o TRANSITION REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
98-0533824
|
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
Page
|
|||
PART
I - FINANCIAL INFORMATION
|
|||
ITEM
1 - FINANCIAL STATEMENTS
|
|||
Consolidated Balance Sheets
as of May 31, 2009 (Unaudited) and August 31,
2008
|
3
|
||
Consolidated Statements of
Operations and Comprehensive Income for the three months and nine
months ended May 31, 2009 and 2008
(Unaudited)
|
4
|
||
Consolidated
Statements of Cash Flows for
the nine months ended
May 31, 2009 and 2008 (Unaudited)
|
5
|
||
Notes
to Unaudited Consolidated Financial Statements
|
6
|
||
ITEM
2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
|
12
|
||
ITEM
3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
16
|
||
ITEM
4 - CONTROLS AND PROCEDURES
|
16
|
||
ITEM
4T – INTERNAL CONTROL OVER FINANCIAL REPORTING
|
17
|
||
PART
II - OTHER INFORMATION
|
|||
ITEM
1 - LEGAL PROCEEDINGS
|
17
|
||
ITEM
2 - UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS
|
17
|
||
ITEM
3 - DEFAULTS UPON SENIOR SECURITIES
|
17
|
||
ITEM
4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
17
|
||
ITEM
5 - OTHER INFORMATION
|
17
|
||
ITEM
6 – EXHIBITS
|
17
|
||
SIGNATURES
|
18
|
May
31,
2009
|
Aug
31,
2008
|
|||||||
ASSETS
|
||||||||
Current
Assets
|
||||||||
Cash
and cash equivalents
|
$ | 602,937 | $ | 415,031 | ||||
Accounts
receivable, net
|
6,704,148 | 3,099,956 | ||||||
Advances
(Note 4)
|
4,102,873 | 3,772,367 | ||||||
Due
from related parties
|
- | 53,516 | ||||||
Inventory
(Note 3)
|
2,807,683 | 3,275,570 | ||||||
Prepaid
expenses and other receivables
|
1,036,449 | 1,530,022 | ||||||
Total
Current Assets
|
15,254,090 | 12,146,462 | ||||||
Property,
plant and equipment, net (Note 5)
|
52,129,773 | 51,499,895 | ||||||
Intangible
Assets & Deferred Charges (Note 6)
|
4,492,148 | 4,615,689 | ||||||
Total
Assets
|
$ | 71,876,011 | $ | 68,262,046 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Current
Liabilities
|
||||||||
Accounts
Payable and accrued liabilities (Note 7)
|
$ | 19,325,900 | $ | 15,629,106 | ||||
Short-term
loans (Note 8)
|
4,679,680 | 438,570 | ||||||
Long-term
loan-current portion (Note 10)
|
710,818 | - | ||||||
Due
to Related Parties (S/T, Note 9)
|
21,133,272 | 27,805,125 | ||||||
Taxes
payable and other
|
91,768 | 2,374,042 | ||||||
Total
Current Liabilities
|
45,941,438 | 46,246,843 | ||||||
Long-Term
loan-non current portion
|
427,371 | - | ||||||
Total
Liabilities
|
46,368,809 | 46,246,843 | ||||||
Commitments
and Contingencies (Note 11)
|
||||||||
Stockholders'
Equity
|
||||||||
Preferred
Stock: 20,000,000 shares authorized, $0.0001 par value,
No
shares issued and outstanding
|
- | - | ||||||
Common
Stock: 200,000,000 shares authorized, $0.0001 par value,
78,832,064
shares issued and outstanding
|
7,883 | 7,883 | ||||||
Additional
paid in capital
|
12,327,962 | 12,327,962 | ||||||
Accumulated
other comprehensive income
|
2,607,356 | 2,595,790 | ||||||
Retained
earnings
|
10,564,001 | 7,083,568 | ||||||
