UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or Section 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): August 26, 2014

 

CHINA YIDA HOLDING, CO.

(Exact name of registrant as specified in its charter)

 

Nevada   000-26777   50-0027826
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
 

(IRS Employer

Identification No.)

 

28/F Yifa Building, No. 111 Wusi Road

Fuzhou, Fujian, P. R. China

  350003
(Address of principal executive offices)   (Zip Code)

 

Registrant’s telephone number, including area code: +86 (591) 2808 2230

 

Not Applicable

(Former name or former address, if changed since last report)

  

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation to the registrant under any of the following provisions:

 

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

 
 

 

Item 1.01      Entry into a Material Definitive Agreement.

 

On August 26, 2014 (the “Effective Date”), Hong Kong Yi Tat International Investment Co., Ltd. (“Hong Kong Yi Tat”), a wholly owned subsidiary of China Yida Holding, Co. (the "Company"), a Nevada corporation, entered into a certain share transfer agreement (the “Share TransfeR Agreement”) with Fujian Taining Great Golden Lake Tourism Economic Development Industrial Co., Ltd. (the “Purchaser”), a wholly owned subsidiary of the Management Committee of the Fujian Taining Great Golden Lake Tourism Economic Development Zone, an affiliate of the Taining County Government (the “Lake Management Committee”), pursuant to which Hong Kong Yi Tat agreed to sell 100% of its equity interest in Fujian Jintai Tourism Industrial Development Co., Ltd., its wholly owned operating subsidiary (“Fujian Jintai”) to the Purchaser (the “Sale”) for a price of RMB 228,801,359, or approximately $36,608,217.44 (the “Purchase Price”), less any deductions as described below. The Purchaser shall pay ninety percent (90%) of the Purchase Price within one (1) month after the Effective Date and the remainder of the Purchase Price within three (3) months after the Effective Date. Fujian Jintai’s primary business is tourism operation and management of the Great Golden Lake tourist destination.

 

Pursuant to the terms of the Share Transfer Agreement, any bank loans and outstanding debt of Fujian Jintai shall be paid off subsequent to the Sale, and the Purchaser may deduct such amounts from the Purchase Price upon payment thereof. Hong Kong Yi Tat shall be responsible for all other claims and liabilities related to the business of Fujian Jintai incurred prior to the Sale.

 

The foregoing description of the Share Transfer Agreement does not purport to be complete and is qualified in its entirety by reference to the full text of the agreement, a copy of which is attached as Exhibit 10.1 to this Current Report on Form 8-K and incorporated herein by reference.

 

Item 1.02      Termination of a Material Definitive Agreement.

 

As result of the Sale (as disclosed in Item 1.01), the Tourism Management Revenue Sharing Agreement between Fujian Jintai, the Purchaser and the Lake Management Committee dated October 30, 2001, as amended on December 26, 2002, pursuant to which the Lake Management Committee granted Fujian Jintai the right to operate and manage the Great Golden Lake destination from 2001 through 2032, was terminated.

 

Item 2.01      Completion of Acquisition or Disposition of Assets.

 

The information contained in Item 1.01 herein is hereby incorporated by reference into this Item 2.01.

 

2
 

 

Item 9.01.     Financial Statements and Exhibits.

 

(b)       Pro Forma Financial Information.

 

The Unaudited Condensed Consolidated Pro Forma Financial Statements of the Company and the accompanying notes are filed as Exhibit 99.1 hereto.

 

(d)       Exhibits.

 

The exhibits listed in the following Exhibit Index are filed as a part of this Current Report on Form 8-K.

 

Exhibit No.

  Description
10.1   Share Transfer Agreement between the Management Committee of the Fujian Taining Great Golden Lake Tourism Economic Development Zone, Fujian Taining Great Golden Lake Tourism Economic Development Industrial Co., Ltd., Fujian Jintai Tourism Industrial Development Co., Ltd. and Hong Kong Yi Tat International Investment Co., Ltd., dated August 26, 2014.
     
99.1   Unaudited Condensed Consolidated Pro Forma Financial Statements of the Company and the accompanying notes.

  

3
 

  

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Dated: September 2, 2014

 

  CHINA YIDA HOLDING, CO.
     
