UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10−Q

 

(Mark One)

  x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

  For the quarterly period ended March 31, 2018

 

  ¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from_______ to ________

 

Commission File Number: 001-34864

 

CHINA HGS REAL ESTATE, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

Florida    33-0961490
(State or Other Jurisdiction of Incorporation)   (I.R.S. Employer Identification Number)

 

6 Xinghan Road, 19th Floor, Hanzhong City

Shaanxi Province, PRC 723000

 (Address of Principal Executive Offices, Zip Code)

 

+(86) 091 - 62622612

(Registrant’s Telephone Number, including Area Code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x      No ¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x       No ¨

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ¨   Accelerated filer ¨
Non-accelerated filer ¨ (Do not check if a smaller reporting company)   Smaller reporting company x
Emerging growth company ¨    

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨       No x

 

The number of shares outstanding of each of the issuer’s classes of common equity, as of May 15, 2018 is as follows:

 

Class of Securities   Shares Outstanding
Common Stock, $0.001 par value   45,050,000

 

 

 

  

TABLE OF CONTENTS

  

    Page
PART I FINANCIAL INFORMATION  
     
Item 1. Unaudited Interim Financial Statements 1
  Condensed Consolidated Balance Sheets at March 31, 2018 and September 30, 2017 1
  Condensed Consolidated Statements of Income and Comprehensive Income (Loss) for The Three and Six Months Ended March 31, 2018 and 2017 2
  Condensed Consolidated Statements of Cash Flows for The Six Months Ended March 31, 2018 and 2017 3
  Notes to Condensed Consolidated Financial Statements 4-20
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 22-39
Item 3. Quantitative and Qualitative Disclosures about Market Risk 39
Item 4. Controls and Procedures 41
     
PART II OTHER INFORMATION  
     
Item 1. Legal Proceedings 42
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 42
Item 3. Defaults upon Senior Securities 42
Item 4. Mine Safety Disclosures 42
Item 5. Other Information 42
Item 6 Exhibits 42
  Signatures 43

    

 

 

 

PART I: FINANCIAL INFORMATION

ITEM 1. INTERIM FINANCIAL STATEMENTS

 

CHINA HGS REAL ESTATE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

    March 31,     September 30,  
    2018     2017  
ASSETS                
Current assets:                
Cash   $ 4,323,993     $ 2,109,043  
Restricted cash     3,346,369       2,607,561  
Cost and earnings in excess of billings     14,973,256       12,673,349  
Real estate property development completed     69,315,427       79,233,948  
Real estate property under development     77,223,976       87,126,402  
Other current assets     1,800,362       1,529,698  
                 
Total current assets     170,983,383       185,280,001  
                 
Property, plant and equipment, net     830,519       825,833  
Real estate property development completed, net of current portion     1,470,706       1,386,552  
Security deposits     9,084,319       8,564,517  
Real estate property under development, net of current portion     213,532,496       180,667,276  
Due from local government for real estate property development completed     3,106,142       2,928,410  
                 
Total Assets   $ 399,007,565     $ 379,652,589  
LIABILITIES AND STOCKHOLDERS' EQUITY                
                 
Current liabilities:                
Other loans   $ 45,560,055     $ 28,545,233  
Accounts payable     19,430,246       24,047,980  
Other payables     4,866,333       3,897,093  
Construction deposits     2,082,255       1,966,115  
Billings in excess of cost and earnings     5,181,133       4,247,477  
Customer deposits     25,654,238       24,613,864  
Shareholder loan     1,993,486       2,304,632  
Accrued expenses     3,116,331       3,158,432  
Taxes  payable     17,486,893       17,259,202  
                 
Total current liabilities     125,370,970       110,040,028  
Deferred tax liabilities     574,844       170,950  
Tax payable - long term     5,431,660       5,120,862  
Customer deposits, net of current portion     2,423,238       2,314,641  
Other long term loan payable, less current portion     88,601,067       98,797,447  
Construction deposits, net of current portion     1,368,715       1,319,295  
                 
Total liabilities     223,770,494       217,763,223  
Commitments and Contingencies                
Stockholders' equity                
Common stock, $0.001 par value, 100,000,000 shares authorized, 45,050,000 shares issued and outstanding March 31, 2018 and September 30, 2017     45,050       45,050  
Additional paid-in capital     129,882,972       129,853,172  
Statutory surplus     9,142,899       9,142,899  
Retained earnings     29,587,472       26,343,030  
Accumulated other comprehensive income (loss)     6,578,678       (3,494,785 )
Total stockholders' equity     175,237,071       161,889,366  
                 
Total Liabilities and Stockholders' Equity   $ 399,007,565     $ 379,652,589  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

  1  

 

  

CHINA HGS REAL ESTATE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (LOSS)

(Unaudited)

 

    Three months ended March 31,     Six months ended March 31,  
    2018     2017     2018     2017  
                         
Real estate sales   $ 21,906,367     $ 11,113,794     $ 36,353,938     $ 20,011,648  
Less: Sales tax     (65,064 )     (353,436 )     (90,280 )     (466,038 )
Cost of real estate sales     (18,118,690 )     (8,254,621 )     (30,119,231 )     (15,315,656 )
Gross profit     3,722,613       2,505,737       6,144,427       4,229,954  
                                 
Operating expenses                                
Selling and distribution expenses     185,593       131,851       502,335       278,085  
General and administrative expenses     654,778       1,150,833       1,012,207       1,623,563  
Total operating expenses     840,371       1,282,684       1,514,542       1,901,648  
                                 
Operating income     2,882,242       1,223,053       4,629,885       2,328,306  
                                 
Interest expense     (126,064 )     (123,447 )     (254,685 )     (244,570 )
Income before income taxes     2,756,178       1,099,606       4,375,200       2,083,736  
                                 
Provision for income taxes     717,008       276,524       1,130,758       498,522  
Net income     2,039,170       823,082       3,244,442       1,585,214  
                                 
Other comprehensive income (loss)                                
Foreign currency translation adjustment     6,344,376       1,357,385       10,073,463       (4,868,606 )
                                 
Comprehensive income (loss)   $ 8,383,546     $ 2,180,467     $ 13,317,905     $ (3,283,392 )
                                 
Basic and diluted income per common share                                
Basic and diluted   $ 0.05       0.02     $ 0.07     $ 0.04  
                                 
Weighted average common shares outstanding                                
Basic and diluted     45,050,000       45,050,000       45,050,000       45,050,000  

  

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

  2  

 

 

CHINA HGS REAL ESTATE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

    Six months ended March 31,  
    2018     2017  
Cash flows from operating activities                
Net income   $ 3,244,442     $ 1,585,214  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:                
Deferred tax provision     380,788       -  
Stock based compensation     442,235       29,800  
Depreciation     29,800       30,837  
Changes in assets and liabilities:                
                 
Restricted cash     (561,768 )     348,127  
Advances to vendors     (175,248 )     -  
Cost and earnings in excess of billings     (1,481,211 )     (820,187 )
Real estate property development completed     14,251,003       15,301,222  
Real estate property under development     (6,492,660 )     (46,802,444 )
Other current assets     3,177       631,894  
Accounts payables     (5,880,670 )     (5,042,313 )
Other payables     709,012       17,601  
Billings in excess of cost and earnings     654,002       33,317  
Customer deposits     (469,686 )     3,905,190  
Construction deposits     (32,745 )     (427,586 )
Accrued expenses     (198,484 )     (245,158 )
Taxes payable     (793,293 )     561,290  
Net cash provided by (used in) operating activities     3,628,694       (30,893,196 )
                 
Cash flow from investing activities                
 Purchases of fixed assets     (398,269 )     -  
Net cash used in investing activities     (398,269 )     -  

Cash flow from financing activities

               
Proceeds from shareholder loan     -       495,742  
Repayment of shareholder loan     (330,130 )     -  
Repayment of bank loans     (880,860 )     -  
Proceeds from other loans     -       26,470,545  
                 
Net cash (used in) provided by financing activities     (1,210,990 )     26,966,287  
                 
Effect of changes of foreign exchange rate on cash     195,515       (183,939 )
Net increase (decrease) in cash     2,214,950       (4,110,848 )
Cash, beginning of period     2,109,043       6,401,237  
Cash, end of period   $ 4,323,993     $ 2,290,389  
Supplemental disclosures of cash flow information:                
Interest paid   $ 3,008,428     $ 2,781,494  
Income taxes paid   $ 544,678     $ 355,975  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

  3  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 1. ORGANIZATION AND BASIS OF PRESENTATION

 

China HGS Real Estate, Inc. (“China HGS” or the “Company” or “we”, “us”, “our”), through its subsidiaries and variable interest entity (“VIE”), engages in real estate development, and the construction and sales of residential apartments, parking space and commercial properties in Tier 3 and Tier 4 cities and counties in China.

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the U.S. generally accepted accounting principles (“GAAP”) for interim financial information and the requirement of Article 8 of Regulation S-X of the Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six months ended March 31, 2018 and 2017 are not necessarily indicative of the results that may be expected for the full year. The information included in this Form 10-Q should be read in conjunction with Management’s Discussion and Analysis of Financial Condition and Results of Operations and the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2017 filed with the SEC on January 3, 2018.

 

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Principles of consolidation

 

The unaudited condensed consolidated financial statements include the financial statements of China HGS Real Estate Inc. (the “Company” or “China HGS”), China HGS Investment Inc. (“HGS Investment”), Shaanxi HGS Management and Consulting Co., Ltd. (“Shaanxi HGS”) and its variable interest entity (“VIE”), Shaanxi Guangsha Investment and Development Group Co., Ltd. (“Guangsha”). All inter-company transactions and balances between the Company and its subsidiaries have been eliminated upon consolidation.

 

Use of estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes, and disclosure of contingent liabilities at the date of the consolidated financial statements. Estimates are used for, but not limited to, the assumptions and estimates used by management in recognizing development revenue under the percentage of completion method, the selection of the useful lives of property and equipment, , revenue recognition, taxes, budgeted costs, share-based compensation and other similar charges. Management believes that the estimates utilized in preparing its consolidated financial statements are reasonable and prudent. Actual results could differ from these estimates.

 

 Fair value of financial instruments

 

The Company follows the provisions of Accounting Standards Codification (“ASC”) 820, Fair Value Measurements and Disclosures. It clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows:

 

  4  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Level 1-Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date. 

 

Level 2-Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.

 

Level 3-Inputs are unobservable inputs which reflect the reporting entity’s own assumptions or what assumptions the market participants would use in pricing the asset or liability based on the best available information.

 

The carrying amounts reported in the accompanying condensed consolidated balance sheets for cash, restricted cash and all other current assets, security deposits for land use rights, loans and all current liabilities approximate their fair value based on the short-term maturity of these instruments. The fair value of the long term customer, construction and security deposits approximate their carrying amounts because the deposits are received in cash. It was impractical to estimate the fair value of the amount due from the local government and the long term other loans payable.

 

Revenue recognition

 

Percentage of Completion method

 

Real estate sales for the long term real estate projects are recognized under percentage completion method in accordance with the provisions of ASC 360-20-40D “Sale of Condominium Units”. Revenue and profit from the sales of long term development properties is recognized by the percentage of completion method on the sale of individual units when all the following criteria are met:

 

  a. Construction is beyond a preliminary stage.

 

  b. The buyer is committed to the extent of being unable to require a refund except for non-delivery of the unit or interest.

 

  c. Sufficient units have already been sold to assure that the entire property will not revert to rental property.

 

  d. Sales prices are collectible.

 

  e. Aggregate sales proceeds and costs can be reasonably estimated.

 

If any of the above criteria is not met, proceeds shall be accounted for as deposits until the criteria are met.

 

Under the percentage of completion method, revenues from condominium units sold and related costs are recognized over the course of the construction period, based on the completion progress of a project. In relation to any project, revenue is determined by calculating the ratio of incurred costs, including land use rights costs and construction costs, to total estimated costs and applying that ratio to the contracted sales amounts. Cost of sales is recognized by determining the ratio of contracted sales during the period to total estimated sales value, and applying that ratio to the incurred costs. Current period amounts are calculated based on the difference between the life-to-date project totals and the previously recognized amounts..

 

  5  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Any changes in significant judgments and/or estimates used in determining construction and development revenue could significantly change the timing or amount of construction and development revenue recognized. Changes in total estimated project costs or losses, if any, are recognized in the period in which they are determined. 

 

Full accrual method

 

Revenue from the sales of short term development properties, where the construction period is expected to be 18 months or less is recognized by the full accrual method at the time of the closing of an individual unit sale. This occurs when title to or possession of the property is transferred to the buyer. A sale is not considered consummated until (a) the parties are bound by the terms of a contract, (b) all consideration has been exchanged, (c) any permanent financing for which the seller is responsible has been arranged, (d) all conditions precedent to closing have been performed, (e) the seller does not have substantial continuing involvement with the property, and (f) the usual risks and rewards of ownership have been transferred to the buyer. Further, the buyer’s initial and continuing investment is adequate to demonstrate a commitment to pay for the property.

 

The Company provides “mortgage loan guarantees” only with respect to buyers who make down-payments of 20%-50% of the total purchase price of the property. The period of the mortgage loan guarantee begins on the date the bank approves the buyer’s mortgage and we receive the loan proceeds in our bank account and ends on the date the “Certificate of Ownership” evidencing that title to the property has been transferred to the buyer. The procedures to obtain the Certificate of Ownership take six to twelve months (the “Mortgage Loan Guarantee Period”). If, after investigation of the buyer’s income and other relevant factors, the bank decides not to grant the mortgage loan, our mortgage-loan based sales contract terminates and there will be no guarantee obligation. If, during the Mortgage Loan Guarantee Period, the buyer defaults on his or her monthly mortgage payment for three consecutive months, we are required to return the loan proceeds back to the bank, although we have the right to keep the customer's deposit and resell the property to a third party. Once the Certificate of Property has been issued by the relevant government authority, our loan guarantee terminates. If the buyer then defaults on his or her mortgage loan, the bank has the right to take the property back and sell it and use the proceeds to pay off the loan. The Company is not liable for any shortfall that the bank may incur in this event. To date, no buyer has defaulted on his or her mortgage payments during the Mortgage Loan Guarantee Period and the Company has not returned any loan proceeds pursuant to its mortgage loan guarantees.

