20 unchanged sentences
Subsidiaries of the Registrant (1)
−Removed: Certifications pursuant to Rule 13a-14(a) or 15(d)-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (2)
−Removed: Certifications pursuant to Rule 13a-14(a) or 15(d)-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (2)
+Added: Certifications pursuant to Rule 13a-14(a) or 15(d)-14(a) under the Securities Exchange Act of 1934, as amended, as adopted
+Added: pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (3)
+Added: Certifications pursuant to Rule 13a-14(a) or 15(d)-14(a) under the Securities Exchange Act of 1934, as amended, as adopted
+Added: pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (3)
Certifications pursuant to 18 U.S.C.
10 unchanged sentences
XBRL Taxonomy Extension Definition Linkbase Document (5)
−Removed: Incorporated by reference to the registrant’s registration statement on Form S-1, File no.
+Added: Incorporated by reference to the registrant’s registration statement on
+Added: Form S-1, File no.
333-163041, filed on November 12, 2009, as amended.
+Added: Incorporated by reference to the registrant’s quarterly report on Form 10-Q, File no.
+Added: filed on May 9, 2012.
Filed herewith.
2 unchanged sentences
Furnished herewith.
−Removed: In accordance with Rule 406T of Regulation S-T, the information in these
−Removed: exhibits shall not be deemed to be “filed”
−Removed: for purposes of Section 18 of the Securities Exchange Act of 1934, as amended,
−Removed: or otherwise subject to liability under that section, and shall not be incorporated by reference into any registration statement
−Removed: or other document filed under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such
−Removed: In accordance with the requirements of
−Removed: the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
+Added: In accordance with Rule 406T of Regulation S-T, the information
+Added: in these exhibits shall not be deemed to be “filed”
+Added: for purposes of Section 18 of the Securities Exchange Act
+Added: of 1934, as amended, or otherwise subject to liability under that section, and shall not be incorporated by reference into
+Added: any registration statement or other document filed under the Securities Act of 1933, as amended, except as expressly set forth
+Added: by specific reference in such filing.
+Added: In accordance with the requirements of the
+Added: Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
DEHAIER MEDICAL SYSTEMS LIMITED
+Added: August 13, 2012
/s/ Ping Chen
5 unchanged sentences
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: Condensed Consolidated Balance Sheets as of March 31, 2012 and December 31, 2011
−Removed: Condensed Consolidated Statements of Income and Comprehensive Income for the three months ended March 31, 2012 and 2011
−Removed: Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2012 and 2011
+Added: Condensed Consolidated Balance Sheets as of June 30, 2012 and December 31, 2011
+Added: Condensed Consolidated Statements of Income and Comprehensive Income for the six and three months ended June 30, 2012 and 2011
+Added: Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2012 and 2011
Notes to the Unaudited Condensed Consolidated Financial Statements
3 unchanged sentences
Cash and cash equivalents
−Removed: Accounts receivable -less allowance for doubtful accounts of $860,826 and $859,509
+Added: Accounts receivable
+Added: -less allowance for doubtful accounts of $880,587 and $859,509
Other receivables
5 unchanged sentences
Property and equipment, net
+Added: Intangible assets, net
LIABILITIES AND EQUITY
11 unchanged sentences
Commitments and Contingency
−Removed: Common shares, $0.002731 par value, 18,307,038 shares authorized, 4,565,000 and 4,560,000 shares issued and outstanding at March 31, 2012 and December 31, 2011, respectively
+Added: Common shares, $0.002731 par value, 18,307,038 shares authorized, 4,570,000 and 4,560,000 shares issued and outstanding at June 30, 2012 and December 31, 2011, respectively
Additional paid in capital
8 unchanged sentences
CONDENSED CONSOLIDATED STATEMENTS OF
+Added: For the six months ended
For the three months ended
5 unchanged sentences
Operating Income
−Removed: Financial expenses ( including interest expense of $27,163 and $16,177)
