x
|
QUARTERLY REPORT UNDER SECTION 13
OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION REPORT UNDER SECTION
13 OR 15(d) OF THE EXCHANGE ACT
|
Delaware
|
98-0231607
|
(State
or other jurisdiction of
|
(IRS
Employer of
|
incorporation
or organization)
|
Identification
No.)
|
Large
accelerated filer ¨
|
Accelerated
filer x
|
Non-accelerated
filer ¨
|
Smaller
reporting company ¨
|
PART
I.
|
FINANCIAL
INFORMATION
|
||
Item
1.
|
Financial
Statements
|
1
|
|
Notes
to Consolidated Financial Statements (unaudited)
|
4
|
||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
29
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
41
|
|
Item
4.
|
Controls
and Procedures
|
41
|
|
PART
II.
|
OTHER
INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
42
|
|
Item
1A.
|
Risk
Factors
|
43
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
43
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
43
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
43
|
|
Item
5.
|
Other
Information
|
43
|
|
Item
6.
|
Exhibits
|
43
|
|
SIGNATURES
|
44
|
March 31,
|
December, 31
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
& cash equivalents
|
$
|
9,058,361
|
$
|
5,854,383
|
||||
Accounts
receivable
|
946,047
|
906,042
|
||||||
Other
receivable - employee advances
|
180,205
|
332,263
|
||||||
Inventories
|
488,221
|
519,739
|
||||||
Advances
to suppliers
|
684,632
|
837,592
|
||||||
Prepaid
expense and other current assets
|
953,578
|
838,294
|
||||||
Loan
receivable
|
293,000
|
293,400
|
||||||
Total
current assets
|
12,604,044
|
9,581,713
|
||||||
PROPERTY
AND EQUIPMENT, NET
|
74,549,788
|
76,028,272
|
||||||
CONSTRUCTION
IN PROGRESS
|
25,110,473
|
22,061,414
|
||||||
DEFERRED
FINANCING COSTS
|
1,644,372
|
1,746,830
|
||||||
OTHER
ASSETS
|
9,278,092
|
8,844,062
|
||||||
TOTAL
ASSETS
|
$
|
123,186,769
|
$
|
118,262,291
|
||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable and accrued liabilities
|
$
|
1,103,837
|
$
|
800,013
|
||||
Other
payables
|
336,936
|
124,151
|
||||||
Unearned
revenue
|
1,138,536
|
944,402
|
||||||
Accrued
interest
|
531,111
|
861,114
|
||||||
Taxes
payable
|
1,904,943
|
1,862,585
|
||||||
Total
current liabilities
|
5,015,363
|
4,592,265
|
||||||
LONG
TERM LIABILITIES:
|
||||||||
Notes
payable, net of discount $14,844,315 and $15,478,395 as of
|
||||||||
March
31, 2009 and December 31, 2008, respectively
|
25,155,685
|
24,521,605
|
||||||
Redeemable
liabilities - warrants
|
17,500,000
|
17,500,000
|
||||||
Derivative
liabilities - warrants
|
817,257
|
-
|
||||||
Total
long term liabilities
|
43,472,942
|
42,021,605
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
STOCKHOLDERS'
EQUITY:
|
||||||||
Preferred
stock, $0.0001 per share; 5,000,000 shares authorized; none
issued
|
-
|
-
|
||||||
Common
stock, $0.0001 per share; 45,000,000 shares authorized, 14,600,152
shares
|
||||||||
issued
and outstanding at March 31, 2009 and December 31, 2008
|
1,460
|
1,460
|
||||||
Additional
paid-in capital
|
25,271,339
|
32,115,043
|
||||||
Cumulative
translation adjustment
|
8,508,945
|
8,661,060
|
||||||
Statutory
reserves
|
4,284,815
|
3,730,083
|
||||||
Retained
earnings
|
36,631,905
|
27,140,775
|
||||||
Total
stockholders' equity
|
74,698,464
|
71,648,421
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