 

For municipal road construction projects, fees are generally recognized by the full accrual method at the time of the projects are completed.

 

Foreign currency translation

 

The Company’s financial information is presented in U.S. dollars. The functional currency of the Company’s operating subsidiaries is Renminbi (“RMB”), the currency of the PRC. The financial information is first prepared in RMB and then is translated into U.S. dollars at year-end exchange rates as to assets and liabilities and average exchange rates as to revenue and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions occurred. The effects of foreign currency translation adjustments are included as a component of accumulated other comprehensive income in stockholders’ equity.

 

    For six months
ended March 31, 		    September 30,  
    2018     2017     2017  
Period end RMB: USD exchange rate     6.2726       6.8832       6.6533  
Period average RMB: USD exchange rate     6.4823       6.8584       6.8104  

 

  6  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

The RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions. No representation is made that the RMB amounts could have been, or could be, converted into U.S. dollars at the rates used in translation.

 

Cash

 

Cash includes cash on hand and demand deposits in accounts maintained with commercial banks within the PRC. The Company considers all highly liquid investments with original maturities of three months or less when purchased to be cash equivalents. The Company maintains bank accounts in the PRC. Cash balances in bank accounts in PRC are not insured by the Federal Deposit Insurance Corporation or other programs.  

 

Restricted Cash

 

The restricted cash is required by the banks as collateral for mortgage loans given to the home buyers before obtaining the certificates of ownership of the properties as collateral. In order to provide the banks with the certificates of ownership, the Company is required to complete certain procedures with the Chinese government, which normally takes six to twelve months. Because the banks provide the loan proceeds to the Company without obtaining certificates of ownership as loan collateral during this six to twelve months’ period, the mortgage banks require the Company to maintain, as restricted cash, 5% to 10% of the mortgage proceeds as security for the Company’s obligations under such guarantees. The restricted cash is released by the banks once they receive the certificates of ownership. These deposits are not covered by insurance. The Company has not experienced any losses in such accounts and management believes its restricted cash account is not exposed to any risks.

 

Advances to vendors

 

Advances to vendors consist of balances paid to contractors and vendors for services and materials that have not been provided or received and generally relate to the development and construction of residential and commercial units in the PRC. Advances to vendors are reviewed periodically to determine whether their carrying value has become impaired. Historically, the Company has not experienced any losses as a result of these advances.  

 

Security deposits for land use rights

 

Security deposits for land use rights consist of the deposits held by the PRC government for the purchase of land use rights and other deposit held by an unrelated party to transfer its land use rights to the Company. The deposits will be reclassified to real estate property under development upon the transfer of legal title.

 

Real estate property development completed and under development

 

Real estate property consists of finished residential unit sites, commercial offices and residential unit sites under development. The Company leases the land for the residential unit sites under land use right leases with various terms from the PRC government. The cost of land use rights is included in the development cost and allocated to each project. Real estate property development completed and real estate property under development are stated at the lower of cost or fair value.

 

Expenditures for land development, including cost of land use rights, deed tax, pre-development costs, and engineering costs, exclusive of depreciation, are capitalized and allocated to development projects by the specific identification method. Costs are allocated to specific units within a project based on the ratio of the sales area of units to the estimated total sales area of the project (or phase of the project) multiplied by the total cost of the project (or phase of the project).

 

  7  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Cost of amenities transferred to buyers is allocated to specific units as a component of total construction cost. The amenity cost includes landscaping, road paving, etc. Once the projects are completed, the amenities are under control of the property management companies.

 

Real estate property development completed and real estate property under development are reclassified on the balance sheet into current and non-current portions based on the estimated date of construction completion and sales. The real estate property development completed classification is based on the estimated date that each property is expected to be sold within the Company’s normal operating cycle of the business and the Company’s sales plan. Real estate property development completed is classified as a current asset if the property is expected to be sold within the normal operating cycle of the business. Otherwise, it is classified as a non-current asset. Real estate property under development is classified as a current asset, if the property is reasonably expected to be completed within the Company’s normal operating cycle of the business. Otherwise, it is classified as a non-current asset. The majority of real estate projects the Company has completed in the past were multi-layer or sub-high-rise real estate projects. The Company considers its normal operating cycle is 12 months.

 

Real estate property development completed and under development are subject to valuation adjustments when the carrying amount exceeds fair value. An impairment loss is recognized only if the carrying amount of the assets is not recoverable and exceeds fair value. The carrying amount is not recoverable if it exceeds the sum of the undiscounted cash flows expected to be generated by the assets. The Company reviewed all of its real estate projects for future losses and impairment by comparing the estimated future undiscounted cash flows for each project to the carrying value of such project. For the three and six months ended March 31, 2018 and 2017, the Company did not recognize any impairment for real estate property under development and completed.

 

Capitalization of Interest

 

Interest incurred during and directly related to real estate development projects is capitalized to the related real estate property under development during the active development period, which generally commences when borrowings are used to acquire real estate assets and ends when the properties are substantially complete or the property becomes inactive. Interest is capitalized based on the interest rate applicable to specific borrowings or the weighted average of the rates applicable to other borrowings during the period. Interest capitalized to real estate property under development is expensed as a component of cost of real estate sales when related units are sold. All other interest is expensed as incurred. For the three and six months ended March 31, 2018, the total interest capitalized in the real estate property development was $1,422,579 and $2,800,270, respectively. For the three and six months ended March 31, 2017, the total interest capitalized in the real estate property development was $1,320,670 and $2,602,545, respectively.

 

Impairment of long-lived assets

 

The Company is required to review its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable through the estimated undiscounted cash flows expected to result from the use and eventual disposition of the assets. Whenever any such impairment exists, an impairment loss will be recognized for the amount by which the carrying value exceeds the fair value.

 

  8  

 

  

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

  

Assets are grouped and evaluated at the lowest level for their identifiable cash flows that are largely independent of the cash flows of other groups of assets. The Company considers historical performance and future estimated results in its evaluation of potential impairment and then compares the carrying amount of the asset to the future estimated cash flows expected to result from the use of the asset. If the carrying amount of the asset exceeds estimated expected undiscounted future cash flows, the Company measures the amount of impairment by comparing the carrying amount of the asset to its fair value. The estimation of fair value is generally determined by using the asset's expected future discounted cash flows or market value. The Company estimates fair value of the assets based on certain assumptions such as budgets, internal projections, and other available information as considered necessary. There is no impairment of long-lived assets during the three and six months ended March 31, 2018 and 2017

 

Customer deposits

 

Customer deposits consist of amounts received from customers relating to the sale of residential units in the PRC. In the PRC, customers will generally obtain permanent financing for the purchase of their residential unit prior to the completion of the project. The lending institution will provide the funding to the Company upon the completion of the financing rather than the completion of the project. The Company receives these funds and recognizes them as a liability until the revenue can be recognized.  

 

Property warranty

 

The Company provides its customers with warranties which cover major defects of building structure and certain fittings and facilities of properties sold. The warranty period varies from two years to five years, depending on different property components the warranty covers. The Company continually estimates potential costs for materials and labor with regard to warranty-type claims expected to be incurred subsequent to the delivery of a property. Reserves are determined based on historical data and trends with respect to similar property types and geographical areas. The Company continually monitors the warranty reserve and makes adjustments to its pre-existing warranties, if any, in order to reflect changes in trends and historical data as information becomes available. The Company may seek further recourse against its contractors or any related third parties if it can be proved that the faults are caused by them. In addition, the Company also withholds up to 2% of the contract cost from sub-contractors for periods of two to five years. These amounts are included in construction deposits, and are only paid to the extent that there has been no warranty claim against the Company relating to the work performed or materials supplied by the subcontractors. For the three and six months ended March 31, 2018 and 2017, the Company had not recognized any warranty costs in excess of the amount retained from subcontractors and therefore, no warranty reserve is considered necessary at the balance sheet dates.

 

Construction Deposits

 

Construction deposits are the warranty deposits the real estate contractors provide to the Company upon signing the construction contracts. The Company can use such deposits to reimburse customers in the event of customer claims due to construction defects.  The remaining balance of the deposits are returned to the contractors when the terms of the after-sale property warranty expires, which normally occurs within two to five years after the date of the deposit. 

 

Share-based compensation

 

Share-based payment transactions are measured based on the grant-date fair value of the equity instrument issued and recognized as compensation expense over the requisite service period, or vesting period.

 

  9  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Forfeitures are estimated at the time of grant and revised, if necessary, in the subsequent period if actual forfeitures differ from initial estimates. Forfeiture rate is estimated based on historical and future expectation of employee turnover rate and are adjusted to reflect future change in circumstances and facts, if any. Share-based compensation expense is recorded net of estimated forfeitures such that expense was recorded only for those stock options and common stock awards that are expected to vest。

 

Income taxes

 

Deferred tax assets and liabilities are for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

 

ASC 740-10-25 prescribes a more-likely-than-not threshold for consolidated financial statement recognition and measurement of a tax position taken (or expected to be taken) in a tax return. It also provides guidance on the recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, years open for tax examination, accounting for income taxes in interim periods and income tax disclosures. There are no material uncertain tax positions as of March 31, 2018 and September 30, 2017.

 

The Company is a corporation organized under the laws of the State of Florida. However, all of the Company’s operations are conducted solely by its VIE in the PRC.  No income is earned in the Company and the Company’s subsidiaries and the management does not repatriate any earnings from VIE outside the PRC.  As a result, the Company did not generate any U.S. taxable income for the three and six months ended March 31, 2018 and 2017. As of March 31, 2018, the Chinese entities’ income tax returns filed in China for the years ended December 31, 2013 through, 2017. are subject to examination by the Chinese taxing authorities. As of March 31, 2018, the parent Company China HGS Real Estate Inc.’s tax years ended September 30, 2013 through September 30, 2017 remains open for statutory examination by U.S. tax authorities.

 

Land appreciation tax (“LAT”)

 

In accordance with the relevant taxation laws in the PRC, the Company is subject to LAT based on progressive rates ranging from 30% to 60% on the appreciation of land value, which is calculated as the proceeds of sales of properties less deductible expenditures including borrowing costs and all property development expenditures. LAT is exempted if the appreciation values do not exceed certain thresholds specified in the relevant tax laws. 

 

The whole project must be completed before the LAT obligation can be assessed. Accordingly, the Company should record the liability and the total related expense at the completion of a project unless the tax authorities impose an assessment at an earlier date.  The methods to implement this tax law vary among different geographic areas. Hanzhong, where the project Mingzhu Garden, Nandajie, Central Plaza and Oriental Pearl Garden are located, implements this tax rule by requiring real estate companies prepay the LAT based upon customer deposits received. The tax rate in Hanzhong is 1%. Yang County, where the project Yangzhou Pearl Garden and Yangzhou Palace are located, requires a tax rate of 0.5%.  

 

  10  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Comprehensive income (loss)

 

In accordance with ASC 220-10-55, comprehensive income (loss) is defined as all changes in equity except those resulting from investments by owners and distributions to owners. The Company’s only components of comprehensive income (loss) for the three and six months ended March 31, 2018 and 2017 were net income and foreign currency translation adjustments.

 

Basic and diluted earnings per share

 

The Company computes earnings per share (“EPS”) in accordance with the ASC 260, “Earnings per share”, which requires companies to present basic and diluted EPS. Basic EPS is measured as net income divided by the weighted average common shares outstanding for the period. Diluted EPS is similar to basic EPS but presents the dilutive effect on a per share basis of potential common shares (e.g., convertible securities, options and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later. Potential common shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS.

 

Advertising expenses

 

Advertising costs are expensed as incurred. For the three and six months ended March 31, 2018, the Company recorded advertising expenses of $32,019 and $146,852, respectively (2017 - $31,478 and $105,769).

 

Concentration risk

 

The Company's operations are carried out in the PRC. Accordingly, the Company's business, financial condition and results of operations may be influenced by the political, economic and legal environment in the PRC, and by the general state of the PRC's economy. The Company's operations in the PRC are subject to specific considerations and significant risks not typically associated with companies in North America. The Company's results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion and remittance abroad, and rates and methods of taxation, among other things. Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash and trade accounts receivable. All of the Company’s cash is maintained with state-owned banks within the People’s Republic of China of which no deposits are covered by insurance. The Company has not experienced any losses in such accounts and believes it is not exposed to any risks on its cash in bank accounts.

 

The Company is dependent on third-party sub-contractors, manufacturers, and distributors for all construction services and supply of construction materials. . For the six months ended March 31, 2018, one suppliers accounted f or 14% of the Company’s the project expenditures. For the six months ended March 31, 2017, two suppliers accounted for 26% and 19% of the Company’s the project expenditures, respectively For the three months ended March 31, 2018, no supplier accounted for ov er 10% of the Company’s total project expenditures. For the three months ended March 31, 2017, one supplier accounted for over 38% of the Company’s total project expenditures.

