x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE OF
1934
|
Florida
|
22-3719165
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
No.
31 Tongdao South Road, Hohhot, Inner Mongolia,
China
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer
|
¨
|
Accelerated
filer
|
¨
|
Non-accelerated
filer
|
¨
|
Smaller
reporting company
|
þ
|
Page
|
||
PART
I - FINANCIAL INFORMATION
|
||
Item
1.
|
Financial
Statements.
|
|
Consolidated
Balance Sheet - As of March 31, 2008 (Unaudited) and June 30,
2007
|
4
|
|
Consolidated
Statements of Income (Unaudited)
For the Three and Nine Months Ended March 31, 2008 and 2007 |
5
|
|
Consolidated
Statements of Cash Flows (Unaudited)
For the Nine Months Ended March 31, 2008 and 2007 |
6
|
|
Notes
to Unaudited Consolidated Financial Statements
|
7
|
|
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
29
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk.
|
39
|
Item
4T.
|
Controls
and Procedures
|
39
|
PART
II - OTHER INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
39
|
Item
1A.
|
Risk
Factors.
|
39
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
40
|
Item
3.
|
Defaults
Upon Senior Securities
|
40
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
40
|
Item
5.
|
Other
Information
|
40
|
Item
6.
|
Exhibits
|
40
|
•
|
"Gold
Horse International," the "Company, "we," "us," "ours," and similar
terms
refers to Gold Horse International, Inc., a Florida
corporation,
|
•
|
"Gold
Horse Nevada" refers to Gold Horse International, Inc., a Nevada
corporation and wholly-owned subsidiary of Gold Horse
International,
|
•
|
"Global
Rise" refers to Global Rise International, Limited, a Cayman Islands
corporation and wholly-owned subsidiary of Gold Horse
Nevada,
|
•
|
"IMTD"
refers to Inner Mongolia (Cayman) Technology & Development Ltd., a
Chinese company and wholly-owned subsidiary of Global
Rise,
|
•
|
"Jin
Ma Real Estate" refers to Inner Mongolia Jin Ma Real Estate Development
Co., Ltd., a Chinese company,
|
• |
"Jin
Ma Construction” refers to Inner Mongolia Jin Ma Construction Co., Ltd., a
Chinese company,
|
• |
“Jin
Ma Hotel” refers to Inner Mongolia Jin Ma Hotel Co., Ltd., a Chinese
company,
|
• |
“Jin
Ma Companies” collectively refers to Jin Ma Real Estate, Jin Ma
Construction and Jin Ma Hotel, and
|
• |
"PRC"
or "China" refers to the People's Republic of
China.
|
March 31,
|
June 30
|
||||||
2008
|
2007
|
||||||
(Unaudited)
|
|||||||
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
2,029,847
|
$
|
251,044
|
|||
Accounts
receivable, net
|
5,443,228
|
5,246,986
|
|||||
Inventories,
net
|
67,194
|
20,477
|
|||||
Advances
to suppliers, net
|
293,688
|
198,113
|
|||||
Other
receivable, net
|
264,647
|
193,815
|
|||||
Deferred
debt costs
|
153,480
|
-
|
|||||
Real
estate held for sale
|
389,795
|
1,149,906
|
|||||
Construction
in process
|
2,864,300
|
-
|
|||||
Cost
and estimated earnings in excess of billings
|
-
|
15,237
|
|||||
Deposit
|
142,406
|
131,151
|
|||||
Total
Current Assets
|
11,648,585
|
7,206,729
|
|||||
Deposit
on land use rights
|
3,837,894
|
2,223,069
|
|||||
Due
from related parties, net
|
871,602
|
1,047,832
|
|||||