Total
Stockholders' Equity
|
25,507,202 | 22,015,203 | ||||||
Total
Liabilities and Stockholders' Equity
|
$ | 71,876,011 | $ | 68,262,046 |
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
May
31,
2009
|
May
31,
2008
|
May
31,
2009
|
May
31,
2008
|
|||||||||||||
Revenue
|
$ | 15,487,487 | $ | 11,681,719 | $ | 40,528,647 | $ | 27,901,832 | ||||||||
Cost
of goods sold
|
15,292,572 | 8,819,531 | 38,555,892 | 21,584,102 | ||||||||||||
Gross
Profit (Loss)
|
194,915 | 2,862,188 | 1,972,755 | 6,317,730 | ||||||||||||
Operating
Costs and Expenses:
|
||||||||||||||||
Selling
expenses
|
177,101 | 30,697 | 336,523 | 72,421 | ||||||||||||
G&A
expenses:
|
255,204 | 375,996 | 1,141,995 | 1,019,430 | ||||||||||||
Depreciation of property, plant
and equipment
|
38,027 | 26,572 | 113,667 | 69,659 | ||||||||||||
Total
operating costs and expenses
|
470,332 | 433,265 | 1,592,185 | 1,161,510 | ||||||||||||
Income
From Operations
|
(275,417 | ) | 2,428,923 | 380,570 | 5,156,220 | |||||||||||
Interest
income (Expense)
|
(72,834 | ) | (11,569 | ) | (108,469 | ) | (35,733 | ) | ||||||||
Reversal
of allowance for doubtful
accounts
|
- | - | - | - | ||||||||||||
Government
subsidies/grants and other income
(expenses)
|
1,042,412 | 1,307,788 | 3,213,947 | 1,412,513 | ||||||||||||
Income
Before Income Taxes
|
694,161 | 3,725,142 | 3,486,048 | 6,533,000 | ||||||||||||
Income
taxes expense (benefit) (Note
12)
|
(376,825 | ) | 1,035,368 | 5,615 | 1,559,566 | |||||||||||
Net
Income
|
$ | 1,070,986 | $ | 2,689,774 | $ | 3,480,433 | $ | 4,973,434 | ||||||||
Other
Comprehensive Income (Loss)
|
||||||||||||||||
Foreign
currency translation adjustment
|
36,540 | 482,874 | 11,566 | 1,398,816 | ||||||||||||
Comprehensive
Income
|
$ | 1,107,526 | $ | 3,172,648 | $ | 3,491,999 | $ | 6,372,250 | ||||||||
Earnings
Per Share - Basic and Diluted
|
$ | 0.01 | $ | 0.03 | $ | 0.04 | $ | 0.07 | ||||||||
Weighted
Average Shares Outstanding - Basic and Diluted
|
78,832,064 | 78,832,064 | 78,832,064 | 71,031,033 |
For
the Nine Months Period Ended
|
||||||||
May
31, 2009
|
May
31, 2008
|
|||||||
Operating
activities
|
||||||||
Net
income
|
$ | 3,480,433 | $ | 4,973,434 | ||||
Adjustments
to reconcile net income (loss) to net cash provided by (used in) operating
activities:
|
||||||||
Reversal
of allowance of doubtful accounts
|
- | (172,409 | ) | |||||
Amortization
|
204,599 | - | ||||||
Depreciation
expense
|
3,141,660 | 2,477,452 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable, net
|
(3,596,842 | ) | 1,337,021 | |||||
Advances
to suppliers
|
- | (7,426,140 | ) | |||||
Prepaid
expenses and other receivables
|
465,324 | (93,420 | ) | |||||
Inventory
|
469,008 | 103,059 | ||||||
Accounts
payable and accrued liabilities
|
4,165,604 | 604,018 | ||||||
Customer
Deposit
|
(1,001,520 | ) | (210,876 | ) | ||||
Tax
payable
|
(2,059,586 | ) | 284,799 | |||||
Net
cash provided by operating activities
|
5,268,680 | 1,876,938 | ||||||
Investing
activities
|
||||||||
Changes
in due from related parties