 

  11  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Recent Accounting Pronouncements

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)” (“ASU 2014-09”). ASU 2014-09 requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASU 2014-09 will replace most existing revenue recognition guidance in U.S. Generally Accepted Accounting Principles when it becomes effective and permits the use of either the retrospective or cumulative effect transition method. The guidance also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts. In August 2015, the FASB issued ASU No. 2015-14, “Deferral of the Effective Date” (“ASU 2015-14”), which defers the effective date for ASU 2014-09 by one year. the guidance in ASU 2014-09 will be effective for annual reporting periods beginning after December 15, 2017 (including interim reporting periods within those periods), which means it will be effective for the Company’s fiscal year beginning October 1, 2018. In March 2016, the FASB issued ASU No. 2016-08, “Principal versus Agent Considerations (Reporting Revenue versus Net)” (“ASU 2016-08”), which clarifies the implementation guidance on principal versus agent considerations in the new revenue recognition standard. In April 2016, the FASB issued ASU No. 2016-10, “Identifying Performance Obligations and Licensing” (“ASU 2016-10”), which reduces the complexity when applying the guidance for identifying performance obligations and improves the operability and understandability of the license implementation guidance. In May 2016, the FASB issued ASU No. 2016-12 “Narrow-Scope Improvements and Practical Expedients” (“ASU 2016-12”), which amends the guidance on transition, collectability, noncash consideration and the presentation of sales and other similar taxes. In December 2016, the FASB further issued ASU 2016-20, “Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers” (“ASU 2016-20”), which makes minor corrections or minor improvements to the Codification that are not expected to have a significant effect on current accounting practice or create a significant administrative cost to most entities. The amendments are intended to address implementation and provide additional practical expedients to reduce the cost and complexity of applying the new revenue standard. These amendments have the same effective date as the new revenue standard.

 

Preliminarily, we will adopt Topic 606 in the first quarter of our fiscal 2019 using the modified retrospective transition method, and are continuing to evaluate the impact our pending adoption of Topic 606 will have on our unaudited condensed consolidated financial statements. The Company’s current percentage completion revenue recognition method is not allowed under the new revenue recognition standards set forth in ASU 2014-09. Potential adjustments might have material impacts on the company’s condensed consolidated financial statement upon adoption of the new guidance at the time of adoption based upon outstanding contracts at that time.

  

In March 2018, the FASB issued ASU 2018-05 — Income Taxes (Topic 740): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 118 (“ASU 2018-05”), which amends the FASB Accounting Standards Codification and XBRL Taxonomy based on the Tax Cuts and Jobs Act (the “Act”) that was signed into law on December 22, 2017 and Staff Accounting Bulletin No. 118 (“SAB 118”) that was released by the Securities and Exchange Commission. The Act changes numerous provisions that impact U.S. corporate tax rates, business-related exclusions, and deductions and credits and may additionally have international tax consequences for many companies that operate internationally. The Company does not believe this guidance will have a material impact on its condensed consolidated financial statements.

 

Except for the above-mentioned pronouncements, there are no new recent issued accounting standards that will have material impact on the unaudited condensed consolidated financial position, statements of operations and cash flows .

 

  12  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 3. REAL ESTATE PROPERTY DEVELOPMENT COMPLETED AND UNDER DEVELOPMENT

 

The following summarizes the components of real estate property development completed and under development as of March 31, 2018 and September 30, 2017:

 

    Balance as of  
    March 31,
2018 		    September 30,
2017 		 
Development completed:                
Hanzhong City Mingzhu Garden Phase I   $ 873,288     $ 823,319  
Hanzhong City Mingzhu Garden Phase II     37,357,426       42,274,715  
Hanzhong City Nan Dajie (Mingzhu Xinju)     1,385,974       1,306,669  
Hanzhong City Oriental Pearl Garden (a)     24,559,943       29,969,640  
Yang County Yangzhou Pearl Garden Phase I     1,994,573       1,880,443  
Yang County Yangzhou Pearl Garden Phase II     4,614,929       4,365,714  
Real estate property development completed     70,786,133       80,620,500  
Less:  Real estate property completed – short-term     69,315,427       79,233,948  
Real estate property completed – long-term   $ 1,470,706     $ 1,386,552  
Under development:                
Yang County Yangzhou Palace   $ 77,223,976     $ 87,126,402  
Hanzhong City Shijin Project     7,722,114       7,280,256  
Hanzhong City Liangzhou Road and related projects (b)     141,225,849       133,941,504  
Hanzhong City Hanfeng Beiyuan East (c)     804,716       758,670  
Hanzhong City Beidajie (e)     58,531,517       36,335,231  
Yang County East 2 nd Ring Road (d)     5,248,300       2,351,615  
Real estate property under development     290,756,472       267,793,678  
Less:  Short-term portion     77,223,976       87,126,402  
Real estate property under development –long-term   $ 213,532,496     $ 180,667,276  

 

  (a) The Company recognized $9,844,433 and $15,868,225 of development cost in cost of real estate sales under the percentage of completion method for the three and six months ended March 31, 2018 (2017 - $Nil).

 

  (b) In September 2013, the Company entered into an agreement (“Liangzhou Agreement”) with the Hanzhong local government on the Liangzhou Road reformation and expansion project (Liangzhou Road Project”). Pursuant to the agreement, the Company is contracted to reform and expand the Liangzhou Road, a commercial street in downtown Hanzhong City, with a total length of 2,080 meters and width of 30 meters and to resettle the existing residences in the Liangzhou road area. The government’s original road construction budget was approximately $33 million in accordance with the Liangzhou Agreement. The Company, in return, is being compensated by the local government to have an exclusive right on acquiring at least 394.5 Mu land use rights in a specified location of Hanzhong City. The Liangzhou Road Project’s road construction started at the end of 2013. In 2014, the original scope and budget on the Liangzhou road reformation and expansion project was extended, because the local government included more area and resettlement residences into the project, which resulted in additional investments from the Company. In return, the Company is authorized by the local government to develop and manage the commercial and residential properties surrounding the Liangzhou Road project. As of March 31, 2018, the main Liangzhou road construction is substantially completed and is expected to be approved by the local government in fiscal 2018.

 

  13  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 3. REAL ESTATE PROPERTY DEVELOPMENT COMPLETED AND UNDER DEVELOPMENT (continued)

 

The Company’s development cost incurred on Liangzhou Road Project is treated as the Company’s deposit on purchasing the related land use rights, as agreed by the local government. As of March 31, 2018, the actual costs incurred by the Company were $141,225,849 (September 30, 2017 - $133,941,504) and the incremental cost related to residence resettlement approved by the local government. The Company determined that the Company’s Investment in Liangzhou Road Project in exchange for interests in future land use rights is a barter transaction with commercial substance. For the three and six months ended March 31, 2018 and 2017, the Company did not receive government’s subsidies for its Shanty Area Reform Project surrounding Liang Zhou Road located in Hantai District, Hanzhong City, respectively and the Company recorded the subsidies to offset against the development cost of Liangzhou Road Project.

 

  (c) In September 2012, the Company was approved by the Hanzhong local government to construct four municipal roads with a total length of approximately 1,192 meters. The project was deferred and then restarted during the year ended September 30, 2014. As of March 31, 2018, the local government was still in the process of assessing the budget for these projects.

 

  (d) The Company was engaged by the Yang County local government to construct the East 2nd Ring Road with a total length of 2.15 km and a budgeted price of approximately $26.7 million (or RMB 168 million), which was approved by the local Yang County government in March 2014. The local government is required to repay the Company’s project investment costs within 3 years with interest at the interest rate based on the commercial borrowing rate with the similar term published by China construction bank (March 31, 2018 – 4.75% and September 30, 2017 – 4.75%). The local government has approved a refund to the Company by reducing local surcharges or taxes otherwise required in the real estate development. The road construction is expected to be completed by 2018.

 

  (e) For the three and six months ended March 31, 2018 and 2017, the Company did not received government’s subsidies for its Shanty Area Reform Project surrounding Beidajie Project located in Hantai District, Hanzhong City.

 

As of March 31, 2018 and September 30, 2017, land use rights included in real estate property under development totaled $17,495,683 and $ 18,040,624, respectively.

 

NOTE 4. OTHER LOANS

 

    March 31, 2018     September 30, 2017  
Loan A (i)   $ 102,479,018     $ 97,473,417  
Loan B (ii)     12,753,882       12,024,108  
Loan C (iii)     18,928,222       17,845,155  
      134,161,122       127,342,680  
Less: current maturities of other loans     45,560,055       28,545,233  
Other loans – long-term portion   $ 88,601,067     $ 98,797,447  

 

  14  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 4. OTHER LOANS (continued)

  

(i) On June 26, 2015 and March 10, 2016, the Company signed phase I and Phase II agreements with Hanzhong Urban Construction Investment Development Co., Ltd, a state owned Company, to borrow up to approximately $123.6 million (or RMB 775 million) for a long term loan at 4.245% interest per year to develop Liang Zhou Road Project. The Company repaid $7,424,354 (RMB 46,570,000) prior to March 31, 2018. As of March 31, 2018, the Company borrowed $102,479,018 under this credit line (September 30, 2017 - $97,473,417). The loan is guaranteed by Hanzhong City Hantai District Municipal Government and pledged by the Company’s Yang County Palace project with carrying value of $77,223,976 as of March 31, 2018 (September 30, 2017 - $87,126,402). In addition, the Company was required to provide a security deposit for the loan received. As of March 31, 2018, the security deposits paid were $5,895,849 (September 30, 2017 - $5,558,490) for loans received and included in the long term security deposit. For the three and six months ended March 31, 2018, the interests paid were $1,275,874 and $2,512,964 (2017 - $1,175,312 and $2,313,186), respectively, which was capitalized in to the development cost of Liangzhou road project. Due to local government’s delay in reallocation of residence in Liangzhou Road and related area, the Hanzhong Urban Construction Investment Development Co., Ltd has not released all the funds available in this loan to the Company and the Company’s withdraw will be based on the project’s development progress. The total required loan repayment schedule assuming total loan proceeds are borrowed are listed below:

 

For the periods ended:   Repayment in USD     Repayment in RMB  
March 31, 2019   $ 32,806,173     $ 205,780  
March 31, 2020     41,469,246       260,120,000  
March 31, 2021     27,900,711       175,010,000  
March 31, 2022     13,952,747       87,520,000  
                 
Total   $ 116,128,877     $ 728,430,000  

 

  (ii) On January 8, 2016, the Company signed a loan agreement with Hanzhong Municipal Housing Provident Fund Management Center (“Housing Fund”) to borrow up to approximately $12.8 million (RMB 80 million) related to Oriental Garden related projects. The loan carries interest at 3.575% per year and is due in January 2019. The Company’s major shareholder Mr. Xiaojun Zhu pledged his personal assets as collateral for the loan. As of March 31, 2018, the Company received all the proceeds from Housing Fund. The progress repayment is required based on certain sales milestones or a fixed repayment schedule starting in July 2018. The Housing Fund has rights to monitor the project’s future cash flow. For the three months and six months ended March 31, 2018, total interest was $112,506 and $221,826 (2017 - $103,880 and $209,662), respectively. As of March 31, 2018, The full amount of loan has following repayment schedule:

 

    Repayment in USD     Repayment in RMB  
Earlier of July 2018 or 60% sales completed   $ 3,188,470     $ 20,000,000  
Earlier of October 2018 or 70% sales completed     4,782,706       30,000,000  
Earlier of January 2019 or 75% sales completed     4,782,705       30,000,000  
Total   $ 12,753,881     $ 80,000,000  

 

  15  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 4. OTHER LOANS (continued)

  

(iii)

In December 2016, the Company signed a loan agreement with Hantai District Urban Construction Investment Development Co., Ltd, a state owned Company, to borrow up to approximately $19 million (RMB 119 million) for the development of Hanzhong City Liangzhou Road project. As of March 31, 2018, the Company received all the proceeds and repaid unused fund of $43,177(RMB 270,829). The loan carries interest at a fixed interest of 1.2% and is due on June 20, 2031. The Company pledged the assets of Liangzhou Road and related projects as collateral for the loan, The carrying value of the Liangzhou Road and related projects amounted to $141,225,849 and $133,941,504 as of March 31, 2018 and September 30, 2017, respectively. Total financing costs of $56,174 and $110,758 for the three and six months ended March 31, 2018 (2017- $128,143 and $258,646), respectively, were capitalized in to the development cost of Hanzhong City Liangzhou Road project.

 

Additionally, in September 2017, the Urban Development Center Co., Ltd. approved a construction loan for the Company in the amount of approximately $27.9 million (RMB 175 million) with an annual interest rate of 1.2% per year in connection with the Liangzhou Road and related Project. The Company is required to repay the loan by equal annual principal repayment of approximately $5.4 million from December 2027 through May 2031. The amount of this loan is available to be drawn down as soon as the land use rights of the Liangzhou Road is approved and the construction starts, which is expected to begin in 2018. Interest charge for the three and six months ended March 31, 2018 was $82,609 and $162,880, respectively, which was included in the construction capitalized costs (2017 – Nil).

 

NOTE 5. CUSTOMER DEPOSITS

 

Customer deposits consist of amounts received from customers for the pre-sale of residential units in the PRC. The detail of customer deposits is as follows:

 

    March 31,
2018 		    September 30,
2017 		 
Customer deposits by real estate projects                
Mingzhu Garden (Mingzhu Nanyuan and Mingzhu Beiyuan)   $ 12,959,137     $ 9,931,120  
Oriental Pearl Garden     5,966,783       6,342,632  
Liangzhou road and related projects     2,455,122       2,314,641  
Yang County Pearl Garden     1,435,637       934,557  
Yang County Palace     5,260,797       7,405,555  
      28,077,476          
Total             26,928,505  
Less: Customer deposits - short-term     25,654,238       24,613,864  
Customer deposits - long-term   $ 2,423,238     $ 2,314,641  

 

Customer deposits are typically 10%-20% of the unit price for those customers who purchase properties in cash and 30%-50% of the unit price for those customers who purchase properties with mortgages. Buyers with mortgage loans pay customer deposits. The banks provide the balance of the funding to the Company upon consummation of the sales. The banks hold the properties as collateral for customers’ mortgage loans. If the customers default, the bank will repossess the collateral properties. Except during the Mortgage Loan Guarantee Period of approximately six to twelve months, the banks have no recourse to the Company for customers’ defaults. As of March 31, 2018 and September 30, 2017, approximately $3.3 million and $2.6 million were guaranteed by the Company, respectively.

