Delaware
|
16-1591157
|
|
(State or other jurisdiction of incorporation or
organization)
|
(I.R.S. Employer Identification Number)
|
Large
accelerated filer o
|
Accelerated
filer o
|
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
Class
|
Outstanding
at September 3, 2010
|
|
Common
Stock, $0.0001 par value per share
|
10,000,000
shares
|
PART
I.
|
FINANCIAL
INFORMATION
|
3 |
ITEM
1.
|
FINANCIAL
STATEMENTS
|
3
|
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
15
|
PART
II.
|
OTHER
INFORMATION
|
25
|
ITEM
6.
|
EXHIBITS
|
26
|
SIGNATURES
|
27
|
June 30,
2010
|
December 31,
2009
|
|||||||
(unaudited)
|
(audited)
|
|||||||
(Restated)
|
(Restated)
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
|
$
|
414,350
|
$
|
61,131
|
||||
Accounts
receivable
|
360,934
|
98,962
|
||||||
Notes
receivable
|
460,313
|
-
|
||||||
Inventories
|
557,031
|
344,512
|
||||||
Prepaid
expenses
|
651,854
|
57,311
|
||||||
Total current
assets
|
2,444,482
|
561,916
|
||||||
Long term prepaid
expenses
|
1,668,725
|
-
|
||||||
Property, plant and equipment,
net
|
1,022,594
|
930,451
|
||||||
Intangible
assets
|
3,873,744
|
208,167
|
||||||
Total
Assets
|
$
|
9,009,545
|
$
|
1,700,534
|
||||
LIABILITIES AND
SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable
|
$
|
21,261
|
$
|
15,727
|
||||
Accrued
liabilities
|
1,056,441
|
-
|
||||||
Short term
loans
|
1,163,670
|
718,830
|
||||||
Taxes
payable
|
15,639,453
|
12,551,687
|
||||||
Due to related
parties
|
-
|
117,360
|
||||||
Total current
liabilities
|
17,880,825
|
13,403,604
|
||||||
Long-term
debt
|
250,410
|
249,390
|
||||||
Total
Liabilities
|
$
|
18,131,235
|
$
|
13,652,994
|
||||
Shareholders’ Equity
|
||||||||
Series A preferred stock, .0001
par value, 10,000,000 shares authorized, none issued and
outstanding
|
-
|
-
|
||||||
Common stock, .0001 par value,
100,000,000 shares authorized, 10,000,000 and 9,700,000 shares
issued and outstanding, respectively
|
1,000
|
970
|
||||||
Additional paid-in
capital
|
762,091
|
319,510
|
||||||
Accumulated other comprehensive
income
|
455,031
|
440,775
|
||||||
Retained earnings
(deficits)
|
(10,339,812
|
) |
(12,713,715
|
)
|
||||
Total Shareholders’ Equity
|
$
|
(9,121,690
|
) |
$
|
(11,952,460
|
) | ||
Total Liabilities and
Shareholders' Equity
|
$
|
9,009,545
|
$
|
1,700,534
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30, 2010
|
June 30, 2009
|
June 30, 2010
|
June 30, 2009
|
|||||||||||||
(Restated)
|
||||||||||||||||
Net sales
|
$
|
6,483,625
|
$
|
5,143,578
|
$
|
11,249,437
|
$
|
9,599,476
|
||||||||
Cost of
sales
|
3,422,563
|
