omniture

China New Media Announces Fiscal 2011 Third Quarter Financial Results

China New Media Corp.
2011-05-17 21:27 1562

DALIAN, China, May 17, 2011 /PRNewswire-Asia/ -- China New Media Corp. (OTCBB: CMDI) (the "Company"), China's fast-growing advertising media company with current outdoor media network located in Dalian, Shenyang, Tianjin and Shanghai, today announced financial results for the three and nine months ended March 31, 2011.

Financial Highlights for the Three Months Ended March 31, 2011

  • Revenue increased 31.2% year-over-year to $5.4 million
  • Gross profit increased 18.3% to $3.1 million; gross margin was 56.6%
  • Net income totaled $1.4 million; basic and diluted EPS of $0.05
Mr. James Wang, Chairman and Chief Executive Officer of China New Media, stated, "The 31% revenue growth during the quarter was driven by new technology advertising platforms and our entrance into new markets. Revenue growth in our outdoor billboard platform grew 71.9% and accounted to 34.9% of total revenue compared to 26.6% the prior year. The outdoor advertising industry is demanding new and innovative technology such as our billboards and City Navigator kiosks to grab the attention of the consumer. As a result we were able to generate revenue in two new markets during the quarter as compared to the previous year, Tianjin and Shanghai. As a one stop shop, once we enter these new markets and establish our brand, we are able to leverage our other platforms such as the street fixture, display networks and city transit system displays, and further have a margin recovery as the new market gains sales momentum."

Summary Financials for Third Quarter Ended March 31, 2011:

2011 Fiscal Third Quarter Results (USD) (unaudited)

 

 

 

 

Three months ended March 31, 2011

 

Fiscal Q3 2011

 

Fiscal Q3 2010

 

CHANGE

 

 

Revenue

 

$5.4 million

 

$4.1 million

 

+31.2%

 

 

Gross Profit

 

$3.1 million

 

$2.6 million

 

+18.3%

 

 

Net Income

 

$1.4 million

 

$1.4 million

 

-

 

 

EPS

 

$0.05

 

$0.05

 

-

 

 

 

 

 

 
Financial Results for the Three Months Ended March 31, 2011

Revenue for the three months ended March 31, 2011 totaled $5.4 million, an increase of 31.2% compared to $4.1 million for the same period in 2010. Revenue growth was driven by a 71.9% increase in the outdoor billboard advertising platform which accounted for 34.9% of total revenue during the quarter. The billboard advertising platform has presented a significant growth opportunity with attractive profit margins. The outdoor billboard platform is established in Dalian, Shenyang, Tianjin and Shanghai and going forward the Company will continue to establish their presence in these markets.

Street fixture and display networks revenue increased 20.5% year-over-year, city transit system display networks 22.4% and city navigator 27.4%. Geographically for the third quarter of fiscal 2011, revenue in Dalian, Shenyang, Tianjin and Shanghai accounted for 92.2%, 2.1%, 1% and 4.7% of total revenue. These results compare to 93.8%, 6.2%, 0% and 0% for the same period in 2010.

2011 Fiscal Third Quarter Revenue Breakdown by Advertising Platform (USD) (unaudited)

 

 

Three months ended March 31, 2011

 

Fiscal Q3 2011

 

Fiscal Q3 2010

 

CHANGE

 

 

Street Fixture and Display Network

(% of Total Revenue)

 

$1.8 million

33.5%

 

$1.5 million

36.5%

 

+20.5%

 

 

City Transit System Display Network

 

$1.1 million

19.4%

 

$858,000

20.8%

 

+22.4%

 

 

Outdoor Billboards

 

$1.9 million

34.9%

 

$1.1 million

26.6%

 

+71.9%

 

 

City Navigator

 

$521,000

9.6%

 

$409,000

9.9%

 

+27.4%

 

 

Other Services Income

 

$134,000

2.5%

 

$250,000

6.1%

 

-86.2%

 

 

Total

 

$5.4 million

 

$4.1 million

 

+31.2%

 

 

 

 

 

 
Cost of sales for the three months ended March 31, 2011 totaled $2.3 million, an increase of 53% compared to $1.5 million for the three months ended March 31, 2010. The increase in cost of sales resulted primarily from the increased revenue during the quarter. As a percentage of revenue for the 2011 and 2010 fiscal third quarter cost of revenue was 43.4% and 37.2% respectively.