  By: /s/ Minhua Chen
    Name: Minhua Chen
    Title:   Chief Executive Officer

 

 

4

 


Exhibit 10.1

 

Equity Transfer Agreement

 

The Agreement is jointly entered into by and between following parties on August 26, 2014 in Taining County:

 

Party A: Management Committee of Fujian Taining Golden Lake Tourism Economic Development Zone

 

Party B: Fujian Taining Golden Lake Tourism Economic Development Industrial Co., Ltd.

 

Party C: Fujian Jintai Tourism Industrial Development Co., Ltd.

 

Party D: Hong Kong Yida International Investment Co., Ltd.

 

Whereas:

 

1. As a legal person of public institution lawfully formed and validly existing under the laws of the PRC, Party A is affiliated with Taining County Government, exercises relevant administrative management functions of landscape and famous scenery in Taining and is the management institution of landscape and famous scenery in the scenic spot in the place of Fujian Taining Golden Lake Tourist Project.

 

 
 

 

2. As a wholly state-owned company lawfully established and validly existing and Party A’s wholly owned subsidiary, Party B is responsible for implementation of specific operation and management on the project scenic spot in accordance with the authorization of Party A.

 

3. Party C is a wholly foreign-owned company lawfully established and validly existing. Party C is a project company established by Party D for Party A and Party B to develop cooperation on Fujian Taining Golden Lake Tourist Project, with the establishment date being Oct. 29, 2001.

 

4. Party D is a company lawfully established and validly existing in Hong Kong in accordance with the laws of Hong Kong as well as the investor who cooperates with Party A and Party B on Fujian Taining Golden Lake Tourist Project in order to respond to the policies for inviting outside investment issued by Taining County Government, who has owned 100% of shares of the project company of Party C.

 

5. In order to implement project cooperation, Party A and Party B and Party C invested by Party D jointly entered into Licensing Contract of Fujian Taijing Golden Lake Tourist Project (hereinafter referred to as “Licensing Contract”) on Oct. 30, 2001. Party A and Party B jointly grant the business license of the four scenic sports such as Golden Lake and Shangqingxi and Bamboo Tourist Garden project to the project company of Party C.

 

6. During project cooperation process, Party A, Party B, Party C and Party D have considerable differences on such aspects as the development and operation idea of tourist industry, planning and construction of scenic spot and project operation. After consulting with the parties, each party agrees early termination of project cooperation.

 

2
 

 

Therefore, Party A, Party B, Party C and Party D, through friendly consultation, reach the following agreement on early termination of management right licensing cooperation of “Fujian Taining Golden Lake Tourist Project” (hereinafter referred to as “the project cooperation” in accordance with relevant laws and regulations such as Contract Laws of the People’s Republic of China and shall abide by:

 

I. Early termination of the project cooperation

 

1. Early termination of the project cooperation hereunder refers to early termination of cooperation behavior on Fujian Taining Golden Lake Tourist Project by Party A, Party B and Party D through consultation. In order to early terminate the project cooperation and take back the licensing of management right of the project scenic spot, Party A and Party B can pay equity transfer price to Party D.

 

2. Each party hereto jointly agree to terminate the project cooperation in advance via equity transfer, which means that 100% of shares of Party C held by Party D are transferred to Party B. After completion of equity transfer, Party A and Party B will take back the licensed management right of the project scenic spot and Party C will be changed from a wholly foreign-owned company into a domestic state-owned company and enjoys the licensed management right of the scenic sport continuously. Party D will terminate the project cooperation in advance upon receipt of equity transfer price; after completion of equity transfer, Party D will no longer enjoy and bear corresponding shareholder’s rights and obligations for the transferred equity; Party B will start to have and assume corresponding shareholder’s rights and obligations for the transferred equity.

 

3
 

 

II. Equity transfer price and mode of payment

 

1. Total equity transfer price is RMB 228,801,359.

 

2. Where Party B agrees to reserve principal and interest of original debts (such as the bank loan and other debts) of Party C and agrees that the same will be paid off by Party C after equity transfer, Party B can directly deduct relevant amounts at the time of paying the equity transfer price.

 

3. Mode of payment of equity transfer price is shown as follows:

 

Party B shall pay 90% of the equity transfer price to Party D within one month after the signing date of the Equity Transfer Agreement; Party B shall pay the balance of the equity transfer price within the three months after the signing date of the Equity Transfer Agreement.

 

III. Disposal of claims and debts

 

1. Before completion of handover of Party C’s assets and materials by Party B and Party D, all other ledger assets, claims and liabilities of Party C shall be assessed and borne by Party D and all rights, obligations, responsibilities and risk are unrelated to Party A and Party B so as to ensure that when Party D hands over assets to Party B, Party C’s financial statement includes no other claims and liabilities except for the claims and liabilities to be reserved under the approval of Party B.