 

  16  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 6. RELATED PARTY LOANS

 

    As of  
    March 31,
2018 		    September 30, 2017  
Shareholder loan – USD loan (a)   $ 1,810,000     $ 1,810,000  
Shareholder loan – RMB loan (b)     183,486       494,632  
Total   $ 1,993,486     $ 2,304,632  

 

  a. The Company has a one year loan agreement (“USD Loan Agreement”) with Mr. Xiaojun Zhu, the Chairman, CEO and major shareholder, pursuant to which the Company borrowed $1,810,000 to make a capital injection into Shaanxi HGS, the Company’s subsidiary. The interest rate for the loan is 4% per annum and the loan matured on July 19, 2014. The Company entered into the amendments to the USD Loan Agreement to extend the term until July 31, 2018. The Company recorded interest expense of $18,100 and $36,200 for three months and six ended March 31, 2018 and 2017, respectively. The Company has not yet paid this interest and it is recorded in accrued expenses.

 

  b. On December 31, 2013, Shaanxi Guangsha Investment and Development Group Co., Ltd. (the “Guangsha”) entered into a loan agreement with the Chairman (the “Shareholder RMB Loan Agreement”), pursuant to which Guangsha is able to borrow from Mr. Zhu in order to support the Company’s Liang Shan Road construction project development and the Company’s working capital needs. The Loan Agreement has a one-year term, and has been renewed upon maturity, with at an interest rate of 4.35% per year. The RMB loan balance as of March 31, 2018 and September 30, 2017 was $183,486 and $494,632, respectively. For the three and six months ended March 31, 2018, the interest was $7,922 and $13,668 (2017 - $17,214 and $30,712), respectively, which is capitalized in the development cost of Liangzhou road project.

 

NOTE 7. STOCK OPTIONS

 

On August 22, 2015, the Company’s Board of Directors granted stock options to two new independent directors to repurchase up to an aggregate of 120,000 shares of the Company’s common stock (“2015 Stock Options”).  The shares underlying the options become excisable during the following 36 months period at the end of each quarter. The exercise price of the options is $1.89 per share. As of March 31, 2018 and September 30, 2017, 86.1% and 69.4% of the option awards have vested, respectively. The assumptions used in calculating the fair value of options granted using the Black-Scholes option pricing model are as follows:

 

    Options
granted in
August 2015 		 
Risk-free interest rate     0.95 %
Expected life of the options     3 year  
Expected volatility     143 %
Expected dividend yield     0 %
Fair value   $ 178,800  

 

The Company uses the Black-Scholes option-pricing model, which incorporates various assumptions including volatility, expected life and interest rates to determine fair value. The Company’s expected volatility assumption is based on the historical volatility of Company’s stock. The expected life assumption is primarily based on the simplified method due to the Company’s limited option exercise behavior. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of grant. The following table summarizes the stock option activities of the Company:

 

  17  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

 

NOTE 7. STOCK OPTIONS (continued)

 

    Number of
options 		    Weighted
Average
Exercise Price 		    Weighted
Average
Remaining
Life in Years 		    Grant Date
Fair Value 		 
Outstanding, September 30, 2017     120,000     $ 1.89       0.89     $ 178,800  
Granted     -       -       -       -  
Forfeited     -       -       -       -  
Exercised     -       -       -       -  
Outstanding, March 31, 2018     120,000     $ 1.89       0.39     $ 178,800  
Exercisable, March 31, 2018     103,333     $ 1.89       0.39     $ 153,966  

 

NOTE 8. TAXES

 

(A) Business sales tax

 

The Company is subject to a 5% business sales tax on revenue.  It is the Company’s continuing practice to recognize the 5% business sales tax based on revenue as a cost of sales as the revenue is recognized. As of March 31, 2018, the Company had business sales tax payable of $13,619,534 (September 30, 2017- $14,143,444), which is expected to be paid when the projects are completed and assessed by the local tax authority. In May of 2016, the Business Tax has been incorporated into Value Added Tax in China, which means there will be no more Business Tax and accordingly some business operations previously taxed in the name of Business Tax will be taxed in the manner of VAT thereafter. The Company is subject to 5% of VAT for its entire exiting real estate project based on the local tax authority’s practice.

 

( B) Corporate income taxes (“CIT”)

 

The Company and its subsidiaries had operating losses since inception and the Company recorded a full valuation allowance against those tax losses. All the Company’s consolidated earnings are generated by the Company’ VIE in PRC.

 

The Company’s VIE are governed by the Income Tax Law of the People’s Republic of China concerning the privately run enterprises, which are generally subject to income tax at a statutory rate of 25% on income reported in the statutory financial statements after appropriate tax adjustments. However, prior to October 1, 2017, as approved by the local tax authority of Hanzhong City, the Company’s CIT was assessed annually at a pre-determined fixed rate as an incentive to stimulate the local economy and encourage entrepreneurship. The local income tax rate in Hanzhong is 2.5% and in Yang County is 1.25% on revenue. Starting from October 1, 2017, the Company is subject to income tax rate of 25% on taxable income in fiscal 2018 and afterwards. The change in the income tax policy could negatively affect the Company’s net income. For the three and six months ended March 31, 2018 and 2017, the Company’s income taxes were $717,008 and $1,130,758 (2017 - $276,524 and $498,522), respectively. Although the possibility exists for reinterpretation of the application of the tax regulations by higher tax authorities in the PRC for the Company’s tax filling prior to October 1, 2017, potentially overturning the decision made by the local tax authority, the Company has not experienced any reevaluation of the income taxes for prior years. The PRC tax rules are different from the local tax rules and the Company is required to comply with local tax rules. The difference between the two tax rules will not be a liability of the Company. There will be no further tax payments for the difference.

 

  18  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  

 

NOTE 8. TAXES (continued)

 

On December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the “Act”) was signed into law making significant changes to the Internal Revenue Code. Changes include, but are not limited to, a U.S. corporate tax rate decrease from 35% to 21% effective for tax years beginning after December 31, 2017, the transition of U.S international taxation from a worldwide tax system to a territorial system, and a one-time transition tax on the mandatory deemed repatriation of cumulative foreign earnings as of December 31, 2017. The Company has determined that the Company’s VIE in PRC does not qualify as a reportable controlled foreign corporation (“CFC”) in accordance with its understanding of the Act and guidance available as of the date of this filing and as a result the Company assessed there was no significant income tax impact during the period in which the legislation was enacted.

 

On December 22, 2017, Staff Accounting Bulletin No. 118 ("SAB 118") was issued to address the application of US GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the Act. In accordance with SAB 118, the Company has determined that the Company’s VIE in PRC does not qualify as a reportable CFC, therefore it is not necessary to record any income tax provision in connection with the transition tax on the mandatory deemed repatriation of foreign earnings at December 31, 2017. Any subsequent adjustment to these amounts will be recorded to current tax expense in fiscal 2018 when the analysis is complete.

 

The following table reconciles the statutory rates to the Company’s effective tax rate for the three and six months ended March 31, 2018 and 2017:

 

    Three months ended
March 31, 		    Six months ended
March 31, 		 
    2018     2017     2018     2017  
Chinese statutory tax rate     25 %     25 %     25 %     25 %
Net impact of Exemption rendered by local tax authorities     -       (0.9 %)     -       (2.2 %)
Valuation allowance change and other adjustments     1 %     1 %     0.8 %     1.1 %
                                 
Effective tax rate     26 %     25.1 %   $ 25.8 %     23.9 %

 

Income tax expense for the three and six months ended March 31, 2018 and 2017 is summarized as follows:

 

    Three months ended
March 31, 		    Six months ended
March 31, 		 
    2018     2017     2018     2017  
Current tax provision   $ 481,934     $ 276,524     $ 749,970     $ 498,522  
Deferred tax provision     235,074       -       380,788       -  
Income tax provision   $ 717,008     $ 276,524     $ 1,130,758     $ 498,522  

 

  19  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

  

NOTE 8. TAXES (continued)

 

The parent Company China HGS Real Estate Inc. is incorporated in the United States. Net operating loss carry forwards for United States income tax purposes approximated to $731,160 and $665,160 as of March 31, 2018 and September 30, 2017, respectively, which are available to reduce future years’ taxable income. These carry forwards will expire in 2037. Management doesn’t expect to remit any of its net income back to the United States in the foreseeable future. Accordingly, the Company recorded a full valuation allowance as of March 31, 2018 and September 30, 2017. The components of deferred taxes as of March 31, 2018 and September 30, 2017 consist of the following:

 

    March 31,
2018 		    September 30, 2017  
Deferred tax assets:                
Deferred tax asset from net operating loss carry-forwards for parent company   $ 240,014     $ 226,154  
Valuation allowance     (240,014 )     (226,154 )
Deferred tax asset - net   $ -     $ -  
Deferred tax liability:                
Revenue recognized based on percentage of completion   $ 574,844     $ 170,950  
Deferred tax liability – long term   $ 574,844     $ 170,950  

 

Movement of valuation allowance:

 

    Three months ended
March 31, 		    Six months ended
March 31, 		 
    2018     2017     2018     2017  
Beginning Balance   $ 233,084     $ 192,494     $ 226,154     $ 181,274  
    Current period additions     6,930       11,220       13,860       22,440  
Ending Balance   $ 240,014     $ 203,714     $ 240,014     $ 203,714  

 

The valuation allowance increased $6,930 and $13,680 for the three months ended March 31, 2018 (2017 - $11,220 and $22,440), respectively.

 

(C) Land Appreciation Tax (“LAT”)

 

Since January 1, 1994, LAT has been applicable at progressive tax rates ranging from 30% to 60% on the appreciation of land values, with an exemption provided for the sales of ordinary residential properties if the appreciation values do not exceed certain thresholds specified in the relevant tax laws. However, the Company’s local tax authority in Hanzhong City has not imposed the regulation on real estate companies in its area of administration. Instead, the local tax authority has levied the LAT at the rate of 0.5% in Yang County and 1.0% in Hanzhong against total cash receipts from sales of real estate properties, rather than according to the progressive rates. As at March 31, 2018, the outstanding LAT payable was $1,370,973 with respect to completed real estate properties sold up to March 31, 2018. As at September 30, 2017,  the outstanding LAT payable balance was $1,292,527 with respect to completed real estate properties sold up to September 30, 2017. 

 

(D) Taxes payable consisted of the following:

 

    March 31,
2018 		    September 30,
2017 		 
             
CIT   $ 6,973,855     $ 6,216,432  
Business tax     13,619,534       14,143,444  
Other taxes and fees     2,325,164       2,020,188  
Total taxes payable     22,918,553       22,380,064  
Less: current portion     17,486,893       17,259,202  
Tax payable – long term   $ 5,431,660     $ 5,120,862  

 

  20  

 

 

CHINA HGS REAL ESTATE, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 9. COMMITMENTS AND CONTINGENCY

 

From time to time, the Company is a party to various legal actions arising in the ordinary course of business. The Company accrues costs associated with these matters when they become probable and the amount can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred. The Company's management does not expect any liability from the disposition of such claims and litigation individually or in the aggregate would have a material adverse impact on the Company's consolidated financial position, results of operations and cash flows.

 

As an industry practice, the Company provides guarantees to PRC banks with respect to loans procured by the purchasers of the Company’s real estate properties for the total mortgage loan amount until the completion of obtaining the “Certificate of Ownership” of the properties from the government, which generally takes six to twelve months. Because the banks provide loan proceeds without getting the “Certificate of Ownership” as loan collateral during this six to twelve months’ period, the mortgage banks require the Company to maintain, as restricted cash, 5% to 10% of the mortgage proceeds as security for the Company’s obligations under such guarantees. If a purchaser defaults on its payment obligations, the mortgage bank may deduct the delinquent mortgage payment from the security deposit and require the Company to pay the excess amount if the delinquent mortgage payments exceed the security deposit. The Company has made necessary reserves in its restricted cash account to cover any potential mortgage defaults as required by the mortgage lenders. The Company has not experienced any losses related to this guarantee and believes that such reserves are sufficient. As of March 31, 2018 and September 30, 2017, the amount of security deposit provided for these guarantees was approximately $3.3 million and $2.6 million respectively.

 

  21  

 

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

 

The following discussion and analysis of financial condition and results of operations relates to the operations and financial condition reported in the unaudited condensed consolidated financial statements of China HGS Real Estate, Inc. for the three months ended March 31, 2018 and 2017 and should be read in conjunction with such financial statements and related notes included in this report.

 

As used in this report, the terms “Company,” “we,” “our,” “us” and “HGS” refer to China HGS Real Estate, Inc. and its subsidiaries.

 

Preliminary Note Regarding Forward-Looking Statements.

 

We make forward-looking statements in Management’s Discussion and Analysis of Financial Condition and Results of Operations and elsewhere in this report based on the beliefs and assumptions of our management and on information currently available to us. Forward-looking statements include information about our possible or assumed future results of operations which follow under the headings “Business Overview,” “Liquidity and Capital Resources,” and other statements throughout this report preceded by, followed by or that include the words “believes,” “expects,” “anticipates,” “intends,” “plans,” “estimates” or similar expressions.

 

Forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those expressed in these forward-looking statements, including the risks and uncertainties described below and other factors we describe from time to time in our periodic filings with the U.S. Securities and Exchange Commission (the “SEC”). We therefore caution you not to rely unduly on any forward-looking statements. The forward-looking statements in this report speak only as of the date of this report, and we undertake no obligation to update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise. These forward-looking statements include, among other things, statements relating to:

 

  • our ability to sustain our project development

 

  • our ability to obtain additional land use rights at favorable prices;

 

  • the market for real estate in Tier 3 and 4 cities and counties;

 

  • our ability to obtain additional capital in future years to fund our planned expansion; or

 

  • economic, political, regulatory, legal and foreign exchange risks associated with our operations.

 

Business Overview

 

We conduct substantially all of our business through Shaanxi Guangsha Investment and Development Group Co., Ltd, in Hanzhong, Shaanxi Province. Since the initiation of our business, we have been focused on expanding our business in certain Tier 3 and Tier 4 cities and counties in China.

