Attached files

file filename
EX-31.1 - EXHIBIT 31.1 - Sabre Industrial, Inc.exhibit31-1.htm
EX-31.2 - EXHIBIT 31.2 - Sabre Industrial, Inc.exhibit31-2.htm
EX-32.2 - EXHIBIT 32.2 - Sabre Industrial, Inc.exhibit32-2.htm
EX-32.1 - EXHIBIT 32.1 - Sabre Industrial, Inc.exhibit32-1.htm
EXCEL - IDEA: XBRL DOCUMENT - Sabre Industrial, Inc.Financial_Report.xls

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10−Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: June 30, 2011

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________to _____________

Commission File Number: 000-53905

TSINGYUAN BREWERY LTD.
(Exact Name of Registrant as Specified in Its Charter)

Delaware 65-1714523
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)  

Linpan Industrial Park
Linyi County, Shandong Province 251500
People’s Republic of China
(Address of principal executive offices, Zip Code)

(+86) 534-505-4799(Registrant’s telephone number, including area code)
_____________________________________________________
(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes [X]      No [  ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes [X]      No [  ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

  Large accelerated filer [   ] Accelerated filer [   ]
  Non-accelerated filer [  ]   (Do not check if a smaller reporting company) Smaller reporting company [X]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes [  ]      No [X]

The number of shares outstanding of each of the issuer’s classes of common stock, as of August 12, 2011 is as follows:

  Class of Securities   Shares Outstanding  
  Common Stock, $0.001 par value   126,857,289  


TSINGYUAN BREWERY LTD.

Quarterly Report on Form 10-Q
Three and Six Months Ended June 30, 2011

TABLE OF CONTENTS

PART I
FINANCIAL INFORMATION

Item 1. Financial Statements 1
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 2
Item 3. Quantitative and Qualitative Disclosures About Market Risk 12
Item 4. Controls and Procedures 12

PART II
OTHER INFORMATION

Item 1. Legal Proceedings 13
Item 1A. Risk Factors 13
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 13
Item 3. Defaults Upon Senior Securities 13
Item 4. (Removed and Reserved) 13
Item 5. Other Information 13
Item 6. Exhibits 13


PART I
FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

TSINGYUAN BREWERY LTD. AND SUBSIDIARIES
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2011 AND 2010
(UNAUDITED)

TABLE OF CONTENTS

Unaudited Condensed Consolidated Balance Sheets As of June 30, 2011 and December 31, 2010 F-1
Unaudited Condensed Consolidated Statements of Income and other comprehensive income For the three and six month periods ended June 30, 2011and 2010 F-2
Unaudited Condensed Consolidated Statements of Cash Flows For the six month periods ended June 30, 2011and 2010 F-3
Notes to Unaudited Condensed Consolidated Financial Statements F-4 - F-15


TSINGYUAN BREWERY LTD. AND SUBSIDIARIES
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC. AND SUBSIDIARIES)
CONDENSED CONSOLIDATED BALANCE SHEETS

 

  As of  

 

  June 30, 2011     December 31, 2010  

 

  (Unaudited)        

ASSETS

           

Current Assets:

           

   Cash and cash equivalents

$  102,497   $  1,117,383  

   Accounts receivable

  5,600,168     2,710,730  

   Advances to suppliers

  11,230     62,949  

   Inventories

  5,573,964     2,358,178  

   Other receivables

  -     35,945  

                      Total Current Assets

  11,287,859     6,285,185  

 

           

Plant and equipment, net of accumulated depreciation of $3,324,802 and $2,747,621 at June 30,2011 and December 31, 2010, respectively

  18,615,135     17,462,287  

Intangible asset, net

  1,452,874     1,442,271  

Advance for long term assets

  7,517,409     151,722  

                       Total Assets

$  38,873,277   $  25,341,465  

 

           

                       LIABILITIES AND STOCKHOLDERS' EQUITY

           

Current Liabilities:

           

   Accounts payable and accrued expenses

$  3,714,501   $  346,798  

   Advances from customers

  1,002,524     322,943  

   Taxes payable

  3,434,085     2,978,635  

   Due to related parties

  -     519,381  

         Total Current Liabilities

  8,151,110     4,167,757  

 

           

Stockholders' Equity:

           

   Preferred stock, Series B - $0.001 par value, 1,000 authorized, noshares issued and outstanding)

  -     -  

   Common stock ($0.001 par value, 300,000,000 shares authorized, 126,857,289 shares issued and outstanding as of June 30,2011 and December 31,2010 respectively)

  126,857     126,857  

   Additional paid in capital

  14,065,434     11,012,046  

   Statutory surplus reserves

  832,981     832,981  

   Retained earnings

  13,151,640     7,155,952  

   Accumulated other comprehensive income

  2,545,255     2,045,872  

         Total Stockholders' Equity

  30,722,167     21,173,708  

               Total Liabilities and Stockholders' Equity

$  38,873,277   $  25,341,465  

See notes to unaudited condensed consolidated financial statements

F-1


TSINGYUAN BREWERY LTD. AND SUBSIDIARIES
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC. AND SUBSIDIARIES)
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME
(UNAUDITED)

 

  For The Six Month Periods     For The Three Month Periods  

 

  Ended June 30,     Ended June 30,  

 

  2011     2010     2011     2010  

 

                       

Revenues

$  43,300,693   $  13,647,612   $  22,223,218   $  9,757,326  

Cost of goods sold

  34,207,690     11,003,942     17,357,059     7,785,544  

   Gross profit

  9,093,003     2,643,670     4,866,159     1,971,782  

 

                       

Operating expenses:

                       

General and administrative expenses

  751,629     279,187     257,520     266,736  

   Selling expenses

  467,114     24,436     143,467     16,828  

         Total operating expenses

  1,218,743     303,623     400,987     283,564  

 

                       

Income from operations

  7,874,260     2,340,047     4,465,172     1,688,218  

 

                       

Other income (expense):

                       

   Interest expense

  -     (71,379 )   -     (14,000 )

   Interest income

  5,046     11,911     3,620     2,485  

   Other income

  513,676     51,745     232,411     97,379  

         Total other income (expense)

  518,722     (7,723 )   236,031     85,864  

 

                       

Income before income taxes

  8,392,982     2,332,324     4,701,203     1,774,082  

 

                       

Income taxes expense

  2,397,294     466,638     1,289,118     420,568  

 

                       

Net income

  5,995,688     1,865,686     3,412,085     1,353,514  

 

                       

Other comprehensive income:

                       

   Foreign currency translation adjustment

  499,383     72,153     356,770     60,202  

 

                       

Comprehensive income

$  6,495,071   $  1,937,839   $  3,768,855   $  1,413,716  

 

                       

Earnings per share - basic and diluted:

               

   Weighted-average shares outstanding, basic and diluted

  126,857,289     125,107,671     126,857,289     125,107,671  

   Earnings per share, basic and diluted

$  0.05   $  0.02   $  0.03   $  0.01  

See notes to unaudited condensed consolidated financial statements

F-2


TSINGYUAN BREWERY LTD. AND SUBSIDIARIES
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC. AND SUBSIDIARIES)
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

  For The Six Month Periods  

 

  Ended June 30,  

 

  2011     2010  

 

           

CASH FLOWS FROM OPERATING ACTIVITIES

           

   Net income

$  5,995,688   $  1,865,686  

   Adjustments to reconcile net income to net cash provided by operating activities:

       

   Depreciation and amortization

  536,234     483,427  

   Income tax expense

  -     71,379  

   Changes in operating assets and liabilities:

           

   Accounts receivable

  (2,806,660 )   (1,228,050 )

   Advances to suppliers

  52,270     (237,352 )

   Inventories

  (3,135,672 )   (1,079,452 )

   Other Receivables

  -    

  -

 

   Accounts payables and accrued expense

  3,250,725     4,673,431  

   Taxes payable

  395,874     1,392,186  

   Advances from customers

  665,850        

            Total adjustments

  (1,041,379 )   4,075,569  

                           Net cash provided by operating activities

  4,954,309     5,941,255  

 

           

CASH FLOWS FROM INVESTING ACTIVITIES

           

   Advances for long term assets

  (7,277,925 )     -  

   Purchases of plant and equipment

  (1,341,500 )     -  

                         Net cash used in investing activities

  (8,619,425 )  

  -

 

 

           

CASH FLOWS FROM FINANCING ACTIVITIES

           

   Repayments to short-term loans

  -     (6,020,956 )

   Cash payments for interest expenses

  -     (71,379 )

   Collection of related party Receivables

  2,587,852     -  

                         Net cash provided by/(used in) financing activities

  2,587,852     (6,092,335 )

 

           

NET DECREASE IN CASH

  (1,077,264 )   (151,080 )

 

           

EFFECT OF EXCHANGE RATE CHANGES ON CASH

  62,378     14,080  

 

           

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

  1,117,383     3,742,750  

 

           

CASH AND CASH EQUIVALENTS, END OF PERIOD

$  102,497   $  3,605,750  

 

           

SUPPLEMENTAL DISCLOSURES:

           

   Cash paid during the period for:

           

                       Interest paid

$  -   $  71,379  

                       Income tax paid

$  2,331,979   $  46,136  

   Non-Cash Financing Activities:

           

                         Related Party Advance Contributed to Capital

$  3,043,538   $ -  

See notes to unaudited condensed consolidated financial statements

F-3


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 – ORGANIZATION AND BASIS OF PRESENTATION

The condensed consolidated financial statements include the financial statements of Tsingyuan Brewery Ltd. (“Tsingyuan”) a corporation incorporated under the laws of the State of Delaware, formerly known as Sabre Industrial, Inc. (“Sabre”). Hereafter, Tsingyuan, its subsidiaries and companies in which it has a controlling financial interest through contractual agreements, are collectively referred to as the “Company”, unless specific reference is made to a subsidiary, or to Sabre prior to it being renamed Tsingyuan..

On September 13, 2010, Dingyou Zhang, a citizen of the People’s Republic of China (the “PRC”), purchased 60,000,000 shares of common stock of Sabre from Corporate Services International, Inc. (“CSII”) (the “Zhang Stock Purchase”). The former Chief Executive Officer of CSII, in addition to being the majority shareholder of CSII, was the former sole director of Sabre. The Zhang Stock Purchase was for $408,000 in a private transaction whereby Sabre did not issue any shares and did not receive any of the proceeds. Sabre, prior and subsequent to the Zhang Stock Purchase (but prior to the Share Exchange, as defined below), was a shell corporation seeking a merger, or business combination, with an operating entity.

