|
4/F,
East 3/B, Saige Science & Technology Park
Huaqiang,
Shenzhen, China 518028
|
(Address
of Principal Executive Offices)
|
Exhibit 99.1 |
Unaudited
consolidated financial statements as of June 30, 2006 and for the
three
and six-months ended June 30, 2006 and 2005 and related management
discussion and analysis of the Company’s financial condition and results
of operation.
|
CHINA
SECURITY & SURVEILLANCE TECHNOLOGY, INC. AND
SUBSIDIARIES
|
|||||||
CONSOLIDATED
BALANCE SHEETS AS OF JUNE 30, 2006 AND DECEMBER 31,
2005
|
|||||||
Expressed
in US Dollars
|
|||||||
ASSETS
|
|||||||
June
30,
|
December
31,
|
||||||
2006
|
2005
|
||||||
(Unaudited)
|
|||||||
CURRENT
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
9,618,069
|
$
|
2,276,915
|
|||
Accounts
receivable, net
|
15,290,877
|
11,642,823
|
|||||
Related
party receivables
|
922,214
|
3,783,198
|
|||||
Inventories,
net
|
8,879,780
|
5,311,293
|
|||||
Prepayment
for consulting services
|
302,789
|
-
|
|||||
Deferred
cost of goods sold
|
12,149,710
|
-
|
|||||
Advances
to suppliers
|
5,166,844
|
1,492,512
|
|||||
Other
receivables
|
2,155,001
|
415,455
|
|||||
Deferred
tax assets - current portion
|
823,513
|
129,712
|
|||||
Total
current assets
|
55,308,796
|
25,051,908
|
|||||
|
|||||||
Plant
and equipment, net
|
1,844,413
|
1,951,566
|
|||||
Land
use rights, net
|
1,137,273
|
1,142,182
|
|||||
Intangible
assets, net
|
463,662
|
511,127
|
|||||
Deferred
tax assets - non-current portion
|
396,505
|
459,889
|
|||||
|
|||||||
Total
Assets
|
$
|
59,150,650
|
$
|
29,116,672
|
|||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable and accruals
|
$
|
1,133,729
|
$
|
1,839,609
|
|||
Amount
due to a director
|
70,990
|
69,646
|
|||||
Taxes
payable
|
913,708
|
1,115,356
|
|||||
Payable
for acquisition of business
|
87,429
|
592,846
|
|||||
Deferred
income
|
17,853,121
|
887,469
|
|||||
Deferred
tax liabilities
|
17,474
|
||||||
Total
liabilities (all current)
|
20,076,451
|
4,504,926
|
|||||
SHAREHOLDERS'
EQUITY
|
|||||||
Common
stock, $0.01 par value; 100,000,000 shares
|
|||||||
authorised
24,524,667 (June 30, 2006) and 21,558,000
|
|||||||
(December
31, 2005) shares issued and outstanding
|
245,247
|
215,580
|
|||||
Additional
paid-in capital
|
12,674,128
|
4,494,565
|
|||||
Retained
earnings
|
23,711,713
|
18,552,610
|
|||||
Suplus
reserve fund
|
1,681,136
|
803,758
|
|||||
Accumulated
other comprehensive income
|
761,974
|
545,233
|
|||||
Total
shareholders' equity
|
39,074,198
|
24,611,746
|
|||||
Total
liabilities and shareholders' equity
|
$
|
59,150,650
|
$
|
29,116,672
|
|||
See
accompanying notes to consolidated financial statements
|
|||||||
CHINA
SECURITY & SURVEILLANCE TECHNOLOGY, INC. AND
SUBSIDIARIES
|
|||||||||||||
CONSOLIDATED
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(UNAUDITED)
|
|||||||||||||
Expressed
in US Dollars
|
|||||||||||||
Three
Months Ended June 30
|
Six