Gross profit for the three months ended March 31, 2011 totaled $3.1 million, an increase of 18.3% compared to $2.6 million for the three months ended March 31, 2010. The increase in gross profit was in line with revenue growth as the Company secured more advertising contracts during the period. Gross profit margin was 56.6% and 62.8% for the three months ended March 31, 2011 and 2010, respectively.  The decrease in gross profit margin was mainly due to the increase in raw material cost, the increase in depreciation expense as the Company added more fixed assets and the start-up cost in newer developed markets.

Selling, general and administrative expenses totaled $1.0 million and $0.6 million for the three months ended March 31, 2011 and 2010, respectively.  The increase was consistent with growth in revenue and was primarily attributed to an increase in the payroll and other administrative related costs.

Net income for the three months ended March 31, 2011 totaled $1.4 million increasing slightly as compared to $1.4 million for the three months ended March 31, 2010. Basic and diluted earnings per share for the three months ended March 31, 2011 were $0.05 based on 27.6 million basic and diluted shares versus basic and diluted earnings per share of $0.05 for the three months ended March 31, 2010 based on 27.5 million basic and 26.9 million diluted shares outstanding.

Summary Financials for Nine Months Ended March 31, 2011:

2011 Fiscal First Nine Month Results (USD) (unaudited)

 

 

Nine months ended March 31, 2011

 

Fiscal 2011

 

Fiscal 2010

 

CHANGE

 

 

Revenue

 

$14.6 million

 

$11.3 million

 

+28.8%

 

 

Gross Profit

 

$8.3 million

 

$6.9 million

 

+20%

 

 

Net Income

 

$3.8 million

 

$3.6 million

 

+5.2%

 

 

EPS

 

$0.14

 

$0.13

 

+8%

 

 

 

 

 

 
Financial Highlights for the Nine Months Ended March 31, 2011
  • Revenue increased 28.8% year-over-year to $14.6 million
  • Gross profit increased 20% to $8.3 million; gross margin 56.7%
  • Net income totaled $3.8 million; basic and diluted EPS of $0.14

Financial Results for the Nine Months Ended March 31, 2011

Revenue for the nine months ended December 31, 2011 totaled $14.6 million, an increase of 28.8% compared to $11.3 million for the same period in 2010. Outdoor billboard revenue for the fiscal 2011 first nine months increased 86.1% year-over-year, street fixture and display networks 17.4%, city transit system display networks 12.3% and city navigator 52.5%. During the period more desirable locations in Dalian, Shenyang and Shanghai for advertising platforms were obtained, new media platforms were created and efforts in expanding the current client base all contributing to financial growth.

2011 Fiscal First Nine Month Revenue Breakdown by Advertising Platform (USD) (unaudited)

 

 

Nine months ended March 31, 2011

 

Fiscal Q3 2011

 

Fiscal Q3 2010

 

CHANGE

 

 

Street Fixture and Display Network

(% of Total Revenue)

 

$4.9 million

33.7%

 

$4.2 million

36.9%

 

+17.4%

 

 

City Transit System Display Network

 

$2.9 million

19.6%

 

$2.4

22.5%

 

+12.3%

 

 

Outdoor Billboards

 

$5 million

34%

 

$2.7 million

23.6%

 

+86.1%

 

 

City Navigator

 

$1.2 million

8.5%

 

$813,000

7.2%

 

+52.5%

 

 

Other Services Income

 

$600,000

4.1%

 

$1.1 million

9.8%

 

-84.4%

 

 

Total

 

$14.6 million

 

$11.3 million

 

+28.8%

 

 

 

 

 

 
Cost of sales for the nine months ended March 31, 2011 totaled $6.3 million, an increase of 42.5%, compared to $4.4 million for the nine months ended March 31, 2010, mainly attributable to the increase in revenue during the period.