 

For the first six months ended March 31, 2018, our sales, gross profit and net income were approximately $36.4 million, $6.1 million and $3.2 million, respectively, representing an approximate 87.1%, 45.3% and 104.7% increase in sales, gross profit and net income as compared to six months ended March 31, 2017, respectively. The increase in sales, gross profit and net income was mainly resulted from more gross floor area (“GFA”) sold during the first half of fiscal 2018.

  

For the first six months ended March 31, 2018, we recognized revenue under the percentage of completion method for Yangzhou Palace real estate Project because the real estate project under development have met the criteria for revenue recognition under the percentage of completion method as June 30, 2017. Total revenue recognized under the percentage of completion method for the six months ended March 31, 2018 was approximately $17.4 million (2017 - $Nil), representing 47.8% (2017 – Nil) of total revenue for the period, with related costs of these real estate sales was approximately of $15.9 million (2017 - Nil), representing 52.7% (2017 – Nil) of the real estate costs in the period. The gross profit before sales tax from the percentage of completion method was approximately $1.5 million (2017 - Nil), representing 24.4% (2017–Nil) of the total gross profit for the period.

 

  22  

 

 

For the six months ended March 31, 2018, the average selling price (“ASP”) for our completed real estate projects (excluding sales of parking spaces) located in Yang County was approximately $445 per square meter, an increase of 35.1% from the ASP of $329 per square meter for the six months ended March 31, 2017. The increase in ASP was mainly due to the fact all the revenue in Yang County was from sales of our residential units in Yangzhou Palace real estate Project, which is our new project with a relatively higher selling price. However, the ASP for Yang County Palace project for the three months ended March 31, 2018 was still lower than the ASP of $461 for the year ended September 30, 2017 due to our promotion on the related sales. The ASP of our Hanzhong completed real estate projects (excluding sales of parking spaces) was approximately $553 per square meter, slightly increase from the ASP of $533 per square meter for the six months ended March 31, 2017, which reflected a normal price increase in the local real estate market.

 

Market Outlook

 

In 2018, the Company expects to focus on the development of the Liangzhou Road related project. These projects will comprise of residential for end-users and upgraders, shopping malls as well as serviced apartments and offices to satisfy different market demands. Our customers continue to experience growth of their disposable income. With a lower housing price to family disposable income ratio and an increasing urbanization level, there is a growing demand for high quality residential housing. From this perspective, the Company is positive about the outlook for the local real estate market in a long term. In the meantime, the Company is diversifying its revenue and developing more commercial and municipal projects.

 

We intend to remain focused on our existing construction projects in Hanzhong City and Yang County, deepening our institutional sales network, enhancing our cost and operational synergies and improving cash flows and strengthening our balance sheet. In this respect, we began the construction of the following large high rise residential projects in Hanzhong City and Yang County:

 

Liangzhou road and related projects

 

In September 2013, the Company entered into an agreement (“Liangzhou Agreement”) with the Hanzhong local government on the Liangzhou Road reformation and expansion project (Liangzhou Road Project”). Pursuant to the agreement, the Company is contracted to reform and expand the Liangzhou Road, a commercial street in downtown Hanzhong City, with a total length of 2,080 meters and width of 30 meters and to resettle the existing residences in the Liangzhou road area. The government’s original road construction budget was approximately $33 million in accordance with the Liangzhou Agreement. The Company, in return, is being compensated by the local government to have an exclusive right on acquiring at least 394.5 Mu land use rights in a specified location of Hanzhong City. The Liangzhou Road Project’s road construction started at the end of 2013. In 2014, the original scope and budget on the Liangzhou road reformation and expansion project was extended, because the local government included more area and resettlement residences into the project, which resulted in additional investments from the Company. In return, the Company is authorized by the local government to develop and manage the commercial and residential properties surrounding the Liangzhou Road project. As of March 31, 2018, the main Liangzhou road construction is substantially completed and is expected to be approved by the local government in fiscal 2018. The Company’s development cost incurred on Liangzhou Road Project is treated as the Company’s deposit on purchasing the related land use rights, as agreed by the local government.

 

As of March 31, 2018, the actual costs incurred by the Company was approximately $141.2 million (September 30, 2017 - $133.9 million) and the incremental cost related to residence resettlement was approved by the local government. The Company determined that the Company’s Investment in Liangzhou Road Project in exchange for interests in future land use rights is a barter transaction with commercial substance. For the three and six months ended March 31, 2018 and 2017, the Company did not receive government’s subsidies for its Shanty Area Reform Project surrounding Liangzhou Road located in Hantai District, Hanzhong City, respectively, and the Company recorded the subsidies to offset against the development cost of Liangzhou Road Project.

 

The Liangzhou road related projects mainly consists Oriental Garden Phase II, Liangzhou Mansion and Pearl Commercial Plaza surrounding the Liangzhou Road area. The Liangzhou road related projects mainly consists Oriental Garden Phase II, Liangzhou Mansion and Pearl Commercial Plaza surrounding the Liangzhou road area.

 

  23  

 

 

Oriental Pearl Garden Phase II

 

Oriental Garden Phase II project is planned to consist of 8 high-rise residential buildings and 6 commercial buildings with total planned GFA of 370,298 square meters. The project will also include a farmer’s market.

 

Liangzhou Mansion

 

Liangzhou Mansion project is planned to consist of 7 high-rise building and commercial shops on the first floor with total planned GFA of 160,000 square meters.

 

Pearl Commercial Plaza

 

Pearl Commercial Plaza is planned to consist one office building, one service apartment (or hotel), classical architecture style of Chinese traditional houses and shopping malls with total planned GFA of 124,191 square meters

 

The Company plans to start these three real estate projects in 2018 after the road construction is fully completed and passes local government’s inspection and approval in fiscal 2018. These related projects may take 2-3 years to fully complete.

 

Other projects

 

Yangzhou Palace

 

The Company is currently constructing 9 high-rise residential buildings and 16 sub-high-rise residential and multi-layer residential buildings with total GFA of 285,244 square meters in Yangzhou Palace located in Yang County. The construction started in the fourth quarter of fiscal 2013 and is expected to be completed by the beginning of 2018. The Company has obtained pre-sale license in September 2016 and started to sell the residential units in Yangzhou Palace during fiscal 2017.

 

Road Construction

 

Other road construction projects mainly included a Yang County East 2nd Ring Road construction project. The Company was engaged by Yang County local government to construct East 2nd Ring Road with total length of 2.15 km and budgeted price approximately of $26.7 million (or RMB 168 million) approved by local Yang County government in March 2014. The local government is required to repay the Company’s project investment within 3-4 years with interest based on the commercial borrowing rate with the similar term published by China Construction Bank. The local government also was allowed to refund the Company by reducing local surcharges or taxes otherwise required in the real estate development. The Company is expected to deliver these two road construction projects to local government in early 2018.

 

In September 2012, the Company was approved by the Hanzhong local government to construct four municipal roads with a total length of approximately 1,192 meters. The project was deferred and then restarted during the quarter ended March 31, 2014. As of March 31, 2018, the local government was still in the process of planning and assessing the scope and budget for these projects. We expect these initiatives will help us during this difficult period and better position us to capitalize on opportunities from a future market upturn.

 

  24  

 

 

Summary of real estate projects completion status

 

    Actual (estimated)
Completion time of
construction 		  Estimated time to sell of
the property
Development completed        
Hanzhong City Mingzhu Garden
(Mingzhu Nanyuan & Mingzhu Beiyuan) 		  Majority was completed during the third quarter of fiscal 2012   2018
Hanzhong City Nan Dajie (Mingzhu Xinju)   Phase one completed in 2010 and Phase two completed in 2011   2018
Hanzhong City Mingzhu Garden Phase II   Completed by Fiscal 2015   2018
Hanzhong City Oriental Pearl Garden   Completed by Fiscal 2016   2018 
Yang County Yangzhou Pearl Garden Phase II   Completed by Fiscal 2015   2018
Yang County Yangzhou Pearl Garden   Majority completed in 2011 and 2012   2018

 

Under development:   Estimated Completion time of construction
Yang County Yangzhou Palace   To be completed in the beginning of 2018
Hanzhong City Shijin Project   Under planning stage
Hanzhong City Hanfeng Beiyuan East Road   To deliver the road to government in early of 2018
Hanzhong City Liangzhou Road and related projects  

The projects will be completed in 2018 and later years

.

Hanzhong City Beidajie project   Under planning stage
Yang County East 2 nd Ring Road   To be completed in 2018

 

We expect these initiatives will help us during this difficult period and better position us to capitalize on opportunities from a future market upturn.

 

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

 

The discussion and analysis of our financial condition and results of operations are based upon our condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these condensed consolidated financial statements requires us to make estimates and judgments that affect our reported assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We evaluate our estimates on an on-going basis and use them on historical experience and various other assumptions that are believed to be reasonable under the circumstances as the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates because of different assumptions or conditions.

 

We believe the following critical accounting policies affect our significant estimates and judgments used in the preparation of our condensed consolidated financial statements. These policies should be read in conjunction with Note 2 of the notes to unaudited condensed consolidated financial statements.

 

Revenue recognition

 

Percentage of Completion method

 

Real estate sales for the long term real estate projects are recognized under percentage completion method in accordance with the provisions of ASC 360-20-40D “Sale of Condominium Units”. Revenue and profit from the sales of long term development properties is recognized by the percentage of completion method on the sale of individual units when all the following criteria are met:

 

a. Construction is beyond a preliminary stage.
b. The buyer is committed to the extent of being unable to require a refund except for non-delivery of the unit or interest.
c. Sufficient units have already been sold to assure that the entire property will not revert to rental property.
d. Sales prices are collectible.
e. Aggregate sales proceeds and costs can be reasonably estimated.

 

If any of the above criteria is not met, proceeds shall be accounted for as deposits until the criteria are met.

  

  25  

 

 

Under the percentage of completion method, revenues from condominium units sold and related costs are recognized over the course of the construction period, based on the completion progress of a project. In relation to any project, revenue is determined by calculating the ratio of incurred costs, including land use rights costs and construction costs, to total estimated costs and applying that ratio to the contracted sales amounts. Cost of sales is recognized by determining the ratio of contracted sales during the period to total estimated sales value, and applying that ratio to the incurred costs. Current period amounts are calculated based on the difference between the life-to-date project totals and the previously recognized amounts.

 

Revenue recognized to date in excess of amounts received from customers is classified as current assets under cost and earnings in excess of billings. Amounts received from customers in excess of revenue recognized to date are classified as current liabilities under billings in excess of cost and earnings.

 

Any changes in significant judgments and/or estimates used in determining construction and development revenue could significantly change the timing or amount of construction and development revenue recognized. Changes in total estimated project costs or losses, if any, are recognized in the period in which they are determined. 

 

Full accrual method

 

Revenue from the sales of short term development properties, where the construction period is expected to 18 months or less is recognized by the full accrual method at the time of the closing of an individual unit sale. This occurs when title to or possession of the property is transferred to the buyer. A sale is not considered consummated until (a) the parties are bound by the terms of a contract, (b) all consideration has been exchanged, (c) any permanent financing for which the seller is responsible has been arranged, (d) all conditions precedent to closing have been performed, (e) the seller does not have substantial continuing involvement with the property, and (f) the usual risks and rewards of ownership have been transferred to the buyer. Further, the buyer’s initial and continuing investment is adequate to demonstrate a commitment to pay for the property.

 

 The Company provides “mortgage loan guarantees” only with respect to buyers who make down-payments of 20%-50% of the total purchase price of the property. The period of the mortgage loan guarantee begins on the date the bank approves the buyer’s mortgage and we receives the loan proceeds in our bank account and ends on the date the “Certificate of Ownership” evidencing that title to the property has been transferred to the buyer. The procedures to obtain the Certificate of Ownership take six to twelve months (the “Mortgage Loan Guarantee Period”).  If, after investigation of the buyer’s income and other relevant factors, the bank decides not to grant the mortgage loan, our mortgage-loan based sales contract terminates and there will be no guarantee obligation.  If, during the Mortgage Loan Guarantee Period, the buyer defaults on his or her monthly mortgage payment for three consecutive months, we are required to return the loan proceeds back to the bank, although we have the right to keep the customer's deposit and resell the property to a third party.  Once the Certificate of Property has been issued by the relevant government authority, our loan guarantee terminates.  If the buyer then defaults on his or her mortgage loan, the bank has the right to take the property back and sell it and use the proceeds to pay off the loan.  The Company is not liable for any shortfall that the bank may incur in this event. To date, no buyer has defaulted on his or her mortgage payments during the Mortgage Loan Guarantee Period and the Company has not returned any loan proceeds pursuant to its mortgage loan guarantees.

 

For municipal road construction projects, fees are generally recognized by the full accrual method at the time of the projects are completed.

  

Use of estimates

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes, and disclosure of contingent liabilities at the date of the consolidated financial statements. Estimates are used for, but not limited to, the assumptions and estimates used by management in recognizing development revenue under the percentage of completion method, the useful lives of property and equipment, provision necessary for contingent liabilities, fair values, revenue recognition, income taxes, budgeted costs, share-based compensation and other similar charges. Management believes that the estimates utilized in preparing its consolidated financial statements are reasonable and prudent. Actual results could differ from these estimates.

 

  26  

 

 

Real estate property development completed and under development

 

Real estate property consists of finished residential unit sites, commercial offices and residential unit sites under development. The Company leases the land for the residential unit sites under land use right leases with various terms from the PRC government. The cost of land use rights is included in the development cost and allocated to each project. Real estate property development completed and real estate property under development are stated at the lower of cost or fair value.

 

Expenditures for land development, including cost of land use rights, deed tax, pre-development costs, and engineering costs, exclusive of depreciation, are capitalized and allocated to development projects by the specific identification method. Costs are allocated to specific units within a project based on the ratio of the sales area of units to the estimated total sales area of the project (or phase of the project) multiplied by the total cost of the project (or phase of the project).

