2018 Audited Financial Statements of Unconsolidated Affiliate of Hexion Inc

EX-10.101 3 exhibit10101-2019.htm AUDITED FINANCIAL STATEMENTS OF UNCONSOLIDATED AFFILIATE Exhibit


Exhibit 10.101



MOMENTIVE UV COATINGS (SHANGHAI) CO., LTD.

FINANCIAL STATEMENTS AND
REPORT OF THE AUDITORS
FOR THE YEAR ENDED 31 DECEMBER 2018























































Audit Report
SAAF (2018) AR.NO.070


TO THE BOARD OF DIRECTORS OF
MOMENTIVE UV COATINGS (SHANGHAI) CO., LTD.
We have audited the accompanying financial statements of Momentive UV Coatings (Shanghai) Co., Ltd. (hereinafter referred to as “the Company”),including the balance sheet as of 31 December 2018 and the income statement, cash flow statement for the year then ended as well as notes to the financial statements.
1. Responsibility of the Company’s management on these financial statements
Management is responsible for the preparation of these financial statements. This responsibility includes: (1) these financial statements are prepared in accordance with Accounting Standards for Business Enterprises and the Accounting System for Business Enterprises, and present fairly. (2) designing, implementing and maintaining internal control relevant to the preparation of the financial statements that are free from material misstatement, whether due to fraud or error.
2. Responsibility of certified public accountants
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in United States of America. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, we consider the internal control relevant to the preparation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.







3. Auditor’s opinion
In our opinion, the financial statements of Momentive UV Coatings (Shanghai) Co., Ltd. have been prepared in accordance with U.S. Generally accepted accounting principles, and present fairly, in all material respects, the financial position of the Company as of 31 December 2018, and the results of its operations and cash flows for the year then ended.



/s/ Shanghai Asahi Accounting Firm Chinese CPA : Li Can



Chinese CPA : Zhu Jun


Shanghai P. R. China     1 March 2019







BALANCE SHEET ( to be continued)
AS AT 31 DECEMBER 2018
(All amounts in Renminbi (“RMB”) Yuan unless otherwise stated)
 
 
 
31 December

31 December

 
ASSETS
Notes
2018

2017

 
Current assets
 
 
 
 
Cash and cash equivalent
4.1
14,526,068.46

17,028,827.70

 
 
Notes receivable
4.2
55,224,664.21

34,706,282.28

 
 
Accounts receivable
2.6, 4.3
100,989,258.28

82,854,248.92

 
 
Other receivables
2.6
2,400.00

2,400.00

 
 
Inventories
2.7, 4.4
24,056,196.83

15,844,695.65

 
 
Prepaid expenses
 


 
 
Total current assets 
 
194,798,587.78

150,436,454.55

 
 
 
 
 
Fixed assets 
 
 

 

 
 
 
Fixed assets - cost
2.8, 4.5
6,702,353.18

6,652,902.87

 
Less: Accumulated depreciation
2.8, 4.5
6,289,685.26

6,105,199.31

 
Fixed assets - net
 
412,667.92

547,703.56

 
Less: Provision for impairment of fixed assets
 


 
 
Fixed assets - net book value
 
412,667.92

547,703.56

 
 
Other assets
 
 
 
 
Long-term prepaid expenses
2.9
333,807.92

482,063.89

 
 
Deferred tax - debit
 
48,331.19

126,654.49

 
 
TOTAL ASSETS
 
195,593,394.81

151,592,876.49

  

The accompanying notes form an integral part of these financial statements.






BALANCE SHEET (continued)
AS AT 31 DECEMBER 2018
(All amounts in Renminbi (“RMB”) Yuan unless otherwise stated)

    
 
 
  
31 DECEMBER

31 DECEMBER

 
LIABILITIES AND OWNERS’ EQUITY
Notes
2018

2017

 
Current liabilities
 
 
 
 
Short-term bank borrowings
 
15,000,000.00

15,000,000.00

 
 
Accounts payable
4.6
43,452,904.69

34,208,095.93

 
 
Salary payable
 
1,240,000.00

650,000.00

 
 
Tax payable
4.7
5,177,523.14

3,672,341.93

 
 