Gross profit for the nine months ended March 31, 2011 totaled $8.3 million, an increase of 20% compared to $6.9 million for the same period the prior year. Gross profit margin was 56.7%, as compared to 60.9% for the same period the prior year. Gross profit increased year-over-year for two main reasons. First, the Company was successful in securing more popular advertising locations resulting in increased brand awareness for customers. Second, revenue increased in lower operating cost and more profitable platforms such as large-screen LED billboards.

Net income for the nine months ended March 31, 2011 totaled $3.8 million, an increase of 5.2% compared to $3.6 million for the same period in the prior year. Basic and diluted earnings per share for the nine months ended March 31, 2011 were $0.14 based on 27.6 million basic and diluted shares versus basic and diluted earnings per share of $0.13 for the nine months ended March 31, 2010 based on 26.9 million basic and 27.8 million diluted shares outstanding.

Liquidity and Capital Resources

As of March 31, 2011, China New Media had approximately $1.6 million in cash and cash equivalents. As of March 31, 2011, total current assets and total assets were $10.5 million and $34.8 million, respectively. During the same period, total current liabilities and total liabilities were $16.1 million and $16.6 million, respectively. Shareholder's equity increased 34.7% to $34.8 million for the nine months ended March 31, 2011, compared to $25.6 million for the year ended June 30, 2010.

Mr. James Wang concluded, "Our motto is 'Build a New Urban Home'.  This means that we not only provide clients with a broad array of advertising platforms, but also the city with scenery and modern convenience to enhance its development and economy. This is what we strive for every day. Today we manage 19 billboards and 52 Citi Navigator kiosks across four cities, Dalian, Shenyang, Shanghai and Tianjin. Last month we announced the construction of a 400 square meter grid-type billboard in Dalian City. Construction has gone according to plan and is anticipated to be completed at the end of this month with revenue generation of approximately RMB 1.2 million beginning in June 2011. Going forward we will continue to evaluate opportunities and work with local government authorities to add on additional platforms."

About China New Media Corp.

Founded in September 2000, Dalian Vastitude Media Group Co., Ltd., now known as China New Media Corp., is headquartered in Dalian, the commercial center of Northeastern China. The company owns and operates the city's largest outdoor media network encompassing over 600 bus shelters furnished with billboards and displays; 130 taxi stops with displays; and 13 large-size billboards, including 3 large-size LED displays at major traffic conjunctions. The company also furnishes more than 400 buses with advertising posters and 28 metro-trains throughout Dalian Metro Lines. China New Media provides comprehensive adverting services from art design to ad publishing, from daily maintenance to technical upgrading. Launched in Dalian in 2009, China New Media's proprietary LED multimedia display network, City Navigator®, is one of the country's first web-based outdoor advertising networks. For more information, please visit www.gywj.cn.

Forward-Looking Statements

This press release may contain certain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical fact included herein are "forward-looking statements", including statements regarding the Company's ability to meet its obligations under its various contracts; the timeliness of payments and other economic benefits the Company expects to receive under such contracts; and the Company's ability to maintain its customer relationships and to maintain its ability to pursue its commercial objectives. In addition, the Company's operations are conducted in the PRC and, accordingly, are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe such as risks associated with, among others, the political, economic and legal environment and foreign currency exchange. The Company's results may be adversely affected by changes in the political and social conditions in the PRC and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation. These forward-looking statements are often identified by the use of forward-looking terminology such as "believes," "expects" or similar expressions, involve known and unknown risks and uncertainties. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, they do involve assumptions, risks and uncertainties, and these expectations may prove to be incorrect. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in the Company's periodic reports that are filed with the Securities and Exchange Commission and available on its website at http://www.sec.gov. Other than as required under the securities laws, the Company does not assume a duty to update these forward-looking statements.