Property
and equipment, net
|
6,750,091
|
4,731,168
|
|||||
Intangible
asset
|
174,259
|
160,487
|
|||||
Total
Assets
|
$
|
23,282,431
|
$
|
15,369,285
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Liabilities:
|
|||||||
Accounts
payable
|
$
|
3,311,856
|
$
|
611,215
|
|||
Accrued
expenses
|
319,718
|
1,091,154
|
|||||
Taxes
payable
|
213,298
|
532,257
|
|||||
Advances
from customers
|
205,325
|
609,574
|
|||||
Loans
payable, current portion
|
142,406
|
-
|
|||||
Convertible
debt, net
|
545,750
|
-
|
|||||
Billings
in excess of costs and estimated earnings
|
5,124
|
124,021
|
|||||
Total
Current Liabilities
|
4,743,477
|
2,968,221
|
|||||
Loans
payable, net of current portion
|
1,545,954
|
1,686,077
|
|||||
Total
Liabilities
|
6,289,431
|
4,654,298
|
|||||
Commitments
|
|||||||
Stockholders'
equity:
|
|||||||
Preferred
stock ($.0001 par value; 20,000,000 shares authorized; none issued
and
outstanding)
|
-
|
-
|
|||||
Common
stock ($.0001 par value; 300,000,000 shares authorized; 52,544,603
and
50,000,002 shares issued and outstanding at March 31, 2008 and June
30,
2007, respectively)
|
5,254
|
5,000
|
|||||
Non-controlling interest
in variable interest entities
|
6,097,853 | 5,954,807 | |||||
Additional
paid-in capital
|
4,568,639
|
-
|
|||||
Statutory
reserve
|
737,052
|
594,006
|
|||||
Retained
earnings
|
3,865,519
|
3,616,296
|
|||||
Other
comprehensive gain - foreign currency
|
1,718,683
|
544,878
|
|||||
Total
Stockholders' Equity
|
16,993,000
|
10,714,987
|
|||||
Total
Liabilities and Stockholders' Equity
|
$
|
23,282,431
|
$
|
15,369,285
|
For the Three Months Ended
|
For the Nine Months Ended
|
||||||||||||
March 31,
|
March 31,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
NET
REVENUES
|
|||||||||||||
Construction
|
$
|
3,524,291
|
$
|
6,459,404
|
$
|
17,585,684
|
$
|
18,052,407
|
|||||
Hotel
|
766,158
|
679,493
|
2,339,870
|
1,910,049
|
|||||||||
Real
estate
|
304,755
|
2,606
|
1,560,283
|
407,946
|
|||||||||
Total
Revenues
|
4,595,204
|
7,141,503
|
21,485,837
|
20,370,402
|
|||||||||
COST
OF SALES
|
|||||||||||||
Construction
|
3,027,432
|
5,369,856
|
14,895,208
|
15,084,056
|
|||||||||
Hotel
|
456,677
|
364,390
|
1,318,281
|
1,001,087
|
|||||||||
Real
estate
|
196,377
|
1,843
|
938,406
|
288,644
|
|||||||||
Total
Cost of Sales
|
3,680,486
|
5,736,089
|
17,151,895
|
16,373,787
|
|||||||||
GROSS
PROFIT
|
914,718
|
1,405,414
|
4,333,942
|
3,996,615
|
|||||||||
OPERATING
EXPENSES:
|
|||||||||||||
Hotel
operating expenses
|
19,347
|
78,077
|
75,661
|
222,655
|
|||||||||
Bad
debt expense
|
489,184
|
-
|
796,875
|
481,763
|
|||||||||
Salaries
and employee benefits
|
231,764
|
34,272
|
550,262
|
129,840
|
|||||||||
Depreciation
and amortization
|
135,010
|
83,357
|
361,126
|
216,063
|
|||||||||
General
and administrative
|
85,344
|
18,407
|
369,071
|
81,823
|
|||||||||
Total
Operating Expenses
|
960,649
|
214,113
|
2,152,995
|
1,132,144
|
|||||||||
INCOME
(LOSS) FROM OPERATIONS
|
(45,931
|
)
|
1,191,301
|
2,180,947
|
2,864,471
|
||||||||
OTHER
INCOME (EXPENSE):
|
|||||||||||||
Other
expense
|
(26
|
)
|
2,426
|
(1,698
|
)
|
339
|
|||||||
Registration
rights penalty
|
(55,000