Prior to the Zhang Stock Purchase, Sabre had 100,758,543 shares of common stock issued and outstanding. In addition to the 60,000,000 shares of common stock sold by CSII to Dingyou Zhang, and as a condition of the Zhang Stock Purchase, CSII was required to exchange an additional 40,150,641 shares of common stock that it held, for 1,000 shares of Sabre’s newly authorized non-voting Series B Preferred Stock (the “Series B Exchange”). The preferred shares were convertible into 0.9% of the fully-diluted common stock of Sabre within 30 days after Sabre filed a current report on Form 8-K stating that it has ceased being a shell company. Subsequent to the Zhang Stock Purchase and the Series B Exchange, Sabre had 607,902 shares of common stock not owned or controlled by Dingyou Zhang or any of his affiliated entities.

On September 24, 2010, Sabre entered into a Share Exchange Agreement (the “Share Exchange”) with Tsingyuan Holding, Inc., a holding company organized under the laws of the State of Delaware (“Tsingyuan Holding”) that controls operating entities in the PRC through its direct ownership of Beijing Qingyuan (as defined below). Tsingyuan Holding was established on March 30, 2010 by Dingyou Zhang and another non-affiliate individual, with Mr. Zhang retaining majority ownership and control of Tsingyuan Holding. In accordance with the Share Exchange, Sabre issued 65,107,671 shares of its 300,000,000 authorized shares of common stock for 100% of the equity of Tsingyuan Holding. As a result of the Share Exchange, Tsingyuan Holding became Sabre’s wholly-owned subsidiary. Tsingyuan Holding is a holding company for the operating entities, which are producers of beer and malt in the PRC. Subsequent to the Share Exchange, Sabre ceased being a shell company.

The Share Exchange was effectively a reorganization of the entities for accounting purposes and was deemed to be a reverse acquisition. Subsequent to the Share Exchange, the financial statements presented are those of a combined Tsingyuan Holding and its subsidiaries, including the companies in which it has a controlling financial interest through contractual agreements, as if the Share Exchange had been in effect retroactively for all periods presented. Accordingly, the 60,000,000 common shares from the Zhang Stock Purchase and the 65,107,671 common shares from the Share Exchange, totaling 125,107,671 common shares, are presented as having been issued since inception. The 607,902 shares of common stock not owned, or controlled by Dingyou Zhang, subsequent to the Zhang Stock Purchase are shares issued as of September 24, 2010 as a result of the reverse merger, and are presented as if outstanding commencing on September 24, 2010, the date of the Share Exchange. On September 28, 2010, the 1,000 shares of Series B Preferred Stock issued to CSII as a condition of the Zhang Stock Purchase were converted into 1,141,716 shares of common stock.

On January 18, 2011, the Company received an approval from the Financial Industry Regulatory Authority (“FINRA”) clearing the Company’s name change from "Sabre Industrial, Inc." to "Tsingyuan Brewery Ltd.” According to FINRA’s approval, the name change took effect on January 19, 2011. Concurrently with the name change, the Company’s trading symbol was changed from "SBRD" to "BEER".

On April 22, 2010, Tsingyuan Holding established its wholly-owned subsidiary, Tsingyuan Group (Hong Kong) Co., Limited (“Tsingyuan HK”), a Hong Kong limited liability company. Tsingyuan HK was established with 10,000 shares authorized, with a par value of $1 Hong Kong Dollar per share (approximately $0.13 US dollar per share). On June 17, 2010, Tsingyuan HK established Beijing Qingyuan Hengchang Consulting, Co. Ltd. (“Beijing Qingyuan”), a wholly-owned Chinese limited liability company. Beijing Qingyuan is a wholly foreign owned enterprise, or a WFOE. Through a series of entrusted management agreements entered into on June 26, 2010, Beijing Qingyuan controls the business of Linyi Hengchang Brewer’s Malt Co., Ltd. (“Linyi Malt”), a PRC limited liability company established on March 3, 2004, and Shandong Qingyuan Beer Co., Ltd. (“Qingyuan Beer”), a PRC limited liability company established December 16, 2005. Qingyuan Beer brews and distributes beer throughout northern and eastern China. The beers are commonly marketed under the trade names “QINGLIN,” “QINGYI,” and “QINGYUAN”. Linyi Malt is engaged in the production and distribution of brewer’s malt. The three owners of Linyi Malt are Mr. Zhang, who is also the Chairman of the Board and Chief Executive Officer of our company (89.9%), Mr. Dingfu Zhang (6.2%) and Ms. Mingxia Yuan, who is also the Chief Financial Officer of our company (3.9%) . Prior to January 6, 2011, the shareholders of Qingyuan Beer were Linyi Malt (66.8%), Mr. Dingyou Zhang (16.6%) and Ms. Mingxia Yuan (16.6%) . On January 6, 2011, Linyi Malt transferred all of its equity interest in Qingyuan Beer to Mr. Dingyou Zhang and therefore after the equity transfer the current two shareholders of Qingyuan Beer are Mr. Dingyou Zhang (83.4%) and Ms. Mingxia Yuan (16.6%) . The controlling shareholder of Linyi Malt and Qingyuan Beer is Mr. Dingyou Zhang.

F-4


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Subsequent to the Share Exchange, the “Company” is referred to as the entities of Tsingyuan, Tsingyuan Holding, Tsingyuan HK, Beijing Qingyuan, Linyi Malt and Qingyuan Beer on a consolidated basis, with Tsingyuan as the legal acquirer in the Share Exchange and the parent company of the consolidated entity.

The Share Exchange acquisition has been accounted for as a “reverse acquisition” because, immediately following completion of the transaction, the shareholders of Tsingyuan Holding and it majority shareholder, Mr. Dingyou Zhang, had effective control of Tsingyuan. For accounting purposes, Tsingyuan Holding will be deemed to be the accounting acquirer in the transaction and, consequently, the transaction will be treated as a recapitalization of Tsingyuan, i.e., a capital transaction involving the issuance of shares by Tsingyuan for the shares of Tsingyuan Holding. Accordingly, the combined assets, liabilities and results of operations of Tsingyuan Holding and its subsidiaries and companies in which it has a controlling financial interest through contractual agreements became the historical financial statements of Tsingyuan at the closing of the Share Exchange, and Tsingyuan’s assets (primarily cash and cash equivalents), liabilities and results of operations were consolidated with those of Tsingyuan Holding beginning on the Share Exchange date. No step-up in basis or intangible assets or goodwill has been recorded in this transaction. As this transaction has been accounted for as a reverse merger, all direct costs of the transaction have been charged to additional paid-in capital. All professional fees and other costs associated with this transaction have been charged to additional paid-in-capital.

On January 11, 2011, the Company entered into a settlement agreement with a consultant. The consultant was engaged to provide services relating to the Company's reverse merger, which occurred in September 2010, however, there was a dispute between the two parties regarding such services. The settlement agreement provided that the consultant would keep approximately 8.2 million shares of the Company’s common stock and receive a cash payment of approximately $227,000. The common stock was issued in September 2010 in connection with the reverse merger. The value of the common stock was approximately $1.7 million. The cash payment of $227,000 has been recorded for the six months ended June 30, 2011 condensed consolidated statements of income.

Beijing Qingyuan’s control over Linyi Malt and Qingyuan Beer is generally identified as an “entrusted management” business arrangement that is a result of Linyi Malt and Qingyuan Beer, together with their shareholders, having entered into a series of entrusted management agreements. The agreements provide that all economic benefits and risks arising from the operations of Linyi Malt and Qingyuan Beer shall be transferred to Beijing Qingyuan. Accordingly, Linyi Malt and Qingyuan Beer are commonly referred to as companies in which it has a controlling financial interest through contractual agreements with respect to Beijing. Details of the contractual agreements are set out below under the caption “Entrusted Management Agreements.”

Tsingyuan Holding, Tsingyuan HK and Beijing Qingyuan do not own any assets or any operations, except for services Beijing Qingyuan provides to Linyi Malt and Qingyuan Beer under the aforementioned series of entrusted management agreements. The agreements are such that the operations and financial position of Linyi Malt and Qingyuan Beer, subsequent to the execution of the entrusted management agreements, were consolidated with those of Beijing Qingyuan, Tsingyuan HK and Tsingyuan Holding.

Chinese laws and regulations currently do not prohibit or restrict foreign ownership in the alcohol brewery businesses. However, Chinese laws and regulations do prevent direct foreign investment in certain industries. To protect the Company’s shareholders from possible future foreign ownership restrictions, on June 26, 2010, Linyi Malt and Qingyuan Beer entered into the entrusted management agreements with Beijing Qingyuan that provide that Beijing Qingyuan is entitled to the full guarantee for the performance of such entrusted management agreement entered into by Linyi Malt and Qingyuan Beer. Beijing Qingyuan is also entitled to receive the residual return of Linyi Malt and Qingyuan Beer. As a result of the agreements, Beijing Qingyuan will absorb 100% of the expected gains or losses of Linyi Malt and Qingyuan Beer.

F-5


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Beijing Qingyuan also entered into share pledge agreements with the principal shareholders of Linyi Malt and Qingyuan Beer (the “Principal Shareholders”), who pledged all their equity interests in these entities to Beijing Qingyuan. In the share pledge agreements, the Principal Shareholders pledged their equity interests in Linyi Malt and Qingyuan Beer as a guarantee for the entrustment payments under the entrusted management agreements.

In addition, Beijing Qingyuan entered into option agreements to acquire the Principal Shareholders’ equity interests in Linyi Malt and Qingyuan Beer if or when permitted by the PRC laws.

The following are brief descriptions of the entrusted management agreements entered by Beijing Qingyuan and each of Linyi Malt and Qingyuan Beer:

(1) Exclusive Technical Service and Business Consulting Agreement - The Exclusive Technical Service and Business Consulting Agreement provide that Beijing Qingyuan will be fully and exclusively responsible for the management of Linyi Malt and Qingyuan Beer. As consideration for such services, Linyi Malt and Qingyuan Beer have agreed to pay Beijing Qingyuan a management fee during the term of this agreement in an amount equal to Linyi Malt’s and Qingyuan Beer’s estimated earnings before income tax. In addition, Beijing Qingyuan will assume all operating risks related to Linyi Malt and Qingyuan Beer and will bear all losses of Linyi Malt and Qingyuan Beer. This agreement will terminate on the earliest of the following: (1) the winding up of Linyi Malt and Qingyuan Beer, or (2) the termination date determined by the parties thereto, or (3) the date on which Beijing Qingyuan completes the acquisition of Linyi Malt and Qingyuan Beer.

(2) Exclusive Option Agreement – Each of Linyi Malt and Qingyuan Beer and their shareholders have entered into an Exclusive Option Agreement with Beijing Qingyuan, pursuant to which Beijing Qingyuan will be entitled to acquire all of the equity shares of such companies from the current shareholders upon certain terms and conditions, or to purchase all or part of the assets and business of Linyi Malt and Qingyuan Beer, if such a purchase is or becomes allowable under PRC laws and regulations. The Exclusive Option Agreement also prohibits Linyi Malt and Qingyuan Beer and their shareholders from transferring any portion of their equity interests, business or assets to anyone other than Beijing Qingyuan. Beijing Qingyuan has not yet taken any corporate action to exercise this right of purchase, and there is no guarantee that it will do so, or will be permitted to do so, by applicable law at such times as it may wish to do so.