123,186,769
|
$
|
118,262,291
|
Three Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Revenue
|
||||||||
Natural
gas revenue
|
$
|
14,965,819
|
$
|
11,345,319
|
||||
Gasoline
revenue
|
1,174,398
|
1,130,750
|
||||||
Installation
and other
|
2,387,449
|
1,549,605
|
||||||
Total
revenue
|
18,527,666
|
14,025,674
|
||||||
Cost
of revenue
|
||||||||
Natural
gas cost
|
6,746,929
|
6,182,274
|
||||||
Gasoline
cost
|
1,130,057
|
1,068,037
|
||||||
Installation
and other
|
1,017,028
|
686,887
|
||||||
Total
cost of revenue
|
8,894,014
|
7,937,198
|
||||||
Gross
profit
|
9,633,652
|
6,088,476
|
||||||
Operating
expenses
|
||||||||
Selling
expenses
|
2,324,228
|
1,341,614
|
||||||
General
and administrative expenses
|
1,681,921
|
939,325
|
||||||
Total
operating expenses
|
4,006,149
|
2,280,939
|
||||||
Income
from operations
|
5,627,503
|
3,807,537
|
||||||
Non-operating
income (expense)
|
||||||||
Interest
income
|
8,908
|
55,285
|
||||||
Interest
expense
|
(581,492
|
)
|
(359,660
|
)
|
||||
Other
income (expense), net
|
(2,303
|
)
|
304
|
|||||
Change
in fair value of warrant
|
197,051
|
-
|
||||||
Foreign
currency exchange loss
|
(50,788
|
)
|
(7,430
|
)
|
||||
Total
non-operating expense
|
(428,624
|
)
|
(311,501
|
)
|
||||
Income
before income tax
|
5,198,879
|
3,496,036
|
||||||
Provision
for income tax
|
997,256
|
687,465
|
||||||
Net
income
|
4,201,623
|
2,808,571
|
||||||
Other
comprehensive income
|
||||||||
Foreign
currency translation gain (loss)
|
(152,115
|
)
|
2,303,002
|
|||||
Comprehensive
income
|
$
|
4,049,508
|
$
|
5,111,573
|
||||
Weighted
average shares outstanding
|
||||||||
Basic
|
14,600,152
|
14,600,152
|
||||||
Diluted
|
14,600,152
|
14,667,042
|
||||||
Earnings
per share
|
||||||||
Basic
|
$
|
0.29
|
$
|
0.19
|
||||
Diluted
|
$
|
0.29
|
$
|
0.19
|
Three Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$
|
4,201,623
|
$
|
2,808,571
|
||||
Adjustments
to reconcile net income to net cash
|
||||||||
provided
by operating activities:
|
||||||||
Depreciation
and amortization
|
1,389,565
|
656,587
|
||||||
Loss
on disposal of building improvements and equipment
|
-
|
11,957
|
||||||
Amortization
of discount on senior notes
|
170,712
|
146,663
|
||||||
Amortization
of financing costs
|
38,578
|
56,270
|
||||||
Stock
based compensation
|
14,842
|
-
|
||||||
Change
in fair value of warrants
|
(197,051
|
)
|
-
|
|||||
Change
in assets and liabilities:
|
||||||||
Accounts
receivable
|
(41,244
|
)
|
(163,656
|
)
|
||||
Other
receivable - employee advances
|
151,617
|
-
|
||||||
Inventories
|
30,812
|
(782,687
|
)
|
|||||
Advances
to suppliers
|
151,828
|
63,341
|
||||||
Prepaid
expense and other current assets
|
(100,912
|
)
|
(257,016
|
)
|
||||
Accounts
payable and accrued liabilities
|
304,860
|
95,847
|
||||||
Other
payables
|
212,961
|
1,129
|
||||||
Unearned
revenue
|
195,435
|
22,709
|
||||||
Accrued
interest
|
(330,003
|
)
|
73,717
|
|||||
Taxes
payable
|
44,898
|
768,939
|
||||||
Net
cash provided by operating activities
|
6,238,521
|
3,502,371
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase
of property and equipment
|
(13,484
|
)
|
(555,720
|
)
|
||||
Proceeds
from short term investments
|
-
|
243,200
|
||||||
Additions
to construction in progress
|
(2,552,098
