UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D.C. 20549

_____________________________



FORM 20-F/A



(Amendment No. 1)

_____________________________



| |  ̈ | REGISTRATION
                                                                                                                              STATEMENT
                                                                                                                              PURSUANT
                                                                                                                              TO
                                                                                                                              SECTION
                                                                                                                              12(b)
                                                                                                                              OR
                                                                                                                              (g)
                                                                                                                              OF
                                                                                                                              THE
                                                                                                                              SECURITIES
                                                                                                                              EXCHANGE
                                                                                                                              ACT
                                                                                                                              OF
                                                                                                                              1934
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



OR



| | x | ANNUAL
                                                                                                                              REPORT
                                                                                                                              PURSUANT
                                                                                                                              TO
                                                                                                                              SECTION
                                                                                                                              13
                                                                                                                              OR
                                                                                                                              15(d)
                                                                                                                              OF
                                                                                                                              THE
                                                                                                                              SECURITIES
                                                                                                                              EXCHANGE
                                                                                                                              ACT
                                                                                                                              OF
                                                                                                                              1934
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



For
the fiscal year ended December 31, 2011



OR







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





For
the transition period from _________ to _____________.



OR



| |  ̈ | SHELL
                                                                                                                              COMPANY
                                                                                                                              REPORT
                                                                                                                              PURSUANT
                                                                                                                              TO
                                                                                                                              SECTION
                                                                                                                              13
                                                                                                                              OR
                                                                                                                              15(d)
                                                                                                                              OF
                                                                                                                              THE
                                                                                                                              SECURITIES
                                                                                                                              EXCHANGE
                                                                                                                              ACT
                                                                                                                              OF
                                                                                                                              1934
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Date
of event requiring this shell company report:



Commission file number: 001-34999



Ossen Innovation Co., Ltd.
(Exact name of Registrant as Specified in its Charter)



British Virgin Islands
(Jurisdiction of Incorporation or Organization)



518 Shangcheng Road, Floor 17, Shanghai,
200120, People’s Republic of China

(Address of Principal Executive Offices)



Yilun JinTel: +86 (21) 6888-8886 Fax: +86 (21) 6888-8666

518 Shangcheng Road, Floor 17, Shanghai,
200120, People’s Republic of China

(Name, Telephone, E-mail and/or Facsimile
Number and Address of Company Contact Person)



Securities registered or to be registered
pursuant to Section 12(b) of the Act:















|Title of Each Class                            | Name of Each Exchange On Which Registered
|---------------------------------------------- | -----------------------------------------
|Ordinary shares, par value US$0.01 per share * | Nasdaq Global Market                     

* Ordinary shares are not traded in the United States; rather
they are deposited with JP Morgan Chase Bank, N.A., as Depositary. Each American Depositary Share represents one (1) ordinary share.



Securities registered or to be registered
pursuant to Section 12(g) of the Act:



None
(Title of Class)



Securities for which there is a reporting
obligation pursuant to Section 15(d) of the Act:



None
(Title of Class)



The number of outstanding shares of each of the issuer’s
classes of capital or common stock as of December 31, 2011 was: 20,000,000 ordinary shares, par value $0.01 per share.



Indicate by check mark if the registrant is a well-known seasoned
issuer, as defined in Rule 405 of the Securities Act.



Yes  ̈No x



If this report is an annual or transition report, indicate by
check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934.



Yes  ̈No
x



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 xNo  ̈



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  ̈No
 ̈



Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer”
in Rule 12b-2 of the Exchange Act. (Check one):



Large accelerated filer  ̈
Accelerated filer  ̈ Non-accelerated filer x



Indicate by check mark which basis of accounting the registrant
has used to prepare the financial statements included in this filing:



xU.S. GAAP  ̈ International Financial Reporting Standards as issued by the
International Accounting
Standards Board  ̈ Other  ̈



If “Other” has been checked in response to the
previous question, indicate by check mark which financial statement item the registrant has elected to follow: Item 17  ̈Item 18  ̈



If this is an annual report, indicate by check mark whether
the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes  ̈No
x

















