2014 Form 10-K Financial Statement

#000114420415020283 Filed on March 31, 2015

View on sec.gov

Income Statement

Concept 2014 2013 Q4 2013
Revenue $5.980M $4.351M
YoY Change 37.42% 25.04%
Cost Of Revenue $1.735M $1.248M
YoY Change 39.06% 21.16%
Gross Profit $4.244M $3.103M
YoY Change 36.77% 26.67%
Gross Profit Margin 70.98% 71.32%
Selling, General & Admin $1.489M $1.160M
YoY Change 28.4% 38.1%
% of Gross Profit 35.09% 37.38%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $175.3K $116.4K
YoY Change 50.63% 29.31%
% of Gross Profit 4.13% 3.75%
Operating Expenses $2.315M $1.770M
YoY Change 30.78% 37.21%
Operating Profit $918.0K $1.318M
YoY Change -30.34% 13.61%
Interest Expense $1.011M $12.77K
YoY Change 7823.82% -227.65%
% of Operating Profit 110.19% 0.97%
Other Income/Expense, Net $25.30K $10.00K
YoY Change 153.0%
Pretax Income $943.3K $1.325M
YoY Change -28.79% 15.19%
Income Tax $2.157K $1.984K
% Of Pretax Income 0.23% 0.15%
Net Earnings $611.5K $400.0K
YoY Change 52.88%
Net Earnings / Revenue 10.23% 9.19%
Basic Earnings Per Share $0.05 $0.29
Diluted Earnings Per Share $0.05 $0.29
COMMON SHARES
Basic Shares Outstanding 13.49M shares 1.381M shares
Diluted Shares Outstanding 13.49M shares 1.381M shares

Balance Sheet

Concept 2014 2013 Q4 2013
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.046M $630.0K
YoY Change 66.11% 215.0%
Cash & Equivalents $1.046M $631.3K $630.0K
Short-Term Investments
Other Short-Term Assets $784.4K $80.00K
YoY Change 880.54% 14.29%
Inventory $180.6K $98.30K $100.0K
Prepaid Expenses $61.57K
Receivables $661.7K $271.4K $270.0K
Other Receivables $187.1K $2.699K $190.0K
Total Short-Term Assets $2.860M $1.266M $1.270M
YoY Change 125.23% 135.19%
LONG-TERM ASSETS
Property, Plant & Equipment $20.33M $1.417M $16.76M
YoY Change 21.31% 1496.19%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $677.0K $490.0K
YoY Change 38.17% 2350.0%
Total Long-Term Assets $21.01M $17.25M $17.25M
YoY Change 21.79% 1512.15%
TOTAL ASSETS
Total Short-Term Assets $2.860M $1.266M $1.270M
Total Long-Term Assets $21.01M $17.25M $17.25M
Total Assets $23.87M $18.52M $18.52M
YoY Change 28.88% 1050.31%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $291.1K $84.47K $80.00K
YoY Change 263.88% 60.0%
Accrued Expenses $30.81K $30.00K
YoY Change 2.7% -25.0%
Deferred Revenue
YoY Change
Short-Term Debt $1.768M $0.00 $0.00
YoY Change -100.0%
Long-Term Debt Due $807.5K $210.0K
YoY Change 284.51% 50.0%
Total Short-Term Liabilities $2.976M $350.7K $350.0K
YoY Change 750.22% -33.96%
LONG-TERM LIABILITIES
Long-Term Debt $15.90M $15.02M
YoY Change 5.88% 21357.14%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $15.90M $15.02M
YoY Change 5.88% 21357.14%
TOTAL LIABILITIES
Total Short-Term Liabilities $2.976M $350.7K $350.0K
Total Long-Term Liabilities $15.90M $15.02M
Total Liabilities $21.88M $15.37M $18.05M
YoY Change 21.19% 1021.12%
SHAREHOLDERS EQUITY
Retained Earnings $400.0K
YoY Change
Common Stock $50.00K
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $1.994M $473.8K $470.0K
YoY Change
Total Liabilities & Shareholders Equity $23.87M $18.52M $18.52M
YoY Change 28.88% 1050.31%

Cashflow Statement

Concept 2014 2013 Q4 2013
OPERATING ACTIVITIES
Net Income $611.5K $400.0K
YoY Change 52.88%
Depreciation, Depletion And Amortization $175.3K $116.4K
YoY Change 50.63% 29.31%
Cash From Operating Activities $2.054M $990.0K
YoY Change 107.49% -27.74%
INVESTING ACTIVITIES
Capital Expenditures $3.593M $701.5K
YoY Change 412.24% -2438.35%
Acquisitions
YoY Change
Other Investing Activities $65.06K $100.0K
YoY Change -34.94% 900.0%
Cash From Investing Activities -$4.180M -$650.0K
YoY Change 543.1% 2066.67%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $918.3K $0.00
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 2.537M 80.00K
YoY Change 3071.73% -106.35%
NET CHANGE
Cash From Operating Activities 2.054M 990.0K
Cash From Investing Activities -4.180M -650.0K
Cash From Financing Activities 2.537M 80.00K
Net Change In Cash 411.4K 420.0K
YoY Change -2.04% 425.0%
FREE CASH FLOW
Cash From Operating Activities $2.054M $990.0K
Capital Expenditures $3.593M $701.5K
Free Cash Flow -$1.539M $288.5K
YoY Change -633.52% -79.39%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2014 dei Entity Voluntary Filers
EntityVoluntaryFilers
No
CY2014 dei Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
No
CY2013Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
631288 USD