|
)
|
(9,586,215
|
)
|
||||
Prepayment
on long term assets
|
(426,913
|
)
|
(4,128,711
|
)
|
||||
Payment
for intangible assets
|
(35,822
|
)
|
-
|
|||||
Payment
for land use rights
|
-
|
(25,091
|
)
|
|||||
Net
cash used in investing activities
|
(3,028,317
|
)
|
(14,052,537
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from senior notes
|
-
|
40,000,000
|
||||||
Payment
for offering costs
|
-
|
(2,122,509
|
)
|
|||||
Net
cash provided by financing activities
|
-
|
37,877,491
|
||||||
Effect
of exchange rate changes on cash and cash equivalents
|
(6,226
|
)
|
635,076
|
|||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
3,203,978
|
27,962,401
|
||||||
CASH
& CASH EQUIVALENTS, BEGINNING OF PERIOD
|
5,854,383
|
13,291,729
|
||||||
CASH
& CASH EQUIVALENTS, END OF PERIOD
|
$
|
9,058,361
|
$
|
41,254,130
|
||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Interest
paid, net of capitalized interest
|
$
|
1,084,130
|
$
|
-
|
||||
Income
taxes paid
|
$
|
997,257
|
$
|
57,893
|
a.
|
Xi’an Xilan Natural Gas holds the
licenses and approvals necessary to operate its natural gas business in
China.
|
b.
|
SXNGE provides exclusive
technology consulting and other general business operation services to
Xi’an Xilan Natural Gas in return for a consulting services fee which is
equal to Xi’an Xilan Natural Gas’s
revenue.
|
c.
|
Xi’an Xilan Natural
Gas’ shareholders have pledged their equity interests in Xi’an Xilan
Natural Gas to the Company.
|
d.
|
Irrevocably granted the Company
an exclusive option to purchase, to the extent permitted under PRC law,
all or part of the equity interests in Xi’an Xilan Natural Gas and agreed
to entrust all the rights to exercise their voting power to the person
appointed by the Company.
|
March 31, 2009
(Unaudited)
|
December 31,
2008
|
|||||||
Materials
and supplies
|
$
|
314,251
|
$
|
318,069
|
||||
Natural
gas and gasoline
|
173,970
|
201,670
|
||||||
$
|
488,221
|
$
|
519,739
|
March 31, 2009
(Unaudited)
|
December 31,
2008
|
|||||||
Shanxi
Yuojin Mining Company, due on November 26, 2008, extended to November 30,
2009, annual interest at 6.57%
|
$
|
293,000
|
$
|
293,400
|
Office
equipment
|
5
years
|
Operating
equipment
|
5-20
years
|
Vehicles
|
5
years
|
Buildings
and improvements
|
5-30
years
|
March 31, 2009
(Unaudited)
|
December 31,
2008
|
|||||||
Office
equipment
|
$
|
420,275
|
$
|
412,490
|
||||
Operating
equipment
|
59,396,509
|
59,473,283
|
||||||
Vehicles
|
2,412,337
|
2,414,756
|
||||||
Buildings
and improvements
|
21,161,710
|
21,190,599
|
||||||
Total
property and equipment
|
83,390,831
|
83,491,128
|
||||||
Less
accumulated depreciation
|
(8,841,043
|
)
|
(7,462,856
|
)
|
||||
Property
and equipment, net
|
$
|
74,549,788
|
$
|
76,028,272
|
·
|
Level
1 inputs to the valuation methodology are quoted prices
(unadjusted) for identical assets or liabilities in active
markets.
|
·
|
Level
2 inputs to the valuation methodology include quoted
prices for similar assets and liabilities in active markets, and inputs
that are observable for the asset or liability, either directly or
indirectly, for substantially the full term of the financial
instrument.
|
·
|
Level
3 inputs to the valuation methodology are unobservable
and significant to the fair value
measurement.