OSSEN INNOVATION CO., LTD.FORM 20-F/A ANNUAL REPORT



TABLE OF CONTENTS





|                                                                                       | Page
|-------------------------------------------------------------------------------------- | ----
|Explanatory Note                                                                       | 1   
|                                                                                       |     
|Item 8.Financial Information                                                           | 2   
|                                                                                       |     
|Item 15. Controls And Procedures                                                       | 2   
|                                                                                       |     
|Signature Page                                                                         | 4   
|                                                                                       |     
|Report of Independent Registered Public Accountant Firm                                | 5   
|                                                                                       |     
|Condensed Financial Statements for years ended December 31, 2011 and December 31, 2010 | 6   
|                                                                                       |     
|Consolidated Financial Statements for years ended December 31, 2011, 2010 and 2009     | 11  















EXPLANATORY NOTE



This Amendment No.
1 on Form 20-F/A (the “Form 20-F/A”) to the annual report on Form 20-F for the fiscal year ended December 31, 2011
(the “Form 20-F”) of Ossen Innovation Co., Ltd. (the “Company”) originally filed with the U.S. Securities
and Exchange Commission (the “SEC”) on April 16, 2012 addresses certain SEC comments provided to the Company and therefore
amends Item 8 “Financial Information—Consolidated Statements and Other Financial Information”; and Item 15 “Controls
and Procedures”. These amendments were made to, among other things, amend the conclusion for our internal control over financial
reporting and provide a financial statement schedule pursuant to Rule 5-04 of Regulation S-X with respect to the impact of PRC
regulations that restrict the ability of our PRC subsidiaries to pay dividends to the Company. This Form 20-F/A also includes (i)
revised Exhibits 12.1, 12.2, 13.1 and 13.2 with respect to the certifications by our Chief Executive Officer and Chief Financial
Officer and (ii) the Report of Independent Public Accounting Firm of our independent registered public accounting firm.



The other portions
of the Form 20-F are not affected by the changes described above and have not been amended. This Form 20−F/A continues to
speak as of the date of the Form 20−F and no attempt has been made in this Form 20−F/A to modify or update disclosures
in the Form 20−F except as noted above. This Form 20−F/A does not reflect events occurring after the filing of the
Form 20−F or modify or update any related disclosures, and information not affected by the amendment is unchanged and reflects
the disclosure made at the time of the filing of the Form 20−F with the SEC except as noted above.







1









ITEM 8.	FINANCIAL INFORMATION



Consolidated Statements and Other Financial Information



The financial statements
are amended to include a financial statement schedule pursuant to Rule 5-04(c) of Regulation S-X for the years ended December 31,
2010 and December 31, 2011 and are attached to this Form 20 F/A.



ITEM 15.	CONTROLS AND PROCEDURES



(a)	Disclosure
Controls and Procedures



Under the supervision
and with the participation of our management, including our principal executive officer and our principal financial officer, we
conducted an evaluation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under
the Securities Exchange Act of 1934, as amended. In addition, the SEC requested that we review our analysis of Rule 5-04(c) of
Regulation S-X and as a result, we have filed a financial statement schedule with this annual report. Although we believe the financial
statement schedule does not change or impact our consolidated financial statements, due to omission of filing of the financial
statement schedule, our principal executive officer and principal financial officer have concluded that our disclosure controls
and procedures were not effective as of the end of the period covered by this annual report.



(b)	Management’s
Report on Internal Control Over Financial Reporting



Our management is responsible
for establishing and maintaining adequate internal control over financial reporting, as such item is defined in Rules 13a-15(f)
and 15d-15(f) under the Exchange Act, for our company. Internal control over financial reporting is a process designed to provide
reasonable assurance regarding the reliability of financial reporting and the preparation of consolidated financial statements
in accordance with U.S. GAAP and includes those policies and procedures that (1) pertain to the maintenance of records that, in
reasonable detail, accurately and fairly reflect the transactions and dispositions of a company’s assets, (2) provide reasonable
assurance that transactions are recorded as necessary to permit preparation of consolidated financial statements in accordance
with generally accepted accounting principles, and that a company’s receipts and expenditures are being made only in accordance
with authorizations of a company’s management and directors, and (3) provide reasonable assurance regarding prevention or
timely detection of unauthorized acquisition, use, or disposition of a company’s assets that could have a material effect
on the consolidated financial statements.



Because of its inherent
limitations, internal control over financial reporting is not intended to provide absolute assurance that a misstatement of our
financial statements would be prevented or detected. Also, projections of any evaluation of effectiveness to future periods are
subject to the risks that controls may become inadequate because of changes in conditions, or that the degree of compliance with
the policies or procedures may deteriorate.



