o
|
REGISTRATION
STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE
ACT
OF 1934
|
x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934 FOR THE FISCAL YEAR ENDED DECEMBER 31,
2007
|
o
|
TRANSITIONAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
|
o
|
SHELL
COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
ACT OF 1934
|
|
Date
of event requiring this shell company report
__________
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer x
|
U.S.
GAAP x
|
International
Financial Reporting Standards as issued by the
International
Accounting Standards Board o
|
Other
o
|
SPECIAL
CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS
|
1
|
|
Identity
of Directors, Senior Management and Advisers
|
1
|
|
Item
2.
|
Offer
Statistics and Expected Timetable
|
1
|
Item
3.
|
Key
Information
|
2
|
Item
4.
|
Information
on the Company
|
15
|
Item
4A.
|
Unresolved
Staff Comments
|
47
|
Item
5.
|
Operating
and Financial Review and Prospects
|
47
|
Item
6.
|
Directors,
Senior Management and Employees
|
66
|
Item
7.
|
Major
Shareholder and Related Party Transactions
|
73
|
Item
8.
|
Financial
Information
|
74
|
Item
9.
|
The
Offer and Listing
|
74
|
Item
10.
|
Additional
Information
|
75
|
Item
11.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
84
|
Item
12.
|
Description
of Securities Other than Equity Securities
|
85
|
Item
13.
|
Defaults,
Dividend Arrearages and Delinquencies
|
85
|
Item
14.
|
Material
Modifications to the Rights of Securities Holders and Use of
Proceeds
|
85
|
Item
15.
|
Controls
and Procedures
|
85
|
Item
15T.
|
Controls
and Procedures
|
85
|
Item
16.
|
[Reserved]
|
87
|
Item
16A.
|
Audit
Committee Financial Expert
|
87
|
Item
16B.
|
Code
of Ethics
|
87
|
Item
16C.
|
Principal
Accountant Fees and Services
|
87
|
Item
16D.
|
Exemptions
from the Listing Standards for Audit Committees
|
88
|
Item
16E.
|
Purchases
of Equity Securities by the Issuer and Affiliated
Purchasers
|
88
|
Item
17.
|
Financial
Statements
|
88
|
Item
18.
|
Financial
Statements
|
88
|
Exhibits
|
88
|
|
Signatures |
S-1
|
Item 1. |
Identity
of Directors, Senior Management and
Advisers
|
Item 2. |
Offer
Statistics and Expected
Timetable
|
Item 3. |
Key
Information
|
RMB
|
USD
|
||||||||||||||||||
For the Year
Ended
|
|||||||||||||||||||
For the Year Ended December 31,
|
December 31,
|
||||||||||||||||||
2003
|
2004
|
2005
|
2006
|
2007
|
2007
|
||||||||||||||
(Unaudited)
|
|||||||||||||||||||
Total
Revenues
|
¥ |
28,453,099
|
¥ |
34,703,297
|
¥ |
39,244,001
|
¥ |
47,843,530
|
¥ |
84,070,361
|
$
|
11,525,013
|
|||||||
Profit (Loss)
From Operations
|
(1,165,482
|
)
|
5,197,762
|
5,843,028
|
7,976,967
|
6,942,516
|
951,734
|
||||||||||||
Earnings (Loss)
Per Ordinary Share
|
(1.26
|
)
|
5.64
|
4.73
|
4.72
|
2.58
|
0.35
|
||||||||||||
Net
Income (Loss)
|
(1,529,859
|
)
|
4,525,190
|
5,470,263
|
8,104,726
|
(27,480,747
|
)
|
(3,767,273
|
)
|
||||||||||
Basic
Earnings (Loss) Per Share
|
(1.66
|
)
|
4.91
|
4.43
|
4.80
|
(10.23
|
)
|
(1.40
|
)
|
||||||||||
Diluted
Earnings (Loss) Per Share
|
(1.66
|
)
|
2.90
|
3.50
|
4.43
|
(10.23
|
)
|
(1.40
|
)
|
RMB
|
USD
|
||||||||||||||||||
As of December 31,
|
As of December
31,
|
||||||||||||||||||
2003
|
2004
|
2005
|
2006
|
2007
|
2007
|
||||||||||||||
(Unaudited)
|
|||||||||||||||||||
Total
Assets
|
¥ |
34,746,298
|
¥ |
25,893,808
|
¥ |
31,657,674
|
¥ |
83,025,047
|
¥ |
208,313,747
|
28,557,254
|
||||||||
Total
Current Liabilities
|
(35,705,675
|
)
|
(21,981,899
|
)
|
(19,565,356
|
)
|
(18,476,058
|
)
|
(60,484,349
|
)
|
(8,291,661
|
)
|
|||||||
Long-term
Liabilities
|
(30,583,993
|
)
|
(30,583,993
|
)
|
—
|
—
|
(22,154,431
|
)
|
(3,037,100
|
)
|
|||||||||
Net
Assets
|
(31,543,370
|
)
|
(26,672,084
|
)
|
12,092,318
|
64,548,989
|
64,548,989
|
8,271,163
|
|||||||||||
Ordinary
Shares
|
576,817
|
576,817
|
938,550
|
1,647,781
|
1,811,589
|
248,347
|
|||||||||||||
Dividends
Declared Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Noon
Buying Rate
|
|||||||||||||
Period
|
Period-End
|
Average (1)
|
Low
|
High
|
|||||||||
|
(RMB
per US Dollar)
|
||||||||||||
20032003
|
8.2767
|
8.2772
|
8.2800
|
8.2765
|
|||||||||
20042004
|
8.2765
|
8.2768
|
8.2771
|
8.2765
|
|||||||||
20052005
|
8.0702
|
8.1940
|
8.0702
|
8.2765
|
|||||||||
2006
|
7.8041
|
7.9723
|
7.8041
|
8.0702
|
|||||||||
2007
|
7.2946
|
7.6072
|
7.2946
|
7.8127
|
|||||||||
December
|
7.2946
|
7.3682
|
7.2946
|
7.4120
|
|||||||||
2008
|
|||||||||||||
January
|
7.1818
|
7.2405
|
7.1818
|
7.2946
|
|||||||||
February
|
7.1115
|
7.1644
|
7.1100
|
7.1973
|
|||||||||
March
|
7.0120
|
7.0722
|
7.0105
|
7.1110
|
|||||||||
April
|
6.9870
|
6.9997
|
6.9840
|
7.0185
|
|||||||||
May
|
6.9400
|
6.9725
|
6.9377
|
7.0000
|
|||||||||
June
(through June 27)
|
6.8618
|
6.9013
|
6.8618
|
6.9633
|
(1)
|
Averages
are calculated using the average of month-end rates of the relevant
period. Monthly averages and partial monthly averages are calculated
using
the average of the daily rates during the relevant period.
|
B. |
Capitalization
and Indebtedness
|
C. |
Reasons
for the Offer and Use of
Proceeds
|
D. |
Risk
Factors
|
· |
product
quality;
|
· |
reliability;
|
· |
performance;
|
· |
price;
|
· |
vendor
and product reputation;
|
· |
financial
stability;
|
· |
features
and functions;
|
· |
ease
of use; and
|
· |
quality
of support.
|
· |
Adam
Yan, our Chairman and Chief Executive
Officer;
|
· |
Deliang
Tong, our Chief Operating Officer;
|
· |
Qicheng
Yang, our Technology Officer;
|
· |
Hongjun
Zou, our Chief Innovation Officer;
|
· |
Ping
Yu, our Chief Financial Officer;
and
|
· |
Tony
Zhao, our Chief Strategy Officer.
|
· |
China’s
economy grew by 11.4% in 2007, the fastest pace in 11
years
|
· |
in
the last decade, the number of supermarkets in China increased from
zero
to more than 60,000;
|
· |
retail
sales in China increased 10.2% in
2004;
|
· |
industrial
growth in China increased 16.7% in
2004;
|
· |
enterprise
software revenues for all industry participants generated from Chinese
wholesale and retail customers increased 32.5% from $22.52 million
in 2002
to $27.16 million in 2003; and
|
· |
enterprise
software revenues for all industry participants generated from Chinese
manufacturing customers increased 15.9% from $140.3 million in 2002
to
$162.5 million in 2003.
|
· |
75%
or more of our gross income in a taxable year is passive income;
or
|
· |
the
average percentage of our assets by value in a taxable year which
produce
or are held for the production of passive income (which includes
cash) is
at least 50%.
|
· |
quarantines
or closures of some or our offices which would severely disrupt our
operations;
|
· |
the
sickness or death of our key officers and employees;
and
|
· |
a
general slowdown in the Chinese economy.
|
· |
any
PRC resident that created an off-shore holding company structure
prior to
the effective date of the November notice must submit a registration
form
to a local SAFE branch to register his or her ownership interest
in the
offshore company on or before May 31,
2006;
|
· |
any
PRC resident that purchases shares in a public offering of a foreign
company would also be required to register such shares and notify
SAFE of
any change of their ownership interest;
and
|
· |
following
the completion of an off-shore financing, any PRC shareholder may
transfer
proceeds from the financing into China for use within China.
|
· |
controlled
directly or indirectly by PRC companies or citizens; and
|
· |
formed
for the purpose of effecting an overseas listing of a PRC company
|
· |
economic
structure;
|
· |
level
of government involvement in the
economy;
|
· |
level
of development;
|
· |
level
of capital reinvestment;
|
· |
control
of foreign exchange;
|
· |
methods
of allocating resources; and
|
· |
balance
of payments position.
|
Item 4. |
Information
on the Company
|
U.S. Dollars
|
|||||||||||||
For the Year Ended
|
|||||||||||||
For the Years Ended December 31,
|
December 31,
|
||||||||||||
2003
|
2004
|
2005
|
2005
(Unaudited)
|
||||||||||
Balance at Beginning of Period
|
¥ |
4,297,387
|
¥ |
4,018,687
|
¥ |
2,673,294
|
$
|
331,255
|
|||||
Payments
of (refunds from) Hainan suppliers
|
23,500
|
155,307
|
(146,699
|
)
|
(18,178
|
)
|
|||||||
Services
provided to Hainan
|
1,000,000
|
—
|
—
|
—
|
|||||||||
Offset
receivable from Hainan against payable to Hainan
|
—
|
—
|
(2,526,595
|
)
|
(313,077
|
)
|
|||||||
Collection
of cash receipts from Hainan’s customers
|
(744,800
|
)
|
(1,500,700
|
)
|
—
|
—
|
|||||||
Balance
at End of Period
|
¥ |
4,018,687
|
¥ |
2,673,294
|
¥ |
—
|
$
|
—
|
· |
In
2000, logistics and transportation costs represented approximately
20% of
the Chinese gross domestic product (“GDP”) compared with 10% in the United
States and 14% in Japan. Interestingly, by September 2001, China’s total
logistics and transportation costs reduced to 16.7% of China’s GDP.
|
· |
The
working capital turnover ratio in China ranges from 1.2 for manufacturing
state-owned enterprises to 2.3 for commercial state-owned enterprises.
In
the United States, the average is between 15 and 20.
|
· |
An
average of 90% of a Chinese manufacturer’s time is spent on logistics,
with just 10% on manufacturing.
|
· |
Many
commodities in China cost 40% to 50% more to transport than they
would in
the United States.
|
· |
Transportation
and warehousing costs in China equal 30% to 40% of the total cost
of goods
sold.
|
· |
Logistics
inefficiency and lag time in receiving market information resulted
in more
than U.S. $480 billion worth of goods being stockpiled by year-end
2000,
which was equivalent to 45% of China’s GDP.
|
GDP is growing rapidly |
Retail
spending
in
China is increasing from
a
low base
|
· |
Double-digit
annual GDP growth;
|
· |
Increasing
disposable income;
|
· |
Highly
fragmented market; and
|
· |
Double-digit
annual growth of retail sales of consumer
goods.
|
· |
In
2006, total IT expenditures in China’s retail market were $552 million;
and
|
· |
By
2011, total IT expenditures are expected to increase to $1.03
billion.
|
· |
eFuture
ONE SCM/CRM,
a
visual supply chain management and customer relationship management
solution, which was released on December 19, 2000;
and
|
· |
eFuture
ESCM/e-Market Place, an
e-supply chain management and marketplace solution, which was released
on
December 19, 2000.
|
Type of Customer
|
eFuture ONE Solution
|
||
Manufacturer
|
eFuture
ONE Visual DRP (Visual Distribution Resources Planning
Solution)
Released
June 25, 2002.
|
||
|
|||
Distributor
|
eFuture
ONE DMS (Distributor Management System Solution)
Released
September 25, 2002.
|
||
|
|||
Retailer
|
eFuture
ONE POS-ERP (Multi-Format Retail Enterprise Resources
Planning
Solution)
Released
January 31, 2000.
eFuture
ONE eWalkman R2005 (Mobile POS-ERP solution )
Released
December 25, 2005.
|
||
Logistics/Distributor
|
eFuture
ONE LRP (Logistics Resources Planning Solution)
Released
January 5, 2003.
|
Type of Customer
|
eFuture ONE Solution
|
|
Manufacturer
|
|
eFuture
ONE CRM/VMI/CPFR Solution (Vendor Management
Inventory/Collaborative
Planning, Forecasting and Replenishment Solutions)
Released
November 8, 2001.
|
Retailer
|
|
eFuture
ONE SCM/SRM/CRM (Visual Supply Chain Management, Supplier
Relationship
Management and Customer Relationship Management Solutions)
Released
December 19, 2000.
|
|
||
Third
Party ASP
Operator
|
|
eFuture
ONE ESCM/e-Market Place (e-Supply Chain Management and e
-Marketplace
Solutions)
Released
December 19, 2000.
|
Type
of Customer
|
eFuture
ONE Solution
|
|
Retailer
|
|
eFuture
ONE BI/CM/Cleve (Business Intelligent, Category Management and Market
Analysis Solution)
Released
October 5, 2001.
|
· |
eFuture
ONE Visual-DRP.