Dividend payable
 
9,000,000.00

9,000,000.00

 
 
Other payable
4.8
1,210,510.58

1,513,164.86

 
 
Accrued expenses
 
23,925.00


 
 
Total current liabilities

 
75,104,863.41

64,043,602.72

 
 
Total liabilities
 
75,104,863.41

64,043,602.72

 
 
Owners' equity
 
 
 
 
 
Paid-in capital
4.9
4,138,525.00

4,138,525.00

 
 
Surplus reserve
4.10
2,100,000.00

2,100,000.00

 
 
Undistributed profits
4.11
114,250,006.40

81,310,748.77

 
 
Total owners' equity
 
120,488,531.40

87,549,273.77

 
 
TOTAL LIABILITIES AND OWNERS’ EQUITY
 
195,593,394.81

151,592,876.49

 
  
    
The accompanying notes form an integral part of these financial statements.
















INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2018
(All amounts in Renminbi (“RMB”) Yuan unless otherwise stated)


 
Notes
Year 2018
Year 2017
Year 2016
Revenues from main operations
2.10
4.12
359,147,478.31

344,034,346.69

334,219,891.26

 
 
 
 
Less: Costs main operations
4.12
277,961,210.71

246,795,208.60

233,818,221.10

 
 
 
 
 
      Surcharges for main operations
 
538,143.62

845,169.28

979,176.41

Profit from main operations
 
80,648,123.98

96,393,968.81

99,422,493.75

 
 
 
 
 
Less: Selling and distribution expenses
4.13
4,737,243.94

3,311,996.76

4,128,783.69

 
 
 
 
 
Other operation income
 
1,032.27

256.41

388.89

 
 
 
 
 
General and
administrative expenses
4.14
13,187,238.71

42,741,332.18

17,416,177.10

 
 
 
 
 
Finance (income) expenses - net
4.15
(1,243,283.24
)
2,964,599.83

(2,695,350.25
)
 
 
 
 
 
Operating profit
 
63,967,956.84

47,376,296.45

80,573,272.10

 
 
 
 
 
Non-operating income
4.16
65,243.83

273,121.29

191,919.03

 
 
 
 
 
Non-operating expense
4.16


2,046.15

 
 
 
 
 
Income before income tax
 
64,033,200.67

47,649,417.74

80,763,144.98

 
 
 
 
 
Less: Income taxes
2.11
16,093,943.04

11,959,285.40

20,237,953.84

 
 
 
 
 
Net income
 
47,939,257.63

35,690,132.34

60,525,191.14

 
 
 
 
 


The accompanying notes form an integral part of these financial statements.





















CASHFLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2018
(All amounts in Renminbi (“RMB”) Yuan unless otherwise stated)

1. Cash flows from operating activities
Year 2018
Year 2017
Year 2016
Cash received from sales of goods or rendering of services
378,277,855.09

403,969,468.06

406,222,940.09

Cash received relating to other operating activities
65,243.83

273,121.29

191,919.03

Sub-total of cash inflows
378,343,098.92

404,242,589.35

406,414,859.12

Cash paid for goods and services
(324,252,690.58
)
(305,120,883.87
)
(277,618,516.29
)
Cash paid to and on behalf of employees
(8,201,814.17
)
(8,168,074.26
)
(7,989,408.44
)
Payments of taxes and levies
(27,075,279.16
)
(32,730,895.84
)
(47,133,802.28
)
Cash paid relating to other operating activities
(7,322,923.24
)
(37,162,567.98
)
(5,730,450.09
)
Sub-total of cash outflows
(366,852,707.15
)
(383,182,421.95
)
(338,472,177.10
)
Net cash flows from operating activities
11,490,391.77

21,060,167.40

67,942,682.02

2. Cash flows from investing activities
 
 
 
Intangible assets and other long-term assets


23,398.06

Sub-total of cash inflows


23,398.06

Cash paid to acquire fixed assets, intangible assets and other long-term assets
(202,116.81
)
(595,246.68
)
(212,142.73
)
Sub-total of cash outflows
(202,116.81
)
(595,246.68
)
(212,142.73
)
Net cash flows used in investing activities
(202,116.81
)
(595,246.68
)
(188,744.67
)
3. Cash flows from financing activities
 