2,923,413
|
6,079,318
|
5,445,751
|
||||||||||||
Gross
Profit
|
3,061,062
|
2,220,165
|
5,170,119
|
4,153,725
|
||||||||||||
Operating
expenses:
|
||||||||||||||||
Selling, general and
administrative expenses
|
402,142
|
230,913
|
1,104,863
|
449,460
|
||||||||||||
Depreciation and Amortization
Expense
|
41,312
|
13,125
|
59,317
|
26,258
|
||||||||||||
Income from
operations
|
443,454
|
1,976,127
|
4,005,939
|
3,678,007
|
||||||||||||
Other income
(expense)
|
||||||||||||||||
Rental
income
|
22,009
|
21,994
|
44,007
|
43,971
|
||||||||||||
Interest
income
|
18,498
|
180
|
18,587
|
713
|
||||||||||||
Interest
expense
|
(26,261
|
)
|
(13,892
|
)
|
(49,167
|
)
|
(27,391
|
)
|
||||||||
Income before income
taxes
|
2,631,854
|
1,984,409
|
4,109,366
|
3,695,300
|
||||||||||||
Income
taxes
|
657,964
|
494,902
|
1,115,495
|
922,625
|
||||||||||||
Net income
|
$
|
1,973,890
|
$
|
1,489,507
|
$
|
2,903,871
|
$
|
2,772,675
|
||||||||
Earnings per share - basic and
diluted
|
$
|
0.20
|
$
|
0.15
|
$
|
0.29
|
$
|
0.29
|
||||||||
Weighted average shares
outstanding-basic and diluted
|
10,000,000
|
9,700,000
|
10,000,000
|
9,700,000
|
||||||||||||
Net income
|
$
|
1,973,890
|
$
|
1,489,507
|
$
|
2,903,871
|
$
|
2,772,675
|
||||||||
Other comprehensive
income
|
||||||||||||||||
Foreign currency
translation
|
13,915
|
(1,234
|
)
|
14,256
|
(7,939
|
)
|
||||||||||
Comprehensive
income
|
$
|
1,987,805
|
$
|
1,488,273
|
$
|
2,918,127
|
$
|
2,764,736
|
Six Months Ended
|
||||||||
June 30,
2010
|
June 30,
2009
|
|||||||
(Restated)
|
(Restated)
|
|||||||
CASH FLOWS FROM OPERATING
ACTIVITIES:
|
||||||||
Net income
|
$
|
2,903,871
|
$
|
2,772,675
|
||||
Adjustments to reconcile net
income to net cash provided by operating
activities:
|
||||||||
Depreciation and
amortization
|
59,317
|
26,258
|
||||||
Stock based
compensation
|
442,611
|
-
|
||||||
Changes in operating assets and
liabilities:
|
||||||||
Accounts
receivable
|
(261,567
|
)
|
(40,637
|
)
|
||||
Accrued interest on notes
receivable
|
(18,413
|
)
|
-
|
|||||
Inventories
|
(211,109
|
)
|
(39,869
|
)
|
||||
Prepaid
expenses
|
(2,263,033
|
)
|
(50,912
|
)
|
||||
Accounts payable and accrued
liabilities
|
38,456
|
17,105
|
||||||
Tax payable
|
3,040,504
|
2,681,288
|
||||||
Net cash provided by operating
activities
|
3,730,637
|
5,365,908
|
||||||
CASH FLOWS FROM INVESTING
ACTIVITIES
|
||||||||
Loan made to
other
|
(441,900
|
)
|
-
|
|||||
Advance to related
party
|
(117,840
|
)
|
-
|
|||||
Cash paid for property and
equipment
|
(130,127
|
)
|
(373,302
|
)
|
||||
Cash paid for intangible
asset
|
(2,659,045
