UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 8-K/A1

CURRENT REPORT

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

DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED):   March 26 , 2010 ( December 16, 2009 )
 
China Industrial Waste Management, Inc.
(Exact name of registrant as specified in its charter)

Nevada
 
002-95836-NY
 
13-3250816
(State or other jurisdiction
 
(Commission File Number)
 
(IRS Employer
of incorporation)
  
 
  
Identification No.)

China Industrial Waste Management, Inc.
c/o Dalian Dongtai Industrial Waste Treatment Co., Ltd
No. 1 Huaihe West Road
E-T-D-Zone, Dalian, China 116600
(Address of principal executive offices)  (Zip Code)

Registrant's telephone number, including area code: 011-86-411-85811229

N/A
(Former Name and Address if changed since the last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 
 
Item 2.01
Completion of Acquisition or Disposition of Assets.
 
On December 16, 2009, China Industrial Waste Management, Inc. (the “Company”), through its 90%-owned subsidiary Dalian Dongtai Industrial Waste Treatment Co., Ltd. (“Dalian Dongtai”), acquired an additional 3% equity interest in Dongtai Organic Waste Treatment Co., Ltd. (“Dongtai Organic”) thereby increasing its ownership of Dongtai Organic to 52% . Consummation of the acquisition was previously disclosed in the Company's Current Report on Form 8-K, filed on March 1, 2010. The purpose of this filing is to amend the March 1, 2010 Current Report on Form 8-K by filing certain financial statements and other financial information required by Regulation S-X and identified in Item 9 below.

2

 
Item 9.01 
Financial Statements and Exhibits.

(a)
Financial Statements

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD
INDEX TO FINANCIAL STATEMENTS

   
Page
     
Report of Independent Registered Public Accounting Firm
 
F-2
     
Balance Sheets as of September 30, 2009 (Unaudited) and December 31, 2008 (Audited)
 
F-3
     
Statements of Income for the nine months ended September 30, 2009 (Unaudited)  and the Year Ended December 31, 2008 (Audited)
 
F-4
     
Statements of Shareholders’ Equity for the nine months ended September 30, 2009 (Unaudited) and  the Year Ended December 31, 2008 (Audited)
 
F-5
     
Statements of Cash Flows for the nine months ended September 30, 2009 (Unaudited)  and the Year Ended December 31, 2008 (Audited)
 
F-6
     
Notes to Financial Statements September 30, 2009 and December 31, 2008
  
F-7

 
F-1

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of
Dalian Dongtai Organic Waste Treatment Co., Ltd.
 
We have audited the accompanying balance sheet of Dalian Dongtai Organic Waste Treatment Co., Ltd . as of December 31, 2008 and the related statements of income and other comprehensive income, shareholders’ equity, and cash flows for the year ended December 31, 2008. These financial statements are the responsibility of the company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
 
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
 
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Dalian Dongtai Organic Waste Treatment Co., Ltd. as of December 31, 2008, and the results of its operations and its cash flows for the year ended December 31, 2008, in conformity with accounting principles generally accepted in the United States of America.

/s/ Jewett, Schwartz, Wolfe & Associates

Hollywood, Florida
March 23, 2010

200 South Park Road, SUITE 150 ● HOLLYWOOD, FLORIDA 33021 ● TELEPHONE (954) 922-5885 ● FAX (954) 922-5957
MEMBER – AMERICAN INSTITUTE OF CERTIFIED PUBLIC ACCOUNTANTS ● FLORIDA INSTITUTE OF CERTIFIED PUBLIC ACCOUNTANTS
PRIVATE COMPANIES PRACTICE SECTION OF THE AICPA ●REGISTERED WITH THE PUBLIC COMPANY ACCOUNTING OVERSIGHT BOARD OF THE SEC
 
F-2


DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
BALANCE SHEETS

   
September 30,
   
December 31,
 
   
2009
   
2008
 
   
(Unaudited)
   
(Audited)
 
ASSETS
           
Current assets
           
Cash and cash equivalents
  $ 4,298,231     $ 21,987  
Construction reimbursement receivable
    443,170       -  
Other receivable
    7,170       2,975  
Inventories
    7,674       3,724  
Advances to suppliers
    52,010       -  
Related party receivable
    373,561       -  
Total current assets
    5,181,816       28,686  
                 
Property, plant and equipment, net
    116,078       25,546  
Construction in progress
    12,926,500       7,179,155  
Other assets
    150,854       -  
TOTAL ASSETS
  $ 18,375,248     $ 7,233,387  
                 