|
March 31,
2009
|
January 1, 2009
|
|||||||
(Unaudited)
|
||||||||
Annual
dividend yield
|
-
|
-
|
||||||
Expected
life (years)
|
3.57
|
3.82
|
||||||
Risk-free
interest rate
|
0.88
|
%
|
1.13
|
%
|
||||
Expected
volatility
|
90
|
%
|
90
|
%
|
Carrying Value at
March 31, 2009
|
Fair Value Measurement at
March 31, 2009
|
|||||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||||||
Senior
notes
|
$
|
25,155,685
|
$
|
-
|
$
|
-
|
$
|
35,470,728
|
||||||||
Redeemable
liability - warrants
|
17,500,000
|
-
|
-
|
15,587,407
|
||||||||||||
Derivative
liability - warrants
|
817,257
|
-
|
817,257
|
-
|
||||||||||||
Total
liability measured at fair value
|
$
|
43,472,942
|
$
|
-
|
$
|
817,257
|
$
|
51,058135
|
For the three months ended
|
||||||||
March 31,
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Tax
provision (credit) at statutory rate
|
34 | % | 34 | % | ||||
Foreign
tax rate difference
|
(9 | )% | (9 | )% | ||||
Effect
of favorable tax rate
|
(10 | )% | (11 | )% | ||||
Other
item (1)
|
4 | % | 6 | % | ||||
Total
provision for income taxes
|
19 | % | 20 | % |
Three months ended
|
Year ended
|
|||||||
|
March 31, 2009
|
December 31, 2008
|
||||||
Valuation allowance
|
(Unaudited)
|
|||||||
Balance,
beginning of period
|
$ | 1,148,565 | $ | 322,614 | ||||
Increase
|
300,534 | 825,951 | ||||||
Balance,
end of period
|
$ | 1,449,099 | $ | 1,148,565 |
March 31,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
Unaudited
|
||||||||
Prepaid
rent – natural gas stations
|
$
|
256,746
|
$
|
272,635
|
||||
Prepayment
for acquiring land use right
|
1,406,400
|
1,060,675
|
||||||
Advances
on purchasing equipment and construction in progress
|
6,509,123
|
6,427,974
|
||||||
Refundable
security deposits
|
969,563
|
981,083
|
||||||
Others
|
136,260
|
101,695
|
||||||
Total
|
$
|
9,278,092
|
$
|
8,844,062
|
·
|
An indenture for the 5.00%
Guaranteed Senior Notes due
2014;
|
·
|
An investor rights
agreement;
|
·
|
A registration rights
agreement covering the shares of common stock issuable upon exercise of
the warrants;
|
·
|
An information rights
agreement that grants to the Investor, subject to applicable law, the
right to receive certain information regarding the
Company;
|
·
|
A share-pledge agreement
whereby the Company granted to the Collateral Agent (on behalf of the
holders of the Senior Notes) a pledge on 65% of the Company’s equity
interest in Shaanxi Xilan Natural Gas Equipment Co., Ltd., a PRC
corporation and wholly-owned subsidiary of the Company;
and
|
·
|
An account pledge and security
agreement whereby the Company granted to the Collateral Agent a security
interest in the account where the proceeds from the Senior Notes are
deposited.
|
Date
|
Prepayment Percentage
|
|||
July
30, 2011
|
8.3333 | % | ||
January
30, 2012
|
8.3333 | % | ||
July
30, 2012
|
16.6667 | % | ||
January
30, 2013
|
16.6667 | % | ||
July
30, 2013
|
25.0000 | % |
Year
|
Principal
|
|||
2009
|
43,200,000 | |||
2010
|
42,400,000 | |||
2011
|
41,600,000 | |||
2012
|
40,800,000 | |||
2013
and thereafter
|
40,000,000 |
Warrants
Outstanding
|
Weighted
Average
Exercise Price
|
Aggregate
Intrinsic
Value
|
||||||||||
Outstanding,
December 31, 2007
|
544,242 | $ | 13.10 | 376,977 | ||||||||
Granted
|
1,450,000 | $ | 14.74 | - | ||||||||
Forfeited
|
- | - | - | |||||||||
Exercised
|
- | - | - | |||||||||
Outstanding,
December 31, 2008
|
1,994,242 | $ | 14.28 | - | ||||||||
Granted
|
- | - | - | |||||||||
Forfeited
|
(160,588 | ) | $ | 7.20 | - | |||||||
Exercised
|
- | - | - | |||||||||
Outstanding,
March 31, 2009 (Unaudited)
|
1,833,654 | $ | 8.94 | - |
Outstanding Warrants
|
||||||||
Exercise
Price
|
Number
|
Average
Remaining
Contractual
Life
|
||||||
$7.36
|
1,450,000
|
5.83
|
||||||
$14.86
|
383,654
|
3.34
|
||||||
$8.94
|
1,833,654
|
5.31
|
i.