Company Contact:

 

 

Rita Jiang

 

 

Executive Vice President of Finance

 

 

646-691-5047

 

 

Rita.jiang@gmail.com

 

 

www.gywj.cn

 

 

 

 

Investor Contact:

 

 

HSC Global, an affiliate of HC International, Inc.

 

 

Alan Sheinwald, President

 

 

(914) 669-8885

 

 

Alan.Sheinwald@HSCGlobal.net

 

 

www.HSCGlobal.net

 

 

 



CONDENSED CONSOLIDATED BALANCE SHEETS

(IN US DOLLARS)

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

 

June 30,

 

 

 

 

2011

 

 

 

2010

 

 

 ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Current assets

 

 

 

 

 

 

 

 Cash and cash equivalents

 

 

$

 

1,591,672

 

 

 

$

 

1,672,017

 

 

 Accounts receivable, net

 

 

 

6,354,469

 

 

 

 

3,388,247

 

 

 Advance to suppliers

 

 

 

110,806

 

 

 

 

1,050,567

 

 

 Other current assets

 

 

 

2,406,444

 

 

 

 

282,618

 

 

 Deferred tax assets

 

 

 

83,385

 

 

 

 

34,790

 

 

 Total current assets

 

 

 

10,546,776

 

 

 

 

6,428,239

 

 

 

 

 

 

 

 

 

 

 

 Property, equipment and construction in progress, net,

 

 

 

17,260,787

 

 

 

 

13,120,233

 

 

 

 

 

 

 

 

 

 

 

 Other assets

 

 

 

 

 

 

 

 

 

 Security deposits

 

 

 

1,922,686

 

 

 

 

1,874,363

 

 

 Intangible asset, net

 

 

 

94,340

 

 

 

 

93,903

 

 

 Billboards use right

 

 

 

5,024,229

 

 

 

 

2,172,894

 

 

 Investment advance

 

 

 

-

 

 

 

 

1,887,505

 

 

 Total other assets

 

 

 

7,041,255

 

 

 

 

6,028,665

 

 

 

 

 

 

 

 

 

 

 

 Total Assets

 

 

$

 

34,848,818

 

 

 

$

 

25,577,137

 

 

 

 

 

 

 

 

 

 

 

 LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Current liabilities

 

 

 

 

 

 

 

 

 

 Short term loans

 

 

$

 

9,284,427

 

 

 

$

 

7,196,112

 

 

 Current portion of Long term debt

 

 

 

458,113

 

 

 

 

737,307

 

 

 Accounts payable, accrued expenses and other payables

 

 

 

1,403,510

 

 

 

 

154,808

 

 

 Deferred revenues

 

 

 

2,273,192

 

 

 

 

1,628,911

 

 

 Taxes payable

 

 

 

2,545,151

 

 

 

 

1,395,209

 

 

 Due to related parties

 

 

 

131,063

 

 

 

 

437,121

 

 

 Total current liabilities

 

 

 

16,095,456

 

 

 

 

11,549,468

 

 

 

 

 

 

 

 

 

 

 

Long term debt

 

 

 

458,113

 

 

 

 

442,384

 

 

 

 

 

 

 

 

 

 

 

Total  Liabilities

 

 

 

16,553,569

 

 

 

 

11,991,852

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

     Series A Preferred Stock, $0.0001 par value, 20,000,000 shares authorized,

 

 

 

 

 

 

       1,000,000 shares issued and outstanding

 

 

 

100

 

 

 

 

100

 

 

     Common stock, $0.0001 Par value; 80,000,000 shares authorized;

 

 

 

 

 

 

       27,550,701 shares issued and outstanding

 

 

 

2,755

 

 

 

 

2,755

 

 

   Additional paid-in-capital

 

 

 

6,746,071

 

 

 

 

6,746,071

 

 

   Accumulated other comprehensive income

 