LIABILITIES AND SHAREHOLDERS' EQUITY
               
Current liabilities
               
Construction projects payable
  $ 212,327     $ 81,809  
Related party payable
    27,758       1,256,599  
Other payable
    20,366       1,886  
Long-term loan-current portion
    1,340,424       -  
Total current liabilities
    1,600,875       1,340,294  
                 
Long-term loan
    11,111,599       -  
Government subsidy
    146,494       146,573  
TOTAL LIABILITIES
    12,858,968       1,486,867  
                 
Commitments and contingencies
               
                 
Shareholders' equity
               
Paid-in capital
    5,244,236       5,244,236  
Cumulated other comprehensive income
    604,053       607,358  
Accumulated deficit
    (332,009 )     (105,074 )
Total shareholders' equity
    5,516,280       5,746,520  
                 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
  $ 18,375,248     $ 7,233,387  

See notes to Financial Statements.

 
F-3

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

   
For the Period Ended
September 30, 2009
   
For the Year Ended
December 31, 2008
 
   
(Unaudited)
   
(Audited)
 
             
Operating revenue
    -       -  
                 
Costs of revenue
    -       -  
                 
Gross profit
    -       -  
                 
Operating expenses
               
General and administrative expenses
    320,336       55,536  
Total operating expenses
    320,336       55,536  
                 
Operating loss
    (320,336 )     (55,536 )
                 
Other income
               
Interest income
    5,578       5,060  
Other income
    87,823       43,180  
Total other income
    93,401       48,240  
                 
Net loss from continuing operations before income tax
    (226,935 )     (7,296 )
                 
Income tax expense
    -       -  
                 
Net loss
  $ (226,935 )   $ (7,296 )
                 
Foreign currency translation adjustment
    (3,305 )     379,624  
                 
Comprehensive income (loss)
  $ (230,240 )   $ 372,328  

See notes to  Financial Statements.

 
F-4

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
STATEMENTS OF SHAREHOLDERS' EQUITY
FOR THE PERIOD ENDED SEPTEMBER 30, 2009, AND THE  YEAR ENDED DECEMBER 31,  2008

   
Paid-in capital
   
Other
Comprehensive
Income
   
Accumulated Deficit
   
Total
Shareholders' Equity
 
Balance at December 31, 2007
  $ 5,244,236     $ 227,734     $ (97,778 )   $ 5,374,192  
Foreign currency translation adjustment
    -       379,624       -       379,624  
Net loss for the year ended December 31, 2008
    -       -       (7,296 )     (7,296 )
Balance at December 31, 2008
    5,244,236       607,358       (105,074 )     5,746,520  
Foreign currency translation adjustment
    -       (3,305 )     -       (3,305 )
Net loss for the period ended September 30, 2009
    -       -       (226,935 )     (226,935 )
Balance at September 30, 2009
  $ 5,244,236     $ 604,053     $ (332,009 )   $ 5,516,280  

See notes to Financial Statements

 
F-5

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
STATEMENTS OF CASH FLOWS

   
For the Period Ended
September 30, 2009
   
For the Year Ended
December 31, 2008
 
   
(Unaudited)
   
(Audited)
 
Cash flows from operating activities:
           
Net loss
  $ (226,935 )   $ (7,296 )
Adjustments to reconcile net loss to net cash used in operating activities:
               
Depreciation
    7,821       5,819  
Government subsidy recognized as income
    -       (43,052 )
Changes in operating assets and liabilities:
               
Inventories
    (3,949 )     (3,657 )
Other receivables
    (4,193 )     13,357  
Advance to suppliers
    (51,967 )     -  
Other asset
    (150,727 )     -  
Construction projects payable
    130,454       9,917  
Other payable
    18,464       (533 )
Net cash used in operating activities
    (281,032 )     (25,445 )
                 
Cash flows from investing activities
               
Purchase of property and equipment
    (98,292 )     (7,341 )
Construction in progress
    (6,186,847 )     (2,463,199 )
Net cash used in investing activities
    (6,285,139 )     (2,470,540 )
                 
Cash flows from financing activities
               
Proceeds from long-term loan
    12,441,634       -  
Due from related party
    (373,249 )     -  
Repayment from related party
    -       290,443  
Proceeds from related party loan
    -       1,209,033  
Repayment of related party loan
    (1,229,526 )     -  
Net cash provided by financing activities
    10,838,859       1,499,476  
                 
Effect of exchange rate on cash
    3,556       50,140  
                 
Net increase(decrease) in cash and cash equivalents
    4,276,244       (946,369 )
                 
Cash and cash equivalents, beginning of period
    21,987       968,356  
Cash and cash equivalents, end of period
  $ 4,298,231     $ 21,987  
                 
Supplemental cash flow information:
               
Cash paid during the year for:
               