+Added: Financial expenses (including interest expense of $64,904, $26,993, $37,741 and $10,816 for the six and three months ended June 30, 2012 and 2011, respectively)
+Added: Non-operating Income
Change in fair value of warrants liability
−Removed: Income before provision for income tax
+Added: Income before provision for income taxes and non-controlling interest
Provision for income tax
−Removed: Non-Controlling interest in income
+Added: Non-Controlling interest in (income) loss
Net income attributable to Dehaier Medical Systems Limited
2 unchanged sentences
Comprehensive Income
−Removed: Comprehensive loss (income) attributable to the non-controlling interest
+Added: Comprehensive income attributable to the non-controlling interest
Comprehensive income attributable to Dehaier Medical Systems Limited
5 unchanged sentences
CONDENSED CONSOLIDATED STATEMENTS OF
−Removed: For the three months ended
+Added: For the six months ended
Cash flows from operating activities
3 unchanged sentences
Change in fair value of warrants liability
+Added: Recovery of doubtful accounts
+Added: Changes in assets and liabilities:
Increase in accounts receivable
−Removed: Decrease (Increase) in prepayments and other current assets
+Added: Increase in prepayments and other current assets
Decrease (Increase) in other receivables
−Removed: Decrease in inventories
+Added: Decrease (Increase) in inventories
Decrease (Increase) in tax receivable
−Removed: Increase (Decrease) Increase in accounts payable
−Removed: Decrease (Increase) in advances from customers
−Removed: Increase in accrued expenses and other current liabilities
+Added: Increase (Decrease) in accounts payable
+Added: Decrease in advances from customers
+Added: (Decrease) Increase in accrued expenses and other current liabilities
(Decrease) Increase in tax payable
1 unchanged sentence
Cash flows from investing activities
−Removed: Capital expenditures and other additions
+Added: Acquisition of machinery and software copyrights
Advances to related parties
3 unchanged sentences
Repayment of bank loan
−Removed: Net cash provided by (used in) financing activities
+Added: Net cash provided by financing activities
Effect of exchange rate fluctuations on cash and cash equivalents
35 unchanged sentences
the condensed consolidated financial position, results of operations and cash flows of the Company for the periods presented.
−Removed: results of operations for the three months ended March 31, 2012 are not necessarily indicative of operating results expected for
−Removed: the full year or future interim periods.
+Added: results of operations for the six and three months ended June 30, 2012 are not necessarily indicative of operating results expected
+Added: for the full year or future interim periods.
These unaudited condensed consolidated financial statements should be read in conjunction
41 unchanged sentences
Significant accounting estimates reflected in the Company's condensed consolidated financial statements include revenue recognition,
−Removed: allowance for doubtful accounts, warranty obligation, warrants liability, Stock-based compensation and useful lives of property
−Removed: and equipment.
+Added: allowance for doubtful accounts, warranty obligation, warrants liability, Stock-based compensation and useful lives of intangible
+Added: assets, and property and equipment.
Actual results could differ from those estimates.
13 unchanged sentences
Management has determined that an allowance of $880,587 (RMB5,596,250) and $859,509 (RMB5,419,725)
−Removed: was appropriate at March 31, 2012 and December 31, 2011 respectively.
+Added: was appropriate at June 30, 2012 and December 31, 2011 respectively.
Advances to Suppliers and Advances from
1 unchanged sentence
in the PRC, often makes advance payments to suppliers for unassembled parts, or receives advance payments from customers.
−Removed: to suppliers were $3,747,665 and $4,348,847 as of March 31, 2012 and December 31, 2011, respectively, which were included in prepayments
+Added: to suppliers were $4,754,727 and $4,348,847 as of June 30, 2012 and December 31, 2011, respectively, which were included in prepayments
and other current assets.
−Removed: Advances from customers were $194,197 and $303,000 as of March 31, 2012 and December 31, 2011, respectively.
+Added: Advances from customers were $237,653 and $303,000 as of June 30, 2012 and December 31, 2011, respectively.
