Financial Tables
Balance Sheet top
 
                                                                    September 30,   December 31,
                                                                    ------------    ------------
                                                                        2008           2007 *
                                                                    ------------    ------------
                                                                     (Unaudited)
                                                                              
                              ASSETS
                              ------
CURRENT ASSETS:
   Cash .........................................................   $  1,090,753    $  2,012,480
   Marketable equity securities, at market - restricted .........        213,338               -
   Accounts receivable, net of allowance for doubtful accounts of
      $0 and $187,210, respectively .............................      4,536,418       4,220,692
   Notes receivable .............................................        577,377         333,168
   Inventory ....................................................      2,526,093       1,100,023
   Prepaid expense and other current assets .....................      1,412,034         440,819
                                                                    ------------    ------------

      Total current assets ......................................     10,356,013       8,107,182
                                                                    ------------    ------------

LONG-TERM ASSETS:
   Restricted cash ..............................................        525,156         437,511
   Property and equipment, net ..................................      3,475,684       1,928,137
   Prepaid land use rights, net .................................         80,596          76,804
   Due from related party- discontinued operation ...............              -         465,982
   Other assets .................................................         30,755         258,676
                                                                    ------------    ------------

      Total other assets ........................................      4,112,191       3,167,110
                                                                    ------------    ------------

      Total assets ..............................................   $ 14,468,204    $ 11,274,292
                                                                    ============    ============

               LIABILITIES AND SHAREHOLDERS' EQUITY
               ------------------------------------

CURRENT LIABILITIES:
   Notes payable ................................................   $  3,559,892    $  1,665,667
   Accounts payable and accrued expenses ........................        916,692         701,172
   Advances from customers ......................................        159,586          96,624
   Taxes payables ...............................................        502,494         265,282
   Due to related parties .......................................        344,264         308,346
   Deferred revenue .............................................              -          15,489
                                                                    ------------    ------------

      Total current liabilities .................................      5,482,928       3,052,580
                                                                    ------------    ------------

MINORITY INTEREST ...............................................      4,970,035       4,378,042
                                                                    ------------    ------------

SHAREHOLDERS' EQUITY:
   Common stock, $.001 par value, 500,000,000 shares authorized;
     135,810,792 and 135,700,792 shares issued and outstanding
     at September 30, 2008 and December 31, 2007, respectively ..        135,811         135,701
   Additional paid-in capital ...................................     19,661,352      19,541,062
   Statutory reserves ...........................................        694,119         628,017
   Accumulated deficit ..........................................    (16,724,473)    (16,559,325)
   Other comprehensive income ...................................        248,432          98,215
                                                                    ------------    ------------

      Total shareholders' equity ................................      4,015,241       3,843,670
                                                                    ------------    ------------

      Total liabilities and shareholders' equity ................   $ 14,468,204    $ 11,274,292
                                                                    ============    ============
Cash Flow Statement top
 
                                                                         For the Nine Months Ended
                                                                               September 30,
                                                                       ----------------------------
                                                                           2008            2007
                                                                       ------------    ------------
                                                                                 
Cash flows from operating activities:
   Net loss ........................................................   $    (99,046)   $ (1,183,122)
                                                                       ------------    ------------
   Adjustments to reconcile net loss to net cash used in operations:
      Depreciation and amortization ................................        221,061          30,958
      Common stock, warrants and options issued for services .......         10,400       1,170,365
      Contributed services .........................................        110,000               -
      Minority interest ............................................        501,023         311,553
      Allowance for doubtful accounts ..............................       (199,385)              -
      Realized and unrealized loss on marketable equity securities .         45,008               -
      Gain on sale of Big Tree subsidiaries ........................        (45,912)              -
   Changes in assets and liabilities:
      Accounts receivable ..........................................        165,058         219,142
      Inventory ....................................................     (1,353,039)        629,147
      Prepaid expenses and other ...................................       (922,666)         92,048
      Other assets .................................................        245,239         (15,530)
      Accounts payable and accrued expenses ........................       (110,397)       (528,311)
      Taxes payable ................................................        502,654               -
      Advances from customers ......................................         56,510        (538,571)
      Deferred revenue .............................................        (15,489)        (44,943)
                                                                       ------------    ------------

         Total adjustments .........................................       (789,935)      1,325,858
                                                                       ------------    ------------

Net cash (used in) provided by operating activities ................       (888,981)        142,736
                                                                       ------------    ------------

Cash flows from investing activities:
   Cash acquired in acquisition ....................................              -         703,577
   Cash used in acquisition ........................................              -        (398,661)
   Increase in notes receivable ....................................       (221,972)       (174,183)
   Proceeds from sale of marketable equity securities ..............         29,254               -
   Purchase of property and equipment ..............................     (1,637,013)       (240,335)
   Increase in restricted cash .....................................        (58,369)              -
   Refund on land use rights .......................................              -          24,539
                                                                       ------------    ------------

Net cash flows used in investing activities ........................     (1,888,100)        (85,063)
                                                                       ------------    ------------

Cash flows from financing activities:
   Repayment of related party advances .............................              -        (332,976)
   Proceeds from notes payable .....................................      1,784,811               -
   Net proceeds from related party advances ........................         15,276               -
   Proceeds from sale of common stock ..............................              -       2,967,404
   Payment of placement fees and expenses ..........................              -        (333,740)
                                                                       ------------    ------------

Net cash flows provided by financing activities ....................      1,800,087       2,300,688
                                                                       ------------    ------------

Effect of exchange rate on cash ....................................         55,267          24,717
                                                                       ------------    ------------

Net (decrease) increase in cash ....................................       (921,727)      2,383,078

Cash - beginning of year ...........................................      2,012,480         152,579
                                                                       ------------    ------------

Cash - end of period ...............................................   $  1,090,753    $  2,535,657
                                                                       ============    ============

Supplemental disclosure of cash flow information:
   Cash paid for:
      Interest .....................................................   $     21,950    $     12,901
                                                                       ============    ============
      Income taxes .................................................   $          -    $          -
                                                                       ============    ============

 NON-CASH INVESTING AND FINANCING ACTIVITIES:
   Acquisition details:
      Fair value of assets acquired ................................   $          -    $ 10,285,935
                                                                       ============    ============
      Liabilities assumed ..........................................   $          -    $  9,099,978
                                                                       ============    ============
      Common stock issued for acquisitions .........................   $          -    $  1,197,500
                                                                       ============    ============
      Goodwill .....................................................   $          -    $    410,204
                                                                       ============    ============
                                                                 ============    ============
© 2009 Accelerize New Media, Inc. All rights reserved.
SECFilings.com is not affiliated with or approved by the SEC and shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon. Replication or redistribution of SECFilings.com content is expressly prohibited without the prior written consent of Accelerize New Media, Inc.