 

4
 

 

2. Before handover of Party C’s assets, except for Party C’s liabilities to be reserved under approval of Party B, other liabilities of Party C shall be handled by Party D independently; otherwise, Party D shall bear the liability of satisfaction or compensation, including but not limited to various actual expenses such as legal cost, maintenance cost, travelling expense and counsel fee.

 

IV. Personnel placement for early termination of the project cooperation via equity transfer

 

1. After early termination of the project cooperation, Party A and Party B agree that the current operation and management team of Party C will remain unchanged in principal so as to ensure normal operation and management of the scenic spot; meanwhile, the current internal management system and experience of Party C can be effectively used and utilized.

 

2. Party D will, at its own discretion, be responsible for personnel placement for relevant middle and senior managers assigned by Party D for Party C.

 

5
 

 

3. Party D is responsible for personnel placement for partial employees of Party C who are unwilling to stay in office due to equity transfer.

 

V. Each party’s rights and obligations

 

1. Each party of the Agreement shall have the right to terminate the project cooperation in advance based on the agreement hereunder.

 

2. After early termination of project cooperation, Party B shall have the right to accept 100% of equities of Party C held by Party D as agreed, receive relevant assets and materials of Party C and exercises the shareholder’s rights according to the law.

 

3. After early termination of project cooperation, Party D shall be entitled to collect the equity transfer price in accordance with the agreement hereunder and shall have the obligation to transfer 100% of equities of Party C held by itself to Party B as required; Party D shall have the obligation to maintain Party C’s capacity of continuous operation before delivery of transferred equities, complete assets and stable personnel placement; Party C and Party D shall have the obligation to handle relevant claims and liabilities in accordance with the agreement hereunder and deliver Party C’s relevant assets and materials to Party B for supervision and management; Party B shall have the right to exercise the shareholder’s right to Party C according to the law.

 

6
 

 

VI. Representation and commitment

 

1. Either party hereto makes a representation and commitment to other parties that:

 

(1) As the legal entity lawfully established and validly existing, it shall have the right to enter into the Agreement and shall have the right to independently enjoy the civil rights and assume the civil obligations according to the law.

 

(2) It will take every necessary measure to obtain the approval of relevant administrative authority for the Agreement according to the law and ensure that the Agreement can be implemented smoothly.

 

(3) Provide necessary assistance for approval procedures and registration procedures that may be required for other parties to perform the Agreement, including but not limited to providing relevant documents and materials.

 

2. Party A and Party B jointly make a representation and commitment to Party C and Party D that:

 

(1) They will actively perform and complete corresponding approval procedures so as to ensure that the Agreement can be implemented smoothly;

 

(2) They will pay the equity transfer price within the specified period in accordance with the agreement hereunder;

 

7
 

  

3. Party C and Party D jointly make a representation and commitment to Party A and Party B that:

 

(1) They will actively perform and complete corresponding approval procedures so as to ensure that the Agreement can be implemented smoothly;

 

(2) They will handle relevant claims and liabilities in a timely manner in accordance with the agreement hereunder so as to ensure that Party C’s claims and liabilities are clear at the time of equity delivery and are free from any other contingent liabilities.

 

4. Party D makes a special representation and commitment to Party A and Party B that:

 

(1) The 100% of equities of Party C held by Party D to be transferred to Party B is the legal asset of Party D and Party D shall enjoy the right of full possession, use, income and disposal and shall have the right and disposing capacity to transfer the equity to Party B in its own name.

 

(2) As the only shareholder of Party C, Party D has fully paid the registered capital in accordance with the laws and provisions of Party C’s Articles of Association, with any default of payment or surreptitious withdrawal of registered capital.

 

8
 

 

VII. Liability for breach

 

1. Any party’s violation of any obligation, representation, commitment and warranty specified hereunder shall be deemed as a breach.

 

2. Each party hereto shall strictly abide by and properly perform the provisions hereunder; otherwise, it shall be deemed as a breach and shall bear corresponding liability for breach according to the law.

 

3. Where any party hereto violates the agreement hereunder, other parties shall have the right to require it taking corrective measure and sufficient remedial measure to continuously perform various obligations as specified hereunder. Each party shall have the right to perform and to defense of simultaneous performance in accordance with the laws.