A
web-based product designed to meet the distribution and network management
needs of manufacturers. Based on IBM Websphere middleware, this program
employs a 3-layer structure and combines advanced management models
with
up-to-date information technology methods to establish independent
distribution channels with operations expanding to nationwide retail
terminals. Customers who would benefit from this solution include
large
manufacturers of clothing, household appliances, automobiles, and
tobacco.
|
· |
eFuture
ONE DMS.
A
mini-enterprise resource planning application utilized by wholesalers
and
distributors, especially in the consumer goods industry. The essential
functions of this program permit wholesalers and distributors to
integrate
their core business processes, such as procurement management, inventory
management, sales order management and financial management. We offer
several versions of this software to support different segments of
wholesalers and distributors in terms of size, complexity of operation
and
information technology literacy.
|
· |
eFuture
ONE POS-ERP.
A
software solution designed to meet the demands of retailers for goods
flow, order flow, information flow and cash flow management, including
merchandise operations management, merchandise planning and optimization,
integrated store operations, financial management and logistics management
from headquarters to regional headquarters to regional distribution
centers to multi-format chain stores. This program is suitable for
the
operation of many retail formats, such as department stores, malls,
supermarkets, hypermarkets, convenience stores, grocery stores, and
specialty stores.
|
· |
eFuture
ONE LRP.
An application utilized by distributors or logistics companies to
enable
such companies to improve warehouse management, transportation management,
and logistics management. The program can organize labor concentrations
and warehouse organization. The program can integrate with other
enterprise systems, material handling equipment and mobile technology.
|
· |
eFuture
ONE SCM. A
product designed for synergistic distribution designed to promote
collaborative business between retailers and their suppliers. Developed
with IBM Websphere application software, this program gives support
to
upstream enterprises to participate in retailing enterprises’ vendor
managed inventory processes and provides online analyses via the
Internet.
It enables retailers and suppliers to share consistent and accurate
information such as promotion, sales and inventory data. Retailers
and
suppliers use this information to identify sales forecast exceptions,
prevent out-of-stocks and reduce inventories. It also can help suppliers
to verify their bills and confirm replenishment orders. Blue SCM
Collaborative Products has developed an enhanced version of our SCM
program to include a process by which our customers may synchronize
planning, execution, tracking and evaluation of the Chinese supply
chain
through the use of real-time visibility of suppliers, distribution
hubs
and retailers in a given network.
|
|
· |
eFuture
ONE CPFR/VMI. A
program that provides customers with collaborative planning, forecasting
and replenishment features. This solution collects, manages and analyzes
supply and demand chain data to enable rapid response to changes
in market
conditions. It employs industry standards to accelerate the execution
of
the order flow and improve the accuracy of planning. VMI solution
enables
manufacturers and suppliers to coordinate their customers’ inventory in
real-time through the use of SKU (stock keeping units)
management.
|
· |
eFuture
ONE CRM. A
system tool mining and analyzing customer data for retailing operations.
It helps retailers to identify, acquire, activate, serve and retain
the
most profitable customers. It can also help retailers find, promote
and
expand potential customers.
|
· |
eFuture
ONE SRM
.
A comprehensive approach to managing an enterprise’s interactions with the
organizations that supply the goods and services it uses. The goal
of
supplier relationship management (“SRM”) is to streamline and make more
effective the processes between retailers and their suppliers. The
use of
SRM software can lead to increased supply chain visibility, lower
production costs and a higher quality, but less expensive end
product.
|
· |
eFuture
ONE BI. A
program designed for intelligent distribution. This solution turns
data
about retail customers, merchandise and operations into knowledge
that
provides greater insight into performance and empowers retailers
to make
more informed decisions, gain a competitive advantage, strengthen
customer
and vendor loyalty, and improve profitability.
|
· |
eFuture
ONE eWalkman. An
all-in-one portable payment system which can place a full screen
of easily
viewed information at both the operator and customer locations. Using
wireless connectivity, mobile POS allows retailers to bring the store
to
the customer and greatly decrease check-out times, helping retailers
decrease operating costs and boost their competitive position by
getting
closer to their customers at every point of interaction, while increasing
inventory turnover and employee
productively.
|
· |
Broad
set of solutions for the Chinese supply chain in retail and FMCG
industries;
|
· |
Efficient
Consumer Response (“ECR”) - enhanced decision making and responsiveness to
consumer demands;
|
· |
Highly
scalable software solutions; and
|
· |
Improved
inventory management.
|
· |
database
operation maintenance, space management, data migration and database
tune-ups;
|
· |
system
servicing, device management, system updating and version
control;
|
· |
application
servicing, debugging, real-time servicing, and application of interfaces
with other business systems;
|
· |
24
hour call center services; and
|
· |
training
in ongoing system operation.
|
|
|
Regular Maintenance
|
|
Silver Maintenance
|
|
Gold Maintenance
|
Hotline
Service
|
|
Standard
|
|
Standard
|
|
Standard
|
Program
Debugging
|
|
Standard
|
|
Standard
|
|
Standard
|
Remote
Servicing
|
|
Standard
|
|
Standard
|
|
Standard
|
Call
Center Service
|
|
Standard
|
|
Standard
|
|
Standard
|
Inspection
Service
|
|
Yearly
|
|
Quarterly
|
|
Monthly
|
Emergency
Response
|
|
24-36 Hours
|
|
12-18 Hours
|
|
4-8 Hours
|
System
Upgrades
|
|
2
Years
|
|
Yearly
|
|
Semi-Annually
|
Fieldwork
Service
|
|
No
|
|
No
|
|
Yes
|
· |
profit
enhancement;
|
· |
supply
chain management enhancements;
|
· |
information
technology planning;
|
· |
system
back-ups; and
|
· |
network
security.
|
· |
Organic
Growth for Core Businesses;
|
· |
Best-of-Breed
for Seeding Business; and
|
· |
Merger
and Acquisition Strategies
|
·
|
stabilize
the Company;
|
·
|
reduce
infrastructure;
|
·
|
create
efficiencies in R&D
investments;
|
·
|
ample
operating leverage remains;
|
·
|
balance
our cash flow; and
|
·
|
improve
employee productivity and reduce operating
expenses.
|
·
|
accelerate
growth through greater involvement in customers’
operations;
|
·
|
substantial
opportunities for cross-selling;
and
|
·
|
leverage
IBM, Motorola, Oracle and JDA through shared marketing
efforts.
|
·
|
more
initial sales coverage from SMB and Global account
markets;
|
·
|
leverage
existing products into new industries, such as electronics, high-tech,
automotive, apparel and footwear, drugstore
etc.
|
·
|
add
new products/services for our current industries and installed
customers.
|
·
|
Software
outsourcing in today’s market requires careful consideration of the risks
involved. The key to successful outsourcing for projects lies in
the
selection of an experienced and technically qualified offshore IT
Services provider.
|
·
|
We
are ready to provide high quality software outsourcing services,
and have
already delivered our services to global customers, such as
P&G.
|
·
|
In
the world’s top 100 retail companies and specialty companies, the current
economic climate of decreased consumer confidence and increased
competition puts even greater emphasis on retailers to do more for
less.
42% of retailers surveyed, like Wal-mart, Home Depot and Lowe’s are
considering outsourcing to enable business growth.
|
·
|
We
will provide the services to help those companies to reach their
goals in
China.
|
·
|
We
have delivered our services and solutions to P&G, B&Q, GUCCI,
Changan-FORD, Jusco, Harbour house, Parkson, China
Petroleum-BP,Kimberly-Clark and
Unilever.
|
·
|
SaaS
is a model of software delivery where the software company provides
maintenance, daily technical operation, and support for the software
provided to their clients. SaaS is a model of software delivery rather
than a market segment; software can be delivered using this method
to any
market segment including home consumers, small businesses, as well
as
medium and large businesses.
|
·
|
We
will focus on using this method to deliver software to small and
medium
size businesses in China, especially in B2B SCM Web, B2C Web, SMS
marketing Web, Mini store, Specialty store as well as Chinese
customers,
|
·
|
This
is a huge market in China, and we believe we will do well with this
business model.
|
·
|
these
businesses have not previously adopted any supply chain management
software solutions and our competition may not possess the ability
to
effectively market to these
businesses;
|
·
|
these
businesses are more likely to purchase our less expensive software
solutions on a more frequent basis, and we expect revenues from these
more
frequent purchases to stabilize our cash flow which may be less
predictable if based solely upon the license of our more expensive
(and
less licensed) software solutions;
and
|
·
|
we
expect to receive more timely payment for our software solutions
from
these businesses as they do not generally possess the economic power
of
larger businesses that may force us to be more flexible on payment
terms.
|
·
|
Diversify
product offerings;
|
·
|
Expand
regional coverage;
|
·
|
Expand
into the SMB market; and
|
·
|
Develop
new relationships with domestic and international
retailers.
|
·
|
Small
fill-in acquisitions (Focus on products and territory coverage in
front supply
chain market)
|
·
|
Larger
mergers and acquisitions - sizeable recurring revenue streams (Focus
on
products and territory coverage in front supply
chain market)
|
·
|
In
January 2007, we acquired Nanjing Tangcheng
Network Technology Development Corporation, a leading regional independent
software vendor focusing on East China’s retail market. We expect that
this acquisition will allow us to respond quickly to meet regional
market
demands, improve customer service and expand our market share in
Eastern
China.
|
·
|
In
August 2007, we acquired Crownhead
and its subsidiary Guangzhou Royalstone. With
a senior operating team and extensive relationships, most notably
in the
supermarket sector of Southern China’s retail and FMCG industries, we
expect that this acquisition will increase our market share among
China’s
top 100 domestic retailers and leading international retail companies.
|
·
|
In
May 2007, we acquired a 20% ownership interest in Beijing Wangku
Hutong
Information Technology Co., Ltd. (www.99114.com.cn)
by VIE which allows us to deploy our SaaS model and offer an innovative
B2B platform that connects small to medium-sized suppliers with retailers.
We are especially optimistic about the online marketing opportunity
that
this presents for both retailers and
suppliers.
|
·
|
In
November 2007, we acquired a
majority stake in Beijing Fuji Biaoshang Information Technology Inc.
by
VIE, a company that provides SaaS, such as a B2B supply chain management
platform between suppliers and retailers and a B2C, Web-based store
for
retailers.
|
·
|
Proadvancer
Systems Inc. - A leading provider of logistics software and services
in
China and Asia. This acquisition is intended to expand our logistics
products and services offerings to form a total front-end supply
chain
management solution.
|
·
|
Beijing
Wangku Hutong Information Technology - We have increased our equity
interest in this company to 51%.
|
·
|
in
all provinces in China except Taiwan, Hong Kong and
Macau;
|
·
|
in
more than 200 cities;
|
·
|
by
more than 1,000 clients, including over 770 retailers who use over
790,000
suppliers, over 200 distributors, and several
manufacturers;
|
·
|
by
more than 50 companies listed on public markets in Shanghai, Shenzhen,
Hong Kong or Singapore;
|
·
|
by
over 10 foreign-owned enterprises;
|
·
|
by
more than 10,500 multi-format
stores;
|
·
|
by
over 30 of the top 100 retailers and 23 of the 60 largest retailers
in
China;
|
·
|
at
more than 2,000 distribution nodes;
and
|
·
|
at
more than 65,000 retailing
points-of-sale.
|
·
|
Procter
& Gamble China
|
·
|
Johnson
& Johnson China
|
·
|
Kimberly-Clark
China
|
·
|
Unilever
China
|
·
|
L’Oreal
China
|
·
|
Chongqing
Chang’an Ford Group, Chinese joint
venture
|
·
|
Haier
Group, one of China’s leading household appliance
manufacturers
|
·
|
Changhong
Group, one of China’s leading household appliance
manufacturers
|
·
|
Gucci
China
|
·
|
B&Q
China
|
·
|
Jusco
China
|
·
|
China
Resources Vangard
|
·
|
BELLE
|
·
|
Harber
House China
|
·
|
BONJOUR
|
·
|
Shanghai
Lianhua
|
·
|
Robinson
Mall China
|
·
|
Jordan
Mall China
|
·
|
Super
Brand Mall, one of the largest malls in
Shanghai
|
·
|
Parkson
China Group, the largest department store chain in China, owned by
Lion
group in Malaysia
|
·
|
China
Duty-free Group
|
·
|
Tianjin
Tianshi Group
|
·
|
Suning
Appliance, China’s second largest electronics
chain
|
·
|
Beijing
Jingkelong Stores, Inc., a large chain of supermarkets and convenience
stores
|
·
|
Beijing
Wangfujing Department Store (Group) Inc., the first large, state-operated
department store in Chinese history
|
·
|
Beijing
the Orienthome Group, one of the largest Chinese home improvement
stores
|
·
|
Beijing
AYAYA group, the Chinese girls’ adornment store
chain
|
·
|
Beijing
SOGO, a Beijing department store owned by SOGO
Group
|
·
|
Beijing
New Yansha Lufthansa Group
|
·
|
Beijing
Urban and Rural trade center Co.,
Ltd.
|
·
|
Beijing
Huaguan Supermarket
|
·
|
Hunan
Bubugao Group
|
·
|
Fujian
Yonghui Group
|
·
|
Xian
Aijia Group
|
·
|
Shandong
Yinzuo Holdings Ltd., the first large department store and supermarket
chain in Shandong province
|
·
|
Shandong
Jiajiayue Supermarket Group
|
·
|
Changchun
Zuozhan Dept. Store Group, the first large department store in Jiling
province
|
·
|
Zhejiang
Huaji Shijie Group
|
·
|
Shanghai
Hongmaolantu Group
|
·
|
Shijiazhuang
Beiren Group, the first large department store and supermarket chain
in
Hebei province
|
·
|
Tianjin
the Homeway Group, the first large hypermarket and home improvement
chain
in middle China, acquired by Home
Depot
|
·
|
Chongqin
Dept. Store Group, the first large department store and supermarket
chain
in western China
|
·
|
Wuhan
Wushang Group Co., Ltd., the first large department store and hypermarket
chain in middle China
|
·
|
Wuhan
Zhongbai Group, Co., Ltd., the second large supermarket and hypermarket
chain in middle China
|
·
|
Wuhan
Zhongshang Group, the third large department store and hypermarket
chain
in middle China
|
·
|
Wuhan
Plaza Shopping Center, a joint venture between Wuhan Wushang Group
and
Hong Kong Chinachem Group
|
·
|
Shanghai
Gujin Underwear Store Co. Ltd.