|
)
|
-
|
(55,000
|
)
|
-
|
|||||||
Interest
income
|
4,992
|
-
|
7,106
|
553
|
|||||||||
Interest
expense
|
(565,973
|
)
|
(67,823
|
)
|
(858,378
|
)
|
(186,600
|
)
|
|||||
Total
Other Expense
|
(616,007
|
)
|
(65,397
|
)
|
(907,970
|
)
|
(185,708
|
)
|
|||||
INCOME
(LOSS) BEFORE INCOME TAX
|
(661,938
|
)
|
1,125,904
|
1,272,977
|
2,678,763
|
||||||||
INCOME
TAX
|
149,851
|
704,945
|
880,708
|
1,041,857
|
|||||||||
NET
INCOME (LOSS)
|
(811,789
|
)
|
420,959
|
392,269
|
1,636,906
|
||||||||
COMPREHENSIVE
INCOME (LOSS):
|
|||||||||||||
Unrealized
foreign currency translation gain
|
615,780
|
98,779
|
1,173,805
|
291,400
|
|||||||||
COMPREHENSIVE
INCOME (LOSS)
|
$
|
(196,009
|
)
|
$
|
519,738
|
$
|
1,566,074
|
$
|
1,928,306
|
||||
NET
INCOME (LOSS) PER COMMON SHARE:
|
|||||||||||||
Basic
|
$
|
(0.02
|
)
|
$
|
0.01
|
$
|
0.01
|
$
|
0.03
|
||||
Diluted
|
$
|
(0.02
|
)
|
$
|
0.01
|
$
|
0.01
|
$
|
0.03
|
||||
WEIGHTED
AVERAGE COMMON SHARES OUTSTANDING:
|
|||||||||||||
Basic
|
52,483,824
|
48,500,000
|
51,210,607
|
48,500,000
|
|||||||||
Diluted
|
52,483,824
|
48,500,000
|
55,970,580
|
48,500,000
|
For
the Nine Months Ended
|
|||||||
March
31,
|
|||||||
2008
|
2007
|
||||||
(Unaudited)
|
(Unaudited)
|
||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
Net
income
|
$
|
392,269
|
$
|
1,636,906
|
|||
Adjustments
to reconcile net income to net cash provided
by operating activities:
|
|||||||
Depreciation
|
361,126
|
216,063
|
|||||
Bad
debt expense
|
796,875
|
481,763
|
|||||
Common
stock issed for services
|
156,680
|
-
|
|||||
Interest
expense from amortization of debt discount
|
545,750
|
-
|
|||||
Amortization
of debt issuance costs
|
51,160
|
-
|
|||||
Changes
in assets and liabilities:
|
|||||||
Accounts
receivable
|
(647,734
|
)
|
6,247,764
|
||||
Inventories
|
(42,682
|
)
|
236,239
|
||||
Other
receivables
|
163,366
|
10,499
|
|||||
Advance
to suppliers
|
(62,728
|
)
|
1,122,711
|
||||
Prepaid
expenses
|
-
|
-
|
|||||
Costs
and estimated earnings in excess of billings
|
15,707
|
-
|
|||||
Real
estate held for sale
|
815,288
|
-
|
|||||
Construction
in process
|
(2,719,216
|
)
|
-
|
||||
Other
assets
|
-
|
(126,987
|
)
|
||||
Accounts
payable and accrued expenses
|
1,698,293
|
(8,668,466
|
)
|
||||
Income
tax payable
|
(346,164
|
)
|
3,661
|
||||
Advances
from customers
|
(433,432
|
)
|
222,448
|
||||
Billings
in excess of costs and estimated earnings
|
(122,978
|
)
|
-
|
||||
NET
CASH PROVIDED BY OPERATING ACTIVITIES
|
621,580
|
1,382,601
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
Increase
in due from related party
|
83,424
|
-
|
|||||
Proceeds
from sale of property and equipment
|
7,993
|
-
|
|||||
Payment
of deposits for land use rights
|
(1,351,923
|
)
|
(660,998
|
)
|
|||
Purchase
of property and equipment
|
(1,900,345
|
)
|
(281,677
|
)
|
|||
NET
CASH USED IN INVESTING ACTIVITIES
|
(3,160,851
|
)
|
(942,675
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
Proceeds
from convertible debt
|
2,183,000
|
-
|
|||||
Payment
of placement fees
|
(204,640
|
)
|
-
|
||||
Repayment
of loans payable
|
(135,192
|
)
|
-
|
||||
Repayments
on related party advances
|
-
|
(221,753
|