 
 
Cash received from bank loans

15,000,000.00


Sub-total of cash inflows

15,000,000.00


Cash payments for distribution of dividends or profits
(13,418,314.64
)
(29,346,226.12
)
(87,145,723.63
)
Sub-total of cash outflows
(13,418,314.64
)
(29,346,226.12
)
(87,145,723.63
)
Net cash flows used in financing activities
(13,418,314.64
)
(14,346,226.12
)
(87,145,723.63
)
4. Effect of foreign exchange rate changes on cash and cash equivalents
(372,719.56
)
(767,188.69
)
(415,321.51
)
5. Cash and cash equivalents




 
The beginning balance of cash and cash equivalent
17,028,827.70

11,677,321.79

31,484,429.58

The ending balance of cash and cash equivalent
14,526,068.46

17,028,827.70

11,677,321.79

Net increase (used) in cash and cash equivalents
(2,502,759.24
)
5,351,505.91

(19,807,107.79
)





STATEMENT OF CHANGES IN OWNER'S EQUITY
(All amounts in Renminbi (“RMB”) Yuan unless otherwise stated)


For year 2017
Item
Paid-in capital
Surplus reserve
Undistributed profit
Total owner’s equity
 
 
 
 
 
1. Balance at 31 December 2016
4,138,525.00

2,100,000.00

60,620,616.43

66,859,141.43

2. The current decrease amount change (“-” for decrease)
 
 
20,690,132.34

20,690,132.34

(A) Total net income
 
 
35,690,132.34

35,690,132.34

(B) Profit distribution to equity owners or shareholders
 
 
(15,000,000.00
)
(15,000,000
)
3. Balance at 31 December 2017
4,138,525.00

2,100,000.00

81,310,748.77

87,549,273.77



For year 2018
Item
Paid-in capital
Surplus reserve
Undistributed profit
Total owner’s equity
 
 
 
 
 
1. Balance at 31 December 2017
4,138,525.00

2,100,000.00

81,310,748.77

87,549,273.77

2. The current decrease amount change (“-” for decrease)
 
 
32,939,257.63

32,939,257.63

(A) Total net income
 
 
47,939,257.63

47,939,257.63

(B) Profit distribution to equity owners or shareholders
 
 
(15,000,000.00
)
(15,000,000
)
3. Balance at 31 December 2018
4,138,525.00

2,100,000.00

114,250,006.40

120,488,531.40









NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEARS ENDED 31 DECEMBER 2018

(All amounts in Renminbi (“RMB”) Yuan unless otherwise stated)


1. COMPANY BACKGROUND AND PRINCIPAL ACTIVITIES
Momentive UV Coatings (Shanghai) Co., Ltd., formally known as Borden UV (Shanghai) Co., Ltd. ("the Company” or "MUV") is a Sino-foreign equity joint venture enterprise between Borden UV Coatings Holdings (Shanghai) Limited and Prime Union Limited. The Company was established on 18 March 2004 with the approval of the Shanghai Municipal Government in Shangwaihuhuiduzizi[2004]0768 and the business license number is 913101157595925826 with the operation period of 30 years. The Company’s registered capital is USD$500,000.00.

The approved Company’s business operation scope includes manufacture and sale of various kinds of UV coatings and provision of related technical consulting services (Comment: extracted from Articles of Associations of the Company.)

In 2007, the Company’s prior shareholder Borden UV Coating Holding (Shanghai) Limited was renamed Hexion Specialty UV Coating (Shanghai) Limited and transferred 0.01% of its shares to Prime Union Limited, and the Company was renamed Hexion UV Coatings (Shanghai) Co., Ltd.. In 2013, based on the approvals of the Company’s Board of Directors and the Pudong District of Shanghai Municipal government, the Company was renamed Momentive UV Coatings (Shanghai) Co., Ltd., and one of the Company’s investors, Hexion Specialty UV Coatings (Shanghai) Ltd., was renamed Momentive Specialty UV Coatings (Shanghai) Limited. In 2016 Momentive Specialty UV Coatings (Shanghai) Limited was renamed Hexion UV Coatings (Shanghai) Limited.