Interest
  $ 375,392     $ -  
Income taxes
  $ -     $ -  

See notes to Financial Statements

 
F-6

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
NOTES TO FINANCIAL STATEMENTS
September 30, 2009 (Unaudited) and December 31, 2008 (Audited)

1. Nature of operations
 
Dalian Dongtai Organic Waste Treatment Co., Ltd. (“Dongtai Organic”) was incorporated on March 2, 2007 as a joint venture by Dalian Dongtai Industrial Waste Treatment Co., Ltd. (“Dalian Dongtai”), Dalian Sandaoke Chemical Inc. (“Sandaoke”), and Dalian Lida Environmental Engineering Co., Ltd. (“Lida”), which owns interest of 49%, 15%, and 36% respectively, in Dalian, the People’s Republic of China (“PRC”).
 
Dongtai Organic is the first sludge treatment plant in China that adopts anaerobic fermentation technology, with a designed production capacity of 600 tons/day. It is designed and built in the mode of Build-Operate-Transfer (“BOT”), with an operating period of 20 years by Dalian Municipal Government. According to the BOT contract signed with City Construction Bureau of Dalian, the local government is responsible for providing municipal sludge to Dongtai Organic for waste treatment and disposition at a predetermined price. In addition to sludge treatment services, Dongtai Organic generates revenues from sales of biogas, a byproduct of the sludge treatment process, to Dalian Gas Company. 

2. Basis of Presentation
 
The accompanying financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”). This basis differs from that used in the statutory accounts of Dongtai Organic, which were prepared in accordance with the accounting principles and relevant financial regulations applicable to enterprises in PRC. All necessary adjustments have been made to present the financial statements in accordance with US GAAP.

3. Summary of Significant Accounting Policies

Use of estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Foreign currency translation

As of September 30, 2009, and December 31, 2008, the accounts of Dongtai Organic were maintained, and the financial statements were expressed in Chinese Yuan Renminbi (“RMB”). Such financial statements were translated into U.S. dollars (“USD”) in accordance with the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 830 Foreign Currency Matters with RMB as the functional currency. According to the Statement, all assets and liabilities were translated at the exchange rate as of the balance sheet date; stockholders’ equity was translated at the exchange rates prevailing at the time of the transactions; Revenues, costs, and expenses were translated at the weighted average exchange rate for the period. The resulting translation adjustments are reported under other comprehensive income in accordance with ASC Topic 220 Comprehensive Income.

Cash and cash equivalents

Cash and cash equivalents include cash on hand and cash on deposit, certificates of deposit and all highly liquid debt instruments with original maturities of three months or less.

 
F-7

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
NOTES TO FINANCIAL STATEMENTS
September 30, 2009 (Unaudited) and December 31, 2008 (Audited)

Accounts and other receivables

Accounts and other receivables are recorded at net realizable value consisting of the carrying amount less an allowance for uncollectible accounts, as needed. At current stage, the Company does not maintain reserves for potential credit losses on accounts receivable, as the payments are guaranteed by Dalian Municipal Government per BOT contractual agreement.

Advances to suppliers

Dongtai Organic makes advances to certain vendors for purchase of its material or equipment. The advances to suppliers are interest free and unsecured.

Inventories

Inventories are comprised of medicament that is used in the sludge treatment process, maintenance and repair materials, and low value consumables, etc.

Inventories are stated at the lower of cost, as determined on a first-in, first-out basis, or market. Management compares the cost of inventories with the market value, and allowance is made for writing down the inventories to their market value, if lower.

Property, plant and equipment

Property, plant and equipment (“PP&E”) are stated at cost, less accumulated depreciation and impairment. Expenditures for maintenance and repairs, which are not considered improvements and do not extend the useful life of PP&E, are expensed as incurred; additions, renewals and betterments are capitalized. When PP&E are retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the respective accounts, and any gain or loss is included in the statement of operations.

Depreciation is provided to recognize the cost of PP&E in the results of operations. Dongtai Organic calculates depreciation using the straight-line method with estimated useful life as follows:

   
Useful Life
Buildings
 
20 Years
Machinery
 
10-14 Years
Vehicles
 
5 Years
Office equipment
  
3-5 Years

Impairment of long-lived assets

In accordance with ASC Topic 360 “Accounting for the Impairment or Disposal of Long Lived Assets”, certain assets such as property, plant, and equipment, and purchased intangibles, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Intangible assets are tested for impairment annually. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. There were no events or changes in circumstances that necessitated a review of impairment of long lived assets as of September 30, 2009, and December 31, 2008, respectively.