|
)
|
-
|
|||||
Net cash used in investing
activities
|
(3,348,912
|
)
|
(373,302
|
)
|
||||
CASH FLOWS FROM FINANCING
ACTIVITIES
|
||||||||
Distribution to
shareholders
|
(483,143
|
)
|
(4,854,728
|
)
|
||||
Proceeds from
loans
|
441,900
|
-
|
||||||
Net cash used in financing
activities
|
(41,243
|
) |
(4,854,728
|
)
|
||||
Effect of exchange rate changes on
cash
|
12,737
|
(1,498
|
)
|
|||||
Net increase in
cash
|
$
|
353,219
|
$
|
136,380
|
||||
Cash, beginning of
period
|
61,131
|
118,534
|
||||||
Cash, end of
period
|
$
|
414,350
|
$
|
254,914
|
||||
SUPPLEMENTARY
DISCLOSURE:
|
||||||||
Interest
paid
|
$
|
49,167
|
$
|
27,391
|
||||
Income tax
paid
|
$
|
1,149
|
$
|
1,052
|
June 30,
2010 |
December 31,
2009
|
|||||||
Prepaid
rent
|
$
|
693,758
|
$
|
18,778
|
||||
Prepaid advertising
fee
|
1,237,188
|
-
|
||||||
Prepaid maintenance
fee
|
349,838
|
-
|
||||||
Prepaid miscellaneous
fee
|
39,795
|
38,533
|
||||||
$
|
2,320,579
|
$
|
57,311
|
|||||
Minus: current
portion
|
651,854
|
57,311
|
||||||
Long term
portion
|
1,668,725
|
-
|
June 30,
2010
|
December 31,
2009
|
|||||||
Cost of land use
right
|
3,925,545
|
242,055
|
||||||
Less: accumulated
amortization
|
51,801
|
33,888
|
||||||
Land use rights,
net
|
$
|
3,873,744
|
$
|
208,167
|
2010 (for the remaining six
months)
|
$
|
32,980
|
||
2011
|
65,962
|
|||
2012
|
65,962
|
|||
2013
|
65,962
|
|||
2014
|
65,962
|
|||
2015
|
65,962
|
|||
Thereafter
|
3,510,954
|
|||
Total
|
$
|
3,873,744
|
June 30, 2010
|
December 31,
2009
|
|||||||
JMRB, two 12-month bank loans both
due in November 2010, bears annual interest at 7.965% average, secured by
third parties
|
294,600
|
293,400
|
||||||
BOQ, 12-month bank loan due
in September 2010,
bears annual interest at 6.372% average, pledged by Company’s building and land use
right
|
427,170
|
425,430
|
||||||
JMRB, 12-month bank loan due
in December 2010, bears annual interest at 7.965% average, secured by
third
parties
|
441,900
|
-
|
||||||
Total short-term
debt
|
$
|
1,163,670
|
$
|
718,830
|
Six Months
Ended June 30,
2010
|
Six Months
Ended June 30,
2009
|
|||||||
Income before income
taxes
|
$
|
4,019,366
|
$
|
3,695,300
|
||||
Income
taxes
|
$
|
1,115,495
|
$
|
922,625
|
Six Months
Ended June 30,
2010
|
Six Months
Ended June 30,
2009
|
|||||||
U.S. statutory
rate
|
34.0
|
%
|
34.0
|
%
|
||||
Foreign income not recognized in
the U.S.
|
-34.0
|
%
|
-34.0
|
%
|
||||
PRC statutory
rate
|
25.0
|
%
|
25.0
|
%
|
||||
Adjustment for expense on U.S.
Shell
|
2.8
|
%
|
-
|
|||||
Effective income tax
rate
|
27.8
|
%
|
25.0
|
%
|
QINGDAO
FOOTWEAR, INC.
