of 2015. Staff-related costs decreased
primarily due to the decrease in the overall benefits per employee during the six months ended June 30, 2016 compared to the same
period in 2015. Advertising and promotion increased 19.16% to $7,008 during the six months ended June 30, 2016 from $5,881 during
the same period in 2015 as we incur advertising and promotion expenses from to time in our normal business operations. Entertainment
expenses increased by 139.64% for the six months ended June 30, 2016 compared to the same period in 2015. Entertainment expenses
fluctuate from time to time depending on the needs of our sales department personnel.
The
following table sets forth a breakdown of the primary general and administrative expenses of the Company:
|
|
Six Months Ended
June 30,
|
|
|
Change in
|
|
|
|
2016
|
|
|
2015
|
|
|
%
|
|
Primary general and administrative expenses
|
|
|
|
|
|
|
|
|
|
- Payroll
|
|
$
|
113,945
|
|
|
$
|
137,609
|
|
|
|
(17.20
|
)%
|
- Staff - related costs
|
|
|
36,593
|
|
|
|
29,039
|
|
|
|
26.01
|
%
|
- Entertainment
|
|
|
81,425
|
|
|
|
80,577
|
|
|
|
1.05
|
%
|
- Depreciation
|
|
|
22,491
|
|
|
|
38,111
|
|
|
|
(40.99
|
)%
|
- Rent
|
|
|
61,781
|
|
|
|
33,292
|
|
|
|
85.57
|
%
|
- Legal and professional fees
|
|
|
386,866
|
|
|
|
402,942
|
|
|
|
(3.99
|
)%
|
Payroll
expenses decreased 17.2% during the six months ended June 30, 2016 primarily due to the decrease in the number of administration
employees to reduce our cost. Staff-related costs increased 26.01% during the six months ended June 30, 2016, primarily due to
the increase in the overall benefits. Entertainment expenses fluctuate from time to time depending on the needs of our management
personnel. Depreciation expenses decreased 40.99% primarily due to certain equipment has been fully depreciated during the six
months ended June 30, 2016 compared to the same period of 2015. Rent increased primarily due to the new lease signed for additional
office space during the six months ended June 30, 2016 compared to the same period in 2015. Legal and professional fees decreased
3.99% for the six months ended June 30, 2016 primarily due to a slight decrease in the professional service performed during the
six months ended June 30, 2016 compared to the same period in 2015. We expect the amount of professional fees for the year of
2016 to be comparable to that for the year of 2015.
Income
from Continuing Operations
Income
from continuing operations increased 105.85% for the six months ended June 30, 2016 to $330,875 from $160,739 in the same period
in 2015. The increase in income from continuing operations was primarily due to the increase in the sales of automobiles.
Other
Income and Expenses
Other
income and expenses consist primarily of interest income, interest expense, gain (loss) on disposal of property and equipment.
The
Company’s interest income is generated by interest earned through bank deposits.
Interest
income increased 87.52% to $214,463 during the six months ended June 30, 2016 compared to $114,368 during the same period of 2015
primarily due to the increase in average restricted cash balances which earned interest at fixed deposit rates that were partially
offset by the lower average prevailing interest rates.
Interest
expense was $1,129,032 during the six months ended June 30, 2016 compared to $1,428,233 during the same period of 2015. The decrease
of $299,201 or 20.95% was primarily due to lower average borrowing rates during the six months ended June 30, 2016 compared to
the same period of 2015.
The
Company recognized a gain in disposal of property and equipment in the amount of $2,707 during the six months ended June 30, 2016.
During the same period in 2015, we incurred $8,254 loss on disposal of property and equipment.
Inflation
We
believe that inflation has had a negligible effect on operations for the three months and six month period ended June 30, 2016.
However, overall commodity inflation is an ongoing concern for our business and has been a considerable operational and financial
focus for the Company. We continue to monitor commodity costs and work with our suppliers and customers to manage changes in commodity
costs.