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1046485 USD
CY2013Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
271427 USD
CY2014Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
661665 USD
CY2013Q4 us-gaap Inventory Net
InventoryNet
98300 USD
CY2014Q4 us-gaap Inventory Net
InventoryNet
180630 USD
CY2013Q4 us-gaap Other Receivables Net Current
OtherReceivablesNetCurrent
2699 USD
CY2014Q4 us-gaap Other Receivables Net Current
OtherReceivablesNetCurrent
1755 USD
CY2013Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
61572 USD
CY2014Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
691802 USD
CY2013Q4 us-gaap Due From Related Parties Current
DueFromRelatedPartiesCurrent
180930 USD
CY2014Q4 us-gaap Due From Related Parties Current
DueFromRelatedPartiesCurrent
185391 USD
CY2013Q4 us-gaap Deposits Assets Current
DepositsAssetsCurrent
19300 USD
CY2014Q4 us-gaap Deposits Assets Current
DepositsAssetsCurrent
92630 USD
CY2013Q4 us-gaap Assets Current
AssetsCurrent
1265516 USD
CY2014Q4 us-gaap Assets Current
AssetsCurrent
2860358 USD
CY2013Q4 cik0001597892 Construction In Progress
ConstructionInProgress
15346873 USD
CY2014Q4 cik0001597892 Construction In Progress
ConstructionInProgress
0 USD
CY2013Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1416732 USD
CY2014Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
20331864 USD
CY2013Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
490677 USD
CY2014Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
677013 USD
CY2013Q4 us-gaap Assets
Assets
18519798 USD
CY2014 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2014 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2014
CY2014 dei Entity Registrant Name
EntityRegistrantName
JRSIS HEALTH CARE Corp
CY2014 dei Document Type
DocumentType
10-K
CY2014 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
FY
CY2014 dei Entity Central Index Key
EntityCentralIndexKey
0001597892
CY2014 dei Amendment Flag
AmendmentFlag
false
CY2014 dei Document Period End Date
DocumentPeriodEndDate
2014-12-31
CY2014Q4 us-gaap Assets
Assets
23869235 USD
CY2013Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
84469 USD
CY2014Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
291097 USD
CY2013Q4 us-gaap Short Term Borrowings
ShortTermBorrowings
0 USD
CY2014Q4 us-gaap Short Term Borrowings
ShortTermBorrowings
471277 USD
CY2013Q4 us-gaap Deposit Liability Current
DepositLiabilityCurrent
9208 USD
CY2014Q4 us-gaap Deposit Liability Current
DepositLiabilityCurrent
6526 USD
CY2013Q4 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
0 USD
CY2014Q4 us-gaap Due To Related Parties Current
DueToRelatedPartiesCurrent
1297036 USD
CY2013 us-gaap Loss Contingency Damages Sought Value
LossContingencyDamagesSoughtValue
0 USD
CY2014 us-gaap Loss Contingency Damages Sought Value
LossContingencyDamagesSoughtValue
0 USD
CY2013Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
18569 USD
CY2014Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
71562 USD
CY2013Q4 us-gaap Loss Contingency Estimate Of Possible Loss
LossContingencyEstimateOfPossibleLoss
0 USD
CY2014Q4 us-gaap Loss Contingency Estimate Of Possible Loss
LossContingencyEstimateOfPossibleLoss
0 USD
CY2013Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
26975 USD
CY2014Q4 us-gaap Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
30808 USD
CY2013Q4 us-gaap Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
211459 USD
CY2014Q4 us-gaap Capital Lease Obligations Current
CapitalLeaseObligationsCurrent
807478 USD
CY2013Q4 us-gaap Liabilities Current
LiabilitiesCurrent
350680 USD
CY2014Q4 us-gaap Liabilities Current
LiabilitiesCurrent
2975784 USD
CY2013Q4 us-gaap Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
15024218 USD
CY2014Q4 us-gaap Capital Lease Obligations Noncurrent
CapitalLeaseObligationsNoncurrent
15903211 USD
CY2013Q4 us-gaap Liabilities
Liabilities
15374898 USD
CY2014Q4 us-gaap Liabilities
Liabilities
18878995 USD
CY2013Q4 us-gaap Common Stock Value
CommonStockValue
12000 USD
CY2014Q4 us-gaap Common Stock Value
CommonStockValue
13604 USD
CY2013Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
38000 USD
CY2014Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
954686 USD
CY2013Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
399977 USD
CY2014Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
1011471 USD
CY2013Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
23859 USD
CY2014Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