|
·
|
Guangzhou
Friendship Dept. Store Group
|
·
|
Guangzhou
Department Store Group
|
·
|
Hangzhou
Jiefang Department Store Group
|
·
|
Shenzhen
Tongluowan Group, the largest shopping malls in many Chinese
cities
|
·
|
Shenzhen
Suibao Dept. Store Group
|
·
|
Shangyang
Shangye Cheng
|
·
|
Zhejiang
Huajishijie Group, one of the largest cell phone chain
stores
|
·
|
Yoshinoya
D&C Co., Ltd., a Japanese fast food
chain
|
·
|
China
Resources Vangard Inc., one of the top 4 retailers in
China
|
·
|
Beijing
Jingkelong Group, one of the largest FMCG distributor and supermarket
chains in China
|
·
|
Changan
Minsheng Logistics Inc., the outsourcing service for Changan-Ford
Automobile Co., Ford Motor Company’s Chinese joint
venture
|
·
|
Jiuzhoutong
Group, one of the largest drug distributors and store chains in
China
|
·
|
COFCO
is a leading grain, oils and foodstuffs import and export group in
China
and one of its largest food manufacturers. The company has been successful
in real estate, hotel business and financial services. Fortune magazine
lists it as one of the world’s top 500
enterprises.
|
·
|
Beijing
Yishang Meijie Co. Ltd.
|
·
|
Beijing
Jiazhixing Co. Ltd.
|
·
|
Headquartered
in Beijing
|
·
|
Main
R&D centers in Guangzhou and
Wuhan
|
·
|
Regional
service centers in Shanghai, Guangzhou and
Wuhan
|
·
|
Over
650 employees
|
·
|
300
R&D and customization engineers
|
·
|
250
consultants and service personnel
|
·
|
100
sales and marketing staff
|
January
1, 2008
|
January
1, 2007
|
||||||
Total
|
588
|
298
|
|||||
Mid
and high level Manager
|
47
|
37
|
|||||
Sales
|
94
|
48
|
|||||
R&D
and Customization
|
300
|
105
|
|||||
Service
|
250
|
92
|
|||||
Pre-sales
|
12
|
||||||
Back-office
|
35
|
16
|
|
·
|
Sales
contracts in 2007 increased 135% to RMB129.3 million from 2006. Total
new
orders increased 147% to 892 from 361 in
2006.
|
·
|
eFuture
acquired Nanjing Tangcheng Network Technology Development Corporation
in
January 2007, a leading regional independent software vendor focusing
on
Eastern China’s retail market.
|
·
|
eFuture
acquired a 20% ownership interest in Beijing Wangku Hutong Information
Technology Co., Ltd. by VIE in May 2007, allowing eFuture to offer
a
leading B2B platform that connects retailers and small to medium-sized
suppliers.
|
·
|
eFuture
acquired Crownhead and its subsidiary Guangzhou Royalstone in August
2007,
significantly improving eFuture’s market share among China’s top 100
retailers and international retail
accounts.
|
·
|
eFuture
acquired a majority stake in Beijing Fuji Biaoshang Information Technology
Inc. by VIE in November 2007, a company that provides a SaaS and
B2B
supply chain management platform website (www.bfuture.com.cn)
to connect suppliers and retailers and a B2C platform for
retailers.
|
·
|
We
had new market penetration in addition to maintaining our competitive
position and expanding our market share through organic growth in
the
front chain market, particularly in the retail and FMCG markets.
We are
leveraging our existing client base (over 600 retailers and over 250
distributors) into new areas such as B2B service between these
retailers and their suppliers and we are exploring new
media businesses based on our consumer
community.
|
·
|
Ernst
& Young was hired as eFuture’s SOX Implementation Consultant from 2007
to 2008
|
·
|
We
expanded our sales force in key geographic markets and continue to
attract
marquee global accounts in China including B&Q-Kingfisher, Unilever,
Johnson & Johnson, Jusco, GUCCI, and Aeon. We are now supplying
superior solutions to over 1,000 clients, which represents a 100%
increase
over our 500 clients in 2006.
|
·
|
Also,
in May 2007, through our installment acquisition of Beijing Wangku
Hutong
Information Technology Co., Ltd. we now offer a leading B2B platform
to
our clients, connecting retailers and numerous small and medium-sized
suppliers, which not only enables eFuture to deploy a SaaS service
based
on the retail yellow pages but also further enhances our innovative
business development in the B2B portal sector between suppliers and
retailers. We expect to continue our selective acquisition strategy
to
enhance our market share and business performance. The website
www.jindian.com.cn, will help retailers find suppliers and help regional
suppliers to enter into national
stores.
|
·
|
We
further developed our partnerships with international industry leaders
in
order to supply superior solutions to our clients. In January, IBM
recognized eFuture with its best retail solution partner in the Asia
Pacific award. We also became a partner with JDA with a new cooperation
model of “Global Solution, Local Service.” At the same time, we are VAR
partners with Oracle, Microsoft, Samsung, Motorola and are continuing
to
develop leading software systems through our joint efforts.
|
·
|
In
2004, we entered into a Memorandum of Understanding with IBM China
Company
Limited whereby we agreed to collaborate with IBM China on the development
of a business proved retail solution proof of concept. Upon the
development of a proof of concept, we will negotiate with IBM China
to
determine an acceptable agreement relating to such
development.
|
·
|
In
2005, we entered into an ISV Advantage Agreement with IBM Technology
Engineering (Shanghai) Co., Ltd. pursuant to which IBM agreed to
provide
us with technical assistance related to our developments based upon
IBM
middleware. In connection with this relationship, IBM Technology
Engineering agreed to Market our business affiliation into IBM.
|
·
|
In
2007, IBM awarded us its Solution Developer Partnership Award - Asian
Pacific Region. We have partnered with IBM for seven years to provide
customer management systems and integrated retail supply chain software
systems throughout China. The award was presented to us by Steve
Ladwig,
General Manager of IBM Global Retail Store Solutions, at the IBM
Retail
Chain Solution Conference, held in the city of Sanya, Hainan in February
2007. The conference highlighted IBM’s involvement in global retail chain
management. Mr. Ladwig emphasized that strengthening relationships
with
key local partners was one focus of IBM’s strategic efforts in 2007.
|
·
|
In
2007, we entered into a Value Added Systems Integrator (“VASI”) Agreement
with JDA® Software Group, Inc. (NASDAQ: JDAS) pursuant to which we will
aim to integrate people, processes and technology to provide local
retailers with proven, robust solutions at an affordable
price.
|
·
|
In
2007, we entered into an Independent Software Vendor Agreement with
Motorola (China) Electronics Ltd., a subsidiary of Motorola, Inc.
(NYSE:
MOT)
pursuant to which we will aim to integrate people, processes and
technology to provide local retailers with proven, robust mobile
solutions
at an affordable price.
|
·
|
In
2007, we entered into an Independent Software Vendor Agreement with
Samsung Network China, Inc. pursuant to which we will aim to integrate
people, processes and technology to provide local retailers with
proven,
robust mobile point of sales solutions at an affordable
price.
|
·
|
cultural
differences;
|
·
|
feature
and functionality;
|
·
|
product
reputation;
|
·
|
quality
of reference accounts;
|
·
|
vendor
viability;
|
·
|
retail
and demand chain industry
expertise;
|
·
|
total
solution cost;
|
·
|
technology
platform; and
|
·
|
quality
of customer support.
|
C.
|
Organizational
structure
|
D.
|
Property,
plants and equipment
|
Office
|
Address
|
Rental
Term
|
Space
|
||||
Beijing
|
#10
Building
BUT
Software Park
No.
1 Disheng North Street, BDA
Yizhang
District
|
Expires
December 31, 2008
|
544.93
sq. meters
|
||||
Shanghai
|
Floor
19E,F,G
Shentong
Information Plaza
55
West Road of Huaihai Street
Xu
Jiahu District
|
Expires
March 19, 2010
|
757.47
sq. meters
|
Nanjing
|
Floor
3,49 Jiangsu Software Park,169 Road of Longpan zhong street,
Nanjing,Jiangsu
province
|
Expires
January 1, 2009
|
283
sq. meters
|
||||
Shijiazhuang
|
R2108,Floor
21
Changan
Plaza
289
East Road of Zhongshan Street
Shijiazhuang,
Hebei province
|
Expires
January 1, 2009
|
400
sq. meters
|
||||
Guangzhou
|
Rear
Building
Huicheng
Plaza
130
Zhongshan Street
Guangzhou,
Hebei province
|
Expires
March 5, 2010
|
1730
sq. meters
|
||||
Wuhan
|
Floors
2 and 3
Office
Building of Machine Bureau
Fujiapo,
Wuchang District
Wuhan,
Hubei Province
|
Expires
September 19, 2008
|
846
sq. meters
|
Item 4A. |
Unresolved
Staff Comments
|
Item 5. |
Operating
and Financial Review and
Prospects
|
· |
we
have persuasive evidence of an
arrangement;
|
· |
delivery
has occurred;
|
· |
the
sales price is fixed or determinable; and
|
· |
collectability
is reasonably assured.
|
Guidance for 2008
|
|||||||
Low End
|
High End
|
||||||
Total
Revenues(in US$)
|
$19 million
|
$20 million
|
|||||
Growth
Rate over 2007
|
65
|
%
|
74
|
%
|
·
|
2007
total revenues were RMB84.1 million, an increase from RMB47.8 million
of
76% over 2006
|
·
|
2007
service fee income was RMB26.5 million, an increase from RMB6.6 million
of
301% over 2006
|
·
|
2007
gross profit was RMB38.1 million, an increase from RMB25.0 million
of 52%
over 2006
|
·
|
2007
gross margin was 45%, compared to 52% in 2006
|
·
|
2007
EBITDA was RMB21.1 million, an increase from RMB11.0 of 92% over
2006
|
·
|
2007
net loss was RMB27.5 million, a decrease from net income RMB8.1 million
of
439% over 2006
|
·
|
2007
adjusted net income (non-GAAP) was RMB18.1 million, an increase of
67%
over 2006.
|
·
|
Diluted
losses per share were RMB10.23; non-GAAP adjusted diluted earnings
per
share were RMB6.74.
|
(in
millions of RMB)
|
||||
Reported
2007 net income
|
(27.48
|
)
|
||
Adjustment:
|
||||
Depreciation
expense
|
0.50
|
|||
Amortization
of acquired technology
|
8.23
|
|||
Amortization
of software costs
|
2.89
|
|||
Share-based
compensation
|
2.66
|
|||
Interest
expense, net of interest income
|
35.24
|
|||
Income
on investment
|
(0.99
|
)
|
||
Foreign
currency exchange loss
|
0.20
|
|||
Minority
interest in earnings
|
(0.03
|
)
|
||
Income
tax expense
|
-
|
|||
2007
EBITDA
|
21.22
|
(in millions of RMB)
|
||||
Reported
2007 net income
|
(27.48)
|
|||
Adjustment:
|
||||
Depreciation
expense
|
0.50
|
|||
Amortization
of acquired technology
|
8.23
|
|||
Amortization
of software costs
|
2.89
|
|||
Share-based
compensation
|
2.66
|
|||
Interest
expense-amortization of debt discount
|
31.32
|
|||
Income
tax expense
|
-
|
|||
Adjusted
2007 net income
|
18.12
|
RMB
|
|||||||||||||||||||
FY 2006
|
Percentage of
Revenues
|
FY 2007
|
Percentage of
Revenues
|
Change
|
% Change
|
||||||||||||||
Revenues
|
|||||||||||||||||||
Software
sales
|
29,832,720
|
62.4
|
%
|
41,360,165
|
49.2
|
%
|
11,527,445
|
38.6
|
%
|
||||||||||
Hardware
sales
|
11,403,473
|
23.8
|
%
|
16,198,402
|
19.3
|
%
|
4,794,929
|
42.0
|
%
|
||||||||||
Service
fee income
|
6,607,337
|
13.8
|
%
|
26,511,794
|
31.5
|
%
|
19,904,457
|
301.2
|
%
|
||||||||||
Total
Revenues
|
47,843,530
|
100.0
|
%
|
84,070,361
|
100.0
|
%
|
36,226,831
|
75.7
|
%
|
·
|
First
half of the year has been weak in previous years and was again weak
in
2008.
|
·
|
We
still see increasing retail sales and expenditures on front-end supply
chain management software and systems.
|
·
|
2008
Revenue Guidance is in the range of US$19-20 million, 65-74% year
over
year.