Our management has
conducted an assessment, including testing of the design and the effectiveness of our internal control over financial reporting
as of December 31, 2011. In making its assessment, management used the criteria in Internal Control — Integrated Framework
issued by the Committee of Sponsoring Organizations of the Treadway Commission.



The Company
identified deficiencies related to management’s application of disclosure requirements for SEC reporting and
documentation of our financial statement reporting process. Although our accounting staffs are professional and experienced
in accounting requirements and procedures generally accepted in the PRC, management has determined that they require
additional training and assistance in U.S. GAAP methods and SEC reporting. In addition, the SEC requested that we review our
analysis of Rule 5-04(c) of Regulation S-X and as a result, we have filed a financial statement schedule with this annual
report. Although we believe the financial statement schedule does not change or impact our consolidated financial statements,
due to omission of filing of the financial statement schedule, our principal executive officer and principal financial
officer have determined that our disclosure controls and procedures were not effective as of December 31, 2011. The Company
has instituted corrective measures and will evaluate the effectiveness of our disclosure controls and procedures, as defined
under Exchange Act Rule 13a-15(e), including Rule 5-04(c) of Regulation S-X and will file the financial statement schedule as
required.





2







Based on this assessment,
management concluded that our internal controls over financial reporting were not effective as of December 31, 2011 due to the
material weakness in the Company’s internal controls over financial reporting.



(c)	Attestation
Report of Independent Registered Public Accounting Firm



We are a non-accelerated
filer under the rules of the Securities and Exchange Commission. Accordingly, we are not required to include in this annual report
an attestation report of our independent registered public accounting firm.



(d)	Changes in
Internal Control over Financial Reporting



There were no changes
in our internal controls over financial reporting during our fiscal year ended December 31, 2011 that have materially affected,
or are reasonably likely to materially affect, our internal control over financial reporting.





3









SIGNATURES



The registrant hereby
certifies that it meets all of the requirements for filing on Form 20-F/A and that it has duly caused and authorized the undersigned
to sign this annual reporton its behalf.





| | OSSEN INNOVATION CO., LTD.
| | --------------------------
| |                           
| | /s/ Wei Hua               
| | Name:                     
| | Title:                    





Date: February 25, 2013







4









REPORT OF INDEPENDENT REGISTERED PUBLIC ACOUNTING FIRM



Board of Directors and Shareholders

Ossen Innovation Co., Ltd.

Shanghai, China



We have audited the accompanying consolidated
balance sheets of Ossen Innovation Co., Ltd. as of December 31, 2011 and 2010 and the related consolidated statements of operations
and other comprehensive income, shareholders’ equity, and cash flows for the two years then ended. In connection with our
audits of the financial statements, we have also audited the financial statement schedule listed in the accompanying index. These
consolidated financial statements and schedules are the responsibility of the Company’s management. Our responsibility is
to express an opinion on these consolidated financial statements and schedules based on our audits.



We conducted our audits in accordance with
the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included
consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over
financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made
by management, as well as evaluating the overall presentation of the financial statements and schedules. We believe that our audits
provide a reasonable basis for our opinion.



In our opinion, the consolidated financial
statements referred to above present fairly, in all material respects, the financial position of Ossen Innovation Co., Ltd. as
of December 31, 2011 and 2010 and the results of its operations and its cash flows for the two years then ended in conformity with
accounting principles generally accepted in the United States of America.



Also, in our opinion, the financial statement
schedule, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material
respects, the information set forth therein.





/s/ BDO China Dahua CPA Co., Ltd. (Formally
known as BDO China Li Xin Da Hua CPA Co., Ltd.)



Shenzhen, People’s Republic of China

April 16, 2012 (except for the financial
statement schedule, as of February 25, 2013)







5

























OSSEN INNOVATION CO., LTD.



SCHEDULE 1

CONDENSED FINANCIAL STATEMENTS

FOR YEARS ENDED DECEMBER 31, 2011 AND
2010























6











REPORT OF INDEPENDENT REGISTERED PUBLIC
ACOUNTING FIRM



Board of Directors and Shareholders

Ossen Innovation Co. Ltd.

Shanghai, China



The audits referred to in our report dated
April 16, 2012 relating to the consolidated financial statements of Ossen Innovation Co., Ltd., which is contained in Item 18 of
this Form 20-F also included the audit of the financial statement schedules listed in the accompanying index. These financial statement
schedules are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statement
schedules based on our audits.