DEHAIER MEDICAL SYSTEMS LIMITED AND AFFILIATE
39 unchanged sentences
The reserve for obsolescence was $50,756 (RMB322,556)
−Removed: and $51,154 (RMB322,556) as of March 31, 2012 and December 31, 2011, respectively, and the provision is included in the operating
+Added: and $51,154 (RMB322,556) as of June 30, 2012 and December 31, 2011, respectively, and the provision is included in the operating
expenses in the condensed consolidated statements of operations.
14 unchanged sentences
Motor vehicles
+Added: Intangible Assets
+Added: Intangible assets are recorded at cost
+Added: less accumulated amortization.
+Added: Amortization are calculated on a straight-line basis over the following estimated useful lives:
+Added: Leasehold improvements
+Added: Shorter of the useful lives or the lease term
+Added: Software copyrights
+Added: Other software
Impairment of Long-Lived Assets
63 unchanged sentences
The reserve for warranty costs was $332,072 (RMB2,110,361),
−Removed: $334,680 (RMB2,110,361) at March 31, 2012 and December 31, 2011, respectively.
−Removed: Warranty expense for the three months ended March
−Removed: 31, 2012 and 2011 was $8,311 and $29,527, respectively.
+Added: $334,680 (RMB2,110,361) at June 30, 2012 and December 31, 2011, respectively.
+Added: Warranty expense for the six and three months ended
+Added: June 30, 2012 and 2011 was $25,081, $106,648, $16,770 and $77,121, respectively.
Earnings per Share
6 unchanged sentences
common shares.
−Removed: The average stock price for the year of 2011 did not exceed the exercise price of the outstanding warrants;
−Removed: none of the outstanding warrants were included in the diluted earnings per share.
+Added: Common stock equivalents having anti-dilutive effect on earnings per share are excluded from the calculation of
+Added: diluted earning s per share.
Value Added Tax
2 unchanged sentences
Stock-Based Compensation
−Removed: The Company follows the provisions of
−Removed: ASC 718-10, “Compensation-Stock Compensation”.
−Removed: The Company has a share incentive plan which authorizes the issuance
−Removed: of up to 10% of the number of shares outstanding.
+Added: The Company follows the provisions of ASC
+Added: 718-10, “Compensation-Stock Compensation”.
+Added: The Company has a share incentive plan which authorizes the issuance of
+Added: up to 10% of the number of shares outstanding.
Pursuant to the plan, the Company may issue options to purchase its common shares
20 unchanged sentences
it is more likely than not that some portion or all of the deferred tax assets will not be realized.
−Removed: As of March 31, 2012, the
−Removed: Company recorded a deferred tax asset for the temporary differences arising from allowance for doubtful accounts and certain accrued
+Added: As of June 30, 2012, the Company
+Added: recorded a deferred tax asset for the temporary differences arising from allowance for doubtful accounts and certain accrued expenses.
The company believes it can utilize the deferred tax asset to offset future taxable income.
−Removed: Therefore, no valuation allowance
−Removed: has been provided as of March 31, 2012 and December 31, 2011.
+Added: Therefore, no valuation allowance has
+Added: been provided as of June 30, 2012 and December 31, 2011.
ASC 740-10 prescribes a recognition threshold
12 unchanged sentences
The Company had filed its 2008 and 2009 Value
−Removed: Added Tax (“VAT”) returns for some of its customers during the year 2011 and three months ended March 31, 2012.
−Removed: the potential VAT liabilities on these VAT returns occurred in current period were also accrued and included in the accompanying
−Removed: condensed consolidated financial statements.
+Added: Added Tax (“VAT”) returns for some of its customers during the year 2011 and six months ended June 30, 2012.
+Added: potential VAT liabilities on these VAT returns occurred in current period were also accrued and included in the accompanying condensed
+Added: consolidated financial statements.
The implementation of ASC 740-10 resulted
in no material liability for unrecognized tax benefits.
−Removed: As of March 31, 2012 and December 31, 2011, the Company did not have a
−Removed: liability for any unrecognized tax benefits.
−Removed: The Company recognizes interest and penalties, if any, related to unrecognized tax
−Removed: benefits as income tax expense in the statement of operations.