14045 USD
CY2013Q4 us-gaap Stockholders Equity
StockholdersEquity
473836 USD
CY2014Q4 us-gaap Stockholders Equity
StockholdersEquity
1993806 USD
CY2013Q4 us-gaap Minority Interest
MinorityInterest
2671064 USD
CY2014Q4 us-gaap Minority Interest
MinorityInterest
2996434 USD
CY2013Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
3144900 USD
CY2014Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
4990240 USD
CY2013Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
18519798 USD
CY2014Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
23869235 USD
CY2013Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2014Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2013Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2014Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2013Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
12000000 shares
CY2014Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
13604000 shares
CY2013Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
12000000 shares
CY2014Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
13604000 shares
CY2013 us-gaap Net Income Loss
NetIncomeLoss
399977 USD
CY2014 us-gaap Net Income Loss
NetIncomeLoss
611494 USD
CY2013 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
1380822 shares
CY2014 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
13494129 shares
CY2013 us-gaap Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
0 shares
CY2014 us-gaap Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
0 shares
CY2013 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
1380822 shares
CY2014 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
13494129 shares
CY2013 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.2897
CY2014 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.0453
CY2013 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.2897
CY2014 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.0453
CY2013 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
2084492 USD
CY2014 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
2937981 USD
CY2013 us-gaap Sales Revenue Services Net
SalesRevenueServicesNet
2266744 USD
CY2014 us-gaap Sales Revenue Services Net
SalesRevenueServicesNet
3041629 USD
CY2013 us-gaap Sales Revenue Net
SalesRevenueNet
4351236 USD
CY2014 us-gaap Sales Revenue Net
SalesRevenueNet
5979610 USD
CY2013 us-gaap Cost Of Goods Sold
CostOfGoodsSold
1247915 USD
CY2014 us-gaap Cost Of Goods Sold
CostOfGoodsSold
1735300 USD
CY2013 cik0001597892 Cost Of Medical Consumables
CostOfMedicalConsumables
307493 USD
CY2014 cik0001597892 Cost Of Medical Consumables
CostOfMedicalConsumables
451394 USD
CY2013 us-gaap Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
890780 USD
CY2014 us-gaap Salaries Wages And Officers Compensation
SalariesWagesAndOfficersCompensation
1176798 USD
CY2013 us-gaap Supplies Expense
SuppliesExpense
65472 USD
CY2014 us-gaap Supplies Expense
SuppliesExpense
100998 USD
CY2013 us-gaap Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
60353 USD
CY2014 us-gaap Shipping Handling And Transportation Costs
ShippingHandlingAndTransportationCosts
35348 USD
CY2013 us-gaap Utilities Costs
UtilitiesCosts
67474 USD
CY2014 us-gaap Utilities Costs
UtilitiesCosts
62367 USD
CY2013 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
165667 USD
CY2014 us-gaap Lease And Rental Expense
LeaseAndRentalExpense
153568 USD
CY2013 us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
5344 USD
CY2014 us-gaap Marketing And Advertising Expense
MarketingAndAdvertisingExpense
2651 USD
CY2013 us-gaap Interest Expense
InterestExpense
12765 USD
CY2014 us-gaap Interest Expense
InterestExpense
1011476 USD
CY2013 us-gaap Professional Fees
ProfessionalFees
93776 USD
CY2014 us-gaap Professional Fees
ProfessionalFees
156444 USD
CY2013 us-gaap Depreciation
Depreciation
116378 USD
CY2014 us-gaap Depreciation
Depreciation
175303 USD
CY2013 us-gaap Operating Costs And Expenses
OperatingCostsAndExpenses
3033417 USD
CY2014 us-gaap Operating Costs And Expenses
OperatingCostsAndExpenses
5061647 USD
CY2013 us-gaap Operating Income Loss
OperatingIncomeLoss
1317819 USD
CY2014 us-gaap Operating Income Loss
OperatingIncomeLoss
917963 USD
CY2013 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
6857 USD
CY2014 us-gaap Other Nonoperating Income
OtherNonoperatingIncome
25299 USD
CY2013 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
1324676 USD