 
F-8

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
NOTES TO FINANCIAL STATEMENTS
September 30, 2009 (Unaudited) and December 31, 2008 (Audited)

Revenue recognition

The Company recognizes revenues in accordance with the guidance in the Securities and Exchange Commission (“SEC”) Staff Accounting Bulletin (“SAB”) No. 104. Revenue is recognized when persuasive evidence of an arrangement exists, when the selling price is fixed or determinable, when delivery occurs and when collection is probable.

Revenues are primarily generated from sludge treatment service paid by local government and sales of biogas paid by Dalian Gas Company. Sludge treatment fee is recognized as treatment services are rendered, when there is reasonable assurance that we have complied with all conditions stipulated in BOT contractual agreement. Biogas delivery is typically conveyed via pipeline, sales revenues are recognized when customers take possession of goods in accordance with the terms of purchase order agreements that evidence agreed upon pricing and when collectability is reasonably assured.
 
 
 
·
Grants related to revenue, such as certain export subsidies and price control subsidies, should be recognized in the period of the related events.
 
 
·
Grants to reimburse current expenditures, such as research and development costs, wages, training costs and transportation costs, should be treated as a reduction of current or future related expense, depending on when the related expense is recognized.
 
 
·
Grants related to developing property, such as timberlands, or mineral reserves, should be recognized over the useful lives of the assets.
 
Government grants are received at a discretionary amount as determined by the local PRC government. The Company follows the guideline of the AICPA Issues Paper in accounting for grants as revenues. In general, government grants for revenues and/or expenses should be recognized in income when the related revenue or expense is recorded. Grants related to property or equipment should be recognized over the useful lives of the related asset. Funds received before the conditions of the grant are met should be recorded as deferred revenue.
 
Income taxes

Dongtai Organic applies ASC Topic 740 Income Taxes. “Accounting for Income Taxes” which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates, applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
 
Local PRC income tax

Dongtai Organic is subject to the PRC Enterprise Income Tax (“EIT”) at a rate of 25% on its net income. The PRC EIT Law stipulates that enterprises that engage in municipal sludge treatment business are eligible for special EIT treatment. According to such rules, Dongtai Organic is entitled to a three-year EIT exemption starting whenever it receives the first operation revenue, and another 50% off of the normal rate for the next three years.

 
F-9

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
NOTES TO FINANCIAL STATEMENTS
September 30, 2009 (Unaudited) and December 31, 2008 (Audited)

Statement of cash flows

In accordance with ASC Topic 230 Statement of Cash Flows, cash flows from Dongtai Organic’s operations are calculated based upon the local currencies. As a result, amounts related to assets and liabilities reported on the statement of cash flows will not necessarily agree with changes in the corresponding balances on the balance sheet.

Recent accounting pronouncements

In the third quarter of 2009, The Company adopted the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 105 as the single official source of authoritative, nongovernmental generally accepted accounting principles in the United States. On the effective date, all then-existing non-SEC accounting literature and reporting standards were superseded and deemed nonauthoritative. The adoption of this pronouncement did not have a material impact on our financial statements; however, the ASC affected the way we reference authoritative guidance in our financial statements.

In August 2009, the FASB issued ASU 2009-05 which includes amendments to Subtopic 820-10, “Fair Value Measurements and Disclosures—Overall”. The update provides clarification that in circumstances, in which a quoted price in an active market for the identical liability is not available, a reporting entity is required to measure fair value using one or more of the techniques provided for in this update. The amendments in this ASU clarify that a reporting entity is not required to include a separate input or adjustment to other inputs relating to the existence of a restriction that prevents the transfer of the liability and also clarifies  that both a quoted price in an active market for the identical liability at the measurement date and the quoted price for the identical liability when traded as an asset in an active market when no adjustments to the quoted price of the asset are required are Level 1 fair value measurements. The guidance provided in this ASU is effective for the first reporting period, including interim periods, beginning after issuance.  The adoption of this standard did not have a material impact on the Company’s financial position and results of operations

In September 2009, the FASB issued ASU 2009-06, Income Taxes (Topic 740), ”Implementation Guidance on Accounting for Uncertainty in Income Taxes and Disclosure Amendments for Nonpublic Entities”, which provides implementation guidance on accounting for uncertainty in income taxes, as well as eliminates certain disclosure requirements for nonpublic entities.  For entities that are currently applying the standards for accounting for uncertainty in income taxes, this update shall be effective for interim and annual periods ending after September 15, 2009. For those entities that have deferred the application of accounting for uncertainty in income taxes in accordance with paragraph 740-10-65-1(e), this update shall be effective upon adoption of those standards. The adoption of this standard is not expected to have an impact on the Company’s   financial position and results of operations since this accounting standard update provides only implementation and disclosure amendments.