In our opinion such financial statement
schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all
material respects, the information set forth therein.



/s/ BDO China Dahua CPA Co., Ltd. (Formally
known as BDO China Li Xin Da Hua CPA Co., Ltd.)



Shenzhen, People’s Republic of China

February 25, 2013







7









OSSEN INNOVATION CO., LTDCONDENSED BALANCE SHEETS AS OF DECEMBER 31, 2011 AND 2010







|                                           |  | December 31, |           
|------------------------------------------ |  | ------------ | ----------
|                                           |  | 2011         |           
|ASSETS                                     |  |              |           
|Current Assets                             |  |              |           
|Cash                                       |  | $            | 616,654   
|Accounts receivable from related party     |  |              | 20,000,000
|Total Current Assets                       |  |              | 20,616,654
|Long term investment in subsidiaries       |  |              | 43,238,081
|TOTAL ASSETS                               |  | $            | 63,854,735
|                                           |  |              |           
|LIABILITIES AND SHAREHOLDERS’
    EQUITY   |  |              |           
|TOTAL LIABILITIES                          |  |              | 0         
|                                           |  |              |           
|EQUITY                                     |  |              |           
|Shareholders' Equity                       |  |              |           
|Share Capital                              |  |              | 50,000    
|Additional paid-in capital                 |  |              | 20,735,955
|Statutory reserve                          |  |              | 0         
|Retained earnings                          |  |              | 43,065,332
|Accumulated other comprehensive income     |  |              | 3,448     
|TOTAL SHAREHOLDERS’ EQUITY                 |  |              | 63,854,735
|TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |  | $            | 63,854,735







8







OSSEN INNOVATION CO., LTD CONDENSED STATEMENTSOF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2011 AND 2010







|                                    |  | Year Ended December 31, |           
|----------------------------------- |  | ----------------------- | ----------
|                                    |  | 2011                    |           
|                                    |  |                         |           
|REVENUES                            |  | $                       | 0         
|COST OF GOODS SOLD                  |  |                         | 0         
|GROSS PROFIT                        |  |                         | 0         
|Selling expenses                    |  |                         | 0         
|General and administrative expenses |  |                         | (169,516  
|Total Operating Expenses            |  |                         | (169,516  
|                                    |  |                         |           
|LOSS FROM OPERATIONS                |  |                         | (169,516  
|Financial expenses, net             |  |                         | (413      
|Investment in subsidiaries          |  |                         | 11,823,627
|INCOME BEFORE INCOME TAX            |  |                         | 11,653,698
|INCOME TAX                          |  |                         | 0         
|NET INCOME                          |  |                         | 11,653,698







9







OSSEN INNOVATION CO., LTD CONDENSED STATEMENTSOF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2011







|                                                                                                                     |  | Year Ended December 31, 2011 |            
|-------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | -----------
|                                                                                                                     |  |                              |            
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                                                |  |                              |            
|Net income                                                                                                           |  | $                            | 11,653,698 
|Adjustments to reconcile net income to net cash provided by operating activities: Equity in earnings of subsidiaries |  |                              | (11,382,044
|Net cash provided by operating activities                                                                            |  |                              | 271,654    
|                                                                                                                     |  |                              |            
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                                                |  |                              |            
|                                                                                                                     |  |                              |            
|Net cash used in investing activities                                                                                |  |                              | 0          
|                                                                                                                     |  |                              |            
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                                                |  |                              |            
|Net cash provided by financing activities                                                                            |  |                              | 0          
|                                                                                                                     |  |                              |            
|INCREASE IN CASH                                                                                                     |  |                              | 271,654    
|Cash at beginning of period                                                                                          |  |                              | 345,000    
|                                                                                                                     |  |                              |            
|CASH AT END OF PERIOD                                                                                                |  | $                            | 616,654    
|                                                                                                                     |  |                              |            





10











OSSEN INNOVATION CO., LTD.



AND SUBSIDIARIES



CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011,
2010 AND 2009









11













OSSEN INNOVATION CO., LTD. AND SUBSIDIARIES



CONTENTS





|PAGE | F-1-F-2    | REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009       
|---- | ---------- | -------------------------------------------------------------------------------------------------------------------
|     |            |                                                                                                                    
|PAGE | F-3-F-4    | CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2011 AND 2010                                                       
|     |            |                                                                                                                    
|PAGE | F-5        | CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009
|     |            |                                                                                                                    
|PAGE | F-6        | CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009    
|     |            |                                                                                                                    
|PAGE | F-7-F-8    | CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009                         
|     |            |                                                                                                                    
|PAGE | F-9 –F- 40 | NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                                                         



















REPORT OF INDEPENDENT REGISTERED PUBLIC ACOUNTING FIRM







Board of Directors and Shareholders



Ossen Innovation Co., Ltd.