CY2014 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
943262 USD
CY2013 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
1984 USD
CY2014 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
2157 USD
CY2013 us-gaap Profit Loss
ProfitLoss
1322692 USD
CY2014 us-gaap Profit Loss
ProfitLoss
941105 USD
CY2013 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
922715 USD
CY2014 us-gaap Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
329611 USD
CY2013 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest
37927 USD
CY2014 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Noncontrolling Interest
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToNoncontrollingInterest
-4241 USD
CY2013 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
23859 USD
CY2014 us-gaap Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
-9814 USD
CY2013 us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
1384478 USD
CY2014 us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
927050 USD
CY2013 us-gaap Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
960642 USD
CY2014 us-gaap Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
325370 USD
CY2013 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
423836 USD
CY2014 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
601680 USD
CY2013 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
0.2897
CY2013 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
1380822 shares
CY2014 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
13494129 shares
CY2013 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
993214 USD
CY2014 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
2054183 USD
CY2013 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
701504 USD
CY2014 us-gaap Use Of Estimates
UseOfEstimates
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"></div> <table style="WIDTH: 100%; BORDER-COLLAPSE: collapse; FONT-SIZE: 10pt" border="0" cellspacing="0" cellpadding="0" width="100%"> <tr> <td style="BORDER-BOTTOM: #d4d0c8; BORDER-LEFT: #d4d0c8; PADDING-BOTTOM: 0in; BACKGROUND-COLOR: transparent; PADDING-LEFT: 0in; WIDTH: 5%; PADDING-RIGHT: 0in; BORDER-TOP: #d4d0c8; BORDER-RIGHT: #d4d0c8; PADDING-TOP: 0in" valign="top" width="5%"> <div style="CLEAR:both;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"><i><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> C.</font></i></div> </td> <td style="BORDER-BOTTOM: #d4d0c8; BORDER-LEFT: #d4d0c8; PADDING-BOTTOM: 0in; BACKGROUND-COLOR: transparent; PADDING-LEFT: 5.4pt; WIDTH: 95%; PADDING-RIGHT: 0in; BORDER-TOP: #d4d0c8; BORDER-RIGHT: #d4d0c8; PADDING-TOP: 0in" valign="top" width="95%"> <div style="CLEAR:both;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"><i><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt">Use of estimates</font></i></div> </td> </tr> </table> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> &#160;</font></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt">The preparation of audited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities&#160;at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting periods. Management makes these estimates using the best information available at the time the estimates are made; however actual results could differ from those estimates. Significant items subject to such estimates and assumptions include valuation allowances for receivables and recoverability of carrying amount and the estimated useful lives of long-lived assets. These estimates are often based on complex judgments and assumptions that management believes to be reasonable but are inherently uncertain and unpredictable.&#160;Actual results could differ from these estimates.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2014 us-gaap Concentration Risk Credit Risk
ConcentrationRiskCreditRisk