(3) Shareholders’ Voting Proxy Agreement - All the shareholders of Linyi Malt and Qingyuan Beer have executed a Shareholders’ Voting Proxy Agreement to irrevocably appoint the persons designated by Beijing Qingyuan as their proxies with the exclusive right to exercise, on their behalf, all of their rights related to their equity interests in Linyi Malt and Qingyuan Beer under the Articles of Association of such companies or applicable law, including but not limited to the right to sell or transfer all or any of their equity interests of Linyi Malt and Qingyuan Beer, and to elect the directors of Linyi Malt and Qingyuan Beer. This agreement may not be terminated prior to the completion of the acquisition by Beijing Qingyuan of all of the equity interests in, or all of the assets or business of, Linyi Malt and Qingyuan Beer.

(4) Share Pledge Agreement - Beijing Qingyuan and the shareholders of Linyi Malt and Qingyuan Beer have entered into Share Pledge Agreement, pursuant to which all such shareholders pledged all of their shares (100%) of Linyi Malt and Qingyuan Beer, as appropriate, to Beijing Qingyuan. If Linyi Malt and Qingyuan Beer or any of their respective shareholders breaches its contractual obligations in the entrusted management agreements, Beijing Qingyuan as pledgee, will be entitled to certain rights to foreclose on the pledged equity interests. Such Linyi Malt and Qingyuan Beer shareholders cannot dispose of the pledged equity interests or take any actions that would prejudice Beijing Qingyuan’s interest.

Because of the above arrangement, all of Linyi Malt and Qingyuan Beer equity owners' rights and obligations were assigned to Beijing Qingyuan resulting in the equity owners lacking the ability to make decisions that have a significant effect on Linyi Malt and Qingyuan Beer’ operations and Beijing Qingyuan’s ability to extract the profits from the operation of Linyi Malt and Qingyuan Beer, and assume the Linyi Malt and Qingyuan Beer’ residual benefits. Because the Beijing Qingyuan and its indirect parent are the sole interest holders of the Linyi Malt and Qingyuan Beer, Beijing Qingyuan consolidates Linyi Malt and Qingyuan Beer from its inception consistent with the provisions of FASB Accounting Standards Codification ("ASC") 810-10.

F-6


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Unaudited Condensed Consolidated Interim Financial Information

The accompanying unaudited condensed consolidated financial statements have been prepared by the Company, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) and generally accepted accounting principles in the United States of America for interim financial reporting. The information furnished herein reflects all adjustments (consisting of normal recurring accruals and adjustments) which are, in the opinion of management, necessary to fairly present the operating results for the respective periods. Certain information and footnote disclosures normally present in annual consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted pursuant to such rules and regulations. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and footnotes included in the Company’s Annual Report on Form 10-K as filed with the SEC on April 13, 2011. The results of the six month periods ended June 30, 2011 are not necessarily indicative of the results to be expected for the full year ending December 31, 2011.

Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements include the accounts of Linyi Malt and Qingyuan Beer, as noted previously. All intercompany transactions and balances have been eliminated in consolidation.

The accompanying unaudited condensed consolidated financial statements include the Company and its wholly owned subsidiaries and companies in which it has a controlling financial interest through contractual agreements. All significant inter-company accounts and transactions have been eliminated in the consolidation.

Segment Reporting

The Company consists of two operating segments. One segment includes the business operations of buying and selling brewer’s malts and the other segment includes the business operations of producing and selling beers. The Company’s brands, which include “QINGLIN,” “QINGYI,” and “QINGYUAN,” are predominantly malt beverages, which are sold to the same type of customers in similar size quantities, at similar price points and through substantially the same channels of distribution. The Company’s beverage products are manufactured using similar production processes and have comparable alcohol content and constitute a single group of similar products.

Reclassifications

Certain prior year amounts have been reclassified to conform to the current year presentation.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates include collectability of accounts receivable, sales returns and recoverability of long-term assets.

Cash and Cash Equivalents

For financial reporting purposes, the Company considers all highly-liquid investments purchased with an original maturity of three months or less to be cash equivalents. The Company maintains all of its bank accounts in China. Balances at financial institutions or state-owned banks within the PRC are not covered by insurance. However, the Company has not experienced any losses in such accounts and believes it is not exposed to any significant risks on its cash in bank accounts.

Allowance for Doubtful Accounts

The Company records an allowance for doubtful accounts that is based on historical trends, customer knowledge, any known disputes, and the aging of the accounts receivable balances combined with management’s estimate of future potential recoverability. The Company has not recorded an allowance as of June 30, 2011 and December 31, 2010.

F-7


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Concentrations of Credit Risk

Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash equivalents and trade receivables. The Company places its cash equivalents with high-credit-quality financial institutions.

Concentration of Customer

For the six months period ended June 30, 2011, one customer individually accounted for 10% of the Company’s sales and four customers individually accounted for 13%, 11%, 11% and 10% of the Company’s account receivables, respectively. For the year ended Dec 31, 2010, three customers individually accounted for 45%, 35% and 17% of the Company’s account receivables, respectively.

Concentration of suppliers

For the six months period ended June 30, 2011, three suppliers individually accounted for 36%, 27% and 13% of the Company's purchase and three suppliers individually accounted for 51%, 23% and 21% of the Company's account payables. For the three months period ended June 30, 2011, three suppliers individually accounted for 27%, 22% and 16% of the Company's purchase. For the six months period ended June 30, 2010, one supplier individually accounted for 41% of the Company's purchase. For the three months period ended June 30, 2010, one supplier individually accounted for 36% of the Company's purchase.

Advances to Suppliers

The Company advances to certain vendors for purchase of its material. The advances to suppliers are interest free and unsecured.

Financial Instruments and Fair Value of Financial Instruments

Financial Account Standards Board (FASB) Account Standards Codification (ASC) 820 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy prioritizes the inputs into three levels based on the extent to which inputs used in measuring fair value are observable in the market.

These tiers include:

  • Level 1—Quoted prices in active markets for identical assets or liabilities;
  • Level 2—Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities; and
  • Level 3—Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The Company’s primary financial instruments consisted of cash equivalents, accounts receivable, advances to suppliers, accounts payable and accrued expense, other payables, advances from customers, taxes payable and due to related parties as of June 30, 2011 and December 31, 2010. The carrying amounts of these financial instruments approximate their fair values due to the short-term nature of these instruments.

Cash and cash equivalents include money market securities and commercial paper that are considered to be highly liquid and easily tradable. These securities are valued using inputs observable in active markets for identical securities and are therefore classified as Level 1 within the fair value hierarchy.

Inventories

Inventories consist of raw materials, work in progress and finished goods. Raw materials, which principally consist of hops, other brewing materials and packaging, are stated at the lower of cost (weighted average basis) or market. The cost elements of working in progress and finished goods inventory consist of raw materials, direct labor and manufacturing overhead. Packaging design costs are expensed as incurred.

F-8


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

The provisions for excess or expired inventory are based on management’s estimates of forecasted usage of inventories. A significant change in the timing or level of demand for certain products as compared to forecasted amounts may result in recording additional provisions for excess or expired inventory in the future. Provisions for excess inventory are included in cost of goods sold.

The computation of the excess hops inventory requires management to make certain assumptions regarding future sales growth, product mix, cancellation costs, and supply, among others. The Company manages inventory levels in an effort to maximize utilization of hops on hand. The Company’s accounting policy for hops inventory and purchase commitments is to recognize a loss by establishing a reserve to the extent inventory levels and commitments exceed forecasted needs as determined by the Company’s brew masters. The Company has not recorded any loss on purchase commitments during the three and six months ended June 30, 2011 and 2010.

Intangible Assets - Land Use Rights

According to PRC laws, the government owns all the land in the PRC. Companies or individuals are authorized to possess and use the land only through land use rights granted by the Chinese government. The land use rights granted to the Company, located in Shandong Province, are being amortized using the straight-line method over the lease term of fifty years.

Advances for long term assets

The Company advances to certain vendors for purchase of its equipment and advance for construction of PPE. The advances for long term assets are interest free and unsecured.

Long-lived Assets

Long-lived assets are recorded at cost and depreciated over their estimated useful lives. For purposes of determining whether there are any impairment losses, as further discussed below, management has historically examined the carrying value of the Company’s identifiable long-lived assets, including their useful lives, when indicators of impairment are present. For all long-lived assets, if an impairment loss is identified based on the fair value of the asset, as compared to the carrying value of the asset, such a loss would be charged to expense in the period the impairment is identified. Furthermore, if the review of the carrying values of the long-lived assets indicates impairment of such assets, the Company may determine that shorter estimated useful lives are more appropriate. In that event, the Company will be required to record additional depreciation in future periods, which will reduce earnings.

Advances from Customers

Advances from customers consist of amounts paid to the Company in advance for inventory purchase. The Company receives these amounts and recognizes them as a current liability until the revenue can be recognized when the product is shipped and the title has passed to the customer according to the shipping terms. The balance of advances from customers was $ 1,002,524 and $322,943 as of June 30, 2011 and December 31, 2010, respectively.

Basic and Diluted Earnings per Share

The Company reports earnings per share in accordance with FASB ASC 260 “Earnings per share”. The Company’s basic earnings per share are computed using the weighted average number of shares outstanding for the periods presented. Diluted earnings per share are computed based on the assumption that any dilutive options or warrants were converted or exercised. Dilution is computed by applying the treasury stock method. Under this method, the Company’s outstanding stock warrants are assumed to be exercised, and funds thus obtained were assumed to be used to purchase common stock at the average market price during the period. There were no dilutive instruments outstanding during the three and six months ended June 30, 2011 and 2010.

F-9


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Basic and diluted earnings per share for each of the periods presented are calculated as follows:

 

  Six months ended     Three months ended  

 

  June 30,     June 30,  

 

  2011     2010     2011     2010  

 

  (Unaudited)     (Unaudited)  

Net income attributable to Tsingyuan Brewery Ltd. (numerator for diluted earnings per share)

$  5,995,687   $  1,865,686   $  3,412,085   $  1,353,514  

Net income attributable to common shareholders of Tsingyuan Brewery Ltd.

               

(numerator for basic earnings per share)

  5,995,687     1,865,686     3,412,085     1,353,514  

 

                       

Weighted average number of common shares outstanding – Basic

  126,857,289     125,107,671     126,857,289     125,107,671  

Effect of diluted securities:

  -     -     -     -  

Weighted average number of common shares outstanding –Diluted

  126,857,289     125,107,671     126,857,289     125,107,671  

 

                       

Earnings per share-Basic

$  0.05   $  0.02   $  0.03   $  0.01  

 

                       

Earnings per share-Diluted

$  0.05   $  0.02   $  0.03   $  0.01  

Comprehensive Income

Comprehensive income is defined as the change in equity during the year from transactions and other events, excluding the changes resulting from investments by owners and distributions to owners, and is not included in the computation of income tax expense or benefit. Accumulated other comprehensive income consists of cumulative foreign currency translation adjustments.