|
||||||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||||||
UNAUDITED
|
||||||||||||
June
30,
|
June
30,
|
|||||||||||
2010
|
Adjustment
|
2010
|
||||||||||
(Original)
|
(Restated)
|
|||||||||||
ASSETS
|
||||||||||||
Current
assets
|
||||||||||||
Cash
|
$ | 414,350 | $ | 414,350 | ||||||||
Accounts
receivable
|
360,934 | 360,934 | ||||||||||
Notes
receivable
|
460,313 | 460,313 | ||||||||||
Inventories
|
557,031 | 557,031 | ||||||||||
Prepaid
expenses
|
651,854 | 651,854 | ||||||||||
Total
current assets
|
2,444,482 | 2,444,482 | ||||||||||
Long
term prepaid expenses
|
1,668,725 | 1,668,725 | ||||||||||
Property,
plant and equipment, net
|
1,022,594 | 1,022,594 | ||||||||||
Intangible
assets
|
3,873,744 | 3,873,744 | ||||||||||
Total
Assets
|
$ | 9,009,545 | $ | 9,009,545 | ||||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||||
Current
liabilities
|
||||||||||||
Accounts
payable
|
$ | 21,261 | $ | 21,261 | ||||||||
Accrued liabilities
|
1,056,441 | 1,056,441 | ||||||||||
Short
term loans
|
1,163,670 | 1,163,670 | ||||||||||
Taxes
payable
|
3,043,141 | 12,596,312 | 15,639,453 | |||||||||
Total
current liabilities
|
5,284,513 | 17,880,825 | ||||||||||
Long-term
debt
|
250,410 | 250,410 | ||||||||||
Total
Liabilities
|
$ | 5,534,923 | $ | 12,596,312 | $ | 18,131,235 | ||||||
Shareholders’
Equity
|
||||||||||||
Series
A preferred stock, .0001 par value, 10,000,000 shares authorized, none
issued and outstanding
|
- | - | ||||||||||
Common
stock, .0001 par value, 100,000,000 shares authorized, 10,000,000 and
9,700,000 shares issued and outstanding, respectively
|
1,000 | 1,000 | ||||||||||
Additional
paid-in capital
|
762,091 | 762,091 | ||||||||||
Accumulated
other comprehensive income
|
455,031 | 455,031 | ||||||||||
Retained
earnings (deficits)
|
2,256,500 | (12,596,312 | ) | (10,339,812 | ) | |||||||
Total
Shareholders’ Equity
|
$ | 3,474,622 | (12,596,312 | ) | $ | (9,121,690 | ) | |||||
Total
Liabilities and Shareholders' Equity
|
$ | 9,009,545 | 0 | $ | 9,009,545 |
Six Months Ended
|
||||||||||||
June 30,
|
June 30,
|
|||||||||||
2010
|
Adjustment
|
2010
|
||||||||||
(Original)
|
(Restated)
|
|||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 2,903,871 | $ | 2,903,871 | ||||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
and amortization
|
59,317 | 59,317 | ||||||||||
Stock
based compensation
|
442,611 | 442,611 | ||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
(261,567 | ) | (261,567 | ) | ||||||||
Accrued
interest on notes receivable
|
(18,413 | ) | (18,413 | ) | ||||||||
Inventories
|
(211,109 | ) | (211,109 | ) | ||||||||
Prepaid
expenses
|
(2,263,033 | ) | (2,263,033 | ) | ||||||||
Accounts
payable and accrued liabilities
|
38,456 | 38,456 | ||||||||||
Tax
payable
|
3,040,504 | 3,040,504 | ||||||||||
Net
cash provided by operating activities
|
3,730,637 | 3,730,637 | ||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Loan
made to other
|
(441,900 | ) | (441,900 | ) | ||||||||
Advance
to related party
|
(222,778 | ) | 104,938 | (117,840 | ) | |||||||
Cash
paid for property and equipment
|
(130,127 | ) | (130,127 | ) | ||||||||
Cash
paid for intangible asset
|
(2,659,045 | ) | (2,659,045 | ) | ||||||||
Net
cash used in investing activities
|
(3,453,850 | ) | 104,938 | (3,348,912 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Distribution
to shareholders
|
(378,205 | ) | (104,938 | ) | (483,143 | ) | ||||||
Proceeds
from loans
|
441,900 | 441,900 | ||||||||||
Net
cash provided by (used in) financing activities
|
63,695 | (104,938 | ) | (41,243 | ) | |||||||
Effect
of exchange rate changes on cash
|
12,737 | 12,737 | ||||||||||
Net
increase in cash
|
$ | 353,219 | $ | 353,219 | ||||||||
Cash,
beginning of period
|
61,131 | 61,131 | ||||||||||
Cash,
end of period
|
$ | 414,350 | $ | 414,350 | ||||||||
SUPPLEMENTARY
DISCLOSURE:
|
||||||||||||
Interest
paid
|
$ | 49,167 | $ | 49,167 | ||||||||
Income
tax paid
|
$ | 1,149 | $ | 1,149 |
QINGDAO
FOOTWEAR, INC.