Shanghai, China



We have audited the accompanying consolidated
balance sheet of Ossen Innovation Co., Ltd. as of December 31, 2011 and 2010 and the related consolidated statements of operations
and other comprehensive income, shareholders’ equity, and cash flows for the two years then ended. These consolidated financial
statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audit.



We conducted our audits in accordance with
the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included
consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over
financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made
by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable
basis for our opinion.



In our opinion, the consolidated financial
statements referred to above present fairly, in all material respects, the financial position of Ossen Innovation Co., Ltd. as
of December 31, 2011 and 2010 and the results of its operations and its cash flows for the two years then ended in conformity with
accounting principles generally accepted in the United States of America.







/s/ BDO China Dahua CPA Co., Ltd. (Formally known as BDO
China Li Xin Da Hua CPA Co., Ltd.)



Shenzhen, People’s Republic of China



April 16, 2012





F-1









REPORT OF INDEPENDENT REGISTERED PUBLIC ACOUNTING FIRM







To the Board of Directors and Stockholders of



Ossen Innovation Co., Ltd.



We have audited the accompanying consolidated
balance sheets of Ossen Innovation Co., Ltd. and subsidiaries as of December 31, 2009 and the related consolidated statements
of income, stockholders' equity and cash flows for the year then ended. These financial statements are the responsibility of the
Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.



We conducted our audit in accordance with
standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis for our opinion.



In our opinion, the consolidated financial
statements referred to above present fairly, in all material respects, the consolidated financial position of Ossen Innovation
Co., Ltd. and subsidiaries as of December 31, 2009 and the results of its operations and its cash flows for the year then ended
in conformity with accounting principles generally accepted in the United States of America.







/s/ Sherb & Co., LLP



Certified Public Accountants



New York, New York



July 7, 2010



F-2











OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2011 AND
2010









|                                                                                                     |  | December
    31, |            
|---------------------------------------------------------------------------------------------------- |  | ---------------- | -----------
|                                                                                                     |  | 2011             |            
|ASSETS                                                                                               |  |                  |            
|                                                                                                     |  |                  |            
|Current Assets                                                                                       |  |                  |            
|                                                                                                     |  |                  |            
|Cash and cash equivalents                                                                            |  | $                | 1,568,261  
|                                                                                                     |  |                  |            
|Restricted cash                                                                                      |  |                  | 19,764,900 
|                                                                                                     |  |                  |            
|Notes receivable – bank acceptance notes                                                             |  |                  | 10,851,616 
|                                                                                                     |  |                  |            
|Accounts receivable, net of allowance for doubtful accounts of $384,311 and
    $37,347 respectively |  |                  | 48,049,722 
|                                                                                                     |  |                  |            
|Inventories                                                                                          |  |                  | 17,222,664 
|                                                                                                     |  |                  |            
|Advance to suppliers                                                                                 |  |                  | 41,391,174 
|                                                                                                     |  |                  |            
|Other current assets                                                                                 |  |                  | 6,495,241  
|                                                                                                     |  |                  |            
|Notes receivable from related party – bank acceptance notes                                          |  |                  | -          
|                                                                                                     |  |                  |            
|Accounts receivable from related party                                                               |  |                  | 20,799     
|                                                                                                     |  |                  |            
|Total Current Assets                                                                                 |  |                  | 145,364,377
|                                                                                                     |  |                  |            
|Property, plant and equipment, net                                                                   |  |                  | 11,022,916 
|                                                                                                     |  |                  |            
|Land use rights, net                                                                                 |  |                  | 4,380,708  
|                                                                                                     |  |                  |            
|Prepayment for plant and equipment                                                                   |  |                  | 7,869,529  
|                                                                                                     |  |                  |            
|TOTAL ASSETS                                                                                         |  | $                | 168,637,530