Economic and Political Risks

The Company’s operations are conducted in the PRC. Accordingly, the Company’s business, financial condition and results of operations may be influenced by the political, economic and legal environment in the PRC, and by the general state of the PRC economy.

The Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe. These include risks associated with, among others, the political, economic and legal environment and foreign currency exchange. The Company’s results may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation, among other things.

F-10


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Exchange Risk

The Company cannot guarantee that the current exchange rate will remain steady. Therefore, there is a possibility that the Company could post the same amount of profit for two comparable periods and because of a fluctuating exchange rate actually post higher or lower profit depending on the exchange rate of RMB converted to U.S. dollars on the date. The exchange rate could fluctuate depending on changes in the political and economic environments without notice.

Recent Accounting Pronouncements

The following is a list of recent accounting pronouncements summarized below:

  • In June 2011, the FASB issued ASU No. 2011-05, “Presentation of Comprehensive Income”. Under the amendments in this ASU, an entity has two options for presenting its total comprehensive income: to present total comprehensive income and its components along with the components of net income in a single continuous statement, or in two separate but consecutive statements. The amendments in this ASU are required to be applied retrospectively and are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011, with early adoption permitted. The Company intends to conform to the new presentation required in this ASU beginning with its Form 10-Q for the three months ended March 31, 2012.

    In April 2010, the FASB issued Accounting Standards Update 2010-13 (ASU 2010-13), "Compensation—Stock Compensation (Topic 718)." This Update provides amendments to Topic 718 to clarify that an employee share- based payment award with an exercise price denominated in the currency of a market in which a substantial portion of the entity’s equity securities trades should not be considered to contain a condition that is not a market, performance, or service condition. Therefore, an entity would not classify such an award as a liability if it otherwise qualifies as equity. The amendments in ASU 2010-13 are effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2010. The provisions of ASU 2010-13 are not expected to have a material effect on the Company’s consolidated financial statements.

  • In March 2010, the FASB issued Accounting Standards Update 2010-11 (ASU 2010-11), "Derivative and Hedging (Topic 815)." All entities that enter into contracts containing an embedded credit derivative feature related to the transfer of credit risk that is not only in the form of subordination of one financial instrument to another will be affected by the amendments in this Update because the amendments clarify that the embedded credit derivative scope exception in paragraph 815-15-15-8 through 15-9 does not apply to such contracts. ASU 2010-11 became effective at the beginning of the reporting entity's first fiscal quarter beginning after June 15, 2010. The provisions of ASU 2010-11 did not have a material effect on the Company’s consolidated financial statements.

  • In February 2010, the FASB issued Accounting Standards Update 2010-10 (ASU 2010-10), "Consolidation (Topic 810)." The amendments to the consolidation requirements of Topic 810 resulting from the issuance of Statement 167 are deferred for a reporting entity's interest in an entity (1) that has all the attributes of an investment company or (2) for which it is industry practice to apply measurement principles for financial reporting purposes that are consistent with those followed by investment companies. An entity that qualifies for the deferral will continue to be assessed under the overall guidance on the consolidation of variable interest entities in Subtopic 810-10 (before the Statement 167 amendments) or other applicable consolidation guidance, such as the guidance for the consolidation of partnerships in Subtopic 810-20. The deferral is primarily the result of differing consolidation conclusions reached by the International Accounting Standards Board ("IASB") for certain investment funds when compared with the conclusions reached under Statement 167. The deferral is effective as of the beginning of a reporting entity's first annual period that begins after November 15, 2009, and for interim periods within that first annual reporting period, which coincides with the effective date of Statement 167. Early application is not permitted. The provisions of ASU 2010-10 became effective for the Company beginning in 2010. The adoption of ASU 2010-10 did not have a material impact on the Company’s consolidated financial statements.

A variety of proposed or otherwise potential accounting standards are currently under study by standard-setting organizations and various regulatory agencies. Due to the tentative and preliminary nature of those proposed standards, management has not determined whether implementation of such proposed standards would be material to the consolidated statements.

F-11


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3– INVENTORIES

As of June 30, 2011 and December 31, 2010, inventories consisted of the following:

    June 30,2011     December 31,2010  
    (Unaudited)        
Raw Materials $  2,522,713   $  561,765  
Work in process   1,281,222     -  
Finished Goods   1,770,029     1,796,413  
Total $  5,573,965   $  2,358,178  

NOTE 4 – TAXES

As of June 30, 2011 and December 31, 2010, taxes payable was comprised of the following:

    June 30,2011     December 31,2010  
    (Unaudited)        
VAT and consumption taxes payable $  1,877,711   $  1,559,370  
Income taxes payable   1,368,506     1,278,835  
Local and municipal taxes and fees   187,868     140,430  
  $  3,434,085   $  2,978,635  

(a) Corporation Income Tax (“CIT”)

The Company adopted ASC Topic 740 “Income taxes” and use liability method to accounts for income taxes.

The Company is registered in the State of Delaware and has operations in primarily two tax jurisdictions; the PRC and the United States. For certain operations in the U.S., the Company has incurred net accumulated operating losses for income tax purposes. The Company believes that it is more likely than not that these net accumulated operating losses will not be utilized in the future. Therefore, the Company has provided full valuation allowance for the deferred tax assets arising from the losses at these locations as of June 30, 2011. Accordingly, the Company has no net deferred tax assets.

The provision for income taxes from continuing operations on income consists of the following for the six month periods ended June 30, 2011 and 2010:

    Six Month Periods Ended June 30,     Three Month Periods Ended June 30,  
    2011     2010     2011     2010  
Current income tax expense   (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)  
US Federal $  -   $  -   $  -   $  -  
US State   -     -     -     -  
PRC current income tax expense   2,397,294     466,638     1,289,118     420,568  
Total Provision for Income Tax $  2,397,294   $  466,638   $  1,289,119   $  420,568  

On March 16, 2007, the National People’s Congress of China approved the new Corporate Income Tax Law of the People’s Republic of China (the “New CIT Law”), which was effective from January 1, 2008.

In accordance with the New CIT Law, enterprises established under the laws of foreign countries or regions and for which the “place of effective management” is located within the PRC territory are considered PRC resident enterprises and subject to the PRC income tax at the rate of 25% on worldwide income. The definition of “place of effective management" refers to an establishment that exercises, in substance, overall management and control over the production and business, personnel, accounting and properties of an enterprise. As of June 30, 2011, no detailed interpretation or guidance had been issued to define “place of effective management”. Furthermore, as of June 30, 2011, the administrative practice associated with interpreting and applying the concept of “place of effective management” was unclear. If the Company’s non-PRC incorporated entities are deemed PRC tax residents, such entities would be subject to PRC tax under the New CIT

Law. The Company has analyzed the applicability of this law, as of June 30, 2011 and December 31, 2010 , the Company has not accrued for PRC tax on such basis. The Company will continue to monitor changes in the interpretation or guidance of this law.

F-12


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Tax benefits related to uncertain tax positions taken or expected to be taken on a tax return are recorded when such benefits meet a “more likely than not” threshold. Otherwise, these tax benefits are recorded when a tax position has been effectively settled, which means that the statute of limitation has expired or the appropriate taxing authority has completed their examination even though the statute of limitations remains open. Interest and penalties related to uncertain tax positions are recognized as part of the provision for income taxes and are accrued beginning in the period that such interest and penalties would be applicable under relevant tax law until such time that the related tax benefits are recognized.

The Company has not provided deferred taxes on unremitted earnings attributable to international companies that have been considered to be reinvested indefinitely. These earnings relate to ongoing operations. Because of the availability of U.S. foreign tax credits, it is not practicable to determine the income tax liability that would be payable if such earnings were not indefinitely reinvested.

The New CIT Law also imposes a 10% withholding income tax, subject to reduction based on tax treaties where applicable, for dividends distributed by a foreign-invested enterprise to its immediate holding company outside China. Such dividends were exempted from PRC tax under the previous income tax law and regulations. Foreign-invested enterprises became subject to the withholding tax starting January 1, 2008. There were no dividends distributed by any subsidiaries of the Company during the three and six month periods ended June 30, 2011 and 2010.

(b) Value Added Tax (“VAT”)

Enterprises or individuals who sell commodities, engage in repair and maintenance or engage in the import or export of goods in the PRC are subject to a value-added tax in accordance with Chinese laws. The VAT standard rate is 17% of the gross sale price. A credit is available whereby VAT paid on the purchases of semi-finished products or raw materials used in the production of the Company’s finished products can be used to offset the VAT due on the sales of the finished products.

The VAT payable balances of $1,472,881 and $1,028,441 at June 30, 2011 and December 31, 2010, respectively, were included in taxes payable in the accompanying consolidated balance sheets.

NOTE 5 – RELATED PARTY TRANSACTION

Parties are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operational decisions. Parties are also considered to be related if they are subject to common control or common significant influence. The due to related parties represented the advances from the Company’s shareholders. Such advances are non-interest bearing, unsecured and due upon demand. As of June 30, 2011 and December 31, 2010, the Company had amounts due to related party of $0 and $519,381, respectively.

NOTE 6 – SEGMENT REPORTING

The Company follows FASB ASC Topic 280, Segment Reporting, which requires that companies disclose segment data based on how management makes decisions about allocating resources to segments and evaluating their performance. Reportable operating segments include components of an entity about which separate financial information is available and which operating results are regularly reviewed by the chief operating decision maker (“CODM”) to make decisions about resources to be allocated to the segment and assess each operating segment’s performance. The Company has determined that it has two segments. The Company’s principal businesses are buying and selling brewer’s malts, and the production and distribution of beers. Based on its various operating activities, the Company’s reportable segments were as follows:

F-13


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

    As of and for the three month periods ended June 30, 2011(Unaudited)
    Malt     Beer     Corporate     Total  
Revenues $  13,042,514   $  9,180,704   $  -   $  22,223,218  
Depreciation and amortization   123,177     147,076     -     270,253  
Interest income   1,308     2,312     -     3,620  
Interest expense   -     -     -     -  
Income tax expense   770,182     518,936     -     1,289,118  
Segment net income/(loss)   1,906,728     1,556,805     (51,448 )   3,412,085  
Segment assets   15,934 ,185     22,901,365     37,727     38,873,277  
Expenditure for segment plant and $  2,673   $  1,305,348   $  -   $  1,308,021  
equipment and intangible assets                        

    As of and for the three month periods ended June 30, 2010(Unaudited)
    Malt     Beer     Corporate     Total  
Revenues $  5,318,660   $  4,438,666   $  -   $  9,757,326  
Depreciation and amortization   118,154     130,384     -     248,538  
Interest income   2,407     78     -     2,485  
Interest expense   14,000     -     -     14,000  
Income tax expense   262,981     157,587     -     420,568  
Segment net income/(loss)   726,753     626,761     -     1,353,514  
Segment assets   14,518,577     10,918,649     -     25,437,226  
Expenditure for segment plant and $  -   $  -   $  -   $  -  
equipment and intangible assets                        