)
|
||||
Capital
contributions
|
140,507
|
-
|
|||||
Proceeds
from sale of common stock
|
2,219,252
|
-
|
|||||
NET
CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
4,202,927
|
(221,753
|
)
|
||||
EFFECT
OF EXCHANGE RATE ON CASH
|
115,147
|
9,980
|
|||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
1,778,803
|
228,153
|
|||||
CASH
& CASH EQUIVALENTS - beginning of year
|
251,044
|
180,924
|
|||||
CASH
& CASH EQUIVALENTS - end of the period
|
$
|
2,029,847
|
$
|
409,077
|
|||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|||||||
Cash
paid for:
|
|||||||
Interest
|
$
|
855,027
|
$
|
186,600
|
|||
Incometaxes
|
$
|
1,188,993
|
$
|
1,041,857
|
a.
|
The
new standard EIT rate of 25% replaced the 33% rate currently applicable
to
both DES and FIEs, except for High Tech companies who pays a reduced
rate
of 15%; and
|
b.
|
Companies
established before March 16, 2007 will continue to enjoy tax holiday
treatment approved by local government for a grace period of the
next 5
years or until the tax holiday term is completed, whichever is sooner.
|
Three Months Ended March 31,
|
Nine Months Ended March 31,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
Net
income (loss) used for basic and diluted earnings (loss) per
share
|
$
|
(811,789
|
)
|
$
|
420,959
|
$
|
392,269
|
$
|
1,636,906
|
||||
|
|||||||||||||
Weighted
average shares outstanding – basic
|
52,483,824
|
48,500,000
|
51,210,607
|
48,500,000
|
|||||||||
Effect
of dilutive securities:
|
|||||||||||||
Unexercised
warrants
|
—
|
—
|
1,921,612
|
—
|
|||||||||
Convertible
debentures
|
—
|
—
|
2,838,361
|
—
|
|||||||||
Weighted
average shares outstanding– diluted
|
52,483,824
|
48,500,000
|
55,970,580
|
48,500,000
|
|||||||||
Earnings
(loss) per share – basic
|
$
|
(0.02
|
)
|
$
|
0.01
|
$
|
0.01
|
$
|
0.03
|
||||
Earnings
(loss) per share – diluted
|
$
|
(0.02
|
)
|
$
|
0.01
|
$
|
0.01
|
$
|
0.03
|
March
31,
|
June
30,
|
||||||
2008
|
2007
|
||||||
Construction
materials
|
$
|
2,239
|
$
|
1,746
|
|||
Consumable
goods
|
64,955
|
18,731
|
|||||
$
|
67,194
|
$
|
20,477
|
March
31,
|
June
30,
|
||||||
2008
|
2007
|
||||||
Costs
incurred on uncompleted contracts
|
$
|
5,784,879
|
$
|
8,980,006
|
|||
Estimated
earnings
|
1,277,851
|
2,072,159
|
|||||
7,062,730
|
11,052,165
|
||||||
Less
billings to date
|
(7,067,854
|
)
|
(11,160,949
|
)
|
|||
$
|
(5,124
|
)
|
$
|
(108,784
|
)
|
March
31,
|
June
30,
|
||||||
2008
|
2007
|
||||||
Costs
and estimated earnings in excess of billings
|
$
|
-
|
$
|
15,237
|
|||
Billings
in excess of costs and estimated earnings
|
(5,124
|
)
|
(124,021
|
)
|
|||
$
|
(5,124
|
)
|
$
|
(108,784
|
)
|
March
31,
|
June
30,
|
||||||
2008
|
2007
|
||||||
Nan
Yuan Estates (residence buildings)
|
$
|
2,413,839
|
$
|
2,223,069
|
|||
Inner
Mongolia Electrical Vocational Technical
School (old location)
|
640,825
|
||||||
Procuratorate
(Yu Quan) Housing Estates
|
783,230
|
-
|
|||||
$
|
3,837,894
|
$
|
2,223,069
|
(a) |
As
approved by the Hohhot municipal government, the Inner Mongolia Vocational
School is being relocated. This amount represents a deposit on the
right
to acquire the land use right s at this location.