|
53,534 | 14,947 | ||||||
Cash
paid for intangible assets and deferred expenses
|
- | (136,532 | ) | |||||
Cash
paid for property, plant and equipment additions
|
(3,753,924 | ) | (9,688,605 | ) | ||||
Net
cash used in investing activities
|
(3,700,390 | ) | (9,810,190 | ) | ||||
Financing
activities
|
||||||||
Short
term loan proceeds (repayment)
|
4,240,960 | (1,155,911 | ) | |||||
Debt
issue cost
|
(68,377 | ) | ||||||
Proceeds
(repayments) of due to related parties
|
(6,681,365 | ) | 8,476,546 | |||||
Long
term loan proceeds (repayment)–Current
|
710,818 | - | ||||||
Long
term loan proceeds (repayment)- Non current
|
427,371 | - | ||||||
Other
|
- | (11,820 | ) | |||||
Net
cash provided by (used in) financing activities
|
(1,370,593 | ) | 7,308,815 | |||||
Effect
of exchange rate changes on cash and cash equivalents
|
(9,791 | ) | 1,398,816 | |||||
Increase
(decrease) in cash and cash equivalents
|
187,906 | 774,379 | ||||||
Cash
and cash equivalents, beginning of year
|
415,031 | 1,400,479 | ||||||
Cash
and cash equivalents, end of year
|
$ | 602,937 | $ | 2,174,858 | ||||
Supplemental
Disclosures
|
||||||||
Interest
Paid
|
$ | 41,782 | $ | 29,482 | ||||
Income
taxes paid
|
$ | 1,444,339 | $ | 1,431,995 |
May-31-09
|
Aug-31-08
|
|||||||
Raw
Materials
|
$ | 1,633,088 | $ | 1,539,946 | ||||
Packaging
Materials
|
36,304 | 51,682 | ||||||
Semi-Finished
Goods
|
280,490 | 340,678 | ||||||
Finished
Goods
|
844,009 | 962,227 | ||||||
Supplies
|
13,792 | 381,037 | ||||||
$ | 2,807,683 | $ | 3,275,570 |
May-31-09
|
Aug-31-08
|
|||||||
Advances
|
$ | 4,102,873 | $ | 3,772,367 |
May-31-09
|
Aug-31-08
|
|||||||
Building
- Cost
|
$ | 27,844,678 | $ | 22,270,871 | ||||
Building
- Accumulated Depr
|
(3,077,596 | ) | (2,103,678 | ) | ||||
Building
- Net
|
24,767,082 | 20,167,193 | ||||||
Equipment
& Machinery - Cost
|
31,151,512 | 18,712,633 | ||||||
Equipment
& Machinery - Accumulated Depr
|
(7,728,704 | ) | (5,607,996 | ) | ||||
Equipment
& Machinery - Net
|
23,422,808 | 13,104,637 | ||||||
Automobiles
- Cost
|
292,962 | 292,862 | ||||||
Automobiles
– Accumulated Depr
|
(137,733 | ) | (95,953 | ) | ||||
Automobiles
- Net
|
155,229 | 196,909 | ||||||
Other
Equipment - Cost
|
30,978 | 56,880 | ||||||
Other
Equipment - Accumulated Depr
|
(15,184 | ) | (11,208 | ) | ||||
Other
Equipment - Net
|
15,794 | 45,672 | ||||||
Computer
Equipment - Cost
|
28,235 | 24,982 | ||||||
Computer
Equipment - Accumulated Depr
|
(10,624 | ) | (6,670 | ) | ||||
Computer
Equipment - Net
|
17,611 | 18,312 | ||||||
Total
Fixed Assets - Net
|
$ | 48,378,524 | $ | 33,532,723 | ||||
Construction
in progress
|
3,751,249 | 17,967,172 | ||||||
$ | 52,129,773 | $ | 51,499,895 |
May-31-09
|
Aug-31-08
|
|||||||
Mineral
rights-Limestone
|
$ | 3,461,330 | $ | 2,682,863 | ||||
Mineral
rights-Sandstone
|
231,666 | 1,124,440 | ||||||
Land
compensation fees (mine forest land requisition fees)
|
551,673 | 599,671 | ||||||
Working
area forestation fees
|
54,232 | 72,980 | ||||||
Baxiong