−Removed: During the three months ended March 31, 2012 and 2011, the Company
−Removed: did not incur any interest or penalties.
+Added: As of June 30, 2012 and December 31, 2011, the Company did not have a liability
+Added: for any unrecognized tax benefits.
+Added: The Company recognizes interest and penalties, if any, related to unrecognized tax benefits
+Added: as income tax expense in the statement of operations.
+Added: During the six months ended June 30, 2012 and 2011, the Company did not incur
+Added: any interest or penalties.
Income tax returns for the year prior to
23 unchanged sentences
Depreciation and amortization expense was
−Removed: $118,724 and $109,373, for the three months ended March 31, 2012 and 2011 , respectively.
−Removed: DEHAIER MEDICAL SYSTEMS LIMITED AND AFFILIATE
+Added: $246,448, $219,976, $127,724 and $110,603 for the six and three months ended June 30, 2012 and 2011 ,
+Added: respectively.
+Added: MEDICAL SYSTEMS LIMITED AND AFFILIATE
NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
6 unchanged sentences
use rights are reported at the purchase price (RMB1,944,000 in 2002).
+Added: INTANGIBLE ASSETS, NET
+Added: Software Copyright
+Added: Accumulated and amortization
+Added: Intangible assets, net
+Added: Approximate future minimum amortizations
+Added: at June 30, for the next five years are 127,204 annually.
TAX RECEIVABLE
6 unchanged sentences
of the Company’s product used in contract and production can be used to offset the VAT due on sales of the product.
−Removed: The tax receivable as of March 31, 2012
+Added: The tax receivable as of June 30, 2012
and December 31, 2011 represents VAT credit on the purchased products.
6 unchanged sentences
annually on May 14th.
−Removed: Average interest rates for the three months ended March 31, 2012 and 2011 were 5.78% and 5.84%, respectively.
+Added: Average interest rates for the six months ended June 30, 2012 and 2011 were 7.22% and 5.84%, respectively.
Pursuant to the terms of the agreement, the line of credit is secured by BTL’s building (see note 5) and guaranteed by BDL
and an officer of the Company.
−Removed: On June 14, 2011, the bank renewed the
−Removed: Company's credit line that bears interest at a variable rate with payments due on January 20, 2012 and June 14, 2012 for RMB4,000,000
−Removed: and RMB6,000,000, respectively.
−Removed: On January 19, 2012, RMB 4,000,000 was paid.
+Added: On May 14, 2012, the bank renewed the Company's
+Added: credit line that bears interest at a variable rate with payments due on March 14, 2013 and May 14, 2013 for RMB3,000,000 and RMB7,000,000,
+Added: respectively.
+Added: DEHAIER MEDICAL SYSTEMS LIMITED AND AFFILIATE
+Added: NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
+Added: FINANCIAL STATEMENTS
+Added: SHORT-TERM BORROWINGS (CONTINUED)
On February 2, 2012, the Company entered
3 unchanged sentences
of credit is guaranteed by an officer of the Company.
−Removed: DEHAIER MEDICAL SYSTEMS LIMITED AND AFFILIATE
−Removed: NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
−Removed: FINANCIAL STATEMENTS
NON-CONTROLLING INTEREST
8 unchanged sentences
through December 2012 for one year.
−Removed: Approximate future minimum lease payments under these leases at March 31, 2012, are as follows:
−Removed: Future payment for the twelve months ending March 31,
−Removed: Rent expense for the three months ended
−Removed: March 31, 2012 and 2011 was $21,478 and $17,279, respectively.
+Added: Approximate future minimum lease payments under these leases at June 30, 2012, are $50,000
+Added: for the twelve months ending June 30, 2013.
+Added: Rent expense for the six and three months
+Added: ended June 30, 2012 and 2011 was $43,467, $72,155, $21,989 and $54,876, respectively.
Employment Contracts
7 unchanged sentences
The Company has estimated its possible severance payments
−Removed: of approximately $276,000 and $235,000 as of March 31, 2012 and December 31, 2011, respectively, which have not been reflected
−Removed: in its condensed consolidated financial statements, because it is more likely than not that this will not be paid or incurred.