|
March
31,
|
June
30,
|
|||||||||
2008
|
2007
|
|||||||||
Useful
Life
|
||||||||||
Office
equipment
|
5
Years
|
$
|
63,237
|
$
|
49,230
|
|||||
Machinery
equipment
|
5-15
Years
|
4,261,115
|
2,467,724
|
|||||||
Vehicles
|
10
Years
|
461,338
|
61,390
|
|||||||
Building
and building improvements
|
20
– 40 Years
|
4,080,943
|
3,758,419
|
|||||||
8,866,633
|
6,336,763
|
|||||||||
Less:
accumulated depreciation
|
(2,116,542
|
)
|
(1,605,595
|
)
|
||||||
$
|
6,750,091
|
$
|
4,731,168
|
March
31,
|
June
30,
|
||||||
2008
|
2007
|
||||||
Construction
payable
|
$
|
-
|
$
|
223,309
|
|||
Accrued
interest payable
|
109,419
|
676,587
|
|||||
Employees
benefit
|
152,432
|
148,791
|
|||||
Accrued
payroll
|
2,867
|
28,638
|
|||||
Accrued
registration rights penalty
|
55,000
|
-
|
|||||
Other
accounts payable
|
-
|
13,829
|
|||||
$
|
319,718
|
$
|
1,091,154
|
March
31,
|
June
30,
|
|||||||||
Name
|
Relationship
|
2008
|
2007
|
|||||||
Inner
Mongolia Jin Ma Group Ltd and its subsidiaries
|
Owned by Yang Liankuan
|
$
|
871,602
|
$
|
999,984
|
|||||
Yang
Liankuan
|
Officer
and director
|
-
|
47,848
|
|||||||
$
|
871,602
|
$
|
1,047,832
|
March
31,
|
June
30,
|
||||||
2008
|
2007
|
||||||
Loans
to various unrelated parties, due in January 2010 with annual interest
of
14.4% and unsecured.
|
$
|
1,007,661
|
$
|
993,600
|
|||
Loans
to various unrelated parties, due in December 2009 with annual interest
of
14.4% and unsecured.
|
111,076
|
167,873
|
|||||
Loans
to various unrelated parties, due in August 2008 with annual interest
of
14.4% and unsecured
|
140,406
|
131,151
|
|||||
Loans
to various unrelated parties, due in January 2010 with annual interest
of
18% and unsecured.
|
92,564
|
85,248
|
|||||
Loans
to various unrelated parties, due in April 2012 with annual interest
of
18% and unsecured
|
185,127
|
170,496
|
|||||
Loans
to various unrelated parties, due in August 2011 with annual interest
of
18% and unsecured
|
35,601
|
32,788
|
|||||
Loans
to various unrelated parties, due in September 2012 with annual interest
of 18% and unsecured
|
113,925
|
104,921
|
|||||
Total
loans payable
|
1,688,360
|
1,686,077
|
|||||
Less
: Current portion
|
(142,406
|
)
|
-
|
||||
Long
term liability
|
$
|
1,545,954
|
$
|
1,686,077
|
Period
ended March 31:
|
||||
2009
(current liability)
|
$
|
142,406
|
||
2010
|
$
|
1,211,301
|
||
2011
|
$
|
35,601
|
||
2012
|
$
|
299,052
|
|
•
|
incur
additional indebtedness, subject to certain exceptions,
|
|
•
|
incur
any liens on any of our property or assets,
|
|
•
|
repurchase
any of its common stock, subject to certain exceptions,
|
|
•
|
amend
its charter documents in a manner that would be adverse to the debenture
holders,
|
|
•
|
pay
any cash dividends or distributions on any equity securities,
or
|
|
•
|
enter
into any transaction with an affiliate unless it is made on an
arm’s-length basis and approved by a majority of the disinterred
directors.