In September 2009, the FASB has published ASU 2009-12, “Fair Value Measurements and Disclosures (Topic 820) - Investments in Certain Entities That Calculate Net Asset Value per Share (or Its Equivalent)”. This ASU amends Subtopic 820-10, “Fair Value Measurements and Disclosures – Overall”, to permit a reporting entity to measure the fair value of certain investments on the basis of the net asset value per share of the investment (or its equivalent). This ASU also requires new disclosures, by major category of investments including the attributes of investments within the scope of this amendment to the Codification. The guidance in this update is effective for interim and annual periods ending after December 15, 2009. Early application is permitted.   The Company is in the process of evaluating the impact of this standard on its financial position and results of operations.

 
F-10

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
NOTES TO FINANCIAL STATEMENTS
September 30, 2009 (Unaudited) and December 31, 2008 (Audited)

In October 2009, the FASB has published ASU 2009-13, “Revenue Recognition (Topic 605)-Multiple Deliverable Revenue Arrangements”, which addresses the accounting for multiple-deliverable arrangements to enable vendors to account for products or services (deliverables) separately rather than as a combined unit. Specifically, this guidance amends the criteria in Subtopic 605-25, “Revenue Recognition-Multiple-Element Arrangements”, for separating consideration in multiple-deliverable arrangements. This guidance establishes a selling price hierarchy for determining the selling price of a deliverable, which is based on: (a) vendor-specific objective evidence; (b) third-party evidence; or (c) estimates. This guidance also eliminates the residual method of allocation and requires that arrangement consideration be allocated at the inception of the arrangement to all deliverables using the relative selling price method and also requires expanded disclosures. The guidance in this update is effective prospectively for revenue arrangements entered into or materially modified in fiscal years beginning on or after June 15, 2010. Early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s financial position and results of operations.

In October 2009, the FASB has published ASU 2009-14, “Software (Topic 985)-Certain Revenue Arrangements that Include Software Elements” and changes the accounting model for revenue arrangements that include both tangible products and software elements. Under this guidance, tangible products containing software components and nonsoftware components that function together to deliver the tangible product's essential functionality are excluded from the software revenue guidance in Subtopic 985-605, “Software-Revenue Recognition”. In addition, hardware components of a tangible product containing software components are always excluded from the software revenue guidance.  The guidance in this ASU is effective prospectively for revenue arrangements entered into or materially modified in fiscal years beginning on or after June 15, 2010. Early adoption is permitted.  The adoption of this standard is not expected to have any impact on the Company’s financial position and results of operations.

4. Construction reimbursement receivable

Dongtai Organic commenced trial production in March 2009, as the development of plans to bring the integrated anaerobic fermentation system necessary for its intended use. As of September 30, 2009, Dongtai Organic aggregately disposed 22,409 tons of municipal sludge, and recorded a construction reimbursement receivable of $443,170. Payments are to be processed by Dalian Municipal Government per BOT contractual agreement as a reimbursement of current related expense. Therefore, Dongtai Organic accounted the reimbursement as a reduction of current period construction cost.

5. Other assets

Other assets in the amount of $150,835 is comprised of value added tax (“VAT”) credit., VAT is a turnover tax levied on all units and individuals engaged in the sale of goods, the provision of processing, repair and replacement services (together referred to as "taxable labor services") and the importation of goods to the PRC.

 
F-11

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
NOTES TO FINANCIAL STATEMENTS
September 30, 2009 (Unaudited) and December 31, 2008 (Audited)

6. Property, plant and equipment
   
September 30, 2009
   
December 31, 2008
 
   
(Unaudited)
   
(Audited)
 
Machinery and equipment
  $ 81,085     $ -  
Office equipment
    34,472       17,192  
Vehicles
    15,393       15,401  
      130,950       32,593  
Less accumulated depreciation
    (14,872 )     (7,047 )
Total property and equipment, net
    116,078       25,546  
                 
Construction in progress
    12,926,500       7,179,155  
Total
  $ 13,042,578     $ 7,204,701  

Construction in progress consists of construction expenditure, equipment procurement, capitalized interest expense, relevant miscellaneous expenditures, and other costs. The key components of the facility are 12 anaerobic fermentation tanks for sludge disposition, and a pipeline which deliver the biogas to gas station operated by Dalian Gas Company.

7. Long-term loan

As of September 30, 2009, the long-term loan balance represents a secured loan from China Merchants Bank. The following table identifies the material terms of the loan:
Effective Date
 
Maturity
 
Type
 
Annual 
Interest  Rate 
 
Principal
 
               
(Unaudited)  
 
01-08-2009
 
01-07-2017
 
Secured
 
Above 5 years Benchmark Floating Interest Rate set by the People’s Bank of China + 5%; Adjustable every 6 months.
  $ 12,452,023  

According to the contract, the loan is exclusively used for Dongtai Organic’s facility construction. The manufacturing machinery and the BOT franchise right of Dongtai Organic is pledged as collateral.