 

4. Each party’s violation of any obligation hereunder shall be deemed as a breach, and the observant party shall have the right to require the default party to take remedial and corrective measure within 10 days; where the default party fails to take remedial and corrective measure within specified period, the observant party shall have the right to claim for liquidated damages from the default party.

 

VIII. Miscellaneous

 

1. The execution, effectiveness, interpretation, performance and disputes of the Agreement shall be applicable to the laws of the People’s Republic of China.

 

2. In case of any dispute arising out of or in connection with the Agreement, each party shall settle the dispute through friendly consultation. Where disputes cannot be settled within 30 days through consultation after occurrence, either party can submit the dispute to the people’s court with jurisdiction in the signing place of the Agreement via litigation.

 

9
 

 

3. The Agreement is made in decuplicate, with Party A, Party B, Party C and Party D holding one copy respectively; the remaining copies shall be used for relevant administrative approval, which shall have the same legal force.

 

(There is not text)

 

10
 

 

(There is not text and this page is the signature page of Equity Transfer Agreement).

 

Party A: Management Committee of Fujian Taining Golden Lake Tourism Economic Development Zone (seal and signature)

 

Legal representative of authorized representative:

 

Party B: Fujian Taining Golden Lake Tourism Economic Development Industrial Co., Ltd. (seal and signature)

 

Legal representative of authorized representative:

 

Party C: Fujian Jintai Tourism Industrial Development Co., Ltd. (seal and signature)

 

Legal representative of authorized representative: 

 

Party D: Hong Kong Yida International Investment Co., Ltd. (seal and signature)

 

Legal representative of authorized representative:

 

August 26, 2014                         

 

 

11

 

 


 Exhibit 99.1

  

 CHINA YIDA HOLDING CO. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED PRO FORMA FINANCIAL STATEMENTS

 

On August 26, 2014, China Yida Holding Co. (“China Yida”) , a Neveda corporation (the “Company”, “our”, “we” or “us”) completed the sale of 100% of its equity interest in Fujian Jintai Tourism Development Co., Ltd. (“Fujian Jintai”) to Fujian Taining Golden Lake Tourism Economic Development Industrial Co., Ltd. (“Buyer”) for approximately $36.6 million (or RMB 228.8 million) in cash (the “Disposition”).

 

Pursuant to the terms of the Share Transfer Agreement, any bank loans and outstanding debt of Fujian Jintai shall be paid off subsequent to the Sale, and the Purchaser may deduct such amounts from the Purchase Price upon payment thereof.  China Yida shall be responsible for all other claims and liabilities related to the business of Fujian Jintai incurred prior to the Sale.   

 

The following unaudited condensed consolidated pro forma financial statements are based upon the historical financial statements of China Yida Holding Co. and its consolidated subsidiaries (“China Yida”), adjusted to reflect the disposition of Fujian Jintai Tourism Development Co., Ltd. (“Fujian Jintai”).  The historical balance sheet presented in the pro forma financial information is as of June 30, 2014 as was presented in the Form 10-Q filed on August 14, 2014. The historical statements of operations presented in the pro forma financial information are for the six months ended June 30, 2014 as presented in the Form 10-Q filed on August 14, 2014, and for the year ended December 31, 2013 as presented in the Form 10-K filed on March 31, 2014. The pro forma adjustments, described in the

related notes, are based on the best available information and certain assumptions that we believe are reasonable.

 

The unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2013 and the six months ended June 30, 2014, have been prepared giving effect to the Disposition of Fujian Jintai as if the transactions had occurred on January 1, 2013. The unaudited pro forma condensed consolidated balance sheet gives effect to the Disposition as if the transaction had occurred effective June 30, 2014.

 

The unaudited pro forma condensed consolidated financial statements are prepared in accordance with Article 11 of Regulation S-X. The pro forma adjustments are described in the accompanying notes and are based upon information and assumptions available at the time of the filing of this report on Form 8-K.

 

The unaudited consolidated pro forma financial information is presented for illustrative purposes only and does not purport to be indicative of the operating results or financial position that would have occurred if the transaction described above had occurred as presented in such statements. In addition, future results may vary significantly from the results reflected in such statements. For example, this financial information does not reflect any potential earnings or other impacts from the use of the proceeds from the disposition or cost reductions of previously allocated corporate costs and potential subsequent restructuring charges. 

