The accompanying notes are an integral part of these condensed consolidated financial statements.
China Carbon Graphite Group, Inc and subsidiaries Condensed Consolidated Statements of Operations and Comprehensive Income For the Three Months and Six Months Ended June 30, 2012 and 2011 (Unaudited) Three months ended June Six months ended June 30, 30, ------------------------ ------------------------ 2012 2011 2012 2011 ----------- ----------- ----------- -----------Sales $11,877,543 $12,145,024 $21,938,753 $23,608,359Cost of Goods Sold 8,985,125 9,456,762 16,128,731 18,340,023Gross Profit 2,892,418 2,688,262 5,810,022 5,268,336Operating Expenses Selling expenses 29,152 57,312 75,950 107,175 General and administrative 1,170,462 1,049,666 2,021,861 2,603,728 Depreciation and amortization 46,826 47,152 103,830 93,754 Total operating expenses 1,246,440 1,154,130 2,201,641 2,804,657Operating Income Before Other Income (Expense) 1,645,978 1,534,132 3,608,381 2,463,679Other Income (Expense) Interest expense (1,220,173) (693,274) (2,449,918) (1,406,804) Interest income 21 - 43 - Other expense (215,468) (765) (215,468) (766) Other income, net 215,190 15,670 215,190 76,550 Change in fair value of warrants 445,763 26,540 (33,800) 82,692 Total other expense (774,667) (651,829) (2,483,953) (1,248,328)Net Income $ 871,311 $ 882,303 $ 1,124,428 $ 1,215,351Dividend Distribution (4,625) (6,985) (9,643) 17,882Net Income Available To Common Shareholders $ 866,686 $ 875,318 $ 1,114,785 $ 1,233,233Other Comprehensive Income (Loss)Foreign currency translation gain (loss) (433,954) 553,200 (10,057) 821,448Total Comprehensive Income $ 437,357 $ 1,435,503 $ 1,114,371 $ 2,036,799Share Data Basic earnings per share $ 0.04 $ 0.04 $ 0.05 $ 0.05 Diluted earnings per share $ 0.04 $ 0.04 $ 0.05 $ 0.05 Weighted average common shares outstanding, basic 23,948,851 22,350,263 23,632,248 21,993,435 Weighted average common shares outstanding, diluted 24,254,661 23,194,542 23,938,058 22,671,285
The accompanying notes are an integral part of these condensed consolidated financial statements.
China Carbon Graphite Group, Inc. and subsidiaries Condensed Consolidated Statements of Cash Flows For the Six Months Ended June 30, 2012 and 2011 (Unaudited) Six months ended June 30, -------------------------- 2012 2011 ------------ ------------Cash flows from operating activities Net Income $ 1,124,428 $ 1,215,351 Adjustments to reconcile net cash provided by operating activities Depreciation and amortization 1,360,692 870,310 Related party interest expenses contribution 222,860 - Stock compensation 374,333 623,450 Change in fair value of warrants 33,800 (82,692) Change in operating assets and liabilities Accounts receivable (557,196) (4,308,178) Notes receivable (257,316) 173,556 Other receivable (31,808) (1,107,235) Advance to suppliers 3,529,409 (889,008) Inventories (6,755,136) (4,121,825) Prepaid expenses (2,719) 226,703 Accounts payable and accrued liabilities 2,684,917 (141,785) Advance from customers 192,640 2,807,114 Taxes payable (444,341) 1,476,262 Other payables 353,241 90,132Net cash provided by (used in) operating activities 1,827,804 (3,167,845)Cash flows from investing activities Acquisition of property and equipment (37,756) (27,088) Construction in progress (1,109,403) (2,459,521)Net cash used in investing activities (1,147,159) (2,486,609)Cash flows from financing activities Proceeds from issuing common stock 472,000 - Proceeds from warrants exercise - 371,714 Dividends paid for series B preferred stock - (32,996) Proceeds from short-term bank loans 11,074,000 11,176,300 Payment to short-term bank loans (17,876,600) (6,047,450) Proceeds from long-term bank loans 4,714,360 Proceeds from loans from unrelated parties 9,162,944 - Payment of loans from unrelated parties (9,162,944) Payments to an related party (142,380) - Proceeds from an related party 31,640 - Proceeds from stock not yet issued (145,000) - Restricted cash 996,660 (6,491,440) Proceeds from notes payable 17,876,600 10,410,800 Payment to notes payable (16,848,300) -Net cash provided by financing activities 152,980 9,386,928Effect of exchange rate fluctuation (4,185) 42,368Net increase in cash 829,440 3,774,842Cash and cash equivalents at beginning of period 521,450 296,312Cash and cash equivalents at end of period $ 1,350,890 $ 4,071,154Supplemental disclosure of cash flow information Interest paid $ 1,643,371 $ 1,406,804Non-cash activities: Preferred stock conversion to common stock $ 144 $ 753 Reclassfication of warrant liability with equity $ - $ 14,993 Issuance of common stock for compensation $ 153,800 $ 1,787,600 ============ ============
Investor Contact:
Mr. Kevin Fickle
President
NUWA Group, LLC
Tel: +1-925-330-8315
Email: kevin@nuwagroup.com
Company Contact:
Mr. Donghai Yu
Chief Executive Officer
China Carbon Graphite Group Inc.
Tel: +1-626-589-6525
Email: ir@chinacarboninc.com