|
||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||
UNAUDITED
|
||||||||||||
Six Months Ended
|
||||||||||||
June 30,
|
June 30,
|
|||||||||||
2009
|
Adjustment
|
2009
|
||||||||||
(Original)
|
(Restated)
|
|||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 2,772,675 | $ | 2,772,675 | ||||||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||||
Depreciation
and amortization
|
26,258 | 26,258 | ||||||||||
Stock
based compensation
|
- | - | ||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||
Accounts
receivable
|
(40,637 | ) | (40,637 | ) | ||||||||
Accrued
interest on notes receivable
|
- | - | ||||||||||
Inventories
|
(39,869 | ) | (39,869 | ) | ||||||||
Prepaid
expenses
|
(50,912 | ) | (50,912 | ) | ||||||||
Accounts
payable and accrued liabilities
|
17,105 | 17,105 | ||||||||||
Tax
payable
|
2,681,288 | 2,681,288 | ||||||||||
Net
cash provided by operating activities
|
5,365,908 | 5,365,908 | ||||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Advance
to related party
|
(3,243,228 | ) | 3,243,228 | - | ||||||||
Cash
paid for property and equipment
|
(373,302 | ) | (373,302 | ) | ||||||||
Net
cash used in investing activities
|
(3,616,530 | ) | 3,243,228 | (373,302 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Distribution
to shareholders
|
(1,611,500 | ) | (3,243,228 | ) | (4,854,728 | ) | ||||||
Net
cash used in financing activities
|
(1,611,500 | ) | (3,243,228 | ) | (4,854,728 | ) | ||||||
Effect
of exchange rate changes on cash
|
(1,498 | ) | (1,498 | ) | ||||||||
Net
increase in cash
|
$ | 136,380 | $ | 136,380 | ||||||||
Cash,
beginning of period
|
118,534 | 118,534 | ||||||||||
Cash,
end of period
|
$ | 254,914 | $ | 254,914 | ||||||||
SUPPLEMENTARY
DISCLOSURE:
|
||||||||||||
Interest
paid
|
$ | 27,391 | $ | 27,391 | ||||||||
Income
tax paid
|
$ | 1,052 | $ | 1,052 |
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
||||||||||
|
|
June 30, 2010
|
|
|
June 30, 2009
|
|
||||||||||
|
|
|
|
% of Net
|
|
|
|
|
% of Net
|
|
||||||
Amount
|
Sales
|
Amount
|
Sales
|
|||||||||||||
Net
Sales
|
$
|
6,483,625
|
100
|
%
|
$
|
5,143,578
|
100
|
%
|
||||||||
Cost
of sales
|
3,422,563
|
53
|
%
|
2,923,413
|
57
|
%
|
||||||||||
Gross
profit
|
3,061,062
|
47
|
%
|
2,220,165
|
43
|
%
|
||||||||||
Operating
Expenses
|
443,454
|
7
|
%
|
244,038
|
5
|
%
|
||||||||||
Operating
Income
|
2,617,608
|
40
|
%
|
1,976,127
|
38
|
%
|
||||||||||
Other
income & interest expense
|
14,246
|
0
|
%
|
8,282
|
0
|
%
|
||||||||||
Income
Before Income Taxes
|
2,631,854
|
41
|
%
|
1,984,409
|
39
|
%
|
||||||||||
Income
taxes
|
657,964
|
10
|
%
|
494,902
|
10
|
%
|
||||||||||
Net
income
|
$
|
1,973,890
|
30
|
%
|
$
|
1,489,507
|
29
|
%
|
|
|
Six Months Ended
|
|
|
Six Months Ended
|
|
||||||||||
|
|
June 30, 2010
|
|
|
June 30, 2009