|
Making up cumulative prior years’
losses, if any;
|
ii.
|
Allocations to the “Statutory
surplus reserve” of at least 10% of income after tax, as determined under
PRC accounting rules and regulations, until the fund amounts to 50% of the
Company's registered
capital;
|
iii.
|
Allocations to the discretionary
surplus reserve, if approved in the shareholders’ general
meeting.
|
For the three months ended
|
||||||||
March 31,
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Basic earning per
share
|
||||||||
Net
income
|
$
|
4,201,623
|
$
|
2,808,571
|
||||
Weighted
shares outstanding-Basic
|
14,600,152
|
14,600,152
|
||||||
Earnings
per share-Basic
|
$
|
0.29
|
$
|
0.19
|
||||
Diluted
earning per share
|
||||||||
Net
income
|
$
|
4,201,623
|
$
|
2,808,571
|
||||
Weighted
shares outstanding-Basic
|
14,600,152
|
14,600,152
|
||||||
Effect
of diluted securities-Warrants
|
-
|
66,890
|
||||||
Weighted
shares outstanding-Diluted
|
14,600,152
|
14,667,042
|
||||||
Earnings
per share –Diluted
|
$
|
0.29
|
$
|
0.19
|
For the three months ended March 31,
|
|||||||||
2009
(Unaudited)
|
2008
(Unaudited)
|
||||||||
Numbers
of natural gas vendors
|
3 | 3 | |||||||
Percentage
of total natural gas purchases
|
80.41 | % | 64.18 | % |
Year
ending December 31, 2009
|
$
|
910,308
|
||
Year
ending December 31, 2010
|
1,208,556
|
|||
Year
ending December 31, 2011
|
1,204,212
|
|||
Year
ending December 31, 2012
|
1,131,931
|
|||
Year
ending December 31, 2013
|
1,052,520
|
|||
Thereafter
|
6,936,959
|
|||
Total
|
$
|
12,444,486
|
·
|
Distribution and sale of
compressed natural gas through Company-owned CNG fueling stations for
hybrid (natural gas/gasoline) powered vehicles (35 stations as of March
31, 2009);
|
·
|
Installation, distribution and
sale of piped natural gas to residential and commercial customers through
Company-owned pipelines. We distributed and sold piped natural gas to
98,754 residential customers as of March 31,
2009;
|
·
|
Distribution and sale of
gasoline through Company-owned CNG fueling stations for gasoline and
hybrid (natural gas/gasoline) powered vehicles (eight of our CNG fueling
stations sold gasoline as of March 31, 2009);
and
|
·
|
Conversion of gasoline-fueled
vehicles to hybrid (natural gas/gasoline) powered vehicles at our auto
conversion sites.
|
·
|
Inadequate
US GAAP expertise - The current staff in our accounting department is
inexperienced and they were primarily engaged in ensuring compliance with
PRC accounting and reporting requirement for our operating subsidiaries
and were not required to meet or apply U.S. GAAP requirements. They need
substantial training to meet the higher demands of being a U.S. public
company. The accounting skills and understanding necessary to fulfill the
requirements of US GAAP-based reporting, including the skills of
subsidiary financial statements consolidation, are
inadequate.