2. PRINCIPAL ACCOUNTING POLICIES
2.1 Accounting standards
The Company adopts accounting principles generally accepted in the United States of America.

2.2 Accounting period
The Company’s accounting year starts on 1 January and ends on 31 December.

2.3 Basis of accounting and measurement bases
The Company follows the accrual method of accounting. Assets are initially recorded at their actual costs and are subsequently adjusted for impairment, if any, as events and circumstances warrant.

2.4 Reporting currency
The recording currency of the Company is RMB Yuan.

2.5 Foreign currency translation
Except for the accounting treatment for paid-in capital, foreign currency transactions are translated into RMB at the exchange rates stipulated by the People’s Bank of China on the first day of the month in which the transactions took place. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated into RMB at the stipulated exchange rates by the People’s Bank of China at the balance sheet date. Exchange differences arising from these translations are expensed, except for those which occurred in the pre-operation period, which are recorded as long-term deferred expenses, and those attributable to foreign currency borrowings that have been taken out specifically for the construction of fixed assets, which are capitalized as part of the fixed asset costs.


2.6 Provision for Bad Debt
Full provisions are applied to receivables where events or changes in circumstances indicate that the balances cannot be collected (the debtor is deregistered, bankrupt and the Company can not take back the accounts receivable according to the bankruptcy procedure in law; the debtor is dead, has no heritage to pay or has no haeres; has solid evidence that the accounts receivable aged over three years and can not be taken back). When the bad debt occurs, it is written off through the bad debt provision with the approvals according to the authorized level.







2.7 Inventories
2.7.1 Inventories include materials in transit, raw materials, work in progress, finished goods, low cost consumables and packaging materials.
2.7.2 Inventories are stated at the lower of cost or market.
2.7.3 The inventory issuance cost was determined using the weighted average method.
2.7.4 Low cost consumables are fully amortized when issued for use.

2.8 Fixed assets and depreciation
2.8.1 Fixed assets include buildings, machinery and equipment used in production or rendering of services, or held for management purposes, which have useful lives of more than one year.
2.8.2 Fixed assets purchased or constructed by the Company are recorded at actual cost.
2.8.3 Fixed assets are depreciated using the straight-line method to write off the cost of the assets to their residual values of 0% which represents their estimated salvage value over their estimated useful lives. Their estimated useful lives are as follows:
Category:
useful lives (years) :
Annual depreciation rate (%):
Machinery
10
10
Electronic equipment
10
10
Motor vehicle
10
10
Other equipment
10
10

2.9 Long-term prepaid expenses
Long-term prepaid expenses was recorded in actual cost and are amortized on the straight-line basis over the expected beneficial periods and are presented at cost net of accumulated amortization.

2.10 Sales of goods
Revenue from the sale of goods is recognized when significant risks and rewards of ownership of the goods are transferred to the buyer, the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold, and it is probable that the economic benefit associated with the transaction will flow to the Company and the relevant revenue and costs can be measured reliably.

2.11 Enterprise income tax (“EIT”)
EIT is recognized under the liability method (balance sheet approach).

3. Taxations
The Company’s applicable major taxations and rate are as follows:
Category:
Tax base:
Statutory Tax %:
Value added tax
Valuation amount
17
EIT
Taxable income
25
The actual EIT rate applicable for 2018 was 25%.






4. NOTES TO MAJOR ACCOUNTS IN THE FINANCIAL STATEMENTS
4.1 Cash at bank and in hand
Item:
31 December 2018
31 December 2017
Original currency
Exchange rate
RMB equivalent
Original currency
Exchange rate
RMB equivalent
Cash in hand
 
 
16,667.47

 
 
20,988.16

RMB
 
 
16,667.47

 
 
20,988.16

Cash at bank
 
 
14,509,400.99

 
 
17,007,839.54

RMB
 
 
6,136,249.5

 
 
13,452,674.3

USD
1,220,006.92

6.8632

8,373,151.49

544,085.77

6.5342

3,555,165.24

Total
 
 
14,526,068.46

 
 