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
||||||||||||
For the
|
|||||||||||||
Year Ended
|
|||||||||||||
For the Years
Ended December 31,
|
December 31,
|
||||||||||||
2005
|
2006
|
2007
|
2007
|
||||||||||
(Unaudited)
|
|||||||||||||
Revenues
|
|||||||||||||
Software
sales
|
¥ |
25,177,810
|
¥
|
29,832,720
|
¥
|
41,360,165
|
$
|
5,669,970
|
|||||
Hardware
sales
|
10,241,749
|
11,403,473
|
16,198,402
|
2,220,602
|
|||||||||
Service
fee income
|
3,824,442
|
6,607,337
|
26,511,794
|
3,634,441
|
|||||||||
Total
Revenues
|
39,244,001
|
47,843,530
|
84,070,361
|
11,525,013
|
|||||||||
Cost
of revenues
|
|||||||||||||
Cost
of software
|
7,815,315
|
7,665,866
|
15,412,948
|
2,112,926
|
|||||||||
Cost
of hardware
|
8,681,619
|
10,548,649
|
12,587,418
|
1,725,580
|
|||||||||
Cost
of service fee income
|
901,973
|
1,887,676
|
6,857,161
|
940,032
|
|||||||||
Amortization
of acquired technology
|
-
|
-
|
8,231,375
|
1,128,420
|
|||||||||
Amortization
of software costs
|
2,305,835
|
2,727,198
|
2,889,118
|
396,063
|
|||||||||
Total
Cost of Revenue
|
19,704,742
|
22,829,389
|
45,978,020
|
6,303,021
|
|||||||||
Gross
Profit
|
19,539,259
|
25,014,141
|
38,092,341
|
5,221,992
|
|||||||||
Operating
Expenses
|
|||||||||||||
Research
and development
|
93,814
|
527,219
|
436,923
|
59,897
|
|||||||||
General
and administrative
|
7,811,742
|
7,298,980
|
18,957,385
|
2,598,824
|
|||||||||
Selling
and distribution expenses
|
5,790,675
|
9,210,975
|
11,755,517
|
1,611,537
|
|||||||||
Total
Operating Expenses
|
13,696,231
|
17,037,174
|
31,149,825
|
4,270,258
|
|||||||||
Profit
from operations
|
5,843,028
|
7,976,967
|
6,942,516
|
951,734
|
|||||||||
Interest
income
|
110,268
|
141,230
|
3,533,326
|
484,376
|
|||||||||
Interest
expense
|
(483,033
|
)
|
(13,471
|
)
|
(841,277
|
)
|
(115,329
|
)
|
|||||
Interest
expense- amortization of discount on notes
payable
|
-
|
-
|
(31,320,836
|
)
|
(4,293,702
|
)
|
|||||||
Interest
expense- amortization of deferred loan costs
|
-
|
-
|
(6,610,234
|
)
|
(906,182
|
)
|
|||||||
Income
on investments
|
-
|
-
|
985,085
|
135,043
|
|||||||||
Foreign
currency exchange loss
|
-
|
-
|
(201,847
|
)
|
(27,671
|
)
|
|||||||
Minority
interest in loss of consolidated subsidiary
|
-
|
-
|
32,520
|
4,458
|
|||||||||
Net
Income (loss)
|
¥ |
5,470,263
|
¥ |
8,104,726
|
¥ |
(27,480,747
|
)
|
$
|
(3,767,273
|
)
|
|||
Earnings
(loss) per ordinary share
|
|||||||||||||
Basic
|
¥ |
4.43
|
¥ |
4.80
|
¥ |
(10.23
|
)
|
$
|
(1.40
|
)
|
|||
Diluted
|
¥ |
3.50
|
¥
|
4.43
|
¥ |
(10.23
|
)
|
$
|
(1.40
|
)
|
RMB
|
|||||||||||||||||||
FY 2006
|
Percentage
of FY 2006
Revenues
|
FY 2007
|
Percentage
of FY 2007
Revenues
|
Change
FY 2006 v FY
2007
|
% Change
|
||||||||||||||
Revenues
|
|||||||||||||||||||
Software
sales
|
29,832,720
|
62.4
|
%
|
41,360,165
|
49.2
|
%
|
11,527,445
|
38.6
|
%
|
||||||||||
Hardware
sales
|
11,403,473
|
23.8
|
%
|
16,198,402
|
19.3
|
%
|
4,794,929
|
42.0
|
%
|
||||||||||
Service
fee income
|
6,607,337
|
13.8
|
%
|
26,511,794
|
31.5
|
%
|
19,904,457
|
301.2
|
%
|
||||||||||
Total
Revenues
|
47,843,530
|
100.0
|
%
|
84,070,361
|
100.0
|
%
|
36,226,831
|
75.7
|
%
|
||||||||||
Cost
of Revenues
|
|||||||||||||||||||
Cost
of software
|
7,665,866
|
16.0
|
%
|
15,412,948
|
18.3
|
%
|
7,747,082
|
101.1
|
%
|
||||||||||
Cost
of hardware
|
10,548,649
|
22.0
|
%
|
12,587,418
|
15.0
|
%
|
2,038,769
|
19.3
|
%
|
||||||||||
Cost
of service fee income
|
1,887,676
|
3.9
|
%
|
6,857,161
|
8.2
|
%
|
4,969,485
|
263.3
|
%
|
||||||||||
Amortization
of acquired technology
|
0
|
0.0
|
%
|
8,231,375
|
9.8
|
%
|
8,231,375
|
N/A
|
|||||||||||
Amortization
of software costs
|
2,727,198
|
5.7
|
%
|
2,891,118
|
3.4
|
%
|
161,920
|
5.9
|
%
|
||||||||||
Total
Cost of Revenue
|
22,829,389
|
47.7
|
%
|
45,978,020
|
54.7
|
%
|
23,148,631
|
101.4
|
%
|
||||||||||
Gross
Profit
|
25,014,141
|
52.3
|
%
|
38,092,341
|
45.3
|
%
|
13,078,200
|
52.3
|
%
|
||||||||||
Operating
Expenses
|
|||||||||||||||||||
Research
and development
|
527,219
|
1.1
|
%
|
436,923
|
0.5
|
%
|
(90,296
|
)
|
(17.1
|
)%
|
|||||||||
General
and administrative
|
7,298,980
|
15.3
|
%
|
18,957,385
|
22.5
|
%
|
11,658,405
|
159.7
|
%
|
||||||||||
Selling
and distribution expenses
|
9,210,975
|
19.3
|
%
|
11,755,517
|
14.0
|
%
|
2,544,542
|
27.6
|
%
|
||||||||||
Total
Operating Expenses
|
17,037,174
|
35.6
|
%
|
31,149,825
|
37.1
|
%
|
14,112,651
|
82.8
|
%
|
||||||||||
Profit
from operations
|
7,976,967
|
16.7
|
%
|
6,942,516
|
8.3
|
%
|
(1,034,451
|
)
|
(13.0
|
)%
|
|||||||||
Interest
income
|
141,230
|
0.3
|
%
|
3,533,326
|
4.2
|
%
|
3,392,096
|
2,401.8
|
%
|
||||||||||
Interest
expense
|
(13,471
|
)
|
-
|
(841,277
|
)
|
(1.0
|
)%
|
(827,806
|
)
|
6,145.2
|
%
|
||||||||
Amortization
of discount on notes payable
|
-
|
-
|
(31,320,836
|
)
|
(37.3
|
)%
|
(31,320,836
|
)
|
N/A
|
||||||||||
Amortization
of loan costs
|
-
|
-
|
(6,610,234
|
)
|
(7.9
|
)%
|
(6,610,234
|
)
|
N/A
|
||||||||||
Income
(loss) on investments
|
-
|
-
|
985,085
|
1.2
|
%
|
985,085
|
N/A
|
||||||||||||
Foreign
exchange loss
|
-
|
-
|
(201,847
|
)
|
(0.2
|
)%
|
(201,847
|
)
|
N/A
|
||||||||||
Minority
interest in loss of consolidated subsidiary
|
-
|
-
|
32,520
|
0.0
|
%
|
32,520
|
N/A
|
||||||||||||
Net
Income(loss)
|
8,104,726
|
16.9
|
%
|
(27,480,747
|
)
|
(32.7
|
)%
|
(35,585,473
|
)
|
(439.1
|
)%
|
||||||||
Earnings
(loss) per ordinary share
|
|||||||||||||||||||
Basic
|
4.80
|
(10.23
|
)
|
(15.02
|
)
|
(313.2
|
)%
|
||||||||||||
Diluted
|
4.43
|
(10.23
|
)
|
(14.65
|
)
|
(331.1
|
)%
|
RMB
|
|||||||||||||
FY 2006
|
Gross Margin
for FY 2006
|
FY 2007
|
Gross
Margin for
FY 2007
|
||||||||||
Revenues
|
|||||||||||||
Software
sales
|
29,832,720
|
41,360,165
|
|||||||||||
Hardware
sales
|
11,403,473
|
16,198,402
|
|||||||||||
Service
fee income
|
6,607,337
|
26,511,794
|
|||||||||||
Total
Revenues
|
47,843,530
|
84,070,361
|
|||||||||||
Cost
of Revenues
|
|||||||||||||
Cost
of software
|
7,665,866
|
74.3
|
%
|
15,412,948
|
62.7
|
%
|
|||||||
Cost
of hardware
|
10,548,649
|
7.5
|
%
|
12,587,418
|
22.3
|
%
|
|||||||
Cost
of service fee income
|
1,887,676
|
71.4
|
%
|
6,857,161
|
74.1
|
%
|
|||||||
Amortization
of acquired technology
|
0
|
8,231,375
|
|||||||||||
Amortization
of software costs
|
2,727,198
|
2,891,118
|
|||||||||||
Total
Cost of Revenue
|
22,829,389
|
45,978,020
|
|||||||||||
Gross
Profit
|
25,014,141
|
52.3
|
%
|
38,090,341
|
45.3
|
%
|
Payments
Due By Period
|
||||||||||||||||
Total
|
Less
than
1
Year
|
1-3
Years
|
3-5
Years
|
More
than
5
Years
|
||||||||||||
Convertible
Notes, Net of Debt Discount
|
¥
|
10,419,491
|
-
|
-
|
¥
|
10,419,491
|
-
|
|||||||||
Capital
(Finance) Lease Obligations
|
||||||||||||||||
Operating
Lease Obligations
|
¥
|
2,700,559
|
¥
|
2,337,662
|
¥
|
362,897
|
-
|
-
|
||||||||
Purchase
Obligations
|
¥
|
26,115,895
|
¥
|
19,698,925
|
¥
|
6,416,970
|
-
|
-
|
||||||||
Make-Whole
Obligation
|
¥
|
10,454,198
|
¥
|
1,164,116
|
¥
|
6,397,605
|
¥
|
2,892,477
|
-
|
|||||||
Total
|
¥
|
49,327,246
|
¥
|
9,918,748
|
¥
|
19,698,925
|
¥
|
19,709,573
|
-
|
A.
|
Directors
and Senior Management
|
Name
|
Age
|
Position
|
||
Adam
Yan (1)(8)
|
40
|
Chairman,
Chief Executive Officer, Director and Founder
|
||
Deliang
Tong (1)
|
43
|
Chief
Operating Officer
|
||
Qicheng
Yang (1)
|
42
|
Chief
Technology Officer and Founder
|
||
Hongjun
Zou (1)
|
40
|
Chief
Innovation Officer and Founder
|
||
Ping
Yu (1)(7)
|
38
|
Chief
Financial Officer and Director
|
||
Tony
Zhao (1)
|
43
|
Vice
President and Chief Strategy Officer
|
||
Ming
Zhu (2)(9)
|
49
|
Director
|
||
Dong
Cheng, Ph.D. (1)(3)(4)(5)(9)
|
40
|
Director
|
||
John
Dai (1)(4)(5)(8)
|
45
|
Director
|
||
Dennis
O. Laing(3)(5)(6)(7)
|
62
|
Director
|
||
Brian
Lin (1)(3)(4)(9)
|
43
|
Director
|
(1)
|
The
individual’s business address is c/o eFuture Information Technology Inc.,
No. 10 Building, BUT Software Park, No. 1 Disheng North Street,
BDA, Yizhuang District, Beijing, People’s Republic of China
100176.
|
(2) |
Mr.
Zhu’s business address is c/o RMCC International, Inc. 6724 Patterson
Avenue, Richmond, Virginia 23226.
|
(3) |
Member
of audit committee.
|
(4) |
Member
of compensation committee.
|
(5) |
Member
of corporate governance committee.
|
(6) |
Mr.
Laing’s business address is 4860 Cox Road, Suite 200, Glen Allen, Virginia
23060.
|
(7) |
Class
II director whose term expires in 2010.
|
(8) |
Class
III director whose term expires in 2008.
|
(9) |
Class
I director whose term expires in 2009.
|
Annual
Compensation for Year Ended December 31, 2007
|
||||||||||||||||
|
|
|
|
|
|
Ordinary
|
|
|
|
|
|
|||||
|
|
|
|
|
|
Shares
|
|
|
|
|
|
|||||
|
|
|
|
|
|
Underlying
|
|
Other
Annual
|
|
All
Other
|
|
|||||
Name
|
|
Salary
|
|
Bonus
|
|
Options
|
|
Compensation
|
|
Compensation
|
|
|||||
Adam
Yan
|
¥
|
250,972.80
|
$
|
56,087.72
|
3,875
|
—
|
—
|
|||||||||
Chairman,
Chief Executive Officer and Director
|
||||||||||||||||
Deliang
Tong(1)
|
¥
|
—
|
—
|
—
|
||||||||||||
Qicheng
Yang
|
¥
|
251,520.00
|
¥
|
82,756.33
|
4,000
|
—
|
—
|
|||||||||
Chief
Technology Officer
|
||||||||||||||||
Hongjun
Zou
|
¥
|
246,120.00
|
¥
|
37,961.92
|
4,000
|
—
|
—
|
|||||||||
Chief
Innovation Officer
|
||||||||||||||||
Ping
Yu
|
¥
|
228,000.00
|
—
|
10,000
|
—
|
—
|
||||||||||
Chief
Financial Officer and Director
|
||||||||||||||||
Tony
Zhao(2)
|
¥
|
—
|
—
|
—
|
||||||||||||
Ming
Zhu
|
¥
|
43,767.60
|
—
|
—
|
—
|
—
|
||||||||||
Director
|
||||||||||||||||
Dong
Cheng, Ph.D.
|
¥
|
43,767.60
|
—
|
12,000
|
—
|
—
|
||||||||||
Director
|
||||||||||||||||
John
Dai
|
—
|
—
|
—
|
—
|
—
|
|||||||||||
Director
|
||||||||||||||||
Dennis
O. Laing
|
—
|
—
|
—
|
—
|
—
|
|||||||||||
Director
|
||||||||||||||||
Brian
Lin
|
—
|
—
|
—
|
—
|
—
|
|||||||||||
Tong
Wenhua(3)
|
— | — | — | — | — | |||||||||||
Wang
Chaoyong(4)
|
¥
|
44,020.55
|
—
|
12,000
|
— | — |
(1) |
Mr.Tong
has been nominated to serve as Chief Operating Officer
in 2008 but did not
receive any compensation in 2007 for service as a member
of senior
management.
|
(2) |
Dr.