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"></div> <table style="WIDTH: 100%; BORDER-COLLAPSE: collapse; FONT-SIZE: 10pt" border="0" cellspacing="0" cellpadding="0" width="100%"> <tr> <td style="BORDER-BOTTOM: #d4d0c8; BORDER-LEFT: #d4d0c8; PADDING-BOTTOM: 0in; BACKGROUND-COLOR: transparent; PADDING-LEFT: 0in; WIDTH: 5%; PADDING-RIGHT: 0in; BORDER-TOP: #d4d0c8; BORDER-RIGHT: #d4d0c8; PADDING-TOP: 0in" valign="top" width="5%"> <div style="CLEAR:both;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"><i><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> E.</font></i></div> </td> <td style="BORDER-BOTTOM: #d4d0c8; BORDER-LEFT: #d4d0c8; PADDING-BOTTOM: 0in; BACKGROUND-COLOR: transparent; PADDING-LEFT: 0in; WIDTH: 95%; PADDING-RIGHT: 0in; BORDER-TOP: #d4d0c8; BORDER-RIGHT: #d4d0c8; PADDING-TOP: 0in" valign="top" width="95%"> <div style="CLEAR:both;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"><i><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> Concentration of Credit Risk</font></i></div> </td> </tr> </table> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> &#160;</font></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt">Financial instruments that potentially subject the Company to concentrations of credit risk are cash, accounts receivable and other receivables arising from its normal business activities. The Company places its cash in what it believes to be credit-worthy financial institutions. The Company has a diversified customer base. The majority of sales are either cash receipt in advance or cash receipt upon delivery. For the years ended December 31, 2014 and December 31, 2013 respectively no and no customer accounted for more than 10% of net revenue. As of December 31, 2014 and December 31, 2013 respectively 1 and 1 customer accounted for more than <font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> 5</font></font>% of net accounts receivable. For those credit sales, the Company routinely assesses the financial strength of its customers and, based upon factors surrounding the credit risk, establishes an allowance, if required, for uncollectible accounts and, as a consequence, believes that its accounts receivable credit risk exposure beyond such allowance is limited.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>
CY2013 us-gaap Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
-417976 USD
CY2014 us-gaap Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
178700 USD
CY2013 us-gaap Increase Decrease In Deposits
IncreaseDecreaseInDeposits
3000 USD
CY2014 us-gaap Increase Decrease In Deposits
IncreaseDecreaseInDeposits
-2625 USD
CY2013 us-gaap Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
-18692 USD
CY2014 us-gaap Increase Decrease In Other Current Liabilities
IncreaseDecreaseInOtherCurrentLiabilities
7003 USD
CY2012Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
1007914 USD
CY2013 us-gaap Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
702508 USD
CY2013 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
50000 USD
CY2014 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
918290 USD
CY2013Q4 us-gaap Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
61786 USD
CY2014Q4 us-gaap Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
-14055 USD
CY2013 us-gaap Interest Expense Other
InterestExpenseOther
0 USD
CY2014 us-gaap Interest Expense Other
InterestExpenseOther
1007743 USD
CY2013 us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
-5959 USD
CY2014 us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
15363 USD
CY2013 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
57653 USD
CY2014 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
392318 USD
CY2013 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
35360 USD
CY2014 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
83033 USD
CY2013 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-37843 USD
CY2014 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-20982 USD
CY2013 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
37023 USD
CY2014 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
216686 USD
CY2014 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
3593370 USD
CY2013 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.25 pure
CY2014 us-gaap Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
0.25 pure
CY2013 us-gaap Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
42916 USD
CY2014 us-gaap Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
651816 USD
CY2013 us-gaap Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
95351 USD
CY2014 us-gaap Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
65060 USD
CY2013 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-649069 USD
CY2014 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-4180126 USD
CY2013 us-gaap Proceeds From Other Equity
ProceedsFromOtherEquity
702670 USD
CY2014 us-gaap Proceeds From Other Equity
ProceedsFromOtherEquity
0 USD
CY2013 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
0 USD
CY2014 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
918290 USD