    As of and for the six month periods ended June 30, 2011(Unaudited)
    Malt     Beer     Corporate     Total  
Revenues $  29,494,493   $  13,806,200   $  -   $  43,300,693  
Depreciation and amortization   245,440     290,794     -     536,234  
Interest income   2,734     2,312     -     5,046  
Interest expense   -     -     -     -  
Income tax expense   1,595,737     801,557     -     2,397,294  
Segment net income/(loss)   3,709,462     2,404,669     (118,444 )   5,995,688  
Segment assets   15,934,185     22,901,365     37,727     38,873,277  
Expenditure for segment plant and $  2,673   $  1,338,827   $     $  1,341,500  
equipment and intangible assets                        

    As of and for the six month periods ended June 30, 2010(Unaudited)
    Malt     Beer     Corporate     Total  
Revenues $  8,310,901   $  5,336,711   $  -   $  13,647,612  
Depreciation and amortization   235,971     247,456     -     483,427  
Interest income   11,831     80     -     11,911  
Interest expense   71,379     -     -     71,379  
Income tax expense   309,051     157,587     -     466,638  
Segment net income/(loss)   1,107,135     758,551     -     1,865,686  
Segment assets   14,518,577     10,918,649     -     25,437,226  
Expenditure for segment plant and $  -   $  -   $  -   $  -  
equipment and intangible assets                        

F-14


TSINGYUAN BREWERY LTD.
(FORMERLY KNOWN AS SABRE INDUSTRIAL, INC.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 7 – OPERATING RISK

Country risk

Currently, the Company’s revenues are mainly derived from sales in the PRC. The Company hopes to expand its operations in the PRC, however, there are no assurances that the Company will be able to achieve such an expansion successfully. Therefore, a downturn or stagnation in the economic environment of the PRC could have a material adverse effect on the Company’s financial condition.

Products risk

The Company competes with larger companies that have greater funds available for expansion, marketing, research and development and the ability to attract more qualified personnel. There can be no assurance that the Company will remain competitive with larger competitors.

Exchange risk

The Company cannot guarantee that the current exchange rate will remain steady, therefore there is a possibility that the Company could post the same amount of profit for two comparable periods and because of a fluctuating exchange rate actually post higher or lower profit depending on the exchange rate of PRC Renminbi (RMB) converted to U.S. Dollars on that date. The exchange rate could fluctuate depending on changes in the political and economic environments without notice.

Political risk

Currently, the PRC is in a period of growth and is openly promoting business development in order to bring more business into the PRC. Additionally, the PRC allows a PRC corporation to be owned by a United States corporation. If the laws or regulations are changed by the PRC government, the Company’s ability to operate in the PRC could be affected.

Key personnel risk

The Company’s future success depends on the continued services of the Company’s executive management in China. The loss of any of their services would be detrimental to the Company and could have an adverse effect on business development. The Company does not currently maintain key-man insurance on their lives. Future success is also dependent on the ability to identify, hire, train and retain other qualified managerial and other employees. Competition for these individuals is intense and increasing.

NOTE 8 – SUBSEQUENT EVENTS

The Company has evaluated subsequent events for purposes of recognition or disclosure up through the date the financial statements were issued, and has determined that there were no significant subsequent events to recognize or disclose in these consolidated financial statements.

F-15



ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

Special Note Regarding Forward Looking Statements

In addition to historical information, this report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We use words such as “believe,” “expect,” “anticipate,” “project,” “target,” “plan,” “optimistic,” “intend,” “aim,” “will” or similar expressions which are intended to identify forward-looking statements. Such statements include, among others, those concerning market and industry segment growth and demand and acceptance of new and existing products; any projections of sales, earnings, revenue, margins or other financial items; any statements of the plans, strategies and objectives of management for future operations; any statements regarding future economic conditions or performance; as well as all assumptions, expectations, predictions, intentions or beliefs about future events. You are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, including those identified in Item 1A “Risk Factors” included in our Annual Report on Form 10-K for the year ended December 31, 2010, as well as assumptions, which, if they were to ever materialize or prove incorrect, could cause the results of the Company to differ materially from those expressed or implied by such forward-looking statements.

Readers are urged to carefully review and consider the various disclosures made by us in this report and our other filings with the SEC. These reports attempt to advise interested parties of the risks and factors that may affect our business, financial condition and results of operations and prospects. The forward-looking statements made in this report speak only as of the date hereof and we disclaim any obligation, except as required by law, to provide updates, revisions or amendments to any forward-looking statements to reflect changes in our expectations or future events.

During the period from our formation in 1996 to 2004, we were in an unrelated business that was discontinued in 2004. From 2004 to September 24, 2010, we did not generate any significant revenue, and accumulated no significant assets, as we explored various business opportunities. On September 24, 2010, in exchange for a controlling interest in our publicly-held “shell” corporation, we acquired all of the issued and outstanding capital stock of Tsingyuan Holding. This transaction is commonly referred to as a “reverse acquisition.” For financial reporting purposes, Tsingyuan Holding was considered the acquirer in such transaction. As a result, our historical financial statements for all periods prior to September 24, 2010 included in this report are those of Tsingyuan Holding, its subsidiaries and companies in which it has a controlling financial interest through contractual agreements, Linyi Malt and Qingyuan Beer. Effective as of September 30, 2010, our board of directors resolved to change our fiscal year end from March 31 to December 31.

Use of Terms

Except where the context otherwise requires and for the purposes of this report only:

  • the “Company,” “we,” “us,” and “our” refer to the combined business of Tsingyuan Brewery Ltd., a Delaware corporation, and its consolidated subsidiaries;

  • “Linyi Malt” refers to Linyi Hengchang Brewer’s Malt Co., Ltd., a PRC limited company;

  • “Qingyuan Beer” refers to Shandong Qingyuan Beer Co., Ltd., a PRC limited company

  • “Tsingyuan Holding” refers to Tsingyuan Holding, Inc., a Delaware corporation;

  • “Tsingyuan HK” refers to the Hong Kong Special Administrative Region of the People’s Republic of China;

  • “PRC” and “China” refer to the People’s Republic of China;

  • “SEC” refers to the Securities and Exchange Commission;

  • “Exchange Act” refers the Securities Exchange Act of 1934, as amended;

  • “Securities Act” refers to the Securities Act of 1933, as amended;

  • “Renminbi” and “RMB” refer to the legal currency of China; and

  • “U.S. dollars,” “dollars” and “$” refer to the legal currency of the United States.

Overview of our Business

We are principally engaged in the production and distribution of brewer’s malt and beer products in the PRC. Currently, we manufacture various types of malt products from a wide variety of domestic and imported barleys. Our malts are either used in the production of our own beer products or are sold on a wholesale basis to other breweries through our direct sales force. Most of our third-party malt sales involve malts that are made to meet our customers’ specifications on a custom basis. At December 31, 2010, our beer line included eight full-flavored, affordably priced beers that are marketed under the “Qinglin,” “Qingyi” or “Qingyuan” trade names to middle-class consumers in second- and third-tier cities throughout northern and eastern China. Our malt and beer production facilities, which are located in Shandong Province in the PRC, have an aggregate annual malt processing capacity of approximately 120,000 metric tons, or MT, based upon two 8-hour shifts each working day, and an aggregate annual beer processing capacity of approximately 200,000 MT, based upon 20 hours each working day.

2


We started our malt business in 2004, one year prior to the commencement of our beer business. Since the beer market has been robust in China, malt demand has increased in recent years. Shandong, the province in which our two companies in which we have a controlling financial interest through contractual agreements are located, is the largest beer production province in the PRC. We believe most of middle- and small-sized breweries in China prefer to use the products of local malt manufacturers due to the lower transportation costs associated with such purchases. After several years of our marketing and sales efforts, we believe we have established strong relationships with many of our malt customers and have established a solid distribution network for our malt products. We intend to support and grow the existing market for our malt products through increased marketing and sales efforts in the provinces in which we currently sell such products and by commencing our marketing and sales efforts in neighboring provinces. We also intend to add new malt products to our malt product catalog to help our customers meet the rapidly-growing demand for alternative types of beers in the PRC and to give us a competitive advantage in the marketplace by offering alternative malt products that are not available from competitive malt suppliers. As we add new malt products, we may adjust our product offerings to reduce our investment in certain lower-profit malt products. We also intend to focus on improving our malt production processes in an effort to continue to improve our production quality controls and to reduce production costs.

Our plan for growth of our beer segment targets the most underserved portion of the rapidly-growing Chinese middle class. While the newer high-end entrants to the beer market in the PRC and the importers focus on the largest cities in China, we are focused on the second and third-tier cities, as well as small towns that are within the Chinese industrial and technology zone and so are sharing in the growing prosperity of China. We believe the middle-class population of the smaller cities has recently been shifting their consumption pattern from drinking low-priced beer to affordably priced but higher-quality beer as a result of the recent increases in their disposable income. In many of these areas, our beers are among the few available beers that are crafted from top-quality raw materials using advanced brewing technology, while remaining priced at a level affordable for everyday consumption. We believe our wholesalers and distributors are generally pleased by our “alternative market” focus, as their marketing efforts can be more effective in areas in which they do not face the intense marketing pressure common in Beijing, Guangzhou and other major metropolitan areas.

While we started our beer business in 2005, it took us approximately two years to build up our branding in the market and, as a result, our production in commercial quantities only started in early 2007. Since we started producing beer in 2007, our beer production capacity has exceeded our bottling capacity, which has had an adverse impact on our ability to maximize our beer sales. As we mentioned above, our beer production facilities have been designed for a maximum production capacity of 200,000 metric tons per year, based upon 20 hours each working day and a seven-day work week. Our first bottling line commenced operation in February 2007 with an annual bottling capacity of 37,000 metric tons, assuming 10 working months per year, a 5-day work week and two 8-hour shifts per day. In January 2010, we added a second bottling line, which increased our annual bottling capacity to 83,000 metric tons and in October 2010, we added our first canning line, which increased our bottling capacity to 98,000 metric tons. Based upon the anticipated increase in our beer sales and product mix, we intend to continue to expand our bottling and canning capacity, and in 2011, we intend to add an additional beer bottling line to increase our bottling capacity to 160,000 metric tons.