Village stone materials requisition expense
|
16,946 | 18,420 | ||||||
Baxiong
Limekiln mining area compensation expenses
|
14,736 | 16,019 | ||||||
Qiaomai
Village sandstone land compensation expenses
|
93,188 | 101,296 | ||||||
Debt
issue cost
|
68,377 | - | ||||||
$ | 4,492,148 | 4,615,689 |
May-31-09
|
Aug-31-08
|
|||||||
Accounts
payable
|
$ | 11,015,297 | 8,580,607 | |||||
Other
Payables
|
8,284,085 | 7,039,091 | ||||||
Accrued
liabilities
|
26,518 | 9,408 | ||||||
Payables
and accrued liabilities
|
$ | 19,325,900 | 15,629,106 |
May-31-09
|
Aug-31-08
|
|||||||
Xianzong
credit union
|
$ | 438,720 | $ | - | ||||
Pudong
Development Bank,Wuhu branch
|
4,240,960 | - | ||||||
Loan
from Zhongxing Bank
|
-
|
438,570 | ||||||
$ | 4,679,680 | $ | 438,570 |
Nine
Months period
May 31, 2009
|
||||||||||||||||
Borrowing
bank
|
Amount
|
Starting
date
|
Maturity
date
|
Interest
rate (monthly)
|
Interest
2009
|
Interest 2008
|
||||||||||
Xianzong
credit union
|
438,720 | 2008-12-27 | 2009-12-23 |
0.8835%
|
33,563 | - | ||||||||||
Pudong
Development Bank,Wuhu branch
|
4,240,960 | 2009-4-30 | 2010-4-30 |
0.4425%
|
18,744 | - | ||||||||||
Total
|
52,307 | - |
Existing relationships with the
Company
|
|
Nanjin
Hongren
|
A
company controlled by shareholder
|
Nanjin
Runji
|
A
company controlled by shareholder
|
Zhao,
Shouren
|
shareholder
& president & CEO of the Company
|
Yang,
Xuanjun
|
shareholder
of the Company
|
May-31-09
|
Aug-31-08
|
|||||||
Nanjin
Hongren
|
$ | 12,940,616 | $ | 19,117,328 | ||||
Nanjin
Runji
|
7,138,296 | 7,135,856 | ||||||
Zhao,
Shouren
|
444,003 | 488,606 | ||||||
Yang,
Xuanjun
|
607,075 | 1,060,056 | ||||||
Miscellaneous
|
3,282 | 3,279 | ||||||
$ | 21,133,272 | 27,805,125 |
May-31-09
|
Aug-31-08
|
|||||||
Long-term
loan – Anhui Yuanzhong (current portion)
|
$ | 710,818 | $ | - | ||||
Long-term
loan – Anhui Yuanzhong (None-current portion)
|
427,371 | - | ||||||
$ | 1,138,189 | $ | - |
Nine Months ended
May-31-09
|
Nine Months ended
May-31-08
|
|||||||
Income
Taxes
|
$ | 5,615 | 1,559,566 |
Mortgage
Asset Name
|
Ownership
Certificate
No.
|
Location
|
Area
or Quantity
|
Whether
mortgaged for other debts
|
Notes
|
|||||
Land
Use Right
|
Han
State (2005) No. 083
|
Xianzhong
Town, Hanshan County, Anhui
Province
|
64,051.6
square meters
|
No
|
Total
original area 278,691
square meters
|
|||||
House
|
Real
Estate Property Zi Guan
No.
06001650
|
Runji
Cement Factory Area
|
8,690.21
square meters
|
No
|
||||||
House
|
Real
Estate Property Right Zi
Guan
No.
06001652
|
Runji
Cement Factory Area
|
3,258.63
square meters
|
No
|
·
|
Demand
and piggy-back registration rights were granted to the Ren Shareholder
with respect to shares of the Company’s restricted common stock to be
acquired by him at closing in a Regulation S
offering.
|
·
|
On
the Closing Date, the current officers of FitMedia resigned from such
positions and the persons chosen by Anhui Runji were appointed as the
officers of FitMedia, notably Shouren Zhao, as Chairman, CEO and President
and Yichun Jiang as CFO.