The principal of the loan will be repaid by installments. The following table shows the installment schedule:

Year
 
Amount
 
2010
  $ 1,787,232  
2011
    1,787,232  
2012
    1,787,232  
2013
    1,787,232  
2014
    1,787,232  
Thereafter
    3,515,869  
Total
  $ 12,452,023  

As of September 30, 2009, the installments amounting to $1,340,424 will be due within one year.

 
F-12

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
NOTES TO FINANCIAL STATEMENTS
September 30, 2009 (Unaudited) and December 31, 2008 (Audited)

8. Government subsidy
 
As of September 30, 2009 and December 31, 2008, the government subsidy represents a subsidy received from the local government of Dalian with the amount of RMB1 million (approximately $146,494) in 2007. The subsidy is to be exclusively used to purchase biogas purification machinery.

The subsidies are initially recorded as deferred income. Upon the completion and acceptance of the government subsidized projects, subsidies are recognized over the useful lives of the related assets.

9. Related party
   
September 30, 2009
   
December 31, 2008
 
   
(Unaudited)
   
(Audited)
 
                         
   
Receivable
   
Payable
   
Receivable
   
Payable
 
Dalian Dongtai
  $ -     $ 27,758     $ -     $ 1,256,599  
Lida
  $ 373,561     $ -     $ -     $ -  

As of December 31, 2008, payables to Dalian Dongtai consist of principal balance of approximately $1,231,220 (RMB8.4 million) as short term loans, and accrued interest of $25,379. The loans are detailed as below:

 
Principal
   
Interest Rate (per annum)
   
Effective Date
   
Repayment Date
 
  $ 586,295       4.5 %     04-24-2008       04-24-2009  
    146,574       4.5 %     07-29-2008       07-28-2009  
    58,630       8 %     10-29-2008       10-28-2009  
    439,721       8 %     11-13-2008       11-12-2009  
  $ 1,231,220                          

As of September 30, 2009, receivable from Lida includes :(a) an unsecured short term loan of $234,391 (RMB1.6 million) with interest rate of 6% per annum, effective on August 1, 2009, and matured on April 30, 2010;(b) A short term loan of $139,170(RMB0.95 million), effective on August 1, 2009 and mature on December 31, 2009. The loan is non interest bearing and the land use right of Lida is pledged as collateral.

10. Non-operating income

At the end of 2007, Dongtai Organic received two subsidies, aggregately RMB300, 000 (approximately $43,180), from the Environmental Protection Bureau of Dalian. The subsidies are to reimburse the research and development cost of Dongtai Organic over the recycling and industrialization of city degradable organic waste.
 
During the period ended September 30, 2009, Dongtai Organic received two subsidies from the Environmental Protection Bureau and Science & Technology Bureau of Dalian, with the amount of RMB100,000 (approximately $14,637) and RMB500,000 (approximately $73,186), respectively. The subsidies are to reimburse the research and development cost and the expenditures occurred during the trial production process.
 
Government grants towards current expenditures are recorded as revenue when there is reasonable assurance that we have complied with all conditions necessary to receive the grants, collectibility is reasonably assured, and as the expenditures are incurred. As of September 30, 2009 and December 31, 2008, the Company recognized revenue of $87,823 and $43,180, respectively.

 
F-13

 

DALIAN DONGTAI ORGANIC WASTE TREATMENT CO., LTD.
NOTES TO FINANCIAL STATEMENTS
September 30, 2009 (Unaudited) and December 31, 2008 (Audited)

11. Commitment and Contingency

Dongtai Organic’s purchasing commitments are resulted from construction and equipment procurement contracts.

As of September 30, 2009 and December 31, 2008, the commitment for purchase is as follows:

   
September 30,  2009
   
December 31, 2008
 
   
(Unaudited)
   
(Audited)
 
Construction
  $ 1,585,524     $ 1,907,001  
Equipment
    2,378,286       2,232,499  
Total
  $ 3,963,810     $ 4,139,500  

12. Subsequent events

On December 16, 2009, Dalian Dongtai acquired 3% equity interest in Dongtai Organic from Sandaoke, thereby increasing its ownership of Dongtai Organic to 52%.

In December, 2009, the Company received a loan payment of $139,170(RMB0.95 million) from Lida.

 
F-14

 
 
(b)
Pro Forma Financial Information

CHINA INDUSTRIAL WASTE MANAGEMENT, INC.
PROFORMA CONSOLIDATED BALANCE SHEET
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2009

   
China Industrial Waste
Management, Inc.
   