CY2013 us-gaap Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
627659 USD
CY2014 us-gaap Repayments Of Long Term Capital Lease Obligations
RepaymentsOfLongTermCapitalLeaseObligations
1593231 USD
CY2013 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
0 USD
CY2014 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
1114145 USD
CY2013 us-gaap Proceeds From Short Term Debt
ProceedsFromShortTermDebt
0 USD
CY2014 us-gaap Proceeds From Short Term Debt
ProceedsFromShortTermDebt
471682 USD
CY2013 us-gaap Proceeds From Other Debt
ProceedsFromOtherDebt
0 USD
CY2014 us-gaap Proceeds From Other Debt
ProceedsFromOtherDebt
1626490 USD
CY2013 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
75011 USD
CY2014 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
2537376 USD
CY2014 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
415197 USD
CY2013 us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
11657 USD
CY2014 us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
3764 USD
CY2013 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
430813 USD
CY2012Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
200475 USD
CY2013 us-gaap Income Taxes Paid
IncomeTaxesPaid
-1984 USD
CY2014 us-gaap Income Taxes Paid
IncomeTaxesPaid
-2157 USD
CY2013 us-gaap Interest Paid
InterestPaid
-11539 USD
CY2014 us-gaap Interest Paid
InterestPaid
-1007743 USD
CY2013 us-gaap Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
15185032 USD
CY2014 us-gaap Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
269765 USD
CY2013Q4 us-gaap Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
298823 USD
CY2014Q4 us-gaap Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
688885 USD
CY2013Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
27396 USD
CY2014Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
27220 USD
CY2014Q4 us-gaap Capital Leases Future Minimum Payments Due In Three Years
CapitalLeasesFutureMinimumPaymentsDueInThreeYears
736771 USD
CY2014Q4 us-gaap Capital Leases Future Minimum Payments Due Current
CapitalLeasesFutureMinimumPaymentsDueCurrent
807478 USD
CY2014Q4 us-gaap Capital Leases Future Minimum Payments Due In Two Years
CapitalLeasesFutureMinimumPaymentsDueInTwoYears
829630 USD
CY2014Q4 us-gaap Capital Leases Future Minimum Payments Due Thereafter
CapitalLeasesFutureMinimumPaymentsDueThereafter
14336810 USD
CY2014Q4 us-gaap Capital Leases Future Minimum Payments Due
CapitalLeasesFutureMinimumPaymentsDue
16710689 USD
CY2014Q4 us-gaap Construction In Progress Gross
ConstructionInProgressGross
0 USD
CY2014Q4 us-gaap Short Term Debt Percentage Bearing Fixed Interest Rate
ShortTermDebtPercentageBearingFixedInterestRate
0.0784 pure
CY2013 us-gaap Interest Expense Debt
InterestExpenseDebt
0 USD
CY2014 us-gaap Interest Expense Debt
InterestExpenseDebt
1644 USD
CY2014Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
20864591 USD
CY2013Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
1804010 USD
CY2013Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
387277 USD
CY2014Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
532727 USD
CY2014 dei Entity Incorporation Date Of Incorporation
EntityIncorporationDateOfIncorporation
2013-11-20
CY2014Q4 us-gaap Capital Leases Net Investment In Direct Financing Leases
CapitalLeasesNetInvestmentInDirectFinancingLeases
1007743 USD
CY2013Q4 us-gaap Capital Leases Net Investment In Direct Financing Leases
CapitalLeasesNetInvestmentInDirectFinancingLeases
10661 USD
cik0001597892 Business Acquisition Equity Interest Acquired Number Of Shares
BusinessAcquisitionEquityInterestAcquiredNumberOfShares
50000 shares

Files In Submission

Name View Source Status
0001144204-15-020283-index-headers.html Edgar Link pending
0001144204-15-020283-index.html Edgar Link pending
0001144204-15-020283.txt Edgar Link pending
0001144204-15-020283-xbrl.zip Edgar Link pending
chartpg5.jpg Edgar Link pending
cik0001597892-20141231.xml Edgar Link completed
cik0001597892-20141231.xsd Edgar Link pending
cik0001597892-20141231_cal.xml Edgar Link unprocessable
cik0001597892-20141231_def.xml Edgar Link unprocessable
cik0001597892-20141231_lab.xml Edgar Link unprocessable
cik0001597892-20141231_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
tlogo.jpg Edgar Link pending
tlogof1.jpg Edgar Link pending
v405465_10k.htm Edgar Link pending
v405465_ex31-1.htm Edgar Link pending
v405465_ex31-2.htm Edgar Link pending
v405465_ex32-1.htm Edgar Link pending
v405465_ex32-2.htm Edgar Link pending