 

Cost of amenities transferred to buyers is allocated to specific units as a component of total construction cost. The amenity cost includes landscaping, road paving, etc. Once the projects are completed, the amenities are under control of the property management companies.

 

Real estate property development completed and real estate property under development are reclassified on the balance sheet into current and non-current portions based on the estimated date of construction completion and sales. The real estate property development completed classification is based on the estimated date that each property is expected to be sold within the Company’s normal operating cycle of the business and the Company’s sales plan. Real estate property development completed is classified as a current asset if the property is expected to be sold within the normal operating cycle of the business. Otherwise, it is classified as a non-current asset. Real estate property under development is classified as a current asset, if the property is reasonably expected to be completed within the Company’s normal operating cycle of the business. Otherwise, it is classified as a non-current asset. The majority of real estate projects the Company has completed in the past were multi-layer or sub-high-rise real estate projects. The Company considers its normal operating cycle is 12 months.

 

Real estate property development completed and under development are subject to valuation adjustments when the carrying amount exceeds fair value. An impairment loss is recognized only if the carrying amount of the assets is not recoverable and exceeds fair value. The carrying amount is not recoverable if it exceeds the sum of the undiscounted cash flows expected to be generated by the assets.

 

  27  

 

 

RESULTS OF OPERATIONS

 

Three Months Ended March 31, 2018 compared to Three Months Ended March 31, 2017

 

Revenues

 

The following is a breakdown of revenue:

 

    For Three Months Ended 
March 31, 		 
    2018     2017  
             
Revenue recognized under full accrual method   $ 11,121,635     $ 11,113,794  
Revenue recognized under percentage of completion method     10,784,732       -  
Total   $ 21,906,367     $ 11,113,794  

 

Revenues recognized from completed projects

 

The following table summarizes our revenue generated by different projects:

 

    For Three Months Ended March 31,        
    2018     2017     Variance  
    Revenue     %     Revenue     %     Amount     %  
                                     
Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan) Phase I and II   $ 7,489,298       67.3 %   $ 4,821,688       43.4 %   $ 2,667,610       55.3 %
Oriental Pearl Garden     3,613,825       32.5 %     6,186,456       55.7 %     (2,572,631 )     (41.6 )%
Yangzhou Pearl Garden Phase I and II     18,512       0.2 %     105,650       1.0 %     (87,138 )     (82.5 )%
                                                 
Total Real Estate Sales before Sales Tax     11,121,635       100 %     11,113,794       100 %     7,841       0.1 %
Sales Tax     (65,064 )             (353,436 )             288,372       (81.6 )%
Revenue net of sales tax   $ 11,056,571             $ 10,760,358             $ 296,213       2.8 %

 

Our revenues are derived from the sale of residential buildings, commercial store-fronts and parking spaces in projects that we have developed. Our Mingzhu Garden Phase I and Phase II, Yangzhou Pearl Garden Phase I and Phase II and Oriental Garden Phase I have all been completed in prior years, the related revenues have been included in revenue recognized from completed projects in prior years. For these completed real estate properties, only limited models are available for customer selection. Comparing to the second quarter of fiscal 2017, revenues before sales tax was consistent at $11.1 million for the second quarter of fiscal 2018.  The total GFA sold during three months ended March 31, 2018 was 19,587 square meters, slightly decrease from the 21,589 square meters sold in the same period of last year. The decrease in GFA was offset by the increase in ASP of Hanzhong real estate market.

 

In May of 2016, the Business Tax has been incorporated into Value Added Tax in China, which means there will be no more Business Tax and accordingly some business operations previously taxed in the name of Business Tax will be taxed in the manner of VAT thereafter. The Company is subject to 5% of VAT for all its exiting real estate project based on the local tax authority’s practice. As our revenue is reported net of VAT, the Company does not expect the overall gross margin for the existing real estate properties will be significantly affected by the change from business tax to VAT. The sales tax for the three months ended March 31, 2018 was $0.07 million, while there was $0.4 million sales tax charge for the three months ended March 31, 2017.

 

  28  

 

 

Revenue recognized from projects under development

 

          For the three months ended March 31, 2018  
    Total GFA    

Average
Percentage of
Completion (1) 		    Qualified
Contract
Sales (2) 		    Revenue
Recognized
under
Percentage of
Completion 		    Accumulated 
Revenue
recognized
under
Percentage of
completion 		 

Real estate properties under

development located in Hanzhong

                                       
Yangzhou Palace     297,450       88 %   $ 37,190,682     $ 10,784,732     $ 32,727,800  

 

We started to recognize revenue under the percentage of completion method for Yangzhou Palace real estate property since second quarter of fiscal 2017. As of March 31, 2018, total GFA sold under qualified contract sales as of March 31, 2018 was 75,214 square meters (September 30, 2017 – 36,133). The average unit price under contract sales was $494 per square meters.

 

          For the three months ended March 31, 2017  
    Total GFA    

Average
Percentage of
Completion (1) 		    Qualified
Contract
Sales (2) 		    Revenue
Recognized
under
Percentage of
Completion 		    Accumulated 
Revenue
recognized
under
Percentage of
completion 		 

Real estate properties under

development located in Hanzhong

                                       
Oriental Garden Phase I     N/A       N/A %   $ N/A     $ N/A     $ N/A  

 

  (1) Percentage of completion is calculated by dividing total costs incurred by total estimated costs for the relevant buildings in the each real estate building , estimated as of the time of preparation of our financial statements as of and for the year indicated.

 

  (2) Qualified contract sales only include all contract sales with customer deposits balance as of March 31, 2018 and 2017 equal or greater than 30% of contract sales amount and related individual of buildings were sold over 20%.

    

Cost of Sales

 

The following table sets forth a breakdown of our cost of sales:

 

    For Three Months Ended March 31,        
    2018     2017     Variance  
    Cost     %     Cost     %     Amount     %  
                                     
Land use rights   $ 1,596,433       8.8 %   $ 639,721       7.7 %   $ 956,712       149.6 %
Construction cost     16,522,257       91.2 %     7,624,900       92.3 %     8,897,357       117.0 %
Total cost   $ 18,118,690       100 %   $ 8,254,621       100 %   $ 9,864,069       119.5 %

 

Our cost of sales consists of costs associated with land use rights and construction costs. Cost of sales are capitalized and allocated to development projects using the specific identification method. Costs are allocated to specific units within a project based on the ratio of the sales area of units to the estimated total sales area of the project (or phase of the project) times the total cost of the project (or phase of the project).

 

  29  

 

 

Cost of sales was approximately $18.1 million for the three months ended March 31, 2018 compared to $8.3 million for the three months ended March 31, 2017. The $9.9 million increase in cost of sales was mainly attributable to the increase in total GFA sold in Yang County Palace project during the quarter ended March 31, 2018 which led to increased revenue and cost of sales during this quarter.

 

Land use rights cost : The cost of land use rights includes the land premium we pay to acquire land use rights for our property development sites, plus taxes. Our land use rights cost varies for different projects according to the size and location of the site and the minimum land premium set for the site, all of which are influenced by government policies, as well as prevailing market conditions. Costs for land use rights for the three months ended March 31, 2018 were $1.6 million, as compared to $0.6 million for the three months ended March 31, 2017, representing an increase of $1.0 million from the same quarter last year. The increase was consistent with the fact that more GFA sold in Yangzhou Palace project during this quarter comparing to the same period of last year.

 

Construction cost: We outsource the construction of all of our projects to third party contractors, whom we select through a competitive tender process. Our construction contracts provide a fixed payment which covers substantially all labor, materials and equipment costs, subject to adjustments for some types of excess, such as design changes during construction or changes in government-suggested steel prices. Our construction costs consist primarily of the payments to our third-party contractors, which are paid over the construction period based on specified milestones. In addition, we purchase and supply a limited range of fittings and equipment, including elevators, window frames and door frames. Our construction costs for the three months ending March 31, 2018 were approximately $16.5 million as compared to approximately $7.6 million for the three months ended March 31, 2017, representing an increase of $8.9 million. The increase in construction cost was due to increase in units sold during the quarter ended March 31, 2018.

 

The total cost of sales as a percentage of real estate sales before sales tax for the three months ended March 31, 2018 was 82.7%, increased from 74.3% for the three months ended March 31, 2017, because the Company promoted sales in Oriental Garden project during the second quarter of fiscal 2018, which resulted in lower revenue.

 

  30  

 

 

Gross Profit

 

Gross profit was approx imately $3.7 million for the three months ended March 31, 2018 as compared to approximately $2.5 million for the three months ended March 31, 2017, representing an increase of 48.6%. The overall gross profit as a percentage of real estate sales before sales tax decreased to 17.0% during the three months ended March 31, 2018 from 22.5% for the same quarter last year, mainly due to lower gross margin in the Oriental Garden project. The Company had promotion sales in Oriental Garden project with ASP of $446 per square meter during the second quarter of fiscal 2018 comparing to average ASP of $553 per square meter, which lower the overall gross margin during the quarter. On the other side, during the second quarter of fiscal 2018, 12% of Mingzhu Garden’s revenue were from sales of commercial units with over 79% gross margin and resulted in higher gross margin of 40.3% in the Mingzhu Garden project. During the same period of last year, 100% of revenue from Mingzhu Garden were from sales of residential units.

  

The following table sets forth the gross margin of each of our projects:

 

    For Three Months Ended March 31,  
    2018     2017  
    Gross Profit     Gross Margin     Gross Profit     Gross Margin  
                         
Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan) Phase I and II   $ 3,015,391       40.3 %   $ 1,193,369       24.8 %
Oriental Garden     (171,281 )     (4.7 )%     1,661,381       26.9 %
Yangzhou Pearl Garden Phase I and II     3,270       17.7 %     4,423       4.2 %
Yangzhou Palace     940,297       8.7 %     -       -  
Sales Tax     (65,064 )             (353,436 )        
Total Gross Profit     3,722,613       17.0 %     2,505,737       22.5 %
Total Real Estate Sales before Sales Tax   $ 21,906,367             $ 11,113,794          

 

Operating Expenses

 

Total operating expenses decreased by 34.5% to $0.8 million for the three months ended March 31, 2018 from $1.3 million for the three months ended March 31, 2017 as a result of a decrease of general administrative expense of 0.5 million, offset by an increase in selling expense of $0.05 million. Our general and administrative expense decreased by 43.1% from the same period of last year, because the Company incurred a $0.6 million of repair and maintenance expense in the same period of last year for a completed project and did not incur similar charge in the second quarter of fiscal 2018. Our total operating expenses accounted for 3.8% and 11.5% of our real estate sales before sales taxes for the three months ended March 31, 2018 and 2017, respectively.

 

    For Three Months Ended 
March 31, 		 
    2018     2017  
             
Selling expenses   $ 185,593     $ 131,851  
General and administrative expenses     654,778       1,150,833  
Total operating expenses   $ 840,371     $ 1,282,684  
Percentage of Real Estate Sales before Sales Tax     3.8 %     11.5 %

 

  31  

 

  

Income Taxes

 

U.S. Taxes

 

China HGS is a Florida corporation. However, all of our operations are conducted solely by our subsidiaries in the PRC. No income is earned in the United States and we do not repatriate any earnings outside the PRC. As a result, we did not generate any U.S. taxable income for the three months ended March 31, 2018 and 2017.

  

PRC Taxes

 

The Company’s VIE are governed by the Income Tax Law of the People’s Republic of China concerning the privately run enterprises, which are generally subject to income tax at a statutory rate of 25% on income reported in the statutory financial statements after appropriate tax adjustments. However, prior to October 1, 2017, as approved by the local tax authority of Hanzhong City, the Company’s CIT was assessed annually at a pre-determined fixed rate as an incentive to stimulate the local economy and encourage entrepreneurship. The local income tax rate in Hanzhong is 2.5% and in Yang County is 1.25% on revenue. Starting from October 1, 2017, the Company is subject to income tax rate of 25% on taxable income in fiscal 2018 and afterwards. The change in the income tax policy could negatively affect the Company’s net income. For the three months ended March 31, 2018 and 2017, the Company’s income taxes were $717,008 and $276,524, respectively. Although the possibility exists for reinterpretation of the application of the tax regulations by higher tax authorities in the PRC for the Company’s tax filling prior to October 1, 2017, potentially overturning the decision made by the local tax authority, the Company has not experienced any reevaluation of the income taxes for prior years. The PRC tax rules are different from the local tax rules and the Company is required to comply with local tax rules. The difference between the two tax rules will not be a liability of the Company. There will be no further tax payments for the difference.

 

On December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the “Act”) was signed into law making significant changes to the Internal Revenue Code. Changes include, but are not limited to, a U.S. corporate tax rate decrease from 35% to 21% effective for tax years beginning after December 31, 2017, the transition of U.S international taxation from a worldwide tax system to a territorial system, and a one-time transition tax on the mandatory deemed repatriation of cumulative foreign earnings as of December 31, 2017. The Company has determined that the Company’s VIE in PRC does not qualify as a reportable controlled foreign corporation (“CFC”) in accordance with its understanding of the Act and guidance available as of the date of this filing and as a result the Company assessed there was no significant income tax impact during the period in which the legislation was enacted.

 

On December 22, 2017, Staff Accounting Bulletin No. 118 ("SAB 118") was issued to address the application of US GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the Act. In accordance with SAB 118, the Company has determined that the Company’s VIE in PRC does not qualify as a reportable CFC, therefore it is not necessary to record any income tax provision in connection with the transition tax on the mandatory deemed repatriation of foreign earnings at December 31, 2017. Any subsequent adjustment to these amounts will be recorded to current tax expense in fiscal 2018 when the analysis is complete.

 

Net Income

 

We reported net income of $2.0 for the three months ended March 31, 2018, as compared to net income of $0.8 million for the three months ended March 31, 2017. The increase of approximately $1.2 million in our net income was primarily due to higher sales and decreased general and administrative expense as discussed above under Revenues and Gross Profit.

 

Other Comprehensive Income

 

We operate primarily in the PRC and the functional currency of our operating subsidiary is the Chinese Renminbi (“RMB”).  RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions. No representation is made that RMB amounts could have been, or could be, converted into USD at the rates used in translation.