Months Ended June 30
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Revenues
|
$
|
8,014,810
|
$
|
5,477,208
|
$
|
22,609,172
|
$
|
12,729,441
|
|||||
Cost
of goods sold
|
4,978,063
|
4,139,282
|
15,174,982
|
9,849,515
|
|||||||||
Gross
profit
|
3,036,747
|
1,337,926
|
7,434,190
|
2,879,926
|
|||||||||
Selling
and marketing
|
170,896
|
59,905
|
293,110
|
120,440
|
|||||||||
General
and administrative
|
378,375
|
306,201
|
673,062
|
79,036
|
|||||||||
Depreciation
and amortisation
|
86,947
|
125,310
|
188,793
|
238,513
|
|||||||||
Income
from operations
|
2,400,529
|
846,510
|
6,279,225
|
2,441,937
|
|||||||||
Other
income,net
|
457,743
|
120,485
|
699,780
|
240,721
|
|||||||||
Income
before income taxes
|
2,858,272
|
966,995
|
6,979,005
|
2,682,658
|
|||||||||
Income
taxes expense (benefit)
|
321,836
|
(243,268
|
)
|
942,524
|
63,878
|
||||||||
Net
income
|
2,536,436
|
1,210,263
|
6,036,481
|
2,618,780
|
|||||||||
Foreign
currency translation gain
|
597,067
|
-
|
216,741
|
-
|
|||||||||
Comprehensive
income
|
$
|
3,133,503
|
$
|
1,210,263
|
$
|
6,253,222
|
$
|
2,618,780
|
|||||
Net
Income Per Share
|
|||||||||||||
Basisc
|
0.10
|
0.07
|
0.26
|
0.15
|
|||||||||
Diluted
|
0.10
|
0.07
|
0.26
|
0.15
|
|||||||||
Weighted
Average Number of Shares
|
|||||||||||||
Outstanding
|
|||||||||||||
Basic
|
24,436,755
|
17,000,000
|
23,046,766
|
17,000,000
|
|||||||||
Dilued
|
24,621,287
|
17,000,000
|
23,139,542
|
17,000,000
|
|||||||||
See
accompanying notes to consolidated financial
statements
|
CHINA
SECURITY & SURVEILLANCE TECHNOLOGY, INC. AND SUBSIDIARIES
|
||||||||||||||||||||||
CONSOLIDATED
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
(UNAUDITED)
|
||||||||||||||||||||||
Expressed
in US dollars
|
||||||||||||||||||||||
|
|
|
|
|
|
Accumulated
|
|
Statutory
|
|
|
|
|||||||||||
|
|
|
|
|
|
Additional
|
|
|
|
Other
|
|
Surplus
|
|
|
|
|||||||
|
|
Common
Stock
|
|
Paid-in
|
|
Retained
|
|
Comprehensive
|
|
Reserve
|
|
|
|
|||||||||
|
|
Shares
|
|
Par
Value
|
|
Capital
|
|
Earnings
|
|
Income
|
|
Fund
|
|
Total
|
||||||||
BALANCE
AT DECEMBER 31, 2005
|
|
21,558,000
|
$
|
215,580
|
$
|
4,494,565
|
$
|
18,552,610
|
$
|
545,233
|
$
|
803,758
|
$
|
24,611,746
|
||||||||
Common
stock issued for consulting services
|
100,000
|
1,000
|
349,000
|
-
|
-
|
-
|
350,000
|
|||||||||||||||
Common
stock issued for acquisition of Yuan Da
|
200,000
|
2,000
|
498,000
|
-
|
-
|
-
|
500,000
|
|||||||||||||||
Common
shares issued under securities purchase agreement
|
2,666,667
|
26,667
|
7,332,563
|
-
|
-
|
-
|
7,359,230
|
|||||||||||||||
Foreign
currency translation
|
-
|
-
|
-
|
-
|
216,741
|
-
|
216,741
|
|||||||||||||||
Net
income for six months ended June 20,2006
|
-
|
-
|
-
|
6,036,481
|
-
|
-
|
6,036,481
|
|||||||||||||||
Transfer
|
-
|
-
|
-
|
(877,378
|
)
|
877,378
|
||||||||||||||||
BALANCE
AT JUNE 30, 2006
|
|
24,524,667
|
$
|
245,247
|
$
|
12,674,128
|
$
|
23,711,713
|
$
|