Dongtai Organic
   
Effects of
Acquisition
   
Consolidated
 
   
September 2009
   
September 2009
         
September 2009
 
ASSETS
                       
Current assets
                       
Cash and cash equivalents
  $ 8,730,483     $ 4,298,231           $ 13,028,714  
Notes receivable
    14,649       -             14,649  
Accounts receivable, net
    3,229,123       443,170             3,672,293  
Other receivables
    299,780       7,170             306,950  
Inventory
    2,290,197       7,674             2,297,871  
Advances to suppliers
    997,714       52,010             1,049,724  
Related party receivables
    57,058       373,561       (27,758 )     402,861  
Deposit for business acquisition
    1,464,944       -               1,464,944  
Deferred expense
    15,382       -               15,382  
Total current assets
    17,099,330       5,181,816       (27,758 )     22,253,388  
                                 
Long-term equity investment
    2,790,874       -       (2,702,977 )     87,897  
Property, plant and equipment, net
    15,237,679       116,078               15,353,757  
Construction in progress
    7,004,555       12,926,500       (2,175 )     19,928,880  
Land usage right, net of accumulated amortization
    1,779,482       -               1,779,482  
Certificate of deposit
    1,757,933       -               1,757,933  
Other asset
    445,456       150,854               596,310  
TOTAL ASSETS
    46,115,309       18,375,248       (2,732,910 )     61,757,647  
                                 
LIABILITIES AND STOCKHOLDERS' EQUITY
                               
Current liabilities
                               
Accounts payable
  $ 698,873       -             $ 698,873  
Short-term loan
    6,738,742       -               6,738,742  
Tax payable
    178,397       -               178,397  
Advance from customers
    546,441       -               546,441  
Deferred sales
    925,000       -               925,000  
Accrued expenses
    8,202       -               8,202  
Construction projects payable
    1,678,542       212,327               1,890,869  
Other payable
    111,445       20,366               131,811  
Long-term loan-current portion
    457,796       1,340,424       -       1,798,220  
Related party payable
    380,885       27,758       (27,758 )     380,885  
Total current liabilities
    11,724,323       1,600,875       (27,758 )     13,297,440  
                                 
Long-term loan
    3,204,564       11,111,599               14,316,163  
Asset retirement obligation
    529,114       -               529,114  
Government subsidy
    2,445,659       146,494               2,592,153  
TOTAL LIABILITIES
    17,903,660       12,858,968       (27,758 )     30,734,870  
                                 
Minority interest in subsidiary
    3,353,895       -       2,813,303       6,167,198  
                                 
Stockholders' equity
                               
Preferred stock: par value $.001; 5,000,000
                               
shares authorized; none issued and outstanding
    -       -                  
Common stock: par value $.001; 95,000,000 shares authorized; 15,274,035 and 15,262,035 shares issued and outstanding as of Septermber 30, 2009 and December 31, 2008 respectively
    15,274       -               15,274  
Additional paid-in capital
    5,679,398       5,244,236       (5,244,236 )     5,679,398  
Other comprehensive income
    2,274,707       604,053       (651,691 )     2,227,069  
Retained earnings
    16,888,375       (332,009 )     377,473       16,933,839  
Total stockholders' equity
    24,857,754       5,516,280       (5,518,454 )     24,855,580  
                                 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
  $ 46,115,309     $ 18,375,248     $ (2,732,910 )   $ 61,757,647  

 
3

 

CHINA INDUSTRIAL WASTE MANAGEMENT, INC.
PROFORMA STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2009

   
China Industrial Waste
Management, Inc.
   
Dongtai Organic
   
Effects of
Acquisition
   
Consolidated
 
   
YTD September 2009
   
YTD September 2009
         
YTD September 2009
 
                         
Service fees
  $ 4,879,448       -           $ 4,879,448  
Sales of cupric sulfate
    879,347       -             879,347  
Sales of  recycled commodities
    1,427,418       -       -       1,427,418  
Operating revenue
    7,186,213       -       -       7,186,213  
                                 
Cost of service fees
    1,452,911       -               1,452,911  
Cost of cupric sulfate
    410,881       -               410,881  
Cost of recycled commodities
    1,034,513       -               1,034,513  
Costs of revenue
    2,898,305       -       -       2,898,305  
                                 
Gross profit
    4,287,908       -       -       4,287,908  
                                 
Operating expenses
                               
Selling expenses
    641,066       -               641,066  
General and administrative expenses
    1,818,789       320,337               2,139,126  
Total operating expenses
    2,459,855       320,337       -       2,780,192  
                                 
Income from operations
    1,828,053       (320,337 )     -       1,507,716  
                                 
Other income(expense)
                               