17,028,827.7


4.2 Notes Receivable
Category:
31 December 2018
31 December 2017
Bank Note
55,224,664.21
34,706,282.28
The top major debtors are as follows:
No.
Debtor Name:
Note Quantity:
31 December 2018
1
Changfei Optical Fiber Co., Ltd.
22
24,445,550.95
2
Zhong Tian Technology Optical Fiber Co., Ltd.
8
19,500,000.00
3
Jiangdong science and Technology Co., Ltd.
8
7,388,605.26
4
Chengdu Zhongzhu Optic fiber Co., Ltd
5
2,320,000.00
5
Nanjing Fiberhome Fujikura Optical Communication Ltd.
3
1,290,284.00
 
        Total
 
54,944,440.21

No.
Debtor Name:
Note Quantity:
31 December 2017
1
Zhong Tian Technology Optical Fiber Co., Ltd.
12
23,495,820.80
2
Changfei Optical Fiber Co., Ltd.
5
7,223,975.61
3
Jiangdong Science and Technology Co., Ltd.
3
3,500,000.00
4
Chengdu Zhongzhu Optic fiver Co., Ltd
1
260,147.10
5
Nanjing Wasin Fujikura Optical Communication Ltd.
1
138,338.77
 
        Total
 
34,618,282.28






4.3 Accounts Receivable
31 December 2018
31 December 2017
100,989,258.28
82,854,248.92
The top 5 major debtors are as follows:
Debtor Name:
Nature:
31 December 2018
%
Furukawa Japan
Goods sold
30,629,544.68
30.33%
Changfei Optical Fiber Co., Ltd.
Goods sold
14,655,578.09
14.51%
Zhong Tian Technology Optical Fiber Co., Ltd.
Goods sold
14,178,197.99
14.04%
Jiangdong Science and Technology Co., Ltd.
Goods sold
13,389,533.28
13.26%
OFSLLC
Goods sold
10,851,151.58
10.74%
Total
 
83,704,005.62
82.88%
There was no receivable from related parties as of 31 December 2018.

Aging:
31 December 2018
%
31 December 2017
%
Within 1 year
100,989,258.28

100

82,854,248.92

100

1 to 2 years




Total
100,989,258.28

100

82,854,248.92

100


4.4 Inventory
Item:
31 December 2018
31 December 2017
Amount
Reserve
Amount
Reserve
Raw materials
14,554,992.07

8,227,171.32

Packing material
227,275.10

100,480.10

Low valued consumables
820,299.19

504,684.53

Finished goods
8,453,630.47

7,012,359.70

Total
24,056,196.83

15,844,695.65


4.5 Fixed Assets and Accumulated Depreciation
Original Cost
Category:
31 December 2018
Addition
Deductions
31 December 2017
Machinery
3,038,046.77

43,706.90

20,374.04

3,014,713.91

Electronic equipment
977,002.42

35,741.38

4,965.81

946,226.85

Motor Vehicle
413,071.79



413,071.79

Other equipment
2,274,232.20


4,658.12

2,278,890.32

Total
6,702,353.18

79,448.28

29,997.97

6,652,902.87







Accumulated depreciation
Category:
31 December 2018
Addition
Deductions
31 December 2017
Machinery
2,843,242.40

28,644.09

20,374.04

2,834,972.35

Electronic equipment
910,009.58

62,212.36

4,965.81

852,763.03

Motor Vehicle
323,771.75

90,865.08


232,906.67

Other equipment
2,212,661.53

32,762.39

4,658.12

2,184,557.26

Total
6,289,685.26

214,483.92

29,997.97

6,105,199.31


4.6 Accounts Payable
31 December 2018
31 December 2017
43,452,904.69
34,208,095.93
The top 5 major Creditors are as follows:
Creditor Name:
Nature:
31 December 2018
Sartomer Logistics (Shanghai) Co., Ltd.
Goods Purchased
14,048,438.27