|
|
·
|
The
Company did not have sufficient and skilled accounting personnel with an
appropriate level of technical accounting knowledge and experience in the
application of generally accepted accounting principles accepted in the
U.S. commensurate with our financial reporting requirements, which
resulted in a number of internal control deficiencies that were identified
as being significant. Our management believes that the number and nature
of these significant deficiencies, when aggregated, was determined to be a
material weakness.
|
·
|
The
Company does not have effective controls to provide reasonable assurance
that the financial closing and reporting process are properly performed
over the accounts and disclosure of the financial
statements.
|
·
|
The
Company has inadequate controls over the treasury cycle. For example, the
Company has not established procedures on collection of cash from the gas
stations to the headquarter and distribution of cash between operating
cash flow and deposit into banks. The Company also lacks adequate controls
over its daily cash transactions and
recording.
|
·
|
The
Company lacks qualified resources to perform the internal audit functions
properly. In addition, the scope and effectiveness of our internal audit
function are yet to be developed. We are committed to establishing the
internal audit functions but due to limited qualified resources in the
region, we were not able to hire sufficient internal audit resources
before the end of 2008. However, internally we established a central
management center to recruit more senior qualified people in order to
improve our internal control procedures. Externally, we engaged Ernst
& Young to assist us in improving our internal control system based on
COSO Framework. We also will increase our efforts to hire the requisite
qualified personnel.
|
·
|
identifying
and hiring additional personnel with U.S. GAAP and SEC reporting
experience, including our new CFO Veronica Jing
Chen;
|
|
·
|
providing
training to our finance personnel to improve their knowledge of U.S. GAAP
and SEC reporting requirements;
|
·
|
holding
regular meetings of the audit committee and resuming regular communication
between the committee and our independent registered public accounting
firm;
|
|
·
|
engaging
Ernst & Young to consult on our internal audit function as well as
other internal control
practices;
|
·
|
establishing
anonymous whistleblower systems for reporting violations of our governance
policies, including policies regarding internal
controls;
|
|
·
|
introducing
policies and procedures to effectively control daily cash transactions and
recording;
|
|
·
|
putting
in place a centralized financial reporting software system in our
headquarters, management centers and operating sites;
and
|
·
|
engaging
external professional consultants to assess the entity level internal
controls over financial reporting using the COSO internal control
framework.
|
March 31,
2009
|
March 31,
2008
|
Increase in dollar
amount
|
Increase in
percentage
|
|||||||||||||
Natural gas from filling stations
|
$
|
14,257,925
|
$
|
10,759,231
|
$
|
3,498,694
|
32.52
|
%
|
||||||||
Natural
gas from pipelines
|
707,895
|
586,088
|
121,807
|
20.78
|
%
|
|||||||||||
Gasoline
|
1,174,398
|
1,130,750
|
43,648
|
3.86
|
%
|
|||||||||||
Installation
|
1,901,034
|
1,070,170
|
830,864
|
77.64
|
%
|
|||||||||||
Auto
conversion
|
486,414
|
479,435
|
6,979
|
1.46
|
%
|
|||||||||||
Total
|
$
|
18,527,666
|
$
|
14,025,674
|
$
|
4,501,992
|
32.10
|
%
|
March 31, 2009
|
March 31, 2008
|
Increase in dollar
amount
|
Increase in
percentage
|
|||||||||||||
Natural gas from filling stations
|
$
|
6,244,441
|
$
|
5,756,275
|
$
|
488,166
|
8.48
|