Discontinued
Airport Automall Automotive Services Business Unit
On
June 1, 2016, the Company discontinued the Airport Automall Automotive Services business unit as a result of the sale of Zhonghe.
In connection with the sale, we recognized a gain of $6,701,350, which was excluded from the operating results of the continuing
results. The operating results of Airport Automall Automotive Services business unit was included in the discontinued operations.
The Company received approximately $21.9 million net cash proceeds (net of the amount owed to Zhonghe and the outstanding payable
to former owner of Hezhong which was assumed by Huitong) from the sale of Zhonghe. The Company expects to use the cash proceeds
from the sale for working capital.
Excluding
the gain from the disposal of Zhonghe, loss from discontinued operations amounted to $1,037,246 and $1,775,580 during the three
months ended June 30, 2016 and 2015, respectively, and $1,910,641 and $3,778,940 during the six months ended June 30, 2016 and
2015, respectively. The loss from discontinued operations was primarily attributable to the depreciation expense on the airport
automall property and interest expense related to the payable related to the Zhonghe acquisition and short term borrowings to
finance the prior acquisition payments.
Upon
the completion of this transaction, the Company relinquished ownership of the Airport International Automall property and its
40% ownership of Car King Tianjin.
Please
refer to Note 2 of the unaudited condensed consolidated financial statements for further details.
LIQUIDITY
AND CAPITAL RESOURCES
We
generally finance our operations through a combination of operating profit, short-term borrowing from banks and shareholder loans.
During the reporting periods, we arranged a number of bank loans to satisfy our financing needs. As of the date of this Form 10-Q,
we have not experienced any difficulty in raising funds through bank loans, and we have not experienced any liquidity problems
in settling our payables in the ordinary course of business and repaying our bank loans when they come due.
We
believe that the level of financial resources is a significant factor for our future development, and accordingly, we may determine
from time to time to raise capital through private debt or equity financings to strengthen the Company’s financial position,
to expand our facilities and to provide the Company with additional flexibility to take advantage of business opportunities. No
assurances can be given that we will be successful in raising such additional capital on terms acceptable to the Company.
The
following table sets forth a summary of our cash flows for the six months ended June 30, 2016 and 2015.
|
|
Six Months Ended
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Net cash used in operating activities
|
|
$
|
(50,591,096
|
)
|
|
$
|
(1,728,443
|
)
|
Net cash provided by investing activities
|
|
|
21,423,038
|
|
|
|
9,275
|
|
Net cash provided by (used in) financing activities
|
|
|
26,175,095
|
|
|
|
(671,921
|
)
|
Effect on exchange rate change on cash
|
|
|
(112,388
|
)
|
|
|
41,811
|
|
Cash and cash equivalents at beginning of period
|
|
|
7,119,686
|
|
|
|
7,793,952
|
|
Cash and cash equivalents at end of period
|
|
|
4,014,335
|
|
|
|
5,444,674
|
|
Going
Concern
The
Company incurred operating losses and had negative operating cash flows and may continue to generate negative cash flows as the
Company implements its business plan for 2016. There can be no assurance that the Company’s continuing efforts to execute
its business plan will be successful and that the Company will be able to continue as a going concern. The accompanying interim
condensed consolidated financial statements have been prepared in conformity with US GAAP, which contemplates the Company’s
continuation as a going concern. The Company’s net loss from continuing operations attributable to shareholders was $477,875
and $469,783 for the three months ended June 30, 2016 and 2015, respectively, and $665,397 and $1,132,864 for the six months ended
June 30, 2016 and 2015, respectively.
As of June 30, 2016, the Company has an accumulated
a deficit of $3,221,910 and net cash used in operating activities from continuing operations of $49,291,987 during the six months
ended June 30, 2016. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
On
June 1, 2016, the Company sold 100% of the equity interest in Zhonghe to Huitong for approximately $62.8 million and entered into
an agreement to transfer the outstanding payable balance related to the Zhonghe acquisition of approximately $36.8 million to
Huitong. We received a net cash proceed of approximately $21.9 million (net of payable to Zhonghe of approximately $4.1 million).