Our revenue has increased significantly in recent years, from $8.0 million in 2008 to $52.3 million in 2010, which represented a compound annual revenue growth rate of 339% during 2010 and cumulative growth of 554% from 2008 to 2010. In 2010, sales of our malt products represented 65% and our beer products represented 35% of our net revenues compared to 75% and 25%, respectively, in 2009. In 2010, we produced 74,843 metric tons of malt products and 74,736 metric tons of beer products compared to 18,214 metric tons and 13,122 metric tons, respectively, in 2009. Over the next few years, we expect our revenue growth to be driven primarily by increases in sales of our beer products and that sales of our beer products will represent an increasing percentage of our net revenues during such periods. To increase our beer sales, we intend to expand our beer bottling and canning facilities and to consider acquisition opportunities in the beer industry to increase our beer production capacity and our annual yield to meet what we believe will be increasing customer demand for our products.

3


Second Quarter Financial Performance Highlights

We experienced strong growth in revenues, gross profit, and net income, primarily as a result of the rapid growth in our production and sales volume. The following summarizes certain key financial information for the second quarter of 2011: :

  • Revenue: Total sales were $22.2 million for the three months ended June 30, 2011, an increase of $12.4 million, or 127%, from $9.8 million for the same period last year.

  • Gross profit and margin: Gross profit was $4.9 million for the three months ended June 30, 2011, an increase of $2.9 million, or 145%, from $2.0 million for the same period last year. Gross margin was 21.90% for the three months ended June 30, 2011, as compared to 20.21% for the same period last year, a 1.69% increase.

  • Net income: Net income was $3.4 million for the three months ended June 30, 2011, an increase of $2.0 million, or 143%, from $1.4 million for the same period of last year.
    Fully diluted net income per share: Fully diluted net income per share for the three months ended June 30, 2011 was $0.03, as compared to $0.01 for the same period last year.

Results of Operations

Comparison of Three Months Ended June 30, 2011 and June 30, 2010

The following table shows key components of our results of operations during the three months ended June 30, 2011 and 2010, in both dollars and as a percentage of our total sales.

 

  Three Months Ended     Three Months Ended  

 

  June 30, 2011(Unaudited)   June 30, 2010(Unaudited)

 

  Dollars     % of Revenues     Dollars     % of Revenues  

Revenues

$  22,223,218     100%   $  9,757,326     100%  

Cost of goods sold

  17,357,059     78%     7,785,544     80%  

Gross profit

  4,866,159     22%     1,971,782     20%  

Selling and marketing expenses

  143,467     1%     16,828     0%  

General and administrative expenses

  257,520     1%     266,736     3%  

Net income from operations

  4,465,172     20%     1,688,218     17%  

Other income (expense):

                       

     Interest expense

  -     -     (14,000 )   0%  

     Interest income

  3,620     0%     2,485     0%  

     Other income

  232,412     1%     97,379     1%  

Net other income

  236,032     1%     85,864     1%  

Net income before provision for income taxes

4,701,204 21% 1,774,082 18%

Provision for income taxes

  1,289,118     6%     420,568     4%  

Net income

  3,412,086     15%     1,353,514     14%  

   Foreign currency translation adjustment

  356,769     2%     60,202     5%  

Comprehensive income

$  3,768,855     17%   $  1,413,716     19%  

Revenues. Our revenues are mainly generated from sales of our malt and beer products. Our revenues increased $12.4 million, or 127%, to $22.2 million for the three months ended June 30, 2011 from $9.8 million during the same period in 2010.

1) Revenue from sales of malt:

The increase in revenues was primarily due to increased sales volume of our malt products. The volume of malt we sold increased significantly from 12,096 MT in the three months ended June 30, 2010 to 22,550 MT in the three months ended June 30, 2011. In addition, the sales unit price of our malt products also increased, as our R&D team developed some new types of malt with higher unit prices, which led to an increase in the total average unit price. For the three months ended June 30, 2011, the sales of the new malt accounted for 51% of the total malt sales. The pricing of our malt products is based primarily on the pricing of its principal raw material, barley. Since our malt is manufactured based on our customers’ specifications, our customers may adjust their selection of barley in the event they see fluctuations in the prices of certain types of barley or the prices of barley grown in certain locations.

4


2) Revenue from sales of beer:

We also experienced increases in sales of our beer products resulting from the effects of our increased bottling capacity. In January 2010, we added our second complete bottling line, which increased our maximum bottling capacity from 37,000 MT to 83,000 MT per annum, and in October 2010, we added our first complete canning line, which further increased our bottling capacity to 98,000 MT. The increase in our bottling capacity has allowed us to increase both the number of beer distributors to which we sell our beer products and the geographical reach of our target market for that segment. The volume of beer we sold increased significantly from 19,112MT in the three months ended June 30, 2010 to 33,563 MT in the three months ended June 30, 2011.

Cost of goods sold. Our cost of goods sold includes the direct costs of our raw materials as well as the cost of labor and overhead. Our cost of goods sold increased by $9.6 million, or 123%, to $17.4 million in the three months ended June 30, 2011, from $7.8 million for the same period in 2010. The cost of malt sales increased by $6.1 million, or 142%, to $10.4 million for the three months ended June 30, 2011, from $4.3 million for the three months ended June 30, 2010. The cost of beer sales increased by $3.5 million, or 100%, to $7.0 million for the three months ended June 30, 2011, from $3.5 million for the three months ended June 30, 2010. The increase in cost of goods sold for both segments was generally in line with our increased sales. As a percentage of sales, our cost of goods sold decreased from 80% in the three months ended June 30, 2010 to 78% in the three months ended June 30, 2011.

Gross profit and gross margin. Our gross profit is equal to the difference between our sales and our cost of goods sold. Our gross profit increased by $2.9 million, or 145%, to $4.9 million in the three months ended June 30, 2011, from $2.0 million for the same period in 2010. The total gross margin increased by 1.7%, to 21.9% for the three months ended June 30, 2011, from 20.2% for the same period in 2010. Such increase was generally in line with our increased sales. The gross profit of malt sales increased by $1.7 million, or 170%, to $2.7 million for the three months ended June 30, 2011, from $1.0 million for the same period in 2010. The gross profit of beer sales increased $1.2 million, or 133%, to $2.1 million for the three months ended June 30, 2011, from $0.9 million for the same period in 2010. The gross margin of malt sales increased to 20.8% for the three months ended June 30, 2011, from 19.7% for the same period in 2010, due to the new types of malt with higher sales unit prices, such as Australian malt. The gross margin of beer sales increased to 23.5% for the three months ended June 30, 2011, from 20.8% for the same period in 2010, also due to the new types of beer with higher unit prices, such as Tsingyuan snow, Vistar, and Qingyuan Aumaiwang.

Selling and marketing expenses. Our selling and marketing expenses consist primarily of compensation and benefits to our sales and marketing staff, sales commission, cost of advertising, promotion, business travel, after-sale support, transportation costs and other sales related costs. Our selling expenses increased by $126,639, or 754%, to $143,467 in the three months ended June 30, 2011, from $16,828 during the same period in 2010. Such increase was largely attributable to 1): the continuation of our new marketing strategy of providing free beer tastings and complimentary beers in conjunction with our beer sales efforts in order to assist our distributors in obtaining greater market share. 2) Moreover, the addition of 20 sales persons to our beer segment in the first quarter of 2011 and the development of more distributors in the provinces adjoining Shandong province in 2010 continued to increase our salary, travel and social networking expenses. 3) The advertisement expense of beer products increased significantly because we started to promote products in nationwide media much more actively in 2011 than in 2010. 4). In 2011, we started to deliver malt products to customers who are close to the company so that the freight cost and dispatching fees increased by $16,200 and $9,100, respectively, in the three months ended June 30, 2011 as compared to the same period in 2010.

General and administrative expenses. General and administrative expenses consist primarily of compensation and benefits to our general management, finance and administrative staff, professional advisor fees, bad debts reserve and other expenses incurred in connection with general operations. Our general and administrative expenses decreased by $9,216 and, or 3.5%, to $257,520 in the three months ended June 30, 2011, from $266,736 during the same period in 2010. During the three months ended June 30, 2011 we significantly increased number of management personnel due to our business expansion caused the increase of expenses, offered by $54,700 consulting fee which occurred during the second quarter of last year weakened the attribution of increased number of management personnel.

Interest expense. Interest expense was $0 for the three months ended June 30, 2011, but $ 14,000 during the same period in 2010. The difference in interest expense was primarily due to the repayments of short-term bank loans during last year.

Other income and expense. Other income and expense increased by $135,033, to an income of $232,412 for the three months ended June 30, 2011, as compared to an expense of $ 97,379 during the same period in 2010. The difference in other income and expense was primarily due to the increased sales of malt by-products.

5


Income before income taxes. Our income before income taxes increased by $2.9 million, or 161%, to $4.7 million in the three months ended June 30, 2011, from $1.8 million during the same period in 2010, as a result of the factors described above.

Income taxes. Our income tax provisions increased by $0.9 million, or 225%, to $1.3 million in the three months ended June 30, 2011, from $0.4 million during the same period in 2010, due to an increase in sales.

Net income. As a result of the factors described above, we generated a net income of $3.4 million in the three months ended June 30, 2011, an increase of $2.0 million, or 143%, from $1.4 million during the same period in 2010.

Comparison of Six Months Ended June 30, 2011 and June 30, 2010

The following table shows key components of our results of operations during the six months ended June 30, 2011 and 2010, in both dollars and as a percentage of our total sales.

 

  Six Months Ended     Six Months Ended  

 

  June 30, 2011(Unaudited)   June 30, 2010(Unaudited)

 

  Dollars     % of Revenues     Dollars     % of Revenues  

Revenues

$  43,300,693     100%   $  13,647,612     100%  

Cost of goods sold

  34,207,690     79%     11,003,942     81%  

Gross profit

  9,093,003     21%     2,643,670     19%  

Selling and marketing expenses

  467,114     1%     24,436     0%  

General and administrative expenses

  751,629     2%     279,187     2%  

Net income from operations

  7,874,260     18%     2,340,047     17%  

Other income (expense):

                       

     Interest expense

  -           (71,379 )   -1%  

     Interest income

  5,046     0%     11,911     0%  

     Other income

  513,676     1%     51,745     0%  

Net other income (expenses)

  518,722     1%     (7,723 )   0%  

Net income before provision for income taxes

  8,392,982     19%     2,332,324     17%  

Provision for income taxes

  2,397,294     5%     466,638     3%  

Net income

  5,995,688     14%     1,865,686     14%  

   Foreign currency translation adjustment

  499,383     1%     72,153     1%  

Comprehensive income

$  6,495,071     15%   $  1,937,839     15%  

Revenues. Our Revenues increased $29.7 million, or 217%, to $43.3 million for the six months ended June 30, 2011 from $13.6 million during the same period in 2010.

1) Revenue from sales of malt:

The increase in revenues was primarily due to increased sales volume of our malt products. The volume of malt we sold increased significantly from 19,002 MT in the six months ended June 30, 2010 to 50,556 MT in the six months ended June 30, 2011. In addition, the sales unit price of our malt products also increased, as our R&D team developed some new types of malt with higher sales unit prices, which led to an increase in the total average unit price. For the six months ended June 30, 2011, the sales of the new malt accounted for 62% of the total malt sales.