 

 

 

CHINA YIDA HOLDING CO. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

JUNE 30, 2014

 

  Historical   Pro Forma
Adjustments
   Pro Forma 
ASSETS            
Current assets            
  Cash and cash equivalents  $2,349,515   $(22,931)(a)  $39,461,825 
         37,135,241(b)   
  Accounts receivable   794,851    (a)   794,851 
  Other receivables, net   301,746    (154,337)(a)   147,409 
  Advances and prepayments   1,729,075    (12,718)(a)   1,716,357 
  Prepayment - current portion   973,211    (133,373)(a)   839,838 
    Total current assets   6,148,398    36,811,882    42,960,280 
  Property and equipment, net   210,517,826    (32,788,201)(a)   177,729,625 
  Intangible assets, net   50,096,588    (3,234,798)(a)   46,861,790 
  Long-term prepayments   2,844,591    (427,819)(a)   2,416,772 
    Total assets  $269,607,403   $361,065   $269,968,468 
                
LIABILITIES AND STOCKHOLDERS' EQUITY               
Current liabilities               
  Short-term loans  $4,544,495   $   $4,544,495 
  Long-term debt, current portion   31,879,636        31,879,636 
  Accounts payable   520,529        520,529 
  Accrued expenses and other payables   1,429,828    4,870,499(d)   6,300,327 
  Due to related parties   42,927,604        42,927,604 
Total current liabilities   81,302,092    4,870,499    86,172,591 
  Long-term debt   60,621,715    -      60,621,175 
Total liabilities   141,923,807    4,870,499    146,794,306 
Equity               
Common stock ($0.001 par value, 100,000,000 shares authorized, 3,914,580 shares issued and outstanding as of June 30, 2014)   3,915        3,915 
 Additional paid in capital   49,163,705        49,163,705 
 Accumulated other comprehensive income   17,106,543        17,106,543 
 Retained earnings   58,860,103    (4,509,434)(e)   54,350,669 
 Statutory reserve   2,549,330        2,549,330 
 Total equity   127,683,596    (4,509,434)   123,174,162 
 Total liabilities and equity  $269,607,403   $361,065   $269,968,468 

 

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

2
 

 

CHINA YIDA HOLDING CO. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATION

FOR THE SIX MONTHS ENEDED JUNE 30, 2014

 

  Historical   Pro Forma
Adjustments
   Pro Forma 
Net revenue            
  Advertisement  $   $   $ 
  Tourism   7,146,130    (1,986,153)(c)   5,159,977 
                
Total net revenue   7,146,130    (1,986,153)   5,159,977 
                
Cost of revenue               
  Advertisement   -        - 
  Tourism   5,544,286    (1,231,777)(c)   4,312,509 
                
Total cost of revenue   5,544,286    (1,231,777)   4,312,509 
                
Gross profit   1,601,844    (754,375)   847,469 
                
Operating expenses               
  Selling expenses   5,405,846    (594,369)(c)   4,811,477 
  General and administrative expenses   4,062,942    (475,277)(c)   3,587,665 
                
Total operating expenses   9,468,788    (1,069,646)   8,399,142 
                
Loss from operations   (7,866,944)   315,271    (7,551,673)
                
Other income (expense)               
  Other expense, net   355,451    (128,905)(c)   226,546 
  Interest income   5,152    (680)(c)   4,472 
  Interest expense   (4,817,052)   355,640(c)   (4,461,412)
              -   
Total other expenses   (4,456,449)   226,055    (4,230,394)
                
Loss before income tax and non-controlling interest   (12,323,393)   541,325(c)   (11,782,068)
                
Net loss   (12,323,393)   541,325    (11,782,068)
                
Amounts attributable to common stockholders:               
       Net loss attributable to common stockholders   (12,323,393)   541,325    (11,782,068)
Net loss attributable to common stockholders per share - basic and diluted:               
- Basic & diluted earnings/(loss) per share attributable to common stockholders  $(3.15)  $0.14   $(3.01)
                
Weighted average shares outstanding               
- B asic   3,914,580        3,914,580 
- Diluted   3,914,580        3,914,580 

  

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

3
 

 

CHINA YIDA HOLDING CO. AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATION
FOR THE YEAR ENEDED DECEMBER 31, 2013

 

  Historical   Pro Forma
Adjustments
   Pro Forma   
Net revenue               
  Advertisement  $2,910,612   $   $2,910,612 
  Tourism   14,930,274    (5,472,453)(c)   9,457,821 
                