|
Convertible
debentures payable
|
$
|
2,183,000
|
||
Less:
unamortized discount on debentures
|
(1,637,250
|
)
|
||
Convertible
debentures, net
|
$
|
545,750
|
Number of
|
Weighted average
|
Aggregate
|
||||||||
shares
|
exercise price
|
Intrinsic value
|
||||||||
Outstanding
at June 30, 2007
|
-
|
$
|
-
|
$
|
-
|
|||||
Granted
|
6,853,604
|
0.50
|
-
|
|||||||
Exercised
|
-
|
-
|
-
|
|||||||
Cancelled
|
-
|
-
|
-
|
|||||||
Outstanding
at March 31, 2008
|
6,853,604
|
$
|
0.50
|
$
|
-
|
Warrants Outstanding
|
Warrants Exercisable
|
||||||||||||||||
Range of
Exercise
Price
|
Number
Outstanding at
March 31, 2008
|
Weighted
Average
Remaining
Contractual
Life
|
Weighted
Average
Exercise
Price
|
Number
Exercisable at
March 31, 2008
|
Weighted
Average
Exercise
Price
|
||||||||||||
$
|
0.50
|
6,853,604
|
4.92
Years
|
$
|
0.50
|
6,853,604
|
$
|
0.50
|
For
the Three Months Ended
March
31,
|
For
the Nine Months Ended
March
31,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
Revenues:
|
|||||||||||||
Construction
|
$
|
3,524,291
|
$
|
6,459,404
|
$
|
17,585,684
|
$
|
18,052,407
|
|||||
Real
Estate
|
304,755
|
2,606
|
1,560,283
|
407,946
|
|||||||||
Hotel
|
766,158
|
679,493
|
2,339,870
|
1,910,049
|
|||||||||
4,595,204
|
7,141,503
|
21,485,837
|
20,370,402
|
||||||||||
Depreciation:
|
|||||||||||||
Construction
|
58,798
|
36,715
|
148,991
|
100,236
|
|||||||||
Real
Estate
|
11,738
|
4,354
|
20,393
|
7,094
|
|||||||||
Hotel
|
64,474
|
44,288
|
191,742
|
108,733
|
|||||||||
135,010
|
83,357
|
361,126
|
216,063
|
||||||||||
Interest
expense:
|
|||||||||||||
Construction
|
63,259
|
67,823
|
192,169
|
186,600
|
|||||||||
Other
|
502,714
|
-
|
666,209
|
-
|
|||||||||
565,973
|
67,823
|
858,378
|
186,600
|
||||||||||
Net
income (loss):
|
|||||||||||||
Construction
|
(234,463
|
)
|
335,523
|
774,955
|
1,319,858
|
||||||||
Real
Estate
|
41,772
|
(10,591
|
)
|
318,998
|
46,295
|
||||||||
Hotel
|
138,787
|
96,027
|
336,003
|
270,753
|
|||||||||
Other
|
(757,885
|
)
|
-
|
(1,037,687
|
)
|
-
|
|||||||
(811,789
|
)
|
420,959
|
392,269
|
1,636,906
|
|||||||||
Identifiable
assets at March 31, 2008 and June
30, 2007:
|
|||||||||||||
Construction
|
$
|
10,010,027
|
$
|
9,049,034
|
|||||||||
Real
Estate
|
9,015,568
|
2,757,842
|
|||||||||||
Hotel
|
3,880,202
|
3,562,409
|
|||||||||||
Other
|
376,634
|
-
|
|||||||||||
$
|
23,282,431
|
$
|
15,369,285
|
1.
|
Making
up cumulative prior years' losses, if any;
|
2.
|
Allocations
to the "Statutory surplus reserve" of at least 10% of income after
tax, as
determined under PRC accounting rules and regulations, until the
fund
amounts to 50% of the Company's registered capital;
|
3.