%
|
||||||||
Natural
gas from pipelines
|
502,489
|
425,999
|
76,490
|
17.96
|
%
|
|||||||||||
Gasoline
|
1,130,057
|
1,068,037
|
62,020
|
5.81
|
%
|
|||||||||||
Installation
|
722,862
|
394,231
|
328,631
|
83.36
|
%
|
|||||||||||
Auto
conversion
|
294,165
|
292,656
|
1,509
|
0.52
|
%
|
|||||||||||
Total
|
$
|
8,894,014
|
$
|
7,937,198
|
$
|
956,816
|
12.05
|
%
|
March 31, 2009
|
March 31, 2008
|
Increase in
dollar amount
|
Increase in
percentage
|
|||||||||||||
Natural gas from filling stations
|
$
|
8,013,484
|
$
|
5,002,956
|
$
|
3,010,528
|
60.17
|
%
|
||||||||
Natural
gas from pipelines
|
205,406
|
160,089
|
45,317
|
28.31
|
%
|
|||||||||||
Gasoline
|
44,341
|
62,713
|
(18,372
|
)
|
-29.30
|
%
|
||||||||||
Installation
|
1,178,172
|
675,939
|
502,233
|
74.30
|
%
|
|||||||||||
Auto
conversion
|
192,249
|
186,779
|
5,470
|
2.93
|
%
|
|||||||||||
Total
|
$
|
9,633,652
|
$
|
6,088,476
|
$
|
3,545,176
|
58.23
|
%
|
|
Payments
due by period
|
|||||||||||||||||||
Contractual
obligations
|
Total
|
Less
than
1
year
|
1-3
years
|
3-5
years
|
More
than
5
years
|
|||||||||||||||
(in
thousands)
|
||||||||||||||||||||
Long-Term
Debt Obligations
|
40,000 | - | 6,667 | 33,333 | $ | - | ||||||||||||||
Other
Long-Term Liabilities Reflected on Company's Balance
Sheet
|
17,500 | - | - | - | 17,500 |
(1)
|
||||||||||||||
Total
|
57,500 | - | 6,667 | 33,333 | $ | 17,500 |
(1)
|
The
$17,500,000 reflects derivative liability related to the embedded put
option in the 1,450,000 warrants we issued to Abax in January 2008. If
Abax does not exercise the warrants by January 29, 2015, Abax will be
entitled to require that we purchase the warrants for $17,500,000 at that
time.
|
Year
ending December 31, 2009
|
$
|
910,308
|
||
Year
ending December 31, 2010
|
1,208,556
|
|||
Year
ending December 31, 2011
|
1,204,212
|
|||
Year
ending December 31, 2012
|
1,131,931
|
|||
Year
ending December 31, 2013
|
1,052,520
|
|||
Thereafter
|
6,936,959
|
|||
Total
|
$
|
12,444,486
|
|
·
|
Level 1 inputs to the valuation
methodology are quoted prices (unadjusted) for identical assets or
liabilities in active
markets.
|
·
|
Level 2 inputs to the valuation
methodology include quoted prices for similar assets and liabilities in
active markets, and inputs that are observable for the asset or liability,
either directly or indirectly, for substantially the full term of the
financial instrument.
|
·
|
Level 3 inputs to the valuation
methodology are unobservable and significant to the fair value
measurement.
|
Exhibit Number
|
|
Description
of Exhibit
|
10.1*
|
Employment
Agreement of Chief Financial Officer Veronica Chen, dated May 1,
2009
|
|
10.2*
|
Form
of Employee Stock Option Agreement, 2009 Employee Stock Option and
Stock Award Plan.
|
|
10.3*
|
Form
of 2009 Employee Stock Option and Stock Award Plan.
|
|
10.4*
|
Employment
Agreement of Chief Executive Officer Qinan Ji, dated January 1,
2009.
|
|
31.1*
|
Certification
of Principal Executive Officer pursuant to Rule 13a-14 and Rule 15d-14(a),
promulgated under the Securities and Exchange Act of 1934, as
amended
|
|
31.2*
|
Certification
of Principal Financial Officer pursuant to Rule 13a-14 and Rule 15d 14(a),
promulgated under the Securities and Exchange Act of 1934, as
amended
|
|
32.1*
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Executive
Officer)
|
|
32.2*
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002 (Chief Financial
Officer)
|
|
*Filed
herewith
|
China
Natural Gas, Inc.
|
||
July
20, 2009
|
By:
|
/s/ Qinan Ji
|
Qinan
Ji
|
||
Chief
Executive Officer
|
||
(Principal
Executive Officer)
|
July
20, 2009
|
By:
|
/s/ Veronica
Chen
|
Veronica
Chen
|
||
Chief
Financial Officer
|
||
(Principal
Financial and Accounting
Officer)
|