 

Translation adjustments resulting from this process amounted to $6.3 million and $1.4 million for the three months ended March 31, 2018 and 2017, respectively, due to the significant depreciation of USD.  The balance sheet amounts with the exception of equity at March 31, 2018 were translated at 6.2726 RMB to 1.00 USD as compared to 6.8832 RMB to 1.00 USD at September 30, 2017, RMB has depreciated 8.9% against the U.S. dollar from September 30, 2017 to March 31, 2018. The equity accounts were stated at their historical rate. The average translation rates applied to the income statements accounts for the periods ended March 31, 2018 and 2017 were 6.4823 RMB and 6.8584 RMB, respectively. RMB has depreciated 5.5% against the U.S. dollar from March 31, 2017 to March 31, 2018. As a result, our financial statements reported more translation gain in 2018.

 

  32  

 

 

  Six Months Ended March 31, 2018 compared to Six Months Ended March 31, 2017

 

Revenues

 

The following is a breakdown of revenue:

 

    For Six Months Ended
March 31, 		 
    2018     2017  
             
Revenue recognized under full accrual method   $ 18,862,557     $ 20,011,648  
Revenue recognized under percentage of completion method     17,391,381       -  
Total   $ 36,353,938     $ 20,011,648  

 

Revenues recognized under full accrual method

 

The following table summarizes our revenue generated by different projects:

 

    For Six Months Ended March 31,        
    2018     2017     Variance  
    Revenue     %     Revenue     %     Amount     %  
                                     
Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan) Phase I and Phase II   $ 11,544,848       60.9 %   $ 8,359,383       41.8 %   $ 3,185,465       38.1 %
Yangzhou Pearl Garden Phase I and Phase II     18,512       0.1 %     141,547       0.7 %     (123,035 )     (86.9 )%
Oriental Garden     7,399,197       39.0 %     11,510,718       57.5 %     (4,111,521 )     (35.7 )%
                                                 
Total Real Estate Sales before Sales Tax     18,962,557       100 %     20,011,648       100 %     (1,049,091 )     (5.2 )%
Sales Tax     (90,280 )             (466,038 )             375,758       (80.6 )%
Revenue net of sales tax   $ 18,872,277             $ 19,545,610             $ (673,333 )     (3.4 )%

 

Our revenues are derived from the sale of residential buildings, commercial front-stores and parking space in projects that we have developed. Our Mingzhu Garden Phase I and Phase II, Yangzhou Pearl Garden Phase I and Phase II and Oriental Garden Phase I have all been completed in prior years, the related revenues have been included in revenue recognized from completed projects, which resulted in higher revenue reported for the six months ended March 31, 2018 as compared to the same comparative period of 2017. Our sales of completed real estate projects decreased by approximately $3.4% from the sales of $20 million in the same period of last year to approximately $18.9 million for the six months ended March 31, 2018. The total GFA sold during the six months ended March 31, 2018 was 34,342 square meters, decreased by 13.2% from GFA of 39,565 square meters sold in the same period of last year. But, the impact from decreased GFA sold during the first half of fiscal 2018 was offset by increasing real estate price in Hanzhong market. For the completed real estate properties, we only limited models are available for customer selection. In order to promote the sales of the remaining units, we lowered our selling price during the six months ended March 31, 2018, which led to more GFA sold during the six months ended March 31, 2018 than in the same period of 2017.

 

  33  

 

 

In May of 2016, the Business Tax has been incorporated into Value Added Tax in China, which means there will be no more Business Tax and accordingly some business operations previously taxed in the name of Business Tax will be taxed in the manner of VAT thereafter. The Company is subject to 5% of VAT for all its exiting real estate project based on the local tax authority’s practice. As our revenue is reported net of VAT, the Company does not expect the overall gross margin for the existing real estate properties will be significantly affected by the change from business tax to VAT. The sales tax for the six months ended March 31, 2018 was $0.09 million, while there was $0.5 million sales tax charge for the six months ended March 31, 2017.

 

Revenue recognized under percentage completion method

 

          For the six months ended March 31, 2018  
    Total GFA    

Average
Percentage of
Completion (1) 		    Qualified
Contract
Sales (2) 		    Revenue
Recognized
under
Percentage of
Completion 		    Accumulated 
Revenue
recognized
under
Percentage of
completion 		 

Real estate properties under

development located in Hanzhong

                                       
Yangzhou Palace     297,450       88 %   $ 37,190,682     $ 17,391,381     $ 32,727,800  

 

We started to recognize revenue under the percentage of completion method for Yangzhou Palace real estate property since second quarter of fiscal 2017. As of March 31, 2018, total GFA sold under qualified contract sales as of March 31, 2018 was 75,214 square meters (September 30, 2017 – 36,133). The average unit price under contract sales was $494 per square meters.

 

          For the six months ended March 31, 2017  
    Total GFA    

 

 

 

Average

Percentage of
Completion (1)

    Qualified
Contract Sales (2) 		    Revenue
Recognized
under Percentage
of Completion 		    Accumulated  
Revenue
Recognized under
Percentage of
Completion 		 
Real estate properties under development located in Hanzhong                                        
Oriental Garden     N/A       N/A %   $ N/A     $ N/A     $ N/A  

  

  (1) Percentage of completion is calculated by dividing total costs incurred by total estimated costs for the relevant buildings in the each real estate building , estimated as of the time of preparation of our financial statements as of and for the year indicated.

 

  (2) Qualified contract sales only include all contract sales with customer deposits balance as of March 31, 2018 and 2017 equal or greater than 30% of contract sales amount and related individual of buildings were sold over 20%.

 

  34  

 

 

Cost of Sales

 

The following table sets forth a breakdown of our cost of sales:

 

    For Six Months Ended March  31,        
    2017     2016     Variance  
    Cost     %     Cost     %     Amount     %  
                                     
Land use rights   $ 2,643,315       8.8 %   $ 992,772       6.5 %   $ 1,650,545       166.3 %
Construction cost     27,475,916       91.2 %     14,322,884       93.5 %     13,153,033       91.8 %
Total cost   $ 30,119,231       100 %   $ 15,315,656       100 %   $ 14,803,575       96.7 %

  

Our cost of sales consists of costs associated with land use rights and construction costs. Cost of sales are capitalized and allocated to development projects using the specific identification method. Costs are allocated to specific units within a project based on the ratio of the sales area of units to the estimated total sales area of the project (or phase of the project) times the total cost of the project (or phase of the project).

 

Cost of sales was approximately $30.1 million for the six months ended March 31, 2018 compared to $15.3 million for the six months ended March 31, 2017. The $14.8 million increase in cost of sales was mainly attributable to the increase in total GFA sold from Yang Palace project during the six months ended March 31, 2018 which led to increased revenue and cost of sales during this period. 

 

Land use rights cost : The cost of land use rights includes the land premium we pay to acquire land use rights for our property development sites, plus taxes. Our land use rights cost varies for different projects according to the size and location of the site and the minimum land premium set for the site, all of which are influenced by government policies, as well as prevailing market conditions. Costs for land use rights for the six months ended March 31, 2018 were approximately $2.6 million, as compared to $1.0 million for the six months ended March 31, 2017, representing an increase of $1.6 million from the same period last year. The increase was consistent with the fact that more GFA sold in Yangzhou Palace project during six months ended March 31, 2018 comparing to the same period of last year.

 

Construction cost: We outsource the construction of all of our projects to third party contractors, whom we select through a competitive tender process. Our construction contracts provide a fixed payment which covers substantially all labor, materials and equipment costs, subject to adjustments for some types of excess, such as design changes during construction or changes in government-suggested steel prices. Our construction costs consist primarily of the payments to our third-party contractors, which are paid over the construction period based on specified milestones. In addition, we purchase and supply a limited range of fittings and equipment, including elevators, window frames and door frames. Our construction costs for the six months ending March 31, 2018 were approximately 27.5 million as compared to approximately $14.3 million for the six months ended March 31, 2017, representing an increase of $13.2 million. The increase in construction cost was due to increase in units sold during the six months ended March 31, 2018. 

 

The total cost of sales as a percentage of real estate sales before sales tax for the six months ended March 31, 2018 were 82.8%, increased from 76.5% for the six months ended March 31, 2017, which was lower revenue in the Oriental Garden project.

   

Gross Profit

 

Gross profit was approximately $6.1 million for the six months ended March 31, 2018 as compared to approximately $4.2 million for the six months ended March 31, 2017, representing an increase of $1.9 million, which was mainly attributable to more sales in Yangzhou Palace project. The overall gross profit as a percentage of real estate sales before sales tax decreased to 16.9% during the six months ended March 31, 2018 from 21.1% for the same period last year, because the Company promoted sales in Yangzhou Palace project and Oriental Garden project during the first half of fiscal 2018, the lower selling price resulted in lower gross margin of 5.5% and 8.8% in the first half of fiscal 2018, respectively. For the Mingzhu Garden project, the Company sold commercial units with over 79% gross margin during the first half of fiscal 2018, but most of sales in the same period of last year were only residential units, which resulted in higher gross margin of 37.3%, comparing to gross margin of 22.8% in the same period of last year.

 

  35  

 

 

The following table sets forth the gross margin of each of our projects:

 

    For Six Months Ended March 31,  
    2018     2017  
    Gross Profit     Percentage
of Revenue 		    Gross
Profit 		    Percentage
of Revenue 		 
                         
Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan)   $ 4,303,873       37.3 %   $ 1,908,078       22.8 %
Oriental Garden     404,410       5.5 %     2,794,649       24.3 %
Yangzhou Pearl Garden     3,270       17.7 %     (6,735 )     (4.8 )%
Yangzhou Palace     1,523,154       8.8 %     -       -  
Sales Tax     (90,280 )             (466,038 )        
Total Gross Profit     6,144,427       16.9 %     4,229,954       21.1 %
Total Real Estate Sales before Sales Tax   $ 36,353,938             $ 20,011,648          

 

Operating Expenses

 

Total operating expenses decreased by 20.4% to approximately $1.5 million for the six months ended March 31, 2018 from $1.9 million for the six months ended March 31, 2017 as a result of a decrease in general administrative expense of $0.6 million , offset by an increase in selling expense of $0.2 million

 

The increase in selling expenses for six months ended March 31, 2018 was primarily attributed to increase of commission paid to salesforce and marketing activities. The decrease in general administration expense for the six months ended March 31, 2018 was attributed to the Company incurred additional $0.6 million repairing and maintenance expense on the completed projects during six months ended March 31, 2017 and the Company did not have similar expense during the first half of fiscal 2018.

 

    For Six Months Ended
March 31, 		 
    2018     2017  
             
Selling expenses   $ 502,335     $ 278,085  
General and administrative expenses     1,012,207       1,623,563  
Total operating expenses   $ 1,514,542     $ 1,901,648  
Percentage of Real Estate Sales before Sales Tax     4.2 %     9.5 %

  

Income Taxes

 

U.S. Taxes

 

China HGS is a Florida corporation. However, all of our operations are conducted solely by our subsidiaries in the PRC. No income is earned in the United States and we do not repatriate any earnings outside the PRC. As a result, we did not generate any U.S. taxable income for the six months ended March 31, 2018 and 2017.

 

PRC Taxes

 

The Company’s VIE are governed by the Income Tax Law of the People’s Republic of China concerning the privately run enterprises, which are generally subject to income tax at a statutory rate of 25% on income reported in the statutory financial statements after appropriate tax adjustments

 

  36  

 

 

However, prior to October 1, 2017, as approved by the local tax authority of Hanzhong City, the Company’s CIT was assessed annually at a pre-determined fixed rate as an incentive to stimulate the local economy and encourage entrepreneurship. The local income tax rate in Hanzhong is 2.5% and in Yang County is 1.25% on revenue. Starting from October 1, 2017, the Company is subject to income tax rate of 25% on taxable income in fiscal 2018 and afterwards. The change in the income tax policy could negatively affect the Company’s net income. For the six months ended March 31, 2018 and 2017, the Company’s income taxes were approximately $1.1 million and $0.5 million, respectively. Although the possibility exists for reinterpretation of the application of the tax regulations by higher tax authorities in the PRC for the Company’s tax filling prior to October 1, 2017, potentially overturning the decision made by the local tax authority, the Company has not experienced any reevaluation of the income taxes for prior years. The PRC tax rules are different from the local tax rules and the Company is required to comply with local tax rules.  The difference between the two tax rules will not be a liability of the Company.  There will be no further tax payments for the difference.

 

On December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the “Act”) was signed into law making significant changes to the Internal Revenue Code. Changes include, but are not limited to, a U.S. corporate tax rate decrease from 35% to 21% effective for tax years beginning after December 31, 2017, the transition of U.S international taxation from a worldwide tax system to a territorial system, and a one-time transition tax on the mandatory deemed repatriation of cumulative foreign earnings as of December 31, 2017. The Company has determined that the Company’s VIE in PRC does not qualify as a reportable controlled foreign corporation (“CFC”) in accordance with its understanding of the Act and guidance available as of the date of this filing and as a result the Company assessed there was no significant income tax impact during the period in which the legislation was enacted.

 

On December 22, 2017, Staff Accounting Bulletin No. 118 ("SAB 118") was issued to address the application of US GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the Act. In accordance with SAB 118, the Company has determined that the Company’s VIE in PRC does not qualify as a reportable CFC, therefore it is not necessary to record any income tax provision in connection with the transition tax on the mandatory deemed repatriation of foreign earnings at December 31, 2017. Any subsequent adjustment to these amounts will be recorded to current tax expense in fiscal 2018 when the analysis is complete.

 

Net Income

 

We reported net income of approximately $3.2 million for the six months ended March 31, 2018, as compared to net income of approximately $1.6 million for the six months ended March 31, 2017. The increase of $1.6 million in our net income was primarily due to more revenue and less operating expense as discussed above under Revenues and Gross Profit.