Zhao has been nominated to serve as Vice President and
Chief Strategy
Officer in 2008 but did not receive any compensation
in 2007 for service
as a member of senior management.
|
(3) |
Mr.
Tong served as a director for part of
2007.
|
(4) |
Mr.
Wang served as a director for part of
2007.
|
Amount
of
|
|||||||
Beneficial
|
Percentage
|
||||||
Ownership
(1)
|
Ownership
(2)
|
||||||
Adam
Yan (3)
|
387,275
|
12.9
|
%
|
||||
Deliang
Tong
|
35,544
|
*
|
|||||
Qicheng
Yang (4)
|
115,709
|
3.9
|
%
|
||||
Hongjun
Zou (5)
|
216,622
|
7.2
|
%
|
||||
Johnson
Li (6)
|
188,455
|
6.3
|
%
|
||||
Tony
Zhao
|
—
|
*
|
|||||
Ping
Yu (7)
|
2,000
|
*
|
|||||
Dennis
O. Laing
|
—
|
*
|
|||||
Ming
Zhu
|
—
|
*
|
|||||
Dong
Cheng, Ph.D. (7)
|
2,400
|
*
|
|||||
Dennis
O. Laing
|
—
|
*
|
|||||
Brian
Lin
|
—
|
*
|
|||||
All
directors and executive officers as a group (12 people)
(8)
|
948,005
|
30.9
|
%
|
(1)
|
Beneficial
ownership is determined in accordance with the rules of
the SEC and
includes voting or investment power with respect to the
ordinary
shares.
|
(2)
|
The
number of our ordinary shares outstanding used in calculating
the
percentage for each listed person includes the ordinary
shares underlying
options held by such person.
|
(3)
|
Includes
currently exercisable options to purchase 3,847 ordinary
shares.
|
(4)
|
Includes
currently exercisable options to purchase 3,577 ordinary
shares.
|
(5)
|
Includes
currently exercisable options to purchase 3,379 ordinary
shares.
|
(6)
|
Includes
currently exercisable options to purchase 13,180 ordinary
shares.
|
(7)
|
Represents
currently exercisable options to purchase ordinary
shares.
|
(8)
|
Includes
currently exercisable options to purchase 28,383 ordinary
shares.
|
Amount of
|
|||||||
Beneficial
|
Percentage
|
||||||
Ownership
(1)
|
Ownership
(2)
|
||||||
Adam
Yan (3)
|
387,275
|
12.9
|
%
|
||||
Hongjun
Zou (4)
|
216,622
|
7.2
|
%
|
||||
Johnson
Li (5)
|
188,455
|
6.3
|
%
|
||||
Capital
Ventures International
|
207,086
|
6.9
|
%
|
||||
Hudson
Bay Fund, LP
|
194,489
|
6.5
|
%
|
||||
Hudson
Bay Overseas Fund Ltd.
|
237,772
|
7.9
|
%
|
||||
James
H. Wallace Jr.
|
166,000
|
5.5
|
%
|
(1)
|
Beneficial
ownership is determined in accordance with the rules of the
SEC and
includes voting or investment power with respect to the ordinary
shares.
|
(2)
|
The
number of our ordinary shares outstanding used in calculating
the
percentage for each listed person includes the ordinary shares
underlying
options held by such person.
|
(3)
|
Includes
currently exercisable options to purchase 3,847 ordinary
shares.
|
(4)
|
Includes
currently exercisable options to purchase 3,379 ordinary
shares.
|
(5)
|
Includes
currently exercisable options to purchase 13,180 ordinary
shares.
|
|
High
|
Low
|
|||||
2006
|
49.9
|
6.75
|
|||||
Fourth
Quarter 2006
|
49.9
|
6.75
|
|||||
2007
|
38.84
|
11.01
|
|||||
First
Quarter 2007
|
38.84
|
18.68
|
|||||
Second
Quarter 2007
|
22.9
|
14.70
|
|||||
Third
Quarter 2007
|
20.85
|
11.01
|
|||||
Fourth
Quarter 2007
|
34.00
|
13.80
|
|||||
2008
(through June 27, 2008)
|
19.44
|
10.79
|
|||||
First
Quarter 2008
|
19.44
|
10.79
|
|||||
Second
Quarter 2008
|
18.43
|
10.88
|
|||||
January
2008
|
19.44
|
10.79
|
|||||
February
2008
|
13.34
|
12.52
|
|||||
March
2008
|
14.67
|
11.55
|
|||||
April
2008
|
17.74
|
13.35
|
|||||
May
2008
|
18.43
|
15.21
|
|||||
June
2008 (through June 27, 2008)
|
17.47
|
10.88
|
A.
|
Dilution
|
A.
|
Share
capital
|
·
|
Securities
Purchase Agreement dated as of March 13, 2007 by and among the
Company,
Capital Ventures International, Hudson Bay Fund, LP and Hudson
Bay
Overseas Fund, Ltd.
|
·
|
In
January 2007, we acquired Nanjing Tangcheng
Network Technology Development Corporation, a leading regional
independent
software vendor focusing on East China’s retail market. We expect that
this acquisition will allow us to respond quickly to meet regional
market
demands, improve customer service and expand our market share
in Eastern
China.
|
·
|
In
August 2007, we acquired Crownhead
and its subsidiary Guangzhou Royalstone. With
a senior operating team and extensive relationships, most notably
in the
supermarket sector of Southern China’s retail and FMCG industries, we
expect that this acquisition will increase our market share among
China’s
top 100 domestic retailers and leading international retail companies.
|
·
|
CSRC
currently has not issued any definitive rule or interpretation
concerning
whether offerings like ours under this prospectus are subject
to this new
procedure; and
|
·
|
In
spite of the above, given that we have completed our restructuring
and
established an offshore holding structure before September 8, 2006,
the effective date of the new regulation, and given that this
regulation
is not retroactive, it does not require that an application be
submitted
to CSRC for its approval of the listing and trading of our ordinary
shares
on the NASDAQ Capital Market, unless we are clearly required
to do so by
future CSRC rules or
interpretations.
|
·
|
that
no law which is enacted in the Cayman Islands imposing any tax
to be
levied on profits or income or gains or appreciation shall apply
to us or
our operations; and
|
·
|
that
the aforesaid tax or any tax in the nature of estate duty or
inheritance
tax shall not be payable on the shares, debentures or other of
our
obligations.
|
·
|
banks
or financial institutions;
|
·
|
life
insurance companies;
|
·
|
tax-exempt
organizations;
|
·
|
dealers
in securities or foreign
currencies;
|
·
|
traders
in securities that elect to apply a mark-to-market method of
accounting;
|
·
|
persons
holding ordinary shares as part of a position in a “straddle” or as part
of a “hedging,” “conversion” or “integrated” transaction for U.S. federal
income tax purposes;
|
·
|
persons
subject to the alternative minimum tax provisions of the Code;
and
|
·
|
persons
that have a “functional currency” other than the U.S. dollar.
|
·
|
a
citizen or resident of the U.S. or someone treated as a U.S.
citizen or
resident for U.S. federal income tax
purposes;
|
·
|
a
corporation or other entity taxable as a corporation for U.S.
federal
income tax purposes organized in or under the laws of the U.S.
or any
political subdivision thereof;
|
·
|
an
estate the income of which is subject to U.S. federal income
taxation
regardless of its source; or
|
·
|
a
trust, if such trust validly elects to be treated as a U.S. person
for
U.S. federal income tax purposes, or if (a) a court within the U.S.
can exercise primary supervision over its administration and
(b) one
or more U.S. persons have the authority to control all of the
substantial
decisions of such trust.
|
·
|
has
held the ordinary shares for less than a specified minimum period
during
which it is not protected from risk of
loss,
|
·
|
is
obligated to make payments related to the dividends,
or
|
·
|
holds
the ordinary shares in arrangements in which the U.S. Holder’s expected
economic profit, after non-U.S. taxes, is insubstantial will
not be
allowed a foreign tax credit for foreign taxes imposed on dividends
paid
on the ordinary shares.
|
·
|
the
fair market value of the new shares or rights is less than 15.0%
of the
fair market value of the old ordinary shares at the time of distribution;
and
|
·
|
the
U.S. Holder does not make an election to determine the basis
of the new
shares by allocation as described above.
|
·
|
at
least 75.0% of its gross income is passive income,
or
|
·
|
at
least 50.0% of the value of its assets (based on an average of
the
quarterly values of the assets during a taxable year) is attributable
to
assets that produce or are held for the production of passive
income.
|
·
|
Any
“excess distribution” that the U.S. Holder receives on ordinary shares,
and
|
·
|
Any
gain the U.S. Holder realizes from a sale or other disposition
(including
a pledge) of the ordinary shares, unless the U.S. Holder makes
a
“mark-to-market” election as discussed below.
|
·
|
the
excess distribution or gain will be allocated ratably over your
holding
period for the ordinary
shares,
|
·
|
the
amount allocated to the current taxable year, and any taxable year
prior
to the first taxable year in which we were a passive foreign investment
company, will be treated as ordinary income,
and
|
·
|
the
amount allocated to each other year will be subject to tax at the
highest
tax rate in effect for that year and the interest charge generally
applicable to underpayments of tax will be imposed on the resulting
tax
attributable to each such year.
|
F.
|
Dividends
and paying agents
|
G.
|
Statement
by experts
|
H.
|
Documents
on display
|
I.
|
Subsidiary
Information
|
·
|
An
insufficient complement of internal personnel with a
level of accounting knowledge, experience and
training in the application of U.S. GAAP commensurate with our
financial requirements.
|
·
|
Lack
of internal information system management function. The Company
has not
set up a qualified mechanism to perform the information system
management
properly.
|
1.1
|
Amended
and Restated Memorandum and Articles of Association of the Registrant
(1)
|
1.2
|
Amended
and Restated Memorandum of Association of the Registrant
(1)
|
1.3
|
Written
resolutions of the Registrant amending the terms of its Memorandum
of
Association dated June 16, 2005 (1)
|
2.1
|
Specimen
Certificate for Ordinary Shares (1)
|
4.1
|
Securities
Purchase Agreement dated as of March 13, 2007 by and among the Company,
Capital Ventures International (“CVI”), Hudson Bay Fund, LP (“HBF”) and
Hudson Bay Overseas Fund, Ltd. (“HBOF”)
(2)
|
4.2
|
Registration
Rights Agreement, dated March 13, 2007 by and among the Company,
CVI, HBF
and HBOF
|
4.3
|
Form
of Senior Convertible Note issued pursuant to the Securities Purchase
Agreement dated as of March 13, 2007 (2)
|
4.4
|
Form
of Series A Warrant issued pursuant to the Securities Purchase Agreement
dated as of March 13, 2007 (2)
|
4.5
|
Form
of Series B Warrant issued pursuant to the Securities Purchase Agreement
dated as of March 13, 2007 (2)
|
4.6
|
Acquisition
of Beijing Wangku Hutong Information Technology Co., Ltd.
(3)
|
4.7
|
Acquisition
of Crownhead Holdings Ltd. and Royalstone System Integrated Co.,
Ltd
(4)
|
8.1
|
Subsidiaries
of the Registrant (5)
|
12.1
|
Section
302 Certification of Adam Yan (5)
|
12.2
|
Section
302 Certification of Yu Ping (5)
|
13.1
|
Section
906 Certification of Adam Yan (5)
|
13.2
|
Section
906 Certification of Yu Ping (5)
|
99.1
|
Schedule
II – Valuation and Qualifying Accounts
(5)
|
(1)
|
Incorporated
by reference to the Registrant’s Registration Statement on Form F-1 (File
No. 333-126007).
|
(2)
|
Incorporated
by reference to the Registrant’s Current Report on Form 6-K (File No.
001-33113) filed with the SEC on March 15, 2007.
|
(3)
|
Incorporated
by reference to the Registrant’s Current Report on Form 6-K (File No.)
filed with the SEC on May 21, 2007 (File No.
011-33113).
|
(4)
|
Incorporated
by reference to the Registrant’s Current Report on Form 6-K (File No.)
filed with the SEC on August 15, 2007 (File No.