 

 

454,586

 

 

 

 

94,571

 

 

   Retained earnings

 

 

 

9,585,699

 

 

 

 

5,852,218

 

 

 Total stockholders' equity

 

 

 

16,789,211

 

 

 

 

12,695,715

 

 

   Noncontrolling interest

 

 

 

1,506,038

 

 

 

 

889,570

 

 

 Total equity

 

 

 

18,295,249

 

 

 

 

13,585,285

 

 

 

 

 

 

 

 

 

 

 

 Total Liabilities and Equity

 

 

$

 

34,848,818

 

 

 

$

 

25,577,137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(IN US DOLLARS)

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended March 31,

 

 

For the three months ended March 31,

 

 

 

 

2011

 

 

2010

 

 

2011

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

$

 

14,571,264

 

 

$

 

11,315,601

 

 

$

 

5,402,726

 

 

$

 

4,117,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

 

(6,304,608)

 

 

 

(4,423,059)

 

 

 

(2,342,570)

 

 

 

(1,531,246)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

8,266,656

 

 

 

6,892,542

 

 

 

3,060,156

 

 

 

2,586,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

 

(2,738,538)

 

 

 

(1,853,733)

 

 

 

(1,046,951)

 

 

 

(574,317)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

 

5,528,118

 

 

 

5,038,809

 

 

 

2,013,205

 

 

 

2,011,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

3,947

 

 

 

10,580

 

 

 

916

 

 

 

2,290

 

 

Interest expense

 

 

 

(491,507)

 

 

 

(180,844)

 

 

 

(175,950)

 

 

 

(99,400)

 

 

Other income

 

 

 

166,082

 

 

 

29,374

 

 

 

48,545

 

 

 

-

 

 

Other expenses

 

 

 

(15,526)

 

 

 

(4,060)

 

 

 

(103)

 

 

 

(3,679)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total Other income (expenses)

 

 

 

(337,004)

 

 

 

(144,950)

 

 

 

(126,592)

 

 

 

(100,789)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

 

5,191,114

 

 

 

4,893,859

 

 

 

1,886,613

 

 

 

1,911,089

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision (benefit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- Current

 

 

 

1,409,685

 

 

 

1,256,564

 

 

 

511,169

 

 

 

504,692

 

 

- Deferred

 

 

 

(46,504)

 

 

 

-

 

 

 

(23,300)

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

3,827,933

 

 

 

3,637,295

 

 

 

1,398,744

 

 

 

1,406,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: net income attribute to the noncontrolling interest

 

 

 

94,452

 

 

 

270,003

 

 

 

7,881

 

 

 

80,154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to China New Media Corp.

 

 

 

3,733,481

 

 

 

3,367,292

 

 

 

1,390,863

 

 

 

1,326,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation gain

 

 

 

360,015

 

 

 

4,422

 

 

 

104,989

 

 

 

1,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

$

 

4,093,496

 

 

$

 

3,371,714

 

 

$

 

1,495,852

 

 

$

 

1,327,714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

0.14

 

 

 

0.13

 

 

 

0.05

 

 

 

0.05

 

 

Diluted

 

 

 

0.14

 

 

 

0.12

 

 

 

0.05

 

 

 

0.04

 

 

Weighted average number of common shares

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

27,550,701

 

 

 

26,856,238

 

 

 

27,550,701

 

 

 

27,510,145

 

 

Diluted

 

 

 

27,550,701

 

 

 

27,819,139

 

 

 

27,550,701

 

 

 

29,555,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN US DOLLARS)

(UNAUDITED)

 

 

 

 

For the nine months ended March 31,

 

 

 

 

2011

 

 

2010

 

 

 

 

 

 

 

 

 CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 Net income

 

 

$

 

3,827,933

 

 

$

 

3,637,295

 

 

 Adjustments to reconcile net income to net cash

 

 

 

 

 

 

 

 

 provided by operating activities:

 

 

 

 

 

 

 