The Company expects to use the cash proceeds from the sale for working capital.
The
Company does not currently have sufficient cash or commitments for financing to sustain its operations for the next twelve months.
The Company’s plan continues to be to develop new customer relationships and substantially increase our cash flows from
operations and revenue derived from our products/services. If the Company’s revenues do not reach the level anticipated
in our plan, the Company may require additional financing in order to execute our operating plan. If additional financing is required,
the Company cannot predict whether this additional financing will be in the form of equity, debt, or another form, and the Company
may not be able to obtain the necessary additional capital on a timely basis, on acceptable terms, or at all. In the event that
financing sources are not available, or that the Company is unsuccessful in increasing its revenues and profits, the Company may
be unable to implement its current plans for expansion, repay our debt obligations or respond to competitive pressures, any of
which would have a material adverse effect on its business, prospects, financial condition and results of operations. The accompanying
consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Operating
Activities
During
the six months ended June 30, 2016, we had net cash used in operating activities of $50,591,096 (including net cash used in operating
activities of $1,299,109 from discontinued operations) as compared to net cash used in operating activities of $1,728,443 (including
net of net cash used in operating activities of $2,836,578 from discontinued operations) during the same period of 2015. Net cash
used in operating activities during the six months ended June 30, 2016 primarily consisted of an increase in restricted cash of
$34,912,920 due to an increase in notes payable to suppliers, which required maintaining certain levels of restricted cash, and
an increase in advances to suppliers of $54,067,994 as we continue to be positive about China’s luxury automobile sales
market, which was partially offset by an increase in notes payable to suppliers of $36,344,159.
Net
cash used in operating activities during the six months ended June 30, 2015 primarily consisted of a net loss of $4,912,781, an
increase in restricted cash due to a larger balance of restricted cash required for notes payable of $14,434,440, an increase
in receivables related to financing services of $11,075,069, an increase in advances to suppliers of $56,164,079 due to the building
up of our inventory orders in order to increase our inventory selections for our customers and certain purchase orders being subsequently
canceled as a result of our change of assessment in the market demands. The net amount of cash used in operating activities was
partially offset by an increase in payables related to financing services of $30,775,774 due to larger outstanding balances on
the draws on the lines of credit related to Financing Services, an increase in notes payable to suppliers of $21,221,809 due to
our efforts in reserving our cash flows by deferring payments to our suppliers, and an increase in customer deposits of $33,608,269
due to increased advanced payments from our customers for future sales.
Investing
Activities
We
received net proceeds of $21,423,038 from the sale of Zhonghe during the six months ended June 30, 2016. We received cash proceeds
of $8,563 and $9,275 related to the disposal of an automobile used by the Company during the six months ended June 30, 2016 and
2015, respectively.
We
had net purchases of property and equipment in the amount of $336,327 and $0, respectively, during the six months ended June 30,
2016 and 2015, respectively.
Financing
Activities
During
the six months ended June 30, 2016, net cash provided by financing activities was $26,175,095 as compared to net cash used in
financing activities of $671,921 during the same period in 2015. The net cash (used for) provided by financing activities during
the six months ended June 30, 2016 and 2015 included mainly net proceeds of $27,908,243 and net repayments of $821,004, respectively,
on short-term loans from banks. Bank overdraft decreased $2,117,974 during the six months ended June 30, 2016 and increased $4,953
during the same period in 2015. In addition, during the six months ended June 30, 2016 and 2015, we received non-interest bearing
short-term advances from our Director and Senior Vice President, Ms. Cheng Weihong, in the amount of $384,826 and $389,120, respectively,
and repaid $0 and $244,990, respectively.
Our
total cash and cash equivalents decreased to $4,014,335 as of June 30, 2016, as compared to $5,444,674 as of June 30, 2015.