761,974
|
$
|
1,681,136
|
$
|
39,074,198
|
||||||||
See
accompanying notes to consolidated financial statements
|
CHINA
SECURITY & SURVEILLANCE TECHNOLOGY, INC. (UNAUDITED) AND
SUBSIDIARIES
|
|||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||
Expressed
in US dollars
|
|||||||
Six
Months Ended
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
June
30, 2006
|
June
30, 2005
|
|||||
Net
income
|
$
|
6,036,481
|
$
|
2,618,780
|
|||
Adjustments
to reconcile net income to net cash (used in) provided
|
|||||||
by
operating activities:
|
|||||||
Depreciation
and amortization
|
188,793
|
238,513
|
|||||
Deferred
taxes
|
(625,741
|
)
|
(666,012
|
)
|
|||
Changes
in operating assets and liabilities:
|
|||||||
(Increase)
decrease in:
|
|||||||
Accounts
receivable
|
(3,555,714
|
)
|
919,597
|
||||
Related
party receivables
|
2,890,989
|
(2,754,866
|
)
|
||||
Other
receivable
|
(1,736,251
|
)
|
(969,280
|
)
|
|||
Prepayment
for consulting services
|
48,837
|
||||||
Inventories
|
(3,526,363
|
)
|
(645,227
|
)
|
|||
Advances
to suppliers
|
(3,662,495
|
)
|
3,064,203
|
||||
Deferred
cost of goods sold
|
(12,149,710
|
)
|
|||||
(Decrease)
increase in:
|
|||||||
Accounts
payable and accruals
|
(720,470
|
)
|
(1,450,143
|
)
|
|||
Deferred
income
|
16,958,613
|
939,453
|
|||||
Tax
payable
|
(210,494
|
)
|
147,885
|
||||
Deferred
tax liabilities
|
(17,474
|
)
|
|||||
Net
cash (used in) provided by operating activities
|
(80,999
|
)
|
1,442,903
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Additions
to fixed assets
|
(1,449
|
)
|
(139,116
|
)
|
|||
Net
cash used in investing activities
|
(1,449
|
)
|
(139,116
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Proceeds
from Issuance of common stock
|
7,359,230
|
-
|
|||||
Cash
received from directors
|
792
|
1,006,806
|
|||||
Net
cash provided by financing activities
|
7,360,022
|
1,006,806
|
|||||
Effect
of exchange rate changes on cash
|
63,580
|
||||||
Cash
and cash equivalents, beginning
|
2,276,915
|
33,298
|
|||||
CASH
AND CASH EQUIVALENTS, ENDING
|
$
|
9,618,069
|
$
|
2,343,891
|
|||
SUPPLEMENTARY
CASH FLOW INFORMATION
|
|||||||
Income
taxes paid
|
$
|
940,353
|
$
|
651,439
|
|||
SUPPLEMENTAL
SCHEDULE OF NON-CASH INVESTING
|
|||||||
AND
FINANCING ACTIVITIES
|
|||||||
Common
stock issued for consulting services
|
$
|
350,000
|
|||||
Common
stock issued for acquisition of Yuan Da
|
$
|
500,000
|
|||||
See
accompanying notes to consolidated financial
statements.
|
|||||||
(a) |
Accounts
Receivable
|
(b) |
Revenue
Recognition and deferred income and
cost
|
(i) |
The
security and surveillance equipment is a standard product with minor
modifications according to customers’
specifications;
|
(ii) |
Installation
does not significantly alter the security and surveillance equipment’s
capabilities; and
|
(iii) |
Other
companies which possess the relevant licenses are available to perform
the
installation services.