 

 Depreciation and amortization

 

 

 

1,193,100

 

 

 

717,927

 

 

 Stock based compensation expense

 

 

 

 

 

 

62,500

 

 

 Loss from disposal of property, plant and equipment

 

 

 

 

 

 

532

 

 

         Deferred tax benefit

 

 

 

(46,504)

 

 

 

-

 

 

 Accounts receivable

 

 

 

(2,794,405)

 

 

 

(202,972)

 

 

 Restricted cash

 

 

 

-

 

 

 

(131,799)

 

 

 Other current assets

 

 

 

(2,321,774)

 

 

 

(99,515)

 

 

 Advance to employee

 

 

 

60,086

 

 

 

-

 

 

 Security deposit

 

 

 

17,991

 

 

 

(285,095)

 

 

 Advance to suppliers

 

 

 

959,485

 

 

 

(1,524,487)

 

 

 Accounts payable, accrued expenses and other payables

 

 

 

1,261,601

 

 

 

(139,569)

 

 

 Deferred revenues

 

 

 

575,784

 

 

 

(963,069)

 

 

 Taxes payable

 

 

 

1,080,481

 

 

 

1,350,014

 

 

 

 

 

 

 

 

 

 

             Net cash provided by operating activities

 

 

 

3,813,778

 

 

 

2,421,762

 

 

 

 

 

 

 

 

 

 

 CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 Acquisition of intangible asset

 

 

 

(11,996)

 

 

 

(71,664)

 

 

 Acquisition of billboards use right

 

 

 

(804,675)

 

 

 

367,080

 

 

 Acquisition of property and equipment

 

 

 

(4,786,019)

 

 

 

(5,459,786)

 

 

 

 

 

 

 

 

 

 

             Net cash used in investing activities

 

 

 

(5,602,690)

 

 

 

(5,164,370)

 

 

 

 

 

 

 

 

 

 

 CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 Proceeds from capital contributions

 

 

 

479,837

 

 

 

4,292,886

 

 

 Proceeds from short-term bank loans

 

 

 

1,799,390

 

 

 

2,635,973

 

 

 Repayment of short-term bank loans

 

 

 

 

 

 

(2,020,913)

 

 

 Proceeds from bank acceptance notes payable

 

 

 

 

 

 

219,664

 

 

 Repayment of bank acceptance notes payable

 

 

 

 

 

 

(153,765)

 

 

 Repayment of related party loans

 

 

 

(321,034)

 

 

 

(153,250)

 

 

 Repayments of long-term bank loans

 

 

 

(299,898)

 

 

 

(292,8860

 

 

 

 

 

 

 

 

 

 

             Net cash provided by financing activities

 

 

 

1,658,295

 

 

 

4,527,709

 

 

 

 

 

 

 

 

 

 

 EFFECT OF EXCHANGE RATE CHANGE ON

 

 

 

 

 

 

 

 

 CASH AND CASH EQUIVALENTS

 

 

 

50,272

 

 

 

712

 

 

 

 

 

 

 

 

 

 

 NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

 

 

(80,345)

 

 

 

1,785,813

 

 

 

 

 

 

 

 

 

 

 CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

 

 

1,672,017

 

 

 

147,366

 

 

 

 

 

 

 

 

 

 

 CASH AND CASH EQUIVALENTS, END OF PERIOD

 

 

$

 

1,591,672

 

 

$

 

1,933,179

 

 

 

 

 

 

 

 

 

 

 SUPPLEMENTAL CASH FLOW DISCLOSURE

 

 

 

 

 

 

 

 

    Income taxes paid

 

 

$

 

692,274

 

 

$

 

93,493

 

 

    Interest paid

 

 

$

 

491,507

 

 

$

 

180,844

 

 

 

 

 

 

 

 

 

 

NON-CASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

Common stock granted for service

 

 

$

 

-

 

 

$

 

125,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Source: China New Media Corp.
Related Stocks:
OTC:CMDI
collection