MIWON.
Goods Purchased
7,953,295.78

Tianjin Jiurui Xianghe Trading Company
Goods Purchased
7,231,600.00

Zhan Xin Resin
Goods Purchased
2,351,997.26

Shanghai Xuan Wan
Goods Purchased
1,572,000.00

Total
 
33,157,331.31


Creditor Name:
Nature:
31 December 2017
Sartomer Logistics (Shanghai) Co., Ltd.
Goods Purchased
10,409,966.94

MIWON
Goods Purchased
10,181,015.43

Shuangjian
Goods Purchased
2,747,500.00

Tianjin Jiuruixianghe
Goods Purchased
1,781,000.00

Allnex Resins (Shanghai) Co., Ltd.
Goods Purchased
1,485,212.63

Total
 
26,604,695.00


4.7 Taxes Payable
Item:
31 December 2018
31 December 2017
VAT payable
1,041,322.35

1,389,892.02

EIT payable
3,903,317.32

1,921,599.59

Individual income tax payable
232,883.47

277,456.80

City construction tax

13,898.92

Extra charges of education funds

69,494.60

Total
5,177,523.14

3,672,341.93







4.8 Other Payables
31 December 2018
31 December 2017
1,210,510.58
1,513,164.86

The top 3 major Creditors are as follows:
Creditor Name:
Nature:
31 December 2018
Momentive Chemical
Export commission
513,497.76

Caribou Specialty Materials
Technology service charge
411,792.00

Taiwan Ruihua Polychem
Export commission
56,915.76


Creditor Name:
Nature:
31 December 2017
  Fishand Richardson PC
Lawyer fee
1,164,880.98

  Caribou Specialty Materials
Technology service charge
294,039.00

TaiWan Polychem
Market promotion
52,681.27



4.9 Paid-in Capital
Investor Name:
31 December 2018, 2017, 2016
 
 
In USD$
RMB equivalent
(%)
Hexion UV coatings (Shanghai) Limited
249,950.00

2,068,848.65

49.99%

Prime Union Limited
250,050.00

2,069,676.35

50.01%

Total
500,000.00

4,138,525.00

100.00
%

4.10 Surplus Reserve
Item:
31 December 2018, 2017, 2016
Reserve fund
2,100,000.00
Total
2,100,000.00

4.11 Retained Earnings
Item:
2018
2017
2016
Retained earnings, beginning
81,310,748.77

60,620,616.43

96,557,119.09

Add: current year profit
129,250,006.40

35,690,132.34

60,525,191.14

Less: Profit distribution to equity owners
15,000,000.00

15,000,000

96,461,693.80

Retained earnings, ending
195,560,755.17

81,310,748.77

60,620,616.43







4.12 Operation Income / Operation Cost
Operation Income for Year 2018
Operation Income for Year 2017
Operation Income for Year 2016
Sales
Other Operation Income
Sales
Other Operation Income
Sales
Other Operation Income
359,147,478.31

1,032.27

344,034,346.69

256.41

334,219,891.26

388.89


Operation Cost for year 2018
Operation Cost for year 2017
Operation Cost for year 2016
Cost of sales
Other Operation Cost
Cost of sales
Other Operation Cost
Cost of sales
Other Operation Cost
277,961,210.71
246,795,208.60
233,818,221.1

4.13 Selling and distribution expenses
Year 2018
Year 2017
Year 2016
4,737,243.94

3,311,996.76

4,128,783.69

The major items include:
Item:
Year 2018
Year 2017
Year 2016
Transportation
3,653,589.09

3,148,268.11

2,709,713.24

Market promotion
130,017.84

(143,252.00
)
1,042,392.38

Gas and parking
128,855.55

88,505.85

111,927.71

Custom inspection
69,375.58

59,391.23

50,334.64

Office expense
66,222.93

46,950.82

33,284.66


4.14 G&A Expenses
Year 2018
Year 2017
Year 2016
13,187,238.71

42,741,332.18

17,416,177.1

The major items include:
Item
Year 2018
Year 2017
Year 2016
Consultant fees
1,246,105.60