|
Through
December 31, 2005, allocations of 5-10% of income after tax, as
determined
under PRC accounting rules and regulations, to the Company's "Statutory
common welfare fund", which is established for the purpose of providing
employee facilities and other collective benefits to the Company's
employees; and
|
4.
|
Allocations
to the discretionary surplus reserve, if approved in the shareholders'
general meeting.
|
For the Three months
|
For the Nine months
|
||||||||||||
Ended March 31,
|
Ended March 31,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
NET
REVENUES:
|
|||||||||||||
Construction
|
$
|
3,524,291
|
$
|
6,459,40
|
$
|
17,585,684
|
$
|
18,052,407
|
|||||
Hotel
|
766,158
|
679,493
|
2,339,870
|
1,910,049
|
|||||||||
Real
Estate
|
304,755
|
2,606
|
1,560,283
|
407,946
|
|||||||||
Total
Revenues
|
4,595,204
|
7,141,503
|
21,485,837
|
20,370,402
|
|||||||||
COST
OF SALES:
|
|||||||||||||
Construction
|
3,027,432
|
5,369,856
|
14,895,208
|
15,084,056
|
|||||||||
Hotel
|
456,677
|
364,390
|
1,318,281
|
1,001,087
|
|||||||||
Real
Estate
|
196,377
|
1,843
|
938,406
|
288,644
|
|||||||||
Total
Cost of sales
|
3,680,486
|
5,736,089
|
17,151,895
|
16,373,787
|
|||||||||
GROSS
PROFIT
|
914,718
|
1,405,414
|
4,333,942
|
3,996,615
|
|||||||||
OPERATING
EXPENSES:
|
|||||||||||||
Hotel
operating expenses
|
19,347
|
78,077
|
75,661
|
222,655
|
|||||||||
Bad
debt expense
|
489,184
|
-
|
796,875
|
481,763
|
|||||||||
Salaries
and employee benefits
|
231,264
|
34,272
|
550,262
|
129,840
|
|||||||||
Depreciation
and amortization
|
135,010
|
83,357
|
361,126
|
216,063
|
|||||||||
General
and administrative
|
85,344
|
18,407
|
369,071
|
81,823
|
|||||||||
Total
Operating Expenses
|
960,649
|
214,113
|
2,152,995
|
1,132,144
|
|||||||||
|
|||||||||||||
INCOME
(LOSS) FROM OPERATIONS
|
(45,931
|
)
|
1,191,301
|
2,180,947
|
2,864,471
|
||||||||
|
|||||||||||||
OTHER
INCOME (EXPENSE):
|
|||||||||||||
Other
income (expense)
|
(26
|
)
|
2,426
|
(1,698
|
)
|
339
|
|||||||
Registration
rights penalty
|
(55,000
|
)
|
-
|
(55,000
|
)
|
-
|
|||||||
Interest
income
|
4,992
|
-
|
7,106
|
553
|
|||||||||
Interest
expense
|
(565,973
|
)
|
(67,823
|
)
|
(858,378
|
)
|
(186,600
|
)
|
|||||
Total
Other Income (Expense)
|
(616,007
|
)
|
(65,397
|
)
|
(907,970
|
)
|
(185,708
|
)
|
|||||
INCOME
(LOSS) BEFORE INCOME TAX
|
(661,938
|
)
|
1,125,904
|
1,272,977
|
2,678,763
|
||||||||
INCOME
TAX
|
149,851
|
704,945
|
880,708
|
1,041,857
|
|||||||||
NET
INCOME (LOSS)
|
$
|
(811,789
|
)
|
$
|
420,959
|
$
|
392,269
|
$
|
1,636,906
|
Nine Months Ended
|
%
|
|||||||||
2008
|
2007
|
Change(+/-)
|
||||||||
(unaudited)
|
||||||||||
Jin
Ma Construction
|
81.8
|
%
|
88.6
|
%
|
-6.8
|
%
|
||||
Jin
Ma Hotel
|
10.9
|
%
|
9.4
|
%
|
+1.5
|
%
|
||||
Jim
Ma Real Estate
|
7.3
|
%
|
2.0
|
%
|
+5.3
|
%
|
||||
Total
|
100.0
|
%
|
100.0
|
%
|
Three
Months Ended
|
||||||||||
2008
|
2007
|
%
Change
(+/-)
|
||||||||
(unaudited)
|
|
|||||||||
Jin
Ma Construction
|
76.7
|
%
|
90.4
|
%
|
-13.7
|
%
|
||||
Jin
Ma Hotel
|
16.7
|
%
|
9.5
|
%
|
+7.2
|
%
|
||||
Jim
Ma Real Estate
|
6.6
|
%
|
7.1
|
%
|
-0.5
|
%
|
||||
Total
|
100.0
|
%
|
100.0
|
%
|
·
|
At
March 31, 2008, cash balance was $2,029,847 as compared to $251,044
at
June 30, 2007, an increase of $1,778,803.