|
·
|
On
the Closing Date, Crottey resigned from his position as a director
effective upon the expiration of the ten day notice period required by
Rule 14f-1, at which time additional persons designated by Anhui Runji
were appointed as directors of FitMedia, notably Liming Bi and Xuanjun
Yang.
|
·
|
On
the Closing Date, FitMedia paid and satisfied all of its “liabilities” as
such term is defined by U.S. GAAP as of the
closing.
|
·
|
As
of the Closing, the parties consummated the transactions contemplated by
the Stock Purchase Agreement.
|
·
|
We plan to raise adequate capital over the next five years for expansion and growth. |
·
|
We
have invested over USD$50 million to build up one cement production line
with daily production of 2,500 tons and one cement clinker production line
with daily production of 2,500 tons. The newly invested cement clinker
production line was put into production in October
2008.
|
·
|
We
plan to complete the investment of USD$10 million to establish a waste
heat power generator system to convert waste heat into electricity in
early 2010, which is expected to save about USD$4.6 million per year in
electricity costs. After the completion of the generator system, we will
significantly improve our margins and reduce reliance on outside power
sources.
|
·
|
We
plan to construct a third production line in late 2009, which will have a
daily cement clinker production capacity of 5,000 tons or 1.5 million tons
annually, respectively. Upon completion, our total cement production
capacity will reach 3.6 million tons per year, and cement clinker
production will reach 3 million tons per year, controlling 30% of the
market share within a 100 miles radius of our production
facility.
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||||
May
31, 2009
|
May
31, 2008
|
Difference
|
May
31, 2009
|
May
31, 2008
|
Difference
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenue
|
$ | 15,487,487 | $ | 11,681,719 | $ | 3,805,768 | $ | 40,528,647 | $ | 27,901,832 | $ | 12,626,815 | ||||||
cement
|
7,374,466 | 9,452,639 | (2,078,173 | ) | 24,777,907 | 22,577,665 | 2,200,242 | |||||||||||
cement
clinker
|
8,113,021 | 2,229,080 | 5,883,941 | 15,750,740 | 5,324,167 | 10,426,573 |
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||||
May
31, 2009
|
May
31, 2008
|
Difference
|
May
31, 2008
|
May
31, 2009
|
Difference
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Cost
of goods sold
|
$ | 15,292,572 | $ | 8,819,531 | $ | 6,473,041 | $ | 38,555,892 | $ | 21,584,102 | $ | 16,971,790 | ||||||
cement
|
7,859,346 | 6,392,404 | 1,466,942 | 22,717,675 | 16,061,888 | 6,655,787 | ||||||||||||
cement
clinker
|
7,433,226 | 2,427,127 | 5,006,099 | 15,838,217 | 5,522,214 | 10,316,003 |
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||||
May
31, 2009
|
May
31, 2008
|
Difference
|
May
31, 2009
|
May
31, 2008
|
Difference
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Gross
Profit
|
$ | 194,915 | $ | 2,862,188 | $ | (2,667,273 | ) | $ | 1,972,755 | $ | 6,317,730 | $ | (4,344,975 | ) | ||||
cement
|
(484,880 | ) | 3,060,235 | (3,545,115 | ) | 2,060,232 | 6,515,777 | (4,455,545 | ) | |||||||||
cement
clinker
|
679,795 | (198,047 | ) | 877,842 | (87,477 | ) | (198,047 | ) | 110,570 |
31.1
|
Certification
of the Chief Executive Officer Pursuant to Rule 13a-14(a) or Rule
15d-14(a) of the Securities Exchange Act of 1934
|
31.2
|
Certification
of the Chief Financial Officer Pursuant to Rule 13a-14(a) or Rule
15d-14(a) of the Securities Exchange Act of 1934
|
32.1
|
Certification
of the Company's Chief Executive Officer Pursuant to 18 U.S.C. SS. 1350
Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
32.2
|
Certification
of the Chief Financial Officer Pursuant to 18 U.S.C. SS. 1350 Adopted
Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
CHINA
RUNJI CEMENT INC.
|
||
Date: July
15, 2009
|
By:
|
/s/
Shouren Zhao
|
Shouren
Zhao
Chairman
and Chief Executive
Officer
|