011-33113).
|
(5)
|
Filed
herewith.
|
EFUTURE
INFORMATION TECHNOLOGY INC.
|
|
By:
|
/s/
Adam Yan
|
Name:
|
Adam
Yan
|
Title:
|
Chairman
and Chief Executive Officer
|
Date: June 28, 2008 |
Page
|
|
Report
of Independent Registered Public Accounting Firm
|
F-3
|
Consolidated
Balance Sheets as of December 31, 2006 and 2007
|
F-4
|
Consolidated
Statements of Operations for the Years Ended December 31, 2005, 2006
and
2007
|
F-6
|
Consolidated
Statements of Stockholders’ Equity (Deficit) for the Years Ended December
31, 2005, 2006 and 2007
|
F-7
|
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2005, 2006
and
2007
|
F-8
|
Notes
to Consolidated Financial Statements
|
F-10
|
A
Professional Corporation
|
||
CERTIFIED
PUBLIC ACCOUNTANTS
|
Registered
with the Public Company
|
|
5
Triad Center, Suite 750
|
Accounting
Oversight Board
|
|
Salt
Lake City, UT 84180-1128
|
||
Phone:
(801) 532-2200
|
||
www.hbmcpas.com
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
|||||||||
December 31,
|
December 31,
|
|||||||||
2006
|
2007
|
2007
|
||||||||
(Unaudited)
|
||||||||||
ASSETS
|
||||||||||
Current
assets
|
||||||||||
Cash
and cash equivalents
|
¥
|
61,464,737
|
¥
|
67,227,348
|
$ |
9,216,043
|
||||
Trade
receivables, less allowance for doubtful accounts of ¥2,109,910 and
¥4,695,898 ($643,750), respectively
|
4,452,959
|
16,409,333
|
2,249,518
|
|||||||
Refundable
value added tax
|
2,470,941
|
3,691,035
|
505,996
|
|||||||
Deposits
|
44,943
|
156,695
|
21,481
|
|||||||
Advances
to employees
|
1,198,601
|
3,576,947
|
490,355
|
|||||||
Advances
to suppliers
|
443,030
|
657,724
|
90,166
|
|||||||
Notes
receivable - related party
|
-
|
3,000,000
|
411,263
|
|||||||
Other
receivables
|
171,120
|
576,965
|
79,095
|
|||||||
Prepaid
expenses
|
534,755
|
862,653
|
118,259
|
|||||||
Inventory
|
4,121,136
|
5,749,951
|
788,248
|
|||||||
Total
current assets
|
74,902,222
|
101,908,651
|
13,970,424
|
|||||||
Non-current
assets
|
||||||||||
Long-term
investments
|
-
|
5,460,301
|
748,540
|
|||||||
Deferred
loan costs
|
-
|
4,847,633
|
664,551
|
|||||||
Property
and equipment, net of accumulated depreciation of ¥4,690,856 and
¥5,191,489 ($711,689), respectively
|
1,014,581
|
2,065,040
|
283,092
|
|||||||
Intangible
assets, net of accumulated amortization of ¥8,678,751 and ¥19,799,245
($2,714,233), respectively
|
7,108,244
|
47,217,193
|
6,472,896
|
|||||||
Goodwill
|
-
|
46,814,929
|
6,417,751
|
|||||||
Total
non-current assets
|
8,122,825
|
106,405,096
|
14,586,830
|
|||||||
Total
assets
|
¥
|
83,025,047
|
¥
|
208,313,747
|
$ |
28,557,254
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
|||||||||
December 31,
|
December 31,
|
|||||||||
2006
|
2007
|
2007
|
||||||||
(Unaudited)
|
||||||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||
Current
liabilities
|
||||||||||
Trade
accounts payable
|
¥
|
1,230,782
|
¥
|
3,845,873
|
$ |
527,222
|
||||
Other
payable
|
-
|
844,753
|
115,805
|
|||||||
Accrued
expenses
|
3,941,618
|
3,395,790
|
465,521
|
|||||||
Accrued
interest
|
-
|
278,420
|
38,168
|
|||||||
Taxes
payable
|
5,182,615
|
8,976,305
|
1,230,541
|
|||||||
Advances
from customers
|
8,121,043
|
13,025,978
|
1,785,701
|
|||||||
Royalstone
acquisition obligation, current portion
|
-
|
16,398,925
|
2,248,091
|
|||||||
Health
Filed acquisition obligation
|
-
|
3,300,000
|
452,389
|
|||||||
Make-whole
obligation, current portion
|
-
|
1,164,116
|
159,586
|
|||||||
Total
current liabilities
|
18,476,058
|
51,230,160
|
7,023,024
|
|||||||
Long-term
liabilities
|
||||||||||
Royalstone
acquisition obligation, net of current portion
|
-
|
6,416,970
|
879,688
|
|||||||
Make-whole
obligation, net of current portion
|
-
|
9,290,082
|
1,273,556
|
|||||||
12%
¥36,473,000 ($5,000,000) convertible note payable, net of ¥26,053,509
($3,571,616) of unamortized discount based on an imputed interest
rate of
28.9%
|
-
|
10,419,491
|
1,428,384
|
|||||||
Deferred
Tax
|
-
|
5,282,076
|
724,108
|
|||||||
Total
long-term liabilities
|
-
|
31,408,619
|
4,305,736
|
|||||||
Shareholders’
equity
|
||||||||||
Ordinary
shares, $0.0756 U.S. dollars par value; 6,613,756 shares
|
||||||||||
authorized;
2,633,500 shares and 2,924,702 shares outstanding,
respectively
|
1,647,781
|
1,811,589
|
248,347
|
|||||||
Additional
paid-in capital
|
77,726,236
|
165,678,075
|
22,712,428
|
|||||||
Statutory
reserves
|
3,084,020
|
3,084,020
|
422,781
|
|||||||
Accumulated
foreign currency translation adjustment
|
(491,079
|
)
|
-
|
-
|
||||||
Accumulated
deficit
|
(17,417,969
|
)
|
(44,898,716
|
)
|
(6,155,062
|
)
|
||||
Total
shareholders’ equity
|
64,548,989
|
125,674,968
|
17,228,494
|
|||||||
Total
liabilities and shareholders’ equity
|
¥
|
83,025,047
|
¥
|
208,313,747
|
$ |
28,557,254
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
||||||||||||
For the
|
|||||||||||||
Year Ended
|
|||||||||||||
For the Years Ended December 31,
|
December 31,
|
||||||||||||
2005
|
2006
|
2007
|
2007
|
||||||||||
(Unaudited)
|
|||||||||||||
Revenues
|
|||||||||||||
Software
sales
|
¥
|
25,177,810
|
¥
|
29,832,720
|
¥
|
41,360,165
|
$ |
5,669,970
|
|||||
Hardware
sales
|
10,241,749
|
11,403,473
|
16,198,402
|
2,220,602
|
|||||||||
Service
fee income
|
3,824,442
|
6,607,337
|
26,511,794
|
3,634,441
|
|||||||||
Total
Revenues
|
39,244,001
|
47,843,530
|
84,070,361
|
11,525,013
|
|||||||||
Cost
of revenues
|
|||||||||||||
Cost
of software
|
7,815,315
|
7,665,866
|
15,412,948
|
2,112,926
|
|||||||||
Cost
of hardware
|
8,681,619
|
10,548,649
|
12,587,418
|
1,725,580
|
|||||||||
Cost
of service fee income
|
901,973
|
1,887,676
|
6,857,161
|
940,032
|
|||||||||
Amortization
of acquired technology
|
-
|
-
|
8,231,375
|
1,128,420
|
|||||||||
Amortization
of software costs
|
2,305,835
|
2,727,198
|
2,889,118
|
396,063
|
|||||||||
Total
Cost of Revenue
|
19,704,742
|
22,829,389
|
45,978,020
|
6,303,021
|
|||||||||
Gross
Profit
|
19,539,259
|
25,014,141
|
38,092,341
|
5,221,992
|
|||||||||
Operating
Expenses
|
|||||||||||||
Research
and development
|
93,814
|
527,219
|
436,923
|
59,897
|
|||||||||
General
and administrative
|
7,811,742
|
7,298,980
|
18,957,385
|
2,598,824
|
|||||||||
Selling
and distribution expenses
|
5,790,675
|
9,210,975
|
11,755,517
|
1,611,537
|
|||||||||
Total
Operating Expenses
|
13,696,231
|
17,037,174
|
31,149,825
|
4,270,258
|
|||||||||
Profit
from operations
|
5,843,028
|
7,976,967
|
6,942,516
|
951,734
|
|||||||||
Interest
income
|
110,268
|
141,230
|
3,533,326
|
484,376
|
|||||||||
Interest
expense
|
(483,033
|
)
|
(13,471
|
)
|
(841,277
|
)
|
(115,329
|
)
|
|||||
Interest
expense- amortization of discount on notes
payable
|
-
|
-
|
(31,320,836
|
)
|
(4,293,702
|
)
|
|||||||
Interest
expense- amortization of deferred loan costs
|
-
|
-
|
(6,610,234
|
)
|
(906,182
|
)
|
|||||||
Income
on investments
|
-
|
-
|
985,085
|
135,043
|
|||||||||
Foreign
currency exchange loss
|
-
|
-
|
(201,847
|
)
|
(27,671
|
)
|
|||||||
Minority
interest in loss of consolidated subsidiary
|
-
|
-
|
32,520
|
4,458
|
|||||||||
Net
Income (loss)
|
¥
|
5,470,263
|
¥
|
8,104,726
|
¥
|
(27,480,747
|
)
|
$ |
(3,767,273
|
)
|
|||
Earnings
(loss) per ordinary share
|
|||||||||||||
Basic
|
¥
|
4.43
|
¥
|
4.80
|
¥
|
(10.23
|
)
|
$ |
(1.40
|
)
|
|||
Diluted
|
¥
|
3.50
|
¥
|
4.43
|
¥
|
(10.23
|
)
|
$ |
(1.40
|
)
|
|
|
Chinese
Yuan (Renminbi)
|
|
||||||||||||||||||||||
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Accumulated Other
|
|
|
|
|
|
||||||||
|
|
Ordinary Shares
|
|
Paid-in
|
|
Statutory
|
|
Subscriptions
|
|
Comprehensive
|
|
Accumulated
|
|
|
|
||||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Reserves
|
|
Receivable
|
|
Loss
|
|
Deficit
|
|
Total
|
|||||||||
Balance as of December 31, 2004
|
921,875
|
¥
|
576,817
|
¥
|
1,235,759
|
¥
|
2,263,481
|
¥
|
(575,722
|
)
|
¥
|
-
|
¥
|
(30,172,419
|
)
|
¥
|
(26,672,084
|
)
|
|||||||
Conversion of Series A preferred stock
|
578,125
|
361,733
|
30,222,260
|
-
|
-
|
-
|
-
|
30,583,993
|
|||||||||||||||||
Contributed
interest
|
-
|
-
|
236,742
|
-
|
-
|
-
|
-
|
236,742
|
|||||||||||||||||
Forgiveness
of debt by majority shareholder
|
-
|
-
|
1,897,682
|
-
|
-
|
-
|
-
|
1,897,682
|
|||||||||||||||||
Payment
of subscription receivable
|
-
|
-
|
-
|
-
|
575,722
|
-
|
-
|
575,722
|
|||||||||||||||||
Transfer
to statutory reserves
|
-
|
-
|
-
|
820,539
|
-
|
-
|
(820,539
|
)
|
-
|
||||||||||||||||
Net
income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
5,470,263
|
5,470,263
|
|||||||||||||||||
Balance
as of December 31, 2005
|
1,500,000
|
938,550
|
33,592,443
|
3,084,020
|
-
|
-
|
(25,522,695
|
)
|
12,092,318
|
||||||||||||||||
Issuance
of ordinary shares and warrants for cash, net of offering costs
|
1,133,500
|
709,231
|
44,133,793
|
-
|
-
|
-
|
-
|
44,843,024
|
|||||||||||||||||
Net
income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
8,104,726
|
8,104,726
|
|||||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
(491,079
|
)
|
-
|
(491,079
|
)
|
|||||||||||||||
Balance
as of December 31, 2006
|
2,633,500
|
1,647,781
|
77,726,236
|
3,084,020
|
-
|
(491,079
|
)
|
(17,417,969
|
)
|
64,548,989
|
|||||||||||||||
Issuance
of warrants in connection with convertible notes
|
26,460,829
|
26,460,829
|
|||||||||||||||||||||||
Beneficial
conversion feature of convertible notes
|
11,874,760
|
11,874,760
|
|||||||||||||||||||||||
Conversion
of convertible notes
|
200,080
|
113,445
|
37,386,555
|
-
|
-
|
-
|
-
|
37,500,000
|
|||||||||||||||||
Issuance
of ordinary shares in Royalstone acquisition
|
71,122
|
39,223
|
8,516,738
|
-
|
-
|
-
|
-
|
8,555,961
|
|||||||||||||||||
Warrants
exercised
|
20,000
|
11,140
|
1,049,852
|
-
|
-
|
-
|
-
|
1,060,992
|
|||||||||||||||||
Issuance
of options to employees
|
-
|
-
|
2,663,105
|
-
|
-
|
-
|
-
|
2,663,105
|
|||||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
(27,480,747
|
)
|
(27,480,747
|
)
|
|||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
491,079
|
-
|
491,079
|
|||||||||||||||||
Balance
as of December 31,2007
|
2,924,702
|
¥
|
1,811,589
|
¥
|
165,678,075
|
¥
|
3,084,020
|
¥
|
-
|
¥
|
-
|
¥
|
(44,898,716
|
)
|
¥
|
125,674,968
|
U.S.
Dollars
(Unaudited)
|
|||||||||||||||||||||||||
|
|
Additional
|
Accumulated Other
|
||||||||||||||||||||||
Ordinary Shares
|
Paid-in
|
Statutory
|
Subscriptions
|
Comprehensive
|
Accumulated
|
||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Reserves
|
Receivable
|
Loss
|
Deficit
|
Total
|
||||||||||||||||||
Balance as
of December 31, 2006
|
2,633,500
|
$ |
225,891
|
$ |
10,655,312
|
$ |
422,781
|
$ |
-
|
$ |
(67,321
|
)
|
$ |
(2,387,789
|
)
|
$ |
8,848,874
|
||||||||
Issuance
of warrants in connection with convertible notes
|
3,627,454
|
3,627,454
|
|||||||||||||||||||||||
Beneficial
conversion feature of convertible notes
|
1,627,884
|
1,627,884
|
|||||||||||||||||||||||
Conversion
of convertible notes
|
200,080
|
15,552
|
5,125,237
|
-
|
-
|
-
|
-
|
5,140,789
|
|||||||||||||||||
Issuance
of ordinary shares in Royalstone acquisition
|
71,122
|
5,377
|
1,167,540
|
-
|
-
|
-
|
-
|
1,172,917
|
|||||||||||||||||
Warrants
exercised
|
20,000
|
1,527
|
143,922
|
-
|
-
|
-
|
-
|
145,449
|
|||||||||||||||||
Issuance
of options to employees
|
-
|
-
|
365,079
|
-
|
-
|
-
|
-
|
365,079
|
|||||||||||||||||
Net
loss for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,767,273
|
)
|
(3,767,273
|
)
|
|||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
-
|
67,321
|
-
|
67,321
|
|||||||||||||||||
Balance
as of December 31, 2007
|
2,924,702
|
$ |
248,347
|
$ |
22,712,428
|
$ |
422,781
|
$ |
-
|
$ |
-
|
$ |
(6,155,062
|
)
|
$ |
17,228,494
|
Chinese
Yuan (Renminbi)
|
U.S.