32,420,062.21

7,425,998.20

Overseas R & D fee
5,294,339.45

4,067,513.60

3,466,126.79

Payroll
4,237,410.84

3,893,449.31

4,010,501.34

Statutory social insurance
542,525.90

522,638.10

458,919.92

Entertainment expenses
378,335.98

453,526.00

453,334.71

Office expense
303,571.99

378,853.77

399,906.96

Taxes
205,321.90

204,579.96

310,493.10


4.15 Financial Expenses
Item:
Year 2018
Year 2017
Year 2016
Interest expense
657,822.52

884,532.32

455,052.04

Interest income
(38,411.85
)
(41,330.03
)
(162,426.65
)
Foreign exchange loss (gain)
(1,917,266.54
)
2,093,345.22

(3,049,485.53
)
Bank charges
54,572.63

28,052.32

61,509.89

Total
(1,243,283.24
)
2,964,599.83

(2,695,350.25
)






4.16 Non-operation Income / Non-operation (Expense)
 
Item
Year 2018
Year 2017
Year 2016
 
Net non-operation result
65,243.83

273,121.29

189,872.88

 
Total non-operation income
65,243.83

273,121.29

191,919.03

 
1. tax return
54,916.76


122,322.16

 
2. service charge return for tax payment


16,423.10

 
3. sponsor
3,000.00


9,000.00

 
4. government subsidies

200,000.00


 
5. other
7,327.07

73,121.29

44,173.77

 
Total non-operation expense


(2,046.15
)
 

4.17 Cash Flow Information
Supplemental Information
Year 2018
Year 2017
Year 2016
Reconciliation of net profit to cash flows from operating activities
 
 
 
   Net profit
47,939,257.63

35,690,132.34

60,525,191.14

Depreciation of tangible assets
214,483.92

223,654.10

363,104.37

Amortization of long-term prepaid expenses
270,924.50

230,981.93

90,000.00

Amortization of prepaid expense

4,512.95

(320.95
)
Losses on disposal of fixed assets, intangible assets and other long-term assets


(23,398.06
)
Finance expenses
372,719.56

1,651,721.01

415,321.51

Decrease in deferred tax debit
78,323.30

114,105.68

(201,915.74
)
(Increase) Decrease in inventories
(8,211,501.18
)
2,862,576.02

2,158,597.73

(Increase) Decrease in operating receivables
(38,653,391.29
)
(1,082,113.95
)
22,091,110.19

Increase in operating payables
11,061,260.69

(18,635,402.68
)
(17,475,008.17
)
Others
(1,581,685.36
)


Net cash flows from operating activities
11,490,391.77

21,060,167.40

67,942,682.02


5. Related party relationships and transactions
5.1 Related party relationships
Name:
Related party relationships
Hexion UV Coating (Shanghai ) Limited
Investor
Prime Union Limited
Investor

5.2 Transactions
There were no material related party transactions in 2018.








6. Subsequent event
On October 31, 2016 DSM filed a petition with the International Trade Commission (ITC) to commence an investigation against MUV and its customer OFS for allegedly importing UV curable coatings that infringe four DSM patents. In response, the ITC commenced an investigation. On February 6, 2017, the Federal District Court in the Southern District of Ohio stayed the infringement case pending the outcome of the ITC investigation. On February 15, 2018, the Administrative Law Judge in the ITC investigation issued an Initial Determination recommending that the ITC find many of the claims invalid but also that MUV infringed certain claims in two of DSM’s patents. As of May 8, 2018, the ITC had found all of the asserted claims of the four DSM patents-in-suit either invalid or not infringed.  On July 9, 2018, DSM filed a Notice of Appeal at the Court of Appeals for the Federal Circuit (“Federal Circuit”) for review of the Commission’s May 8, 2018 Opinion.  Both MUV and OFS moved to intervene.  These motions were granted by the Federal Circuit on July 25, 2018.  On September 27, 2018, DSM filed a motion to extend the time to file its opening brief.  The motion was granted.  On December 21, 2018, DSM filed its Principal Brief.  The responsive briefs of the ITC, MUV and OFS are all due on April 1, 2019.  No other dates have been set.  However, based on the present schedule, DSM’s reply brief would be due on April 15, 2019.  Oral argument should occur approximately ninety days later, (i.e., July 2019).  Unless there is an affirmance without an opinion, a decision should be issued approximately six months later.