2) Revenue from sales of beer:

We also experienced increases in sales of our beer products resulting from the effects of our increased bottling capacity. The increase in our bottling capacity has allowed us to increase both the number of beer distributors to which we sell our beer products and the geographical reach of our target market for that segment. The volume of beer we sold in the increased significantly from 22,712 MT in the three months ended June 30, 2010 to 48,831 MT in the six months ended June 30, 2011.

Cost of goods sold. Our cost of goods sold increased by $23.2 million, or 211%, to $34.2 million in the six months ended June 30, 2011, from $11.0 million for the same period in 2010. The cost of malt sales increased by $16.8 million, or 251%, to $23.5 million for the six months ended June 30, 2011, from $6.7 million for the six months ended June 30, 2010. The cost of beer sales increased by $6.4 million, or 149%, to $10.7 million for the three months ended June 30, 2011, from $4.3 million for the six months ended June 30, 2010. The increase in cost of goods sold for both segments was generally in line with our increased sales. As a percentage of sales, our cost of goods sold decreased from 81% in the three months ended June 30, 2010 to 79% in the six months ended June 30, 2011.

6


Gross profit and gross margin. Our gross profit increased by $6.5 million, or 250%, to $9.1 million in the six months ended June 30, 2011, from $2.6 million for the same period in 2010. The total gross margin increased by 1.6%, to 21.0% for the six months ended June 30, 2011, from 19.4% for the same period in 2010. Such increase was generally in line with our increased sales. The gross profit of malt sales increased $4.4 million, or 275%, to $6.0 million for the six months ended June 30, 2011, from $1.6 million for the same period in 2010. The gross profit of beer sales increased by $2.1 million, or 210%, to $3.1 million for the six months ended June 30, 2011, from $1.0 million for the same period in 2010. The gross margin of malt sales increased to 20.2% for the six months ended June 30, 2011, from 18.8% for the same period in 2010, due to the new types of malt with higher sales unit prices, such as Australian malt. The gross margin of beer sales increased to 22.7% for the six months ended June 30, 2011, from 20.2% for the same period in 2010, also due to the new types of beer with higher unit prices, such as Tsingyuan snow, Vistar, and Qingyuan Aumaiwang.

Selling and marketing expenses. Our selling expenses increased by $442,678, or 1,814%, to $467,114 in the six months ended June 30, 2011, from $24,436 during the same period in 2010. Such increase was largely attributable to 1): the continuation of our new marketing strategy of providing free beer tastings and complimentary beers in conjunction with our beer sales efforts in order to assist our distributors in obtaining greater market share. 2) Moreover, the addition of 20 sales persons to our beer segment in the first quarter of 2011 and the development of more distributors in the provinces adjoining Shandong province in 2010 continued to increase our salary, travel and social networking expenses. 3) The advertisement expense of beer products increased significantly because we started to promote products in nationwide media much more actively in the first quarter of 2011 than that of 2010. 4). In the first quarter of 2011, we started to deliver malt products to customers who are close to the company so that the freight cost and dispatching fees increased by $168,500 and $27,100, respectively, in the six months ended June 30, 2011 as compared to the same period in 2010.

General and administrative expenses. Our general and administrative expenses increased by $472,442, or 169%, to $751,629 in the six months ended June 30, 2011, from $279,187 during the same period in 2010. Such increase was attributable to the number of management personnel increased significantly due to our business expansion.

Interest expense. Interest expense was $0 for the six months ended June 30, 2011, but $71,379 during the same period in 2010. The difference in interest expense was primarily due to the repayments of short-term bank loans during last year.

Other income and expense. Other income and expense increased by $ 461,931, to an income of $ 513,676 for the six months ended June 30, 2011, as compared to an expense of $51,745 during the same period in 2010. The difference in other income and expense was primarily due to the increased sales of malt by-products.

Income before income taxes. Our income before income taxes increased by $6.1 million, or 260%, to $8.4 million in the six months ended June 30, 2011, from $2.3 million during the same period in 2010, as a result of the factors described above.

Income taxes. Our income tax provisions increased by $1.9 million, or 380%, to $2.4 million in the six months ended June 30, 2011, from $0.5 million during the same period in 2010, due to an increase in sales.

Net income. As a result of the factors described above, we generated a net income of $6.0 million in the six months ended June 30, 2011, an increase of $4.1 million, or 216%, from $1.9 million during the same period in 2010.

Segment Information

We operate in two business segments: malt products and beer products.

Our malt products segment is involved primarily in the production of malt from domestic barleys grown in the PRC and imported barleys from Australia, Canada and France. Our malt products segment markets its products domestically to brewers located in Hebei, Guangdong and Shandong provinces in the PRC. It also sells its products to Qingyuan Beer, a brewer that we control.

7


Our beer product segment is involved primarily in the production of full-flavored, medium-priced beer. Our beer products are marketed under the “Qinglin,” “Qingyi” or “Qingyuan” trade names to middle-class consumers in second- and third-tier cities throughout northern and eastern China.

The following tables set forth our revenues, sales in metric tons, operating income and production in metric tons by segment for the fiscal years ended June 30, 2011 and 2010 and the percentage increases for each segment between fiscal periods.

    Sales by Segment  
    (U.S. dollars in millions)  
    Three Months Ended June 30           Percentage  
  2011     2010     Net Change     Change  
Malt Products $  13.1   $             5.4   $  7.7     143%  
Beer Products   9.1     4.4     4.7     107%  
                                   Total $  22.2   $               9.8   $  12.4     127%  

    Sales by Segment  
    (in metric tons)  
    Three Months Ended June 30           Percentage  
  2011     2010     Net Change     Change  
Malt Products   22,550     12,096     10,454     86%  
Beer Products   33,563     19,112     14,451     76%  
                                   Total   56,113     31,208     24,905     80%  

    Operating Income by Segment  
    (U.S. dollars in millions)  
    Three Months Ended June 30           Percentage  
  2011     2010     Net Change     Change  
Malt Products $  2.5     0.8     1.7     215%  
Beer Products   2.0     0.9     1.1     122%  
                                   Total $  4.5     1.7     2.8     165%  

    Production by Segment  
    (in metric tons)  
    Three Months Ended June 30           Percentage  
  2011     2010     Net Change     Change  
Malt Products   20,718     13,858     6,860     50%  
Beer Products   48,979     19,897     29,082     146%  
                                   Total   69,697     33,755     35,942     106%  

    Sales by Segment  
    (U.S. dollars in millions)  
    Six Months Ended June 30           Percentage  
  2011     2010     Net Change     Change  
Malt Products $  29.5   $  8.3   $  21.2     255%  
Beer Products   13.8     5.3     8.5     160%  
                                   Total $  43.3   $  13.6   $  29.7     218%  

    Sales by Segment  
    (in metric tons)  
    Six Months Ended June 30           Percentage  
  2011   2010 Net Change   Change  
Malt Products   50,556     19,002     31,554     166%  
Beer Products   48,831     22,712     26,119     115%  
                                   Total   99,387     41,714     57,673     138%  

8



    Operating Income by Segment  
    (U.S. dollars in millions)  
    Six Months Ended June 30           Percentage  
  2011     2010     Net Change     Change  
Malt Products $  5.1   $ 1.3   $  3.8     292%  
Beer Products   2.7     1.0     1.7     170%  
                                   Total $  7.8   $ 2.3   $  5.5     239%  

    Production by Segment  
    (in metric tons)  
    Six Months Ended June 30           Percentage  
  2011     2010     Net Change     Change  
Malt Products   50,736     22,678     28,058     124%  
Beer Products   65,015     23,360     41,655     178%  
                                   Total   115,751     46,038     69,713     151%  

Liquidity and Capital Resources

As of June 30, 2011, we had cash and cash equivalents of approximately $102,497, The following table provides a summary of our net cash flows from operating, investing, and financing activities.

Cash Flow

    Six Months Ended June 30,  
    2011     2010  
Net cash provided by operating activities $  4,954,308   $  5,941,255  
Net cash used in investing activities   (8,619,425 )   -  
Net cash provided by (used in) financing activities   2,587,852     (6,092,335 )
Effects of exchange rate change in cash   62,378     14,080  
Net decrease in cash and cash equivalents   (1,014,886 )   (137,000 )
Cash and cash equivalents at beginning of the period   1,117,383     3,742,750  
Cash and cash equivalent at end of the period $  102,497   $  3,605,750  

Operating Activities

Net cash provided by operating activities was $5.0 million for the six months ended June 30, 2011, as compared to $5.9 million net cash provided by operating activities for the same period in 2010, a decrease of $0.9 million. The decrease was primarily attributable to a $2.1 million increase in inventory, a $1.4 million increase in accounts payables, a $1.0 million increase in taxes payable and a $1.6 million decrease in accounts receivable in 2011 as compared to 2010.

Investing Activities

Net cash used in investing activities for the six months ended June 30, 2011 was $8.6 million, as compared to $0 net cash used in investing activities during the same period in 2010. The increase in net cash used in investing activities was mainly attributable to the $8.6 million purchase and advances for plant and equipment.

Financing Activities

Net cash provided by financing activities for the six months ended June 30, 2011 was $2.6 million, as compared to $6.1 million net cash used in financing activities during the same period in 2010. The increase in net cash provided by financing activities of $8.7 million was mainly attributable to the settlement of due from a shareholder of $2.6 million in 2011 and repayment of banks loans of $6 million in 2010.

Capital Expenditures

Our principal sources of liquidity include cash from operations and, in prior fiscal years, borrowings from local commercial banks. We believe that we have sufficient cash on hand and positive projected cash flow from operations to support our operating requirements and anticipated capital expenditures over the next 12 months, other than the construction of our new bottling line. To expand our operations, including our planned construction of an additional bottling line, we may seek additional financing, which may include additional equity financings. There can be no assurance that any additional financing will be available on acceptable terms, if at all. Any equity financing may result in dilution to existing stockholders and any debt financing may include restrictive covenants.

9


To date, we have financed our operations primarily through cash flows from operations, augmented in prior fiscal years by short-term bank loans. We believe that our cash on hand and cash flow from operations is sufficient to support our working capital requirements and anticipated capital expenditures over the next 12 months, other than the construction of our new bottling line. To expand our operations, including our planned construction of an additional bottling line, or in the event of changed business conditions, an implementation of our strategy to expand our marketing efforts and increase brand awareness, or acquisitions we may decide to pursue, we may require additional cash resources in the future. If our own financial resources are insufficient to satisfy our capital requirements, we may seek to sell additional equity or debt securities or obtain additional credit facilities. The sale of additional equity securities could result in dilution to our stockholders. The incurrence of indebtedness would result in increased debt service obligations and could require us to agree to operating and financial covenants that would restrict our operations. Financing may not be available in amounts or on terms acceptable to us, if at all. Any failure by us to raise additional funds on terms favorable to us, or at all, could limit our ability to expand our business operations and could harm our overall business prospects.