 

Other Comprehensive Income (Loss)

 

We operate primarily in the PRC and the functional currency of our operating subsidiary is the Chinese Renminbi (”RMB”).   RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions. No representation is made that RMB amounts could have been, or could be, converted into USD at the rates used in translation.

 

Translation adjustments resulting from this process amounted to $10.1 and negative $4.9 million for the six months ended March 31, 2018 and 2017, respectively,  due to the significant depreciation of USD.  The balance sheet amounts with the exception of equity at March 31, 2018 were translated at 6.2726 RMB to 1.00 USD as compared to 6. 8832 RMB to 1.00 USD at September 30, 2017, RMB has depreciated 8.9% against the U.S. dollar from September 30, 2017 to March 31, 2018. The equity accounts were stated at their historical rate. The average translation rates applied to the income statements accounts for the periods ended March 31, 2018 and 2017 were 6.4823 RMB and 6.8584 RMB, respectively. RMB has depreciated 5.5% against the U.S. dollar from March 31, 2017 to March 31, 2018. As a result, our financial statements reported more translation gain in 2018.  

 

  37  

 

 

Liquidity and Capital Resources

 

Current Assets and Liabilities

 

Our principal need for liquidity and capital resources is to maintain working capital sufficient to support our operations and to make capital expenditures to finance the growth of our business. Historically we mainly financed our operations primarily through cash flows from operations and borrowings from our principal shareholder.

  

As of March 31, 2018, the Company had approximately $45.6 million in working capital, a decrease of $29.6 million as compared to $75.2 million as of September 30, 2017 primarily due to the investment in long term of real estate under development projects. Our total cash and restricted cash balance were approximately $7.7 million and $4.7 million as of March 31, 2018 and September 30, 2017, respectively. Since most of our current real estate development is completed, we are expecting to collect the full purchase price from our existing customers in the coming months. We expect our cash collection will improve during remaining half of our fiscal 2018. In addition, on June 26, 2015 and March 10, 2016, the Company signed phase I and Phase II agreements with Hanzhong Urban Construction Investment Development Co., Ltd, a state owned Company, to borrow up to $123.6 million (RMB 775 million) long term loan at 4.245% interest to develop Liangzhou Road Project. As of March 31, 2018, the Company borrowed $102.5 million (September 30, 2017 - $97.5 million) from this credit line. The loan is guaranteed by Hanzhong City Hantai District Municipal Government and pledged by the Company’s Yang County Palace project with carrying value of $77.2 million as of March 31, 2018 (September 30, 2017 - $87.1 million). On January 8, 2016, the Company signed a loan agreement with Hanzhong Municipal Housing Provident Fund Management Center to borrow up to $12.8 million (RMB 80 millioin) related to Oriental Garden project. The loan carries interest at is 3.575% and is due in January 2019. As of September 30, 2017, the Company received all the proceeds from Housing Fund, The repayment is required based on certain sales milestones or a fixed repayment schedule starting in July 2018.

 

In December 2016, the Company signed a loan agreement with Hantai District Urban Construction Investment Development Co., Ltd, a state owned Company, to borrow up to $19.0 million (RMB 119 million) for the development of Hanzhong City Liangzhou Road project. The loan carries interest at a fixed interest of 1.2% and is due on June 20, 2031. As of March 31, 2018, the Company pledged the assets of Liangzhou Road and related projects with carrying value of $141.2 million (September 30, 2017 - $133.9 million) as collateral for the loan. Our major shareholder pledged their assets for the loan. The Housing Fund has rights to monitor the project’s future cash flow. Additionally, in September 2017, the Urban Development Center Co., Ltd. approved a construction loan for the Company in the amount of $ $27.9 million with an annual interest rate of 1.2% per year in connection with the Liangzhou Road and related Project. The Company is required to repay the loan from December 2027 through May 2031. The amount of this loan is available to be drawn down as soon as the land use rights of the Liangzhou Road is approved and the construction starts, which is expected to begin in the Spring of 2018.

 

With respect to capital funding requirements, the Company budgeted our capital spending based on ongoing assessments of needs to maintain adequate cash. Due to the long term relationship with our construction suppliers, we were able to effectively manage cash spending on construction. Also, our principal shareholder, Mr. Xiaojun Zhu has been providing and will continue to provide his personal funds, if necessary, to support the Company on an as needed basis. In addition, the Company’s cash flows from pre-sales and current sales should provide financial support for our current developments and operations. The Company believes it has sufficient working capital for the next twelve months.

 

In order to fully implement our business plan and sustain continued growth, we may also need to raise capital from outside investors. Our expectation, therefore, is that we will seek to access the capital markets in both the U.S. and China to obtain the funds as needed. At the present time, however, we do not have commitments of funds from any third party.  

 

Cash Flow

 

Comparison of cash flows results is summarized as follows:

    Six months ended
March 31, 		 
    2018     2017  
Net cash provided by (used in) operating activities   $ 3,628,694     $ (30,893,196 )
Net cash used in investing activities     (398,269 )     -  
Net cash (used in) provided by financing activities     (1,210,990 )     26,966,287  
Effect of change of foreign exchange rate on cash     195,515       (183,938 )
Net cash increase (decrease)  in cash     2,214,950       (4110,848 )
Cash, beginning of period     2,109,043       6,401,237  
Cash, end of period   $ 4,323,993     $ 2,290,389  

 

  38  

 

 

Operating Activities

 

Net cash provided by operating activities during the six months ended March 31, 2018 was $3.6 million, consisting of net income of approximately $3.2 million, noncash adjustments of $0.9 million and net changes in our operating assets and liabilities, which mainly included a reduction of $14.3 million in real estate property completed due to our increased sales during the first half of fiscal 2018, offset by the increase in spending on real estate property under development of $6.5 million, paying off the accounts payable of $5.9 million and increase in cost and earnings in excess of billings of $1.5 million due to more sales during the first half of fiscal 2018.

 

Net cash used in operating activities during the six months ended March 31, 2017 was $30.9 million, consisting of net income of approximately $1.6 million, noncash adjustments of $60,637 and net changes in our operating assets and liabilities, which mainly included the increase in spending on real estate property under development of $46.8 million, paying off the accounts payable of $5 million, and decrease of cost and earnings in excess of billings of $0.8 million, offset by a decrease in real estate property development completed by $15.3 million due to current sales a net increase of customer deposits received of $3.9 million, an increase of tax payables of $0.6 million.

 

Investing activities

 

Net cash used in investing activities during six months ended March 31, 2018 and 2017 was $0.4 million and Nil, respectively, due to purchases of office equipment during the period.

 

Financing Activities

 

Net cash flows used in financing activities amounted to approximately $1.2 million for the six months ended March 31, 2018, which mainly included repayment of other loan of $0.9 million and repayment shareholder loan of $0.3 million.

 

Net cash flows provided by financing activities amounted to approximately $27.0 million for the six months ended March 31, 2017, which mainly included an increase of $26.5 million new loans from banks or financial institutions.  

 

Off-Balance Sheet Arrangements

 

We do not have any off-balance sheet arrangements.

 

Inflation

 

Inflation has not had a material impact on our business and we do not expect inflation to have a material impact on our business in the near future.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

 

Foreign Exchange Risk

 

All of our net sales, and a majority of our costs and expenses are denominated in RMB. Although the conversion of RMB is highly regulated in China, the value of RMB against the value of the U.S. dollar or any other currency nonetheless may fluctuate and be affected by, among other things, changes in China’s political and economic conditions. Under current policy, the value of RMB is permitted to fluctuate within a narrow band against a basket of certain foreign currencies. China is currently under significant international pressures to liberalize this government currency policy, and if such liberalization were to occur, the value of RMB could appreciate or depreciate against the U.S. dollar.

 

  39  

 

 

Because substantially all of our earnings and majority of our cash assets are denominated in RMB, other than certain cash deposits we keep in a bank in Hong Kong and the U.S., appreciation or depreciation in the value of RMB relative to the U.S. dollar would affect our financial results reported in U.S. dollar terms without giving effect to any underlying change in our business or results of operations. Fluctuations in the exchange rate will also affect the relative value of any dividends we may issue in future that will be exchanged into U.S. dollars and earnings from, and the value of, any U.S. dollar-denominated investments we make in the future.

 

Very limited hedging transactions are available in China to reduce our exposure to exchange rate fluctuations. To date, we have not entered into any hedging transactions in an effort to reduce our exposure to foreign currency exchange risk. While we may decide to enter into hedging transactions in the future, the availability and effectiveness of these hedging transactions may be limited and we may not be able to successfully hedge our exposure at all. In addition, our currency exchange losses may be magnified by the PRC exchange control regulations that restrict our ability to convert RMB into foreign currency.

 

Interest Rate Risk

 

We have not been, nor do we anticipate being exposed to material risks due to changes in interest rates. Our risk exposure to changes in interest rates relates primarily to the interest income generated by cash deposited in interest-bearing savings accounts and interest expense on variable rate bank loan. We have not used, and do not expect to use in the future any derivative financial instruments to hedge our interest risk exposure. However, fluctuations in interest rates can lead to significant changes in our interest income and interest expense.

  

Credit Risk

 

We are exposed to credit risk from our cash in banks, accounts receivable and due from local government for real estate property development completed. The credit risk on cash in bank and fixed deposits is limited because the counterparties are recognized financial institutions. Accounts receivable are subjected to credit evaluations. An allowance would be made, if necessary, for estimated unrecoverable amounts by reference to past default experience, if any, and by reference to the current economic environment.

 

Inflation

 

Inflationary factors, such as increases in the cost of our products and overhead costs, could impair our operating results. Although we do not believe that inflation has had a material impact on our financial position or results of operations to date, a high rate of inflation in the future may have an adverse effect on our ability to maintain current levels of gross margin and selling, general and administrative expenses as a percentage of sales revenue if the selling prices of our products do not increase with these increased costs.  

  

We Conduct Substantially All Our Business in Foreign Country

 

Substantially all of our operations are conducted in China and are subject to various political, economic, and other risks and uncertainties inherent in conducting business in China. Among other risks, our Company and our subsidiaries’ operations are subject to the risks of restrictions on transfer of funds; export duties, quotas, and embargoes; domestic and international customs and tariffs; changing taxation policies; foreign exchange restrictions; and political conditions and governmental regulations.

 

  40  

 

 

ITEM 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, as of the end of the period covered by this Quarterly Report on Form 10-Q (the “Evaluation Date”). The evaluation of our disclosure controls and procedures included a review of our processes and the effect on the information generated for use in this Quarterly Report on Form 10-Q. In the course of this evaluation, we sought to identify any material weaknesses in our disclosure controls and procedures and to confirm that any necessary corrective action, including process improvements, was taken. The purpose of this evaluation is to determine if, as of the Evaluation Date, our disclosure controls and procedures were operating effectively such that the information, required to be disclosed in our SEC reports (i) was recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) was accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

 

Management conducted its evaluation of disclosure controls and procedures under the supervision of our chief executive officer and our chief financial officer. Based upon this evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective as of March 31, 2018. Management is committed to improving the internal controls over financial reporting and will undertake the consistent improvements or enhancements on an ongoing basis. To remediate the material weakness and significant deficiencies and to prevent similar deficiencies in the future, we are currently evaluating additional controls and procedures, which may include:

 

• Engaging a third party IT consulting firm to help formalize the Company’s policies and procedures on information technology, analyzing the capability and reliability of existing systems, and establish an integrated information technology development plan.

 

• Providing more U.S. GAAP knowledge and SEC reporting requirement training for the internal audit department and establishing formal policies and procedures in internal audit function

 

The remedial measures being undertaken may not be fully effectuated or may be insufficient to address the significant deficiencies we identified, and there can be no assurance that significant deficiencies or material weaknesses in our internal control over financial reporting will not be identified or occur in the future. If additional significant deficiencies (or if material weaknesses) in our internal controls are discovered or occur in the future, among other similar or related effects: (i) the Company may fail to meet future reporting obligations on a timely basis, (ii) the Company’s consolidated financial statements may contain material misstatements, and (iii) the Company’s business and operating results may be harmed.

 

Changes in Internal Control over Financial Reporting

 

Except for the matters described above to improve our internal controls over financial reporting, there were no changes in our internal control over financial reporting for the six months ended March 31, 2018 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting, however, the Company is in the process of designing and planning to change as described above.

 

  41  

 

 

PART II: OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

We may be subject to, from time to time, various legal proceedings relating to claims arising out of our operations in the ordinary course of our business. We are not currently a party to any legal proceedings, the adverse outcome of which, individually or in the aggregate, would have a material adverse effect on the business, financial condition, or results of operations of the Company.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

None.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

  

ITEM 4. MINE SAFETY DISCLOSURES

 

None.

 

ITEM 5. OTHER INFORMATION

 

None.

 

ITEM 6. EXHIBITS

 

(a) Exhibits

   

Exhibit Number   Description of Exhibit
     
31.1*   Rule 13a-14(a) Certification of Chief Executive Officer
     
31.2*   Rule 13a-14(a) Certification of Chief Financial Officer
     
32.1*   Section 1350 Certification of Chief Executive Officer and Chief Financial Officer
     
101.INS*   XBRL Instance
     
101.SCH*   XBRL Taxonomy Extension Schema
     
101.CAL*   XBRL Taxonomy Extension Calculation
     
101.DEF*   XBRL Taxonomy Extension Definition
     
101.LAB*   XBRL Taxonomy Extension Labels
     
101.PRE*   XBRL Taxonomy Extension Presentation

  

* Furnished electronically herewith

 

  42  

 

 

  SIGNATURES

 

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  China HGS Real Estate, Inc.
     
May 15, 2018 By: /s/ Xiaojun Zhu
    Xiaojun Zhu
    Chief Executive Officer

 

  43  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

China HGS Real Estate (NASDAQ:HGSH)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more China HGS Real Estate Charts.
China HGS Real Estate (NASDAQ:HGSH)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more China HGS Real Estate Charts.