Investment income (loss)
    (89,681 )     -       89,681       -  
Interest income
    5,431       5,578               11,009  
Other income
    61,846       87,823               149,669  
Other expense
    (139,872 )     -               (139,872 )
Total other income (expense)
    (162,276 )     93,402       89,681       20,807  
                                 
Net income (loss) from continuing operations before minority interest and income tax
    1,665,777       (226,935 )     89,681       1,528,523  
                                 
Income tax expense
    215,750       -               215,750  
                                 
Income (loss) from continuing operations
    1,450,027       (226,935 )     89,681       1,312,773  
                                 
Minority interest
    97,044       -       (108,929 )     (11,884 )
                                 
Net income (loss)
  $ 1,352,983     $ (226,935 )   $ 198,610     $ 1,324,657  
                                 
Foreign currency translation adjustment
    (147,460 )     (3,305 )             (150,765 )
                                 
Comprehensive income (loss)
  $ 1,205,523     $ (230,240 )   $ -     $ 1,173,892  
                                 
Basic weighted average shares outstanding
    15,267,387                       15,267,387  
                                 
Diluted weighted average shares outstanding
    15,267,387                       15,267,387  
                                 
Basic and diluted net earnings per share
  $ 0.09                     $ 0.09  

 
4

 
 
CHINA INDUSTRIAL WASTE MANAGEMENT, INC.
PROFORMA STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31,2008

   
China Industrial Waste
Management, Inc.
   
Dongtai Organic
   
Effects of
Acquisition
   
Consolidated
 
   
2008
   
2008
         
2008
 
                         
Service fees
  $ 8,182,379       -           $ 8,182,379  
Sales of cupric sulfate
    1,806,721       -             1,806,721  
Sales of  recycled commodities
    3,410,784       -             3,410,784  
Operating revenue
    13,399,884       -       -       13,399,884  
                                 
Cost of service fees
    1,547,677       -               1,547,677  
Cost of cupric sulfate
    740,881       -               740,881  
Cost of recycled commodities
    1,866,086       -               1,866,086  
Costs of revenue
    4,154,644       -       -       4,154,644  
                                 
Gross profit
    9,245,240       -       -       9,245,240  
                                 
Operating expenses
                               
Selling expenses
    806,438       -               806,438  
General and administrative expenses
    2,737,584       55,536               2,793,120  
Total operating expenses
    3,544,022       55,536       -       3,599,558  
                                 
Income from operations
    5,701,218       (55,536 )     -       5,645,682  
                                 
Other income(expense)
                               
Investment income (loss)
    (24,733 )     -       24,733       -  
Interest income
    26,438       5,060       (24,921 )     6,577  
Other income
    725,030       43,180               768,210  
Other expense
    (448,468 )     -               (448,468 )
Total other income (expense)
    278,267       48,240       (188 )     326,318  
                                 
Net income from continuing operations before minority interest and income tax
    5,979,485       (7,296 )     (188 )     5,972,000  
                                 
Income tax expense
    659,853       -       -       659,853  
                                 
Income from continuing operations
    5,319,632       (7,296 )     (188 )     5,312,147  
                                 
Minority interest
    563,531       -       (3,502 )     560,029  
                                 
Net income (loss)
  $ 4,756,101     $ (7,296 )   $ 3,314     $ 4,752,118  
                                 
Foreign currency translation adjustment
    1,268,440       379,624               1,648,064  
                                 
Comprehensive income
  $ 6,024,541     $ 372,328             $ 6,400,182  
                                 
Basic weighted average shares outstanding
    13,755,274                       13,755,274  
                                 
Diluted weighted average shares outstanding
    13,755,274                       13,755,274  
                                 
Basic and diluted net earnings per share
  $ 0.35                     $ 0.35  

 
5

 
 
The pro forma information includes certain adjustments and estimates made by management. Management does not believe that pro-forma financial information is necessarily indicative of the financial position or results of operations that might have occurred had the acquisition and disposition taken place at the beginning of the periods presented or as of September 30, 2009. Management further does not believe that this information should be used to project the Company's financial position or results of operations at any future date or for any future period.

(d)
Exhibits.

None.

 
6

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

By: 
/s/ Dong Jinqing
Name:  Dong Jinqing
Title:    Chief Executive Officer

Date: March 26, 2010

 
7

 
China Industrial Waste M... (CE) (USOTC:CIWT)
過去 株価チャート
から 6 2024 まで 7 2024 China Industrial Waste M... (CE)のチャートをもっと見るにはこちらをクリック
China Industrial Waste M... (CE) (USOTC:CIWT)
過去 株価チャート
から 7 2023 まで 7 2024 China Industrial Waste M... (CE)のチャートをもっと見るにはこちらをクリック