Working
Capital
As
of June 30, 2016, the Company had working capital of $24,861,325 compared to working capital deficit of ($30,801,730) as of December 31, 2015.
The
Company’s cash is used to finance the purchases of inventory, payments for advances from suppliers, and restricted cash
as requirements for our financing services operation, lines of credit related to financing services and short-term borrowings.
As of June 30, 2016, the increase of working capital was primarily attributable to net cash received of approximately $21.9 million
and the relief of the payable related to the Zhonghe acquisition of approximately $36.8 million.
The
Company has aggregate outstanding balance of lines of credit related to financing services of $60,660,883 and $73,004,179 as of
June 30, 2016 and December 31, 2015, respectively, and outstanding balances of short-term borrowings of $14,149,381 and $67,290,734
as of June 30, 2016 and December 31, 2015, respectively. In addition, we had a bank overdraft with a balance of $0 and $2,131,009
as of June 30, 2016 and December 31, 2015, respectively.
We
aim to continue to improve the level of our working capital through increased net profits and cash flow and efficiently controlling
costs. The Company previously adopted measures to lower holding costs of inventories and continues to develop and maintain good
relationships with banks for favorable financing terms.
Indebtedness
We
have entered into several banking facilities with Agricultural Bank of China, PuDong Development Bank, Industrial and Commercial
Bank of China, China ZheShang Bank, China Minsheng Bank, Shengjing Bank and Tianjin Binhai Rural Commercial Bank. As of June 30,
2016 and December 31, 2015, the Company had aggregate credit lines of approximately $125 million (RMB833 million) and $166 million
(RMB1.08 billion), respectively, and had outstanding balances under these credit lines amounted to approximately $61 million and
$73 million, respectively. As of August 12, 2016, the Company had aggregate credit lines of approximately $125 million (RMB833
million) with its banks.
As
of June 30, 2016 and December 31, 2015, we had an aggregate outstanding loan balance of $14,149,381 and $67,290,734, respectively,
related to certain short-term loan agreements with Agricultural Bank of China, China Zheshang Bank, and Tianjin Binhai Rural Commercial
Bank. These loans carried interest at rates ranging from 4.35% to 4.79% per annum and maturity dates between six months to one
year from the original loan agreement dates. These loans were used for our working capital. We continue to take advantage of the
low interest rate environment and our excellent relationships with the major banks to secure loans at attractive terms. In order
to expand our revenues on Sales of Automobiles, we are required to have a significant amount of working capital since our suppliers
require deposits for orders. As we continue to see growth in our automobile sales business, we expect to continue to use short
term loans to finance our business expansion.
We
had an overdraft of $0 and $2,131,009 with Pudong Development Bank as of June 30, 2016 and December 31, 2015, respectively.
On
June 1, 2016, the Company sold 100% equity interest in Zhonghe to Huitong for approximately $62.8 million and entered into an
agreement to transfer the outstanding payable balance related to the Zhonghe acqusition of approximately $36.8 million to Huitong.
We received a net cash proceed of approximately $21.9 million (net of payable to Zhonghe of approximately $4.1 million).
We
believe that the level of financial resources is a significant factor for our future development and accordingly, we may determine
from time to time to raise capital through private debt or equity financings to strengthen the Company’s financial position,
to expand our facilities and to provide us with additional flexibility to take advantage of business opportunities. No assurances
can be given that we will be successful in raising such additional capital on terms acceptable to us.
OFF-BALANCE
SHEET ARRANGEMENTS
The
Company does not have any outstanding derivative financial instruments, off-balance sheet guarantees or interest rate swap transactions
of foreign currency forward contracts. The Company does not have any retained or contingent interest in assets transferred to
an unconsolidated entity that serves as credit, liquidity or market risk support to such entity. The Company does not have any
variable interest in any unconsolidated entity that provides financing, liquidity, market risk or credit support to the Company
or that engages in leasing, hedging or research and development services with the Company.