Dollars
|
||||||||||||
For
the
|
|||||||||||||
Year
Ended
|
|||||||||||||
For
the Years Ended December 31,
|
December
31,
|
||||||||||||
2005
|
2006
|
2007
|
2007
|
||||||||||
(Unaudited)
|
|||||||||||||
Cash
flows from operating activities:
|
|||||||||||||
Net
income (loss)
|
¥
|
5,470,263
|
¥
|
8,104,726
|
¥
|
(27,480,747
|
)
|
$ |
(3,767,273
|
)
|
|||
Adjustments
to reconcile net income (loss) to net cash provided by (used
in) operating
activities:
|
|||||||||||||
Depreciation
|
574,954
|
679,876
|
500,633
|
68,631
|
|||||||||
Amortization
of intangible assets
|
2,305,835
|
2,727,198
|
11,120,493
|
1,524,483
|
|||||||||
Amortization
of discount on notes payable
|
-
|
-
|
31,320,836
|
4,293,702
|
|||||||||
Amortization
of deferred loan costs
|
-
|
-
|
6,610,234
|
906,182
|
|||||||||
Investment
income
|
-
|
-
|
(985,085
|
)
|
(135,043
|
)
|
|||||||
Loss
on disposition of property and equipment
|
8,759
|
-
|
-
|
-
|
|||||||||
Interest
on notes payable contributed by shareholders
|
236,742
|
-
|
-
|
-
|
|||||||||
Compensation
expense for options issued to employees
|
-
|
-
|
2,663,105
|
365,079
|
|||||||||
Foreign
exchange loss
|
-
|
-
|
93,622
|
12,834
|
|||||||||
Minority
interest
|
-
|
-
|
(32,520
|
)
|
(4,458
|
)
|
|||||||
Change
in assets and liabilities:
|
-
|
||||||||||||
Accounts
receivable
|
126,677
|
(664,562
|
)
|
(10,352,076
|
)
|
(1,419,142
|
)
|
||||||
Refundable
value added tax
|
119,659
|
72,593
|
(1,220,094
|
)
|
(167,260
|
)
|
|||||||
Deposits
|
5,976
|
466,458
|
(111,752
|
)
|
(15,320
|
)
|
|||||||
Advances
to employees
|
84,682
|
(162,781
|
)
|
(2,378,346
|
)
|
(326,042
|
)
|
||||||
Advances
to suppliers
|
240,220
|
(334,840
|
)
|
(214,694
|
)
|
(29,432
|
)
|
||||||
Other
receivables
|
54,001
|
60,552
|
537,784
|
73,724
|
|||||||||
Prepaid
expenses
|
(474,112
|
)
|
(66,189
|
)
|
(291,548
|
)
|
(39,968
|
)
|
|||||
Inventories
|
(711,057
|
)
|
25,277
|
265,645
|
36,417
|
||||||||
Trade
payables
|
1,252,205
|
208,096
|
1,827,696
|
250,555
|
|||||||||
Other
payables
|
-
|
-
|
(1,013,731
|
)
|
(138,970
|
)
|
|||||||
Accrued
expenses
|
(1,811,714
|
)
|
(101,711
|
)
|
340,012
|
46,611
|
|||||||
Accrued
interest
|
-
|
-
|
278,420
|
38,168
|
|||||||||
Taxes
payable
|
358,033
|
(482,309
|
)
|
2,437,452
|
334,145
|
||||||||
Advances
from customers
|
(15,108
|
)
|
2,116,454
|
4,575,302
|
627,218
|
||||||||
Net
cash provided by operating activities
|
7,826,015
|
12,648,838
|
18,490,641
|
2,534,841
|
|||||||||
Cash
flows from investing activities:
|
|||||||||||||
Purchases
of property and equipment
|
(545,155
|
)
|
(537,340
|
)
|
(527,743
|
)
|
(72,347
|
)
|
|||||
Payments
for intangible assets
|
(3,081,257
|
)
|
(3,818,597
|
)
|
(7,151,309
|
)
|
(980,357
|
)
|
|||||
Long-term
investments
|
-
|
-
|
(4,475,216
|
)
|
(613,497
|
)
|
|||||||
Acquisition
of business
|
-
|
-
|
(53,188,175
|
)
|
(7,291,445
|
)
|
|||||||
Loan
to Guarantor
|
(800,000
|
)
|
800,000
|
-
|
-
|
||||||||
Amounts
due to a related party
|
(575,722
|
)
|
-
|
-
|
-
|
||||||||
Amounts
due from a related party
|
146,699
|
-
|
(3,000,000
|
)
|
(411,263
|
)
|
|||||||
Net
cash used in investing activities
|
(4,855,435
|
)
|
(3,555,937
|
)
|
(68,342,443
|
)
|
(9,368,909
|
)
|
Chinese
Yuan (Renminbi)
|
U.S.
Dollars
|
||||||||||||
For
the
|
|||||||||||||
Year
Ended
|
|||||||||||||
For
the Years Ended December 31,
|
December
31,
|
||||||||||||
2005
|
2006
|
2007
|
2007
|
||||||||||
(Unaudited)
|
|||||||||||||
Cash
flows from financing activities:
|
|||||||||||||
Payment
of deferred offering costs
|
(2,009,360
|
)
|
-
|
-
|
-
|
||||||||
Issuance
of ordinary shares for cash,net of offering costs paid
|
-
|
47,128,495
|
-
|
-
|
|||||||||
Proceeds
from exercise of warrants
|
-
|
-
|
1,060,992
|
145,449
|
|||||||||
Issuance
of convertible notes
|
-
|
-
|
69,079,430
|
9,469,941
|
|||||||||
Payment
of make-whole obligation
|
-
|
-
|
(11,988,170
|
)
|
(1,643,431
|
)
|
|||||||
Proceeds
from short-term loans
|
2,800,000
|
-
|
-
|
-
|
|||||||||
Repayment
of short-term loans
|
-
|
(2,800,000
|
)
|
-
|
-
|
||||||||
Proceeds
received from loans to shareholders
|
53,973
|
-
|
-
|
-
|
|||||||||
Proceeds
from subscription receivable
|
575,722
|
-
|
-
|
-
|
|||||||||
Net
cash provided by financing activities
|
1,420,335
|
44,328,495
|
58,152,252
|
7,971,959
|
|||||||||
Effect
of exchange rate changes on cash
|
-
|
(791,476
|
)
|
(2,537,839
|
)
|
(347,908
|
)
|
||||||
Net
increase in cash
|
4,390,915
|
52,629,920
|
5,762,611
|
789,983
|
|||||||||
Cash
and cash equivalents at beginning of year
|
4,443,902
|
8,834,817
|
61,464,737
|
8,426,060
|
|||||||||
Cash
and cash equivalents at end of year
|
¥
|
8,834,817
|
¥
|
61,464,737
|
¥
|
67,227,348
|
$ |
9,216,043
|
|||||
Supplemental
cash flow information
|
|||||||||||||
Interest
paid
|
¥
|
186,412
|
¥
|
66,593
|
¥
|
510,282
|
$ |
69,953
|
|||||
Non-cash
Investing and Financing Activities
|
|||||||||||||
Offset
of Hainan Future Company payable
|
¥
|
2,526,595
|
-
|
-
|
-
|
||||||||
Forgiveness
of debt recognized as contribution
|
¥
|
1,897,682
|
-
|
-
|
-
|
||||||||
Conversion
of series A convertible preferred stock
|
¥
|
30,222,260
|
-
|
-
|
-
|
||||||||
Acquiring
assets by assuming payment obligation
|
-
|
-
|
¥
|
26,115,896
|
$ |
3,580,168
|
|||||||
Conversion
of convertible notes
|
-
|
-
|
¥
|
36,473,000
|
$ |
5,000,000
|
|||||||
Issuance
of common stock for acquisition
|
-
|
-
|
¥
|
8,555,961
|
$ |
1,172,917
|
Chinese
Yuan (Renminbi)
|
U.S.
Dollars
|
||||||||||||
For
the
|
|||||||||||||
Year
Ended
|
|||||||||||||
For
the Years Ended December 31,
|
December
31,
|
||||||||||||
2005
|
2006
|
2007
|
2007
|
||||||||||
(Unaudited)
|
|||||||||||||
Net
income (loss)
|
¥
|
5,470,263
|
¥
|
8,104,726
|
¥
|
(27,480,747
|
)
|
$ |
(3,767,273
|
)
|
|||
Basic
weighted-average ordinary shares outstanding
|
1,235,488
|
1,689,434
|
2,687,380
|
2,687,380
|
|||||||||
Effect
of dilutive securities:
|
|||||||||||||
Series
A convertible preferred stock
|
264,512
|
-
|
-
|
-
|
|||||||||
Stock
options and warrants
|
62,499
|
141,824
|
-
|
-
|
|||||||||
Convertible
Notes
|
-
|
-
|
-
|
-
|
|||||||||
Diluted
weighted-average ordinary shares outstanding
|
1,562,499
|
1,831,258
|
2,687,380
|
2,687,380
|
|||||||||
Basic
earnings (loss) per share
|
¥
|
4.43
|
¥
|
4.80
|
¥
|
(10.23
|
)
|
$ |
(1.40
|
)
|
|||
Diluted
earnings (loss) per share
|
¥
|
3.50
|
¥
|
4.43
|
¥
|
(10.23
|
)
|
$ |
(1.40
|
)
|
|
Chinese
Yuan (Renminbi)
|
U.S
Dollars
|
|
|||||||
December
31,
|
December
31,
|
|||||||||
2006
|
2007
|
2007
|
||||||||
(Unaudited)
|
||||||||||
Trade
accounts receivable
|
¥
|
6,562,869
|
¥
|
21,105,231
|
$ |
2,893,268
|
||||
Allowance
for doubtful accounts
|
(2,109,910
|
)
|
(4,695,898
|
)
|
(643,750
|
)
|
||||
Trade
accounts receivable, net
|
¥
|
4,452,959
|
¥
|
16,409,333
|
$ |
2,249,518
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
|||||||||
December 31,
|
December 31,
|
|||||||||
2006
|
2007
|
2007
|
||||||||
(Unaudited)
|
||||||||||
Work
in process
|
¥
|
4,038,375
|
¥
|
5,658,249
|
$
|
775,676
|
||||
Other
inventory
|
82,761
|
91,702
|
12,572
|
|||||||
Total
inventory
|
¥ |
4,121,136
|
¥ |
5,749,951
|
$
|
788,248
|
Motor
vehicles
|
10
Years
|
|||
Software
|
5
Years
|
|||
Communication
equipment
|
5
Years
|
|||
Office
equipment
|
5
Years
|
|||
Leasehold
improvements - shorter of
|
3 Years or Lease Term
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
|||||||||
December 31,
|
December 31,
|
|||||||||
2006
|
2007
|
2007
|
||||||||
(Unaudited)
|
||||||||||
Motor
vehicles
|
¥ |
290,000
|
¥ |
352,113
|
$
|
48,270
|
||||
Leasehold
improvements
|
433,394
|
433,394
|
59,413
|
|||||||
Office
equipment
|
4,266,615
|
5,602,699
|
768,061
|
|||||||
Communication
equipment
|
161,344
|
232,974
|
31,938
|
|||||||
Software
|
554,084
|
635,349
|
87,099
|
|||||||
Total
|
5,705,437
|
7,256,529
|
994,781
|
|||||||
Less:
Accumulated depreciation
|
(4,690,856
|
)
|
(5,191,489
|
)
|
(711,689
|
)
|
||||
Property
and equipment, net
|
¥ |
1,014,581
|
¥ |
2,065,040
|
$
|
283,092
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
|||||||||
December 31,
|
December 31,
|
|||||||||
2006
|
2007
|
2007
|
||||||||
(Unaudited)
|
||||||||||
Internally
generated software
|
¥ |
15,786,995
|
¥ |
21,736,616
|
$
|
2,979,823
|
||||
Purchased
software
|
-
|
45,279,822
|
$
|
6,207,306
|
||||||
Less:
Accumulated amortization
|
(8,678,751
|
)
|
(19,799,245
|
)
|
(2,714,233
|
)
|
||||
Intangible
assets, net
|
¥ |
7,108,244
|
¥ |
47,217,193
|
$
|
6,472,896
|
Chinese
|
|||||||
Yuan
|
|||||||
(Renminbi)
|
U.S.