|
|
||||||||||
|
|
|
|
% of Net
|
|
|
|
|
% of Net
|
|
||||||
|
|
Amount
|
|
|
Sales
|
|
|
Amount
|
|
|
Sales
|
|
||||
Net
Sales
|
$
|
11,249,437
|
100
|
%
|
$
|
9,599,476
|
100
|
%
|
||||||||
Cost
of sales
|
6,079,318
|
54
|
%
|
5,445,751
|
57
|
%
|
||||||||||
Gross
profit
|
5,170,119
|
46
|
%
|
4,153,725
|
43
|
%
|
||||||||||
Operating
Expenses
|
1,164,180
|
10
|
%
|
475,718
|
5
|
%
|
||||||||||
Operating
Income
|
4,005,939
|
36
|
%
|
3,678,007
|
38
|
%
|
||||||||||
Other
income & interest expense
|
13,427
|
0
|
%
|
17,293
|
0
|
%
|
||||||||||
Income
Before Income Taxes
|
4,019,366
|
36
|
%
|
3,695,300
|
38
|
%
|
||||||||||
Income
taxes
|
1,115,495
|
10
|
%
|
922,625
|
10
|
%
|
||||||||||
Net
income
|
$
|
2,903,871
|
26
|
%
|
$
|
2,772,675
|
29
|
%
|
Six
Months Ended
|
||||||||
June
30,
|
||||||||
2010
|
2009
|
|||||||
Net
cash provided by operating activities
|
$
|
3,730,637
|
$
|
5,365,908
|
||||
Net
cash used in investing activities
|
(3,348,912
|
)
|
(373,302
|
)
|
||||
Net
cash used in financing activities
|
(41,243
|
) |
(4,854,728
|
)
|
||||
Effects
of Exchange Rate Change in Cash
|
12,737
|
(1,498
|
)
|
|||||
Net
Increase in Cash and Cash Equivalents
|
353,219
|
136,380
|
||||||
Cash
and Cash Equivalent at Beginning of the Period
|
61,131
|
118,534
|
||||||
Cash
and Cash Equivalent at End of the Period
|
414,350
|
254,914
|
Exhibit
No.
|
|
Description
|
31.1*
|
Certification
of Principal Executive Officer pursuant to Rule 13a-14(a) and
Rule15d-14(a) of the Securities Exchange Act of 1934, as
amended
|
|
31.2*
|
Certification
of Principal Financial Officer pursuant to Rule 13a-14(a) and Rule
15d-14(a) of the Securities Exchange Act of 1934, as
amended
|
|
32.1*
|
Certification
of Principal Executive Officer, pursuant to 18 U.S.C. 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
|
32.2*
|
Certification
of Principal Financial Officer, pursuant to 18 U.S.C. 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
QINGDAO
FOOTWEAR, INC.
|
|||
By:
|
/s/ Tao
Wang
|
||
Tao
Wang
|
|||
Chief
Executive Officer
|
|||
Date: November
4, 2010
|
|||
By:
|
/s/ Joseph
Meuse
|
||
Joseph
Meuse
|
|||
Chief
Financial Officer
|
|||
Date:
|
November
4, 2010
|
Exhibit
No.
|
Description
|
|
31.1*
|
Certification
of Principal Executive Officer pursuant to Rule 13a-14(a) and
Rule15d-14(a) of the Securities Exchange Act of 1934, as
amended
|
|
31.2*
|
Certification
of Principal Financial Officer pursuant to Rule 13a-14(a) and Rule
15d-14(a) of the Securities Exchange Act of 1934, as
amended
|
|
32.1*
|
Certification
of Principal Executive Officer, pursuant to 18 U.S.C. 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
|
32.2*
|
Certification
of Principal Financial Officer, pursuant to 18 U.S.C. 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|