|
· |
At
March 31, 2008 current portion of accounts receivable, net of allowance
for doubtful accounts, was $5,443,228 as compared to $5,246,986 at
June
30, 2007, an increase of $196,242 and was attributable to our construction
segment. We anticipate that the balance of these accounts receivable
will
be paid in accordance with each of their
terms.
|
· |
Our
inventory of real estate held for sale at March 31, 2008 was $389,705
as
compared to $1,149,906 at June 30, 2007, a decrease of $176,230.
We will
continue to sell our current inventory of real estate. If we sell
our
remaining inventory of real estate and have no additional units in
our
inventory, our cash flows from the sale of real estate inventory
may
decrease.
|
·
|
During
the nine months ended March 31, 2008, we capitalized construction
cost in
connection to the development of building for the Inner Mongolia
Electrical Vocational Technical School of $2,864,300. In November
2007,
Jin Ma Real Estate entered into an agreement with the Vocational
School to
construct various student dormitory buildings at the school’s new
location. Jin Ma Real Estate is responsible for all costs associated
with
the completion of the student dormitory buildings which are being
constructed by Jin Ma Construction. Pursuant to this agreement, upon
completion of the construction project, Jin Ma Real Estate will lease
these buildings to the Vocational School for a period of 26 years
at an
annual amount of 4,800,000 RMB or approximately $685,000. During
the lease
term, Jin Ma Real Estate will not have any other participation or
obligations to the school. At the end of the lease, the title to
the
buildings will be transferred to the Vocational
School.
|
|
Payments
Due by Period
|
|||||||||||||||
|
Total
|
Less
than 1
year
|
1-3
Years
|
4-5
Years
|
5
Years +
|
|||||||||||
|
||||||||||||||||
Contractual
Obligations :
|
||||||||||||||||
Other
Indebtedness *
|
$
|
$1,688,360
|
$
|
142,406
|
$
|
1,246,902
|
$
|
299,052
|
—
|
|||||||
Convertible
debt
|
$
|
2,183,000
|
2,183,000
|
—
|
—
|
—
|
||||||||||
Purchase
obligations
|
$
|
—
|
—
|
—
|
—
|
—
|
||||||||||
Total
Contractual Obligations:
|
$
|
$3,871,360
|
$
|
2,325,406
|
$
|
1,246,902
|
$
|
299,052
|
-
|
·
|
Other
indebtedness includes long-time loans borrowed from
individuals.
|
Item 1. |
Legal
Proceedings.
|
Item 1A. |
Risk
Factors.
|
Item 2. |
Unregistered
Sales of Equity Securities and Use of
Proceeds.
|
Item 3. |
Defaults
Upon Senior Securities.
|
Item 4. |
Submissions
of Matters to a Vote of Security
Holders.
|
Item 5. |
Other
Information.
|
Item 6. |
Exhibits
|
Gold
Horse International, Inc.
|
|
Date:
May 20, 2008
|
By:
/s/ Liankuan Yang
|
Liankuan
Yang
|
|
Chief
Executive Officer, Principal Executive Officer
|
|
Date:
May 20, 2008
|
By:
/s/ Adam Wasserman
|
Adam
Wasserman
|
|
Chief
Financial Officer, Principal Financial and Accounting
officer
|