Total net revenue   17,840,886    (5,472,453)   12,368,433 
                
Cost of revenue               
  Advertisement   2,045,765        2,045,765 
  Tourism   6,933,503    (2,719,067)(c)   4,214,436 
                
Total cost of revenue   8,979,268    (2,719,067)   6,260,201 
                
Gross profit   8,861,618    (2,753,386)   6,108,232 
                
Operating expenses               
  Selling expenses   11,217,087    (1,634,585)(c)   9,582,502 
  General and administrative expenses   8,535,974    (1,008,744)(c)   7,527,230 
                
Total operating expenses   19,753,061    (2,643,329)   17,109,732 
                
Loss from operations   (10,891,443)   (110,057)   (11,001,500)
                
Other income (expense)               
  Other expense, net   (227,307)   107,607(c)   (119,700)
  Interest income   90,717    (7,896)(c)   82,821 
  Interest expense   (5,936,638)   398,165(c)   (5,538,473)
              -   
Total other expenses   (6,073,228)   497,877    (5,575,351)
                
Loss before income tax and non-controlling interest   (16,964,671)   387,820    (16,576,851)
                
Less: Provision for income tax   133,323        133,323 
                
Net loss from continuing operations   (17,097,994)   387,820    (16,710,174)
                
Discontinued Operation               
                
Loss from discontinued operations, net of income taxes   (255,536)       (255,536)
Gain on Disposal of Subsidiary   999,133        999,133 
                
Net income from discontinued operations, net of income taxes   743,597        743,597 
                
Net loss   (16,354,397)   387,820    (15,966,577)
                
Net loss attributed to non-controlling interest:               
Net loss from discontinued operation   102,215        102,215 
                
Net loss attributable to China Yida Holding Co.   (16,252,182)   387,820    (15,864,362)
                
Net loss  $(16,354,397)  $387,820   $(15,966,577)
                
Amounts attributable to common stockholders:               
Net income (loss) from continuing operations, net of income taxes  $(17,097,994)  $387,820   $(16,710,174)
Net income from discontinued operations, net of income taxes   845,812        845,812 
Net loss attributable to common stockholders   (16,252,182)   387,820    (15,864,362)
                
Net loss attributable to common stockholders per share - basic and diluted:               
- Basic & diluted earnings/(loss) per share from continuing operations  $(4.37)  $0.10   $(4.27)
 - Basic & diluted earnings per Share from discontinued operations  $0.22   $   $0.22 
- Basic & diluted earnings/(loss) per share attributable to common stockholders  $(4.15)  $0.10   $(4.05)
                
Weighted average shares outstanding               
- Basic   3,914,580        3,914,580 
- Diluted   3,914,580        3,914,580 

 

See accompanying notes to unaudited pro forma condensed consolidated financial statements.

 

4
 

  

CHINA YIDA HOLDING CO. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED PRO FORMA FINANCIAL STATEMENTS

  

(a)   Reflects the elimination of assets and liabilities of Fujian Jintai pursuant to the terms of the Agreement on August 26, 2014, as if the transaction occurred on June 30, 2014. China Yida agreed to retain the liabilities of Jintai prior to completion of transfer of Jintai’s assets pursuant to the terms of the Agreement on August 26, 2014.

 

(b)   Reflects anticipated cash proceeds of $37.1 million (or RMB 228.8 million) of the sales price pursuant to the terms of the Agreement on August 26, 2014 using the foreign exchange rate (USD/RMB = 6.1613:1) at June 30, 2014, as if the transaction occurred on that date.

 

(c)   Reflects the elimination of income and expenses of Fujian Jintai pursuant to the terms of the Agreement on August 26, 2014, as if the transaction occurred on January 1, 2013.

 

(d)   Reflects the adjustments of intercompany transactions between China Yida and the Fujian Jintai that were previously eliminated.

 

(e)   Reflects estimated $4.5 million loss, related to the sale of Fujian Jintai. In August 2014, the long-term debt in the amount of $9.0 million (or RMB 55.9 million) recorded at Fujian Jintai as of June 30, 2014 was paid off. As a result, the gain or loss on disposition of Fujian Jintai to be reported in the third quarter of 2014 could be different from the $4.5 million estimated loss in this pro forma. As of the date of this filing, management has been in the process of assessing the gain or loss on the disposition and its tax impact.

 

5