+Added: of approximately $270,000 and $235,000 as of June 30, 2012 and December 31, 2011, respectively, which have not been reflected in
+Added: its condensed consolidated financial statements, because it is more likely than not that this will not be paid or incurred.
DEHAIER MEDICAL SYSTEMS LIMITED AND AFFILIATE
10 unchanged sentences
On January 9, 2012, Dehaier issued 5,000
−Removed: unregistered common shares to an independent contractor.
−Removed: The fair value of the shares on the issuance date based on the closing
−Removed: price was $11,000.
+Added: restrict unregistered common shares to an independent contractor.
+Added: The fair value of the shares on the issuance date based on the
+Added: closing price was $11,000.
+Added: On April 5, 2012, Dehaier issued 5,000
+Added: restrict unregistered common shares to an independent contractor.
+Added: The fair value of the shares on the issuance date based on the
+Added: closing price was $12,000.
Statutory Surplus Reserves
15 unchanged sentences
reserve provisions will be determined by its board of directors.
−Removed: As of March 31, 2012, BDL’s board of directors has not yet
+Added: As of June 30, 2012, BDL’s board of directors has not yet
made such determination.
2 unchanged sentences
as statutory surplus reserve, which is included as part of the non-controlling interest in the equity section.
−Removed: For the three months
−Removed: ended March 31, statutory surplus reserve activity was as follows:
−Removed: For the three months ended
−Removed: March 31, 2012
+Added: For the six months
+Added: ended June 30, statutory surplus reserve activity was as follows:
+Added: For the six months ended
+Added: June 30, 2012
Balance at December 31, 2011
Addition to statutory reserves
−Removed: Balance at March 31, 2012
+Added: Balance at June 30, 2012
DEHAIER MEDICAL SYSTEMS LIMITED AND AFFILIATE
22 unchanged sentences
Outstanding as of December 31, 2011
−Removed: Outstanding as of March 31, 2012
+Added: Outstanding as of June 30, 2012
Following is a summary of the status of options
−Removed: outstanding and exercisable at March 31, 2012:
+Added: outstanding and exercisable at June 30, 2012:
Outstanding options
4 unchanged sentences
contractual life
−Removed: For the three months ended March 31, 2012
−Removed: and 2011, the Company recognized $27,390 and $0, respectively, as compensation expense under its stock option plan.
+Added: For the six and three months ended June 30,
+Added: 2012 and 2011, the Company recognized $54,780, $0, $27,390 and $0, respectively, as compensation expense under its stock option
DEHAIER MEDICAL SYSTEMS LIMITED AND AFFILIATE
5 unchanged sentences
investor relations consultancy.
−Removed: On January 10, 2012, the Company issued 100,000 warrants to Firs Trust Group, Inc., (“Firs
−Removed: Trust”), the Company’s investor relations consultancy.
−Removed: The Company had 257,500 warrants outstanding as of March 31,
−Removed: All the warrants issued to “A&S”
−Removed: have the right to purchase one share of common stock for an exercise price
−Removed: of $10.00 per share with a term of 5 years.
−Removed: All the warrants granted to Hawks have the right to purchase one share of common stock
−Removed: for an exercise price of $9.60 per share with a term of 5 years.
−Removed: All the warrants granted to Firs Trust have the right to purchase
−Removed: one share of common stock for an exercise price of $4.00 per share with a term of 5 years.
−Removed: The fair values of the outstanding warrants
−Removed: at March 31, 2012 were calculated using the Black Scholes Model with the following assumptions:
+Added: On January 10, 2012, the Company issued 100,000 warrants to FirsTrust Group, Inc., (“FirsTrust”),
+Added: the Company’s investor relations consultancy.
+Added: The Company had 257,500 warrants outstanding as of June 30, 2012.
+Added: All the warrants
+Added: issued to “A&S”
+Added: have the right to purchase one share of common stock for an exercise price of $10.00 per share
+Added: with a term of 5 years.