Capital Expenditure Commitments

The Company’s contractual obligations as of June 30, 2011 were US$ 873,862 for purchase and construction of a second package line. The package line was completed by the end of July 2011 and most expenditures will be settled.

Inflation

Inflation and changing prices have not had a material effect on our business, and we do not expect that inflation or changing prices will materially affect our business in the foreseeable future. However, our management will closely monitor price changes in the Chinese economy and our industry and continually maintain effective cost controls in operations.

Off Balance Sheet Arrangements

We do not have any off balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity or capital expenditures or capital resources that is material to an investor in our securities.

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of operations are based on our consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles. Our consolidated financial statements include the financial statements of our company and our subsidiaries. All transactions and balances among our company and our subsidiaries have been eliminated upon consolidation. Certain amounts included in or affecting our consolidated financial statements and related disclosures must be estimated, requiring us to make certain assumptions with respect to values or conditions that cannot be known with certainty at the time the financial statements are prepared. These estimates and assumptions affect the amounts we report for assets and liabilities and our disclosure of contingent assets and liabilities at the date of our financial statements. We routinely evaluate these estimates, utilizing historical experience, consulting with experts and other methods we consider reasonable in the particular circumstances. Nevertheless, actual results may differ significantly from our estimates. Any effects on our business, financial position or results of operations resulting from revisions to these estimates are recorded in the period in which the facts that give rise to the revision become known.

Critical accounting policies are defined as those that are reflective of significant judgments, estimates and uncertainties, and potentially result in materially different results under different assumptions and conditions. We believe the following are our critical accounting policies:

Pursuant to Accounting Standards Codification Topic 810, “Consolidation”, Linyi Malt and Qingyuan Beer, as companies in which we have a controlling financial interest through contractual agreements, have been consolidated in our financial statements. Linyi Malt and Qingyuan Beer’s sales are included in our total sales, their income from operations is consolidated with ours, and our net income includes all of Linyi Malt and Qingyuan Beer’s net income.

10


Based on the various contractual arrangements described in Item 1, “Business – Our History and Corporate Structure – Relationships with Tsingyuan Group and its Owners” of our Annual Report on Form 10-K for the year ended December 31, 2010 and our Quarterly Report on Form 10-Q for the three months ended June 30, 2011, we are able to exercise control over the companies in which we have a controlling financial interest through contractual agreements and to obtain in full the economic benefits.

Estimate of the useful lives of property and equipment – We must estimate the useful lives and residual values of our property and equipment. We must also review property and equipment for possible impairment whenever events and circumstances indicate that the carrying value of those assets may not be recovered from the estimated future cash flows expected to result from their use and eventual disposition. We recognized no impairments in quarters ended June 30, 2011 and 2010.

Inventory – We value inventories at the lower of cost or market value. We determine the cost of inventories using the weighted average cost method and include any related production overhead costs incurred in bringing the inventories to their present location and condition. We must determine whether we have any excessive, slow moving, obsolete or impaired inventory. We perform this review quarterly, which requires management to estimate the future demand of our products and market conditions. We make provisions on the value of inventories at period end equal to the difference between the cost and the estimated market value. If actual market conditions change, additional provisions may be required. In addition, we may write off some provisions if we later sell some of the subject inventory.

Revenue recognition – Revenue from the sale of goods is recognized on the transfer of risks and rewards of ownership, which generally coincides with the time when the goods are shipped to customers and the title has passed. We offer neither sales returns nor rebates to our customers, and our revenue reflects our actual sales.

See Note 2. “Summary of Significant Accounting Policies” in Part I. Item 1. “Notes to Unaudited Condensed Consolidated Financial Statements” herein for a more complete discussion of the critical accounting policies and estimates adopted in this report.

Recent Accounting Pronouncements

The following is a list of recent accounting pronouncements summarized below:

  • In April 2010, the FASB issued Accounting Standards Update 2010-13 (ASU 2010-13), "Compensation—Stock Compensation (Topic 718)." This Update provides amendments to Topic 718 to clarify that an employee share- based payment award with an exercise price denominated in the currency of a market in which a substantial portion of the entity’s equity securities trades should not be considered to contain a condition that is not a market, performance, or service condition. Therefore, an entity would not classify such an award as a liability if it otherwise qualifies as equity. The amendments in ASU 2010-13 are effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2010. We have implemented ASU 2010-13 and there was no material effect on the Company’s condensed consolidated financial statements.

  • In March 2010, the FASB issued Accounting Standards Update 2010-11 (ASU 2010-11), "Derivative and Hedging (Topic 815)." All entities that enter into contracts containing an embedded credit derivative feature related to the transfer of credit risk that is not only in the form of subordination of one financial instrument to another will be affected by the amendments in this Update because the amendments clarify that the embedded credit derivative scope exception in paragraph 815-15-15-8 through 15-9 does not apply to such contracts. ASU 2010-11 became effective at the beginning of the reporting entity's first fiscal quarter beginning after June 15, 2010. We have implemented ASU 2010-11 and there was no material effect on the Company’s condensed consolidated financial statements.

  • In February 2010, the FASB issued Accounting Standards Update 2010-10 (ASU 2010-10), "Consolidation (Topic 810)." The amendments to the consolidation requirements of Topic 810 resulting from the issuance of Statement 167 are deferred for a reporting entity's interest in an entity (1) that has all the attributes of an investment company or (2) for which it is industry practice to apply measurement principles for financial reporting purposes that are consistent with those followed by investment companies. An entity that qualifies for the deferral will continue to be assessed under the overall guidance on the consolidation of variable interest entities in Subtopic 810-10 (before the Statement 167 amendments) or other applicable consolidation guidance, such as the guidance for theconsolidation of partnerships in Subtopic 810-20. The deferral is primarily the result of differing consolidation conclusions reached by the International Accounting Standards Board ("IASB") for certain investment funds when compared with the conclusions reached under Statement 167. The deferral is effective as of the beginning of a reporting entity's first annual period that begins after November 15, 2009, and for interim periods within that first annual reporting period, which coincides with the effective date of Statement 167. Early application is not permitted. We have implemented ASU 2010-10 beginning in 2010. The adoption of ASU 2010-10 did not have a material impact on the Company’s consolidated financial statements.

11


A variety of proposed or otherwise potential accounting standards are currently under study by standard-setting organizations and various regulatory agencies. Due to the tentative and preliminary nature of those proposed standards, management has not determined whether implementation of such proposed standards would be material to the consolidated statements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Not Applicable.

ITEM 4. CONTROLS AND PROCEDURES.

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act). Disclosure controls and procedures refer to controls and other procedures designed to ensure that information required to be disclosed in the reports we file or submit under the Securities Exchange Act is recorded, processed, summarized and reported within the

time periods specified in the rules and forms of the SEC and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

As required by Rule 13a-15(e) under the Exchange Act, our management has carried out an evaluation, with the participation and under the supervision of our Chief Executive Officer, Mr. Dingyou Zhang, and Chief Financial Officer, Mr. Mingxia Yuan, of the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2011. Based upon, and as of the date of this evaluation, Messrs. Zhang and Yuan, determined that, because of the material weaknesses described in Item 9A “Controls and Procedures” of our Annual Report on Form 10-K for the year ended December 31, 2010, which we are still in the process of remediating as of June 30, 2011, our disclosure controls and procedures were not effective. Investors are directed to Item 9A of our Annual Report on Form 10-K for the year ended December 31, 2010 for the description of these weaknesses.

Changes in Internal Control over Financial Reporting

Remediation Plan for Material Weaknesses in Internal Control over Financial Reporting

Based on the control deficiencies identified above, we have designed and plan to implement, or in some cases have already implemented, the specific remediation initiatives described below. Many of these measures are entity-level in nature and we believe that the organizational and process changes we have and intend to adopt will improve our internal controls and governance environment. Management recognizes that many of these enhancements require continual monitoring and evaluation for effectiveness that we are in the process of doing and committed to continuing. The development of these actions is an iterative process and will evolve as we continue to evaluate and improve our internal controls over financial reporting.

  • We are evaluating the roles of our existing accounting personnel in an effort to realign the reporting structure of our internal auditing staff in China that will test and monitor the implementation of our accounting and internal control procedures.

  • We will begin implementation of an initiative and training in China to ensure that the importance of internal controls and compliance with established policies and procedures is fully understood throughout the organization and will provide additional U.S. GAAP training to all employees involved with the performance of or compliance with those procedures and policies.

  • We will increase our accounting and financing personnel resources by retaining more U.S. GAAP knowledgeable financial professionals.

12


These remediation efforts are designed to address the material weaknesses identified above and to improve and strengthen our overall control environment. We believe these actions will substantially decrease the possibility of the occurrence of errors in our financial statements and minimize the chances that the material weaknesses will reoccur. Our management, including our Chief Executive Officer and Chief Financial Officer, does not expect that disclosure controls or internal controls over financial reporting will prevent all errors, even as the aforementioned remediation measures are implemented and further improved to address any potential future deficiencies. The design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

The implementation of our remediation plan will require substantial expenditures, could take a significant period of time to complete, and could distract our officers and employees from the operation of our business.

PART II
OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

From time to time, we may become involved in various lawsuits and legal proceedings, which arise, in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these, or other matters, may arise from time to time that may harm our business. We are currently not aware of any such legal proceedings or claims that we believe will have a material adverse affect on our business, financial condition or operating results.

ITEM 1A. RISK FACTORS.

Not Applicable.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

None.

ITEM 4. (REMOVED AND RESERVED).

ITEM 5. OTHER INFORMATION.

We have no information to disclose that was required to be in a report on Form 8-K during the period covered by this report, but was not reported. There have been no material changes to the procedures by which security holders may recommend nominees to our board of directors.

ITEM 6. EXHIBITS.

The following exhibits are filed as part of this report or incorporated by reference:

Exhibit No.   Description
31.1 Certifications of Principal Executive Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2 Certifications of Principal Financial Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1   Certifications of Principal Executive Officer furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2   Certifications of Principal Financial Officer furnished pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.1   The following materials from the Tsingyuan Brewery Ltd. Form 10-Q for the quarter ended June 30, 2011 formatted in Extensible Business Reporting Language (XBRL): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations and Comprehensive Income, (iii) the Condensed Consolidated Statements of Cash Flows and (iv) related notes, tagged as blocks of text. As provided in Rule 406T of Regulation S-T, this information is furnished and not filed for purposes of Section 11 and 12 of the Securities Act and Section 18 of the Exchange Act.

13


SIGNATURES

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: August 15, 2011 TSINGYUAN BREWERY LTD.
     
  By: /s/ Dingyou Zhang
    Dingyou Zhang, Chief Executive Officer
    (Principal Executive Officer)
     
  By: /s/ Mingxia Yuan
    Mingxia Yuan, Chief Financial Officer
    (Principal Financial Officer and Principal
    Accounting Officer)

14