|
(c) |
Use
of Estimates
|
(d) |
Earnings
Per Share
|
3. |
INVENTORIES
|
June
30, 2006
|
December
31, 2005
|
||||||
Security
and surveillance equipment
|
$
|
8,923,199
|
$
|
5,354,370
|
|||
Less:
Allowance for obsolete inventories
|
(43,419
|
)
|
(43,077
|
)
|
|||
Inventories,
net
|
$
|
8,879,780
|
$
|
5,311,293
|
4. |
LAND
USE RIGHTS
|
June
30, 2006
|
December
31, 2005
|
||||||
Cost
of land use rights
|
$
|
1,407,975
|
$
|
1,396,896
|
|||
Less:
Accumulated amortization
|
(270,702
|
)
|
(254,714
|
)
|
|||
Land
use rights, net
|
$
|
1,137,273
|
$
|
1,142,182
|
2006
(remaining 6 months)
|
$ |
13,934
|
||
2007
|
27,887
|
|||
2008
|
27,887
|
|||
2009
|
27,887
|
|||
2010
|
27,887
|
|||
2011
|
27,887
|
|||
Thereafter
|
983,904
|
|||
Total
|
$
|
1,137,273
|
5. |
INTANGIBLE
ASSETS
|
June
30, 2006
|
December
31, 2005
|
||||||
Intangible
asset, net
|
$
|
463,662
|
$
|
511,127
|
6. |
RELATED
PARTY RECEIVABLES
|
Related
party receivables at December 31, 2005
|
$
|
4,018,632
|
||
Allowance
for doubtful accounts
|
(235,434
|
)
|
||
Related
party receivables, net, at December 31, 2005
|
3,783,198
|
|||
Repayment
|
(3,373,918
|
)
|
||
Addition
(primarily rental income)
|
247,314
|
|||
Reversal
of allowance for doubtful accounts upon collection of amounts
owed
|
235,434
|
|||
Foreign
currency translation gain
|
30,186
|
|||
Ending
balance at June 30, 2006
|
$
|
922,214
|
7. |
DUE
TO DIRECTOR
|
8. |
ADVANCE
PAYMENTS
|
9. |
ISSUANCE
OF COMMON STOCK
|
10. |
SUBSEQUENT
EVENTS
|
|
•
|
|
Achieved
revenues of $8 million in the second quarter of 2006, up 46.3% over
the
same quarter of last year.
|
|
•
|
|
Gross
margin was 37.9% in the second quarter of 2006, compared to 24.4%
in the
same period in 2005. This was due to the increase in the price chargeable
to customers due to better brand name and reputation. In addition,
due to
the increase in purchases, the Company was able to enjoy a higher
volume
discount from suppliers.
|
|
•
|
|
Income
from operations was $2.4 million in the second quarter of 2006, up
from
$0.8 million of the same period last year, representing an increase
of
183.6%
|
|
•
|
|
Operating
margin was 30.0% in the second quarter of 2006, compared to 15.5%
during
the same period in 2005.
|
|
•
|
|
Net
income was $2.5 million in the second quarter of 2006, up 109.6%
over the
same period of last year.
|
|
•
|
|
Net
margin was 31.6% in the second quarter of 2006, compared to 22.1%
in the
same period in 2005.
|
|
•
|
|
Basic
and fully diluted earnings per share were $0.10.
|
(in
millions)
|
|||||||||||||
Three
months ended
|
Six
months ended
|
||||||||||||
June
30,
2006
|
June
30,
2005
|
June
30,
2006
|
June
30,
2005
|
||||||||||
Security
systems and installation
|
$
|
6.5
|
$
|
5.2
|
$
|
19.5
|
$
|
12.0
|
|||||
Sales
of parts
|
1.5
|
0.3
|
3.0
|
0.7
|
|||||||||
$
|
8.0
|
$
|
5.5
|
$
|
22.6
|
$
|
12.7
|
(in
millions)
|
|||||||||||||
Three
months ended
|
Six
months ended
|
||||||||||||
June
30,
2006
|
June
30,
2005
|
June
30,
2006
|
June
30,
2005
|
||||||||||
Security
systems
|
$
|
3.3
|
$
|
3.4
|
$
|
11.6
|
$
|
8.4
|
|||||
Installation
labor
|
0.1
|
0.2
|
0.3
|
0.5
|
|||||||||
Sales
of parts
|
1.4
|
0.3
|
2.7
|
0.5
|
|||||||||
Additional
tax
|
0.2
|
0.2
|
0.6
|
0.4
|
|||||||||
$
|
5.0
|
$
|
4.1
|
$
|
15.2
|
$
|
9.8
|