Dollars
|
||||||
(Unaudited)
|
|||||||
2008
|
¥ |
13,554,571
|
$
|
1,858,165
|
|||
2009
|
11,392,895
|
1,561,826
|
|||||
2010
|
10,306,837
|
1,412,941
|
|||||
2011
|
8,652,473
|
1,186,148
|
|||||
2012
|
688,334
|
94,362
|
|||||
Thereafter
|
2,622,083
|
359,455
|
Expected
dividend yield
|
-
|
|||
Risk-free
interest rate
|
1.72
|
%
|
||
Expected
volatility
|
122
|
%
|
||
Expected
life
|
10
years
|
|||
Weighted
average fair value per share
|
¥ |
37
|
Set One
|
Set Two
|
||||||
Grant
date
|
January 31, 2007
|
September 17, 2007
|
|||||
Expected
dividend yield
|
0%
|
|
0%
|
|
|||
Risk-free
interest rate
|
4.82%
|
|
4.32%
|
|
|||
Expected
volatility
|
75%
|
|
75%
|
|
|||
Expected
life
|
6.5
years
|
6.5
years
|
Intangible
assets
|
¥ |
2,562,981
|
||
Accounts
receivable
|
737,019
|
|||
Total
|
¥ |
3,300,000
|
Tangible
assets acquired
|
¥ |
4,673,101
|
||
Identifiable
intangible assets
|
41,120,000
|
|||
Goodwill
|
41,238,397
|
|||
Liabilities
assumed
|
(2,073,553
|
)
|
||
Deferred
taxes
|
(5,282,076
|
)
|
||
Total
|
¥ |
79,675,869
|
Intangible
assets
|
¥ |
429,000
|
||
Goodwill
|
5,571,000
|
|||
Total
|
¥ |
6,000,000
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
||||||||||||
|
For the
Year Ended
|
||||||||||||
For the Years Ended December 31,
|
December 31,
|
||||||||||||
|
2005
|
2006
|
2007
|
2007
|
|||||||||
(Unaudited)
|
|||||||||||||
PRC
|
¥ |
5,707,988
|
¥ |
8,396,431
|
¥ |
19,505,557
|
$
|
2,673,971
|
|||||
Cayman
Islands
|
(237,725
|
)
|
(291,705
|
)
|
(46,986,304
|
)
|
(6,441,244
|
)
|
|||||
Net
income
|
¥ |
5,470,263
|
¥ |
8,104,726
|
¥ |
(27,480,747
|
)
|
$
|
(3,767,273
|
)
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
||||||||||||
For the
Year Ended
|
|||||||||||||
For the Years Ended December 31,
|
December 31,
|
||||||||||||
|
2005
|
2006
|
2007
|
2007
|
|||||||||
(Unaudited)
|
|||||||||||||
Current
tax before benefit of operating
|
|||||||||||||
loss
carry forwards
|
¥ |
1,020,641
|
¥ |
1,332,590
|
¥ |
2,761,443
|
$
|
378,560
|
|||||
Benefit
of operating loss carry forwards
|
(1,020,641
|
)
|
(1,332,590
|
)
|
(2,761,443
|
)
|
(378,560
|
)
|
|||||
Total
provision for income taxes
|
¥ |
-
|
¥ |
-
|
¥ |
-
|
¥ |
-
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
||||||||||||
|
For the
Year Ended
|
||||||||||||
For the Years Ended December 31,
|
December 31,
|
||||||||||||
|
2005
|
2006
|
2007
|
2007
|
|||||||||
(Unaudited)
|
|||||||||||||
Income
tax computed at
|
|||||||||||||
federal
statutory tax rate (30%)
|
¥ |
1,641,079
|
¥ |
2,431,418
|
¥ |
(8,244,223
|
)
|
$
|
(1,130,181
|
)
|
|||
Non-deductible
expenses
|
71,318
|
56,720
|
14,095,891
|
1,932,373
|
|||||||||
Effect
of lower actual tax rates
|
(856,198
|
)
|
(1,244,069
|
)
|
(2,925,834
|
)
|
(401,096
|
)
|
|||||
Valuation
allowance
|
(856,199
|
)
|
(1,244,069
|
)
|
(2,925,834
|
)
|
(401,096
|
)
|
|||||
Total
income tax
|
¥ |
-
|
¥ |
-
|
¥ |
-
|
¥ |
-
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
|||||||||
December 31,
|
December 31,
|
|||||||||
|
2006
|
2007
|
2007
|
|||||||
(Unaudited)
|
||||||||||
Net
operating loss carry forwards
|
¥ |
1,038,193
|
¥ |
86,325
|
$
|
11,834
|
||||
Bad
debt allowance and write offs
|
515,056
|
752,462
|
103,153
|
|||||||
Valuation
allowance
|
(1,553,249
|
)
|
(838,787
|
)
|
(114,987
|
)
|
||||
Net
Deferred Tax Asset
|
¥ |
-
|
¥ |
-
|
¥ |
-
|
Expire
|
||||
December 31:
|
|
|||
2008
|
690,598
|
|||
|
¥ |
690,598
|
Interest Rate
|
||||
March
13, 2007-March 12, 2008
|
3
|
%
|
||
March
13, 2008-March 12, 2009
|
5
|
%
|
||
7
|
%
|
|||
March
13, 2010-March 12, 2012
|
10
|
%
|
Convertible
Notes
|
¥ |
42,292,138
|
||
Series
A and B warrants
|
23,243,099
|
|||
Beneficial
conversion feature
|
11,874,763
|
|||
Total
proceed
|
¥ |
77,410,000
|
Make-Whole
obligation
|
¥ |
23,106,037
|
||
Series
A and B warrants
|
23,243,099
|
|||
Beneficial
conversion feature
|
11,874,763
|
|||
Total
debt discount
|
¥ |
58,223,899
|
Chinese Yuan
|
|||||||
|
(Renminbi)
|
U.S. Dollars
|
|||||
(Unaudited)
|
|||||||
2008
|
¥ |
2,337,662
|
$
|
320,465
|
|||
2009
|
362,897
|
$
|
49,749
|
||||
Total
|
¥ |
2,700,559
|
$
|
370,214
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
|||||||||
December 31,
|
December 31,
|
|||||||||
2006
|
2007
|
2007
|
||||||||
(Unaudited)
|
||||||||||
ASSETS
|
|
|
||||||||
Current
assets
|
||||||||||
Cash
and cash equivalents
|
¥ |
33,399,189
|
¥ |
41,848,057
|
$
|
5,736,856
|
||||
Other
receivables
|
-
|
129,332
|
17,730
|
|||||||
Prepaid
expense
|
325,171
|
291,784
|
40,000
|
|||||||
Total
current assets
|
33,724,360
|
42,269,173
|
5,794,586
|
|||||||
Non-current
assets
|
||||||||||
Investment
in and receivables due from subsidiaries
|
30,948,777
|
51,319,424
|
7,035,262
|
|||||||
Long-term
investment
|
-
|
4,182,843
|
573,416
|
|||||||
Intangible
assets, net of accumulated amortization of ¥ 6,981,305
($957,051)
|
-
|
29,167,695
|
3,998,532
|
|||||||
Goodwill
|
-
|
46,438,280
|
6,366,117
|
|||||||
Deferred
loan cost
|
-
|
4,847,633
|
664,551
|
|||||||
Total
non-current assets
|
30,948,777
|
135,955,875
|
18,637,878
|
|||||||
Total
assets
|
¥ |
64,673,137
|
¥ |
178,225,048
|
$
|
24,432,464
|
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||||
Current
liabilities
|
||||||||||
Accrued
expense
|
124,148
|
-
|
-
|
|||||||
Accrued
interest
|
-
|
278,420
|
38,168
|
|||||||
Royalstone
acquisition obligation, current portion
|
-
|
16,398,925
|
2,248,091
|
|||||||
Healthfield
acquisition obligation
|
-
|
3,300,000
|
452,389
|
|||||||
Make-whole
obligation, current portion
|
-
|
1,164,116
|
159,586
|
|||||||
Total
current liabilities
|
124,148
|
21,141,461
|
2,898,234
|
|||||||
Long-term
liabilities
|
||||||||||
Royalstone
acquisition obligation, net of current portion
|
-
|
6,416,970
|
879,688
|
|||||||
Make-whole
obligation, net of current portion
|
-
|
9,290,082
|
1,273,556
|
|||||||
12%
¥36,473,000 ($5,000,000) convertible note payable, net of ¥26,053,509
($3,571,616) of unamortized discount based on an imputed interest
rate of
28.9%
|
-
|
10,419,491
|
1,428,384
|
|||||||
Deferred
Tax
|
-
|
5,282,076
|
724,108
|
|||||||
Total
long-term liabilities
|
-
|
31,408,619
|
4,305,736
|
|||||||
Shareholders'
equity
|
||||||||||
Ordinary
shares, $0.0756 U.S. Dollars par value; 6,613,756 shares authorized;
2,633,500 and 2,924,702 shares outstanding, respectively
|
1,647,781
|
1,811,589
|
248,347
|
|||||||
Additional
paid-in capital
|
77,726,236
|
165,678,075
|
22,712,428
|
|||||||
Statutory
reserves
|
3,084,020
|
3,084,020
|
422,781
|
|||||||
Accumulated
foreign currency translation adjustment
|
(491,079
|
)
|
-
|
-
|
||||||
Accumulated
deficit
|
(17,417,969
|
)
|
(44,898,716
|
)
|
(6,155,062
|
)
|
||||
Total
shareholders' equity
|
64,548,989
|
125,674,968
|
17,228,494
|
|||||||
Total
liabilities and shareholders' equity
|
¥ |
64,673,137
|
¥ |
178,225,048
|
$
|
24,432,464
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
||||||||||||
|
For the
Year Ended
|
||||||||||||
For the Years Ended December 31,
|
December 31,
|
||||||||||||
2005
|
2006
|
2007
|
2007
|
||||||||||
(Unaudited)
|
|||||||||||||
Operating
expenses
|
¥ |
(983
|
)
|
¥ |
(401,123
|
)
|
¥ |
(12,806,499
|
)
|
$
|
(1,755,613
|
)
|
|
Operating
loss
|
(983
|
)
|
(401,123
|
)
|
(12,806,499
|
)
|
(1,755,613
|
)
|
|||||
Equity
in profit of subsidiary
|
5,707,988
|
8,396,431
|
19,538,077
|
2,678,430
|
|||||||||
Interest
income
|
-
|
109,418
|
3,235,834
|
443,593
|
|||||||||
Interest
expense
|
(236,742
|
)
|
-
|
(818,338
|
)
|
(112,184
|
)
|
||||||
Interest
expense - amortization of discount on notes payable
|
-
|
-
|
(31,320,836
|
)
|
(4,293,702
|
)
|
|||||||
Interest
expense - amortization of deferred loan costs
|
-
|
-
|
(6,610,234
|
)
|
(906,182
|
)
|
|||||||
Income
on investments
|
-
|
-
|
1,207,627
|
165,551
|
|||||||||
Foreign
currency exchange loss
|
-
|
-
|
93,622
|
12,834
|
|||||||||
Net
income (loss)
|
¥ |
5,470,263
|
¥ |
8,104,726
|
¥ |
(27,480,747
|
)
|
$
|
(3,767,273
|
)
|
Chinese Yuan (Renminbi)
|
U.S. Dollars
|
||||||||||||
|
For the
Year Ended
|
||||||||||||
For the Years Ended December 31,
|
December 31,
|
||||||||||||
2005
|
2006
|
2007
|
2007
|
||||||||||
(Unaudited)
|
|||||||||||||
Cash
flows from operating activities:
|
|||||||||||||
Net
income (loss)
|
¥ |
5,470,263
|
¥ |
8,104,726
|
¥ |
(27,480,747
|
)
|
$
|
(3,767,273
|
)
|
|||
Adjustments
to reconcile net income (loss) to net cash provided by (used in)
operating
activities:
|
|||||||||||||
Equity
in (profit) loss of subsidiary
|
(5,707,988
|
)
|
(8,396,431
|
)
|
(19,538,077
|
)
|
(2,678,430
|
)
|
|||||
Amortization
of intangible assets
|
-
|
-
|
6,981,305
|
957,051
|
|||||||||
Amortization
of discount on notes payable
|
-
|
-
|
31,320,836
|
2,650,271
|
|||||||||
Amortization
of deferred loan costs
|
-
|
-
|
6,610,234
|
906,182
|
|||||||||
Investment
income
|
-
|
-
|
(1,207,627
|
)
|
(165,551
|
)
|
|||||||
Expenses
paid by subsidiary on behalf of parent
|
(446,035
|
)
|
(11,433,110
|
)
|
-
|
-
|
|||||||
Foreign
exchange loss
|
-
|
-
|
93,622
|
12,834
|
|||||||||
Compensation
expense for options issued to employees
|
-
|
-
|
2,663,105
|
365,079
|
|||||||||
Interest
on notes payable contributed by shareholders
|
236,742
|
-
|
-
|
-
|
|||||||||
Changes
in assets and liabilities
|
|||||||||||||
Other
receivables
|
-
|
-
|
26,033
|
3,569
|
|||||||||
Accrued
interest
|
-
|
-
|
278,420
|
38,168
|
|||||||||
Prepaid
expenses
|
-
|
(330,717
|
)
|
33,387
|
4,577
|
||||||||
Accrued
expenses
|
454,300
|
(889,691
|
)
|
(124,145
|
)
|
(17,019
|
)
|
||||||
Net
cash provided by (used in) operating activities
|
7,282
|
(12,945,223
|
)
|
(343,654
|
)
|
(1,690,542
|
)
|
||||||
Cash
flows from investing activities:
|
|||||||||||||
Acuqisition
of business
|
-
|
-
|
(42,858,738
|
)
|
(5,875,402
|
)
|
|||||||
Payment
on amount due to related company
|
(575,723
|
)
|
-
|
-
|
-
|
||||||||
Investment
in consolidated subsidiaries
|
-
|
-
|
(987,937
|
)
|
(135,434
|
)
|
|||||||
Long-term
investments
|
-
|
-
|
(2,975,216
|
)
|
(407,866
|
)
|
|||||||
Net
cash used in investing activities
|
(575,723
|
)
|
-
|
(46,821,891
|
)
|
(6,418,702
|
)
|
||||||
Cash
flows from financing activities:
|
|||||||||||||
Issuance
of ordinary shares for cash, net of offering costs paid
|
-
|
47,128,495
|
-
|
-
|
|||||||||
Proceeds
from exercise of warrants
|
-
|
-
|
1,060,992
|
145,449
|
|||||||||
Issuance
of convertible notes
|
-
|
-
|
69,079,430
|
9,469,941
|
|||||||||
Payment
of make-whole obligation
|
-
|
(11,988,170
|
)
|
-
|
|||||||||
Proceeds
from subscription receivable
|
575,722
|
-
|
-
|
-
|
|||||||||
Net
cash provided by investing activities
|
575,722
|
47,128,495
|
58,152,252
|
9,615,390
|
|||||||||
Effect
of exchange rate changes on cash
|
-
|
(791,476
|
)
|
(2,537,839
|
)
|
(347,908
|
)
|
||||||
Net
increase in cash
|
7,281
|
33,391,796
|
8,448,868
|
1,158,238
|
|||||||||
Cash
and cash equivalents at beginning of year
|
116
|
7,393
|
33,399,189
|
4,578,618
|
|||||||||
Cash
and cash equivalents at end of year
|
¥ |
7,397
|
¥ |
33,399,189
|
¥ |
41,848,057
|
$
|
5,736,856
|