+Added: All the warrants granted to Hawks have the right to purchase one share of common stock for an exercise
+Added: price of $9.60 per share with a term of 5 years.
+Added: All the warrants granted to Firs Trust have the right to purchase one share of
+Added: common stock for an exercise price of $4.00 per share with a term of 5 years.
+Added: The fair value of the outstanding warrants
+Added: at June 30, 2012 were calculated using the Black Scholes Model with the following assumptions:
Market price per share (USD/share)
7 unchanged sentences
within the fair value hierarchy of our financial assets and liabilities that were accounted for at fair value on a recurring basis
−Removed: as of March 31, 2012 and December 31, 2011, respectively.
+Added: as of June 30, 2012 and December 31, 2011, respectively.
Carrying Value at
+Added: June 30, 2012
Fair Value Measurement at
−Removed: March 31, 2012
+Added: June 30, 2012
Warrants liability
10 unchanged sentences
Outstanding as of December 31, 2011
−Removed: Outstanding as of March 31, 2012
+Added: Outstanding as of June 30, 2012
DEHAIER MEDICAL SYSTEMS LIMITED AND AFFILIATE
19 unchanged sentences
Therefore, BDL used a 15% income tax rate to calculate the income
−Removed: tax expense for the three months ended March 31, 2012 and 2011.
−Removed: The high technology certification will expire and be renewed in
−Removed: September 2012.
+Added: tax expense for the six months ended June 30, 2012 and 2011.
+Added: The high technology certification will expire and be renewed in September
for BTL is 25% in 2012 and 2011.
2 unchanged sentences
and is not subject to federal income tax.
−Removed: As of March 31, 2012, Breathcare was inactive.
+Added: As of June 30, 2012, Breathcare was inactive.
DEHAIER MEDICAL SYSTEMS LIMITED AND AFFILIATE
3 unchanged sentences
Major Customers
−Removed: For the three months ended March 31, 2012,
−Removed: approximately 27% of the Company’s revenues was received from one customer.
−Removed: For the three months ended March 31, 2011, approximately
−Removed: 18% of the Company’s revenues was received from one customer.
−Removed: At March 31, 2012 and 2011, receivables
+Added: For the six and three months ended June
+Added: 30, 2012, approximately 10% and 15% of the Company’s revenues was received from one customer.
+Added: For the six and three months
+Added: ended June 30, 2011, approximately 13% and 15% of the Company’s revenues was received from one customer.
+Added: At June 30, 2012 and 2011, receivables
from four customers were approximately 9%, 9%, 8%, 8% and 12%, 10%, 10%, 9%, respectively.
−Removed: For the three months ended March 31, 2012
−Removed: and 2011, the Company’s three top selling products accounted, in the aggregate, for approximately 81% and 90%, respectively,
−Removed: of its total net revenues.
+Added: For the six and three months ended June
+Added: 30, 2012 and 2011, the Company’s three top selling products accounted, in the aggregate, for approximately 76%, 80%, 75%,
+Added: and 82%, respectively, of its total net revenues.
The following represents the revenues by
product line, all derived from China:
+Added: For the six months ended
For the three months ended
2 unchanged sentences
SUBSEQUENT EVENTS
−Removed: The Company issued 5,000 shares to an investor
−Removed: relationship consultant on April 5, 2012 pursuant to a consulting agreement signed on January 9, 2012.
−Removed: The fair value of the shares
−Removed: granted on April 5, 2012 was approximately $12,000 based on the closing price on that date.
−Removed: On April 23, 2012, the Company signed a
−Removed: strategic cooperation agreement with Timesco of London Ltd., to be its exclusive distributor in mainland China for Timesco’s
−Removed: entire laryngoscope Optima series of products in the next three years.
+Added: In July 2012, the Company received approved
+Added: SFDA registration certificate for proprietary homecare medical CPAP product of Model DHR-CPAP-C5.
+Added: The certificate is valid until
+Added: July 1, 2016 and allows the Company to sell the products in mainland China.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.