F-3









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, 2011 AND
2010 (Continued)





|                                                                                                                                                             |  | December
    31, |            
|------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ---------------- | -----------
|                                                                                                                                                             |  | 2011             |            
|LIABILITIES AND SHAREHOLDERS’
    EQUITY                                                                                                                     |  |                  |            
|                                                                                                                                                             |  |                  |            
|Current Liabilities                                                                                                                                          |  |                  |            
|                                                                                                                                                             |  |                  |            
|Notes payable – bank acceptance notes                                                                                                                        |  | $                | 24,848,628 
|                                                                                                                                                             |  |                  |            
|Short-term bank loans                                                                                                                                        |  |                  | 47,966,209 
|                                                                                                                                                             |  |                  |            
|Accounts payable                                                                                                                                             |  |                  | 948,475    
|                                                                                                                                                             |  |                  |            
|Customer deposits                                                                                                                                            |  |                  | 459,915    
|                                                                                                                                                             |  |                  |            
|Income tax payable                                                                                                                                           |  |                  | 4,792      
|                                                                                                                                                             |  |                  |            
|Other payables and accrued expenses                                                                                                                          |  |                  | 324,423    
|                                                                                                                                                             |  |                  |            
|Total Current Liabilities                                                                                                                                    |  |                  | 74,552,442 
|                                                                                                                                                             |  |                  |            
|Long-term bank loans                                                                                                                                         |  |                  | 4,718,094  
|                                                                                                                                                             |  |                  |            
|TOTAL LIABILITIES                                                                                                                                            |  |                  | 79,270,536 
|                                                                                                                                                             |  |                  |            
|EQUITY                                                                                                                                                       |  |                  |            
|                                                                                                                                                             |  |                  |            
|Shareholders' Equity                                                                                                                                         |  |                  |            
|                                                                                                                                                             |  |                  |            
|Ordinary shares, $0.01 par value: 100,000,000 shares authorized,
    20,000,000 shares issued and outstanding as of December 31, 2011 and 2010, respectively |  |                  | 200,000    
|                                                                                                                                                             |  |                  |            
|Additional paid-in capital                                                                                                                                   |  |                  | 33,884,656 
|                                                                                                                                                             |  |                  |            
|Statutory reserve                                                                                                                                            |  |                  | 3,884,808  
|                                                                                                                                                             |  |                  |            
|Retained earnings                                                                                                                                            |  |                  | 36,224,467 
|                                                                                                                                                             |  |                  |            
|Accumulated other comprehensive income                                                                                                                       |  |                  | 5,295,641  
|                                                                                                                                                             |  |                  |            
|TOTAL SHAREHOLDERS’ EQUITY                                                                                                                                   |  |                  | 79,489,572 
|                                                                                                                                                             |  |                  |            
|Non-controlling interest                                                                                                                                     |  |                  | 9,877,422  
|                                                                                                                                                             |  |                  |            
|TOTAL EQUITY                                                                                                                                                 |  |                  | 89,366,994 
|                                                                                                                                                             |  |                  |            
|TOTAL LIABILITIES AND
    SHAREHOLDERS’ EQUITY                                                                                                               |  | $                | 168,637,530







F-4











OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
INCOME FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009







|                                                              |  | Year
    Ended December 31, |            
|------------------------------------------------------------- |  | --------------------------- | -----------
|                                                              |  | 2011                        |            
|                                                              |  |                             |            
|REVEUNUES                                                     |  | $                           | 118,616,971
|                                                              |  |                             |            
|COST OF GOODS SOLD                                            |  |                             | 96,588,172 
|                                                              |  |                             |            
|GROSS PROFIT                                                  |  |                             | 22,028,799 
|                                                              |  |                             |            
|Selling expenses                                              |  |                             | 1,216,504  
|                                                              |  |                             |            
|General and administrative expenses                           |  |                             | 2,747,514  
|                                                              |  |                             |            
|Total Operating Expenses                                      |  |                             | 3,964,018  
|                                                              |  |                             |            
|INCOME FROM OPERATIONS                                        |  |                             | 18,064,781 
|                                                              |  |                             |            
|Financial expenses, net                                       |  |                             | (3,480,766 
|                                                              |  |                             |            
|Other income, net                                             |  |                             | 609,666    
|                                                              |  |                             |            
|INCOME BEFORE INCOME TAX                                      |  |                             | 15,193,681 
|                                                              |  |                             |            
|INCOME TAX                                                    |  |                             | (2,139,029 
|                                                              |  |                             |            
|NET INCOME                                                    |  |                             | 13,054,652 
|                                                              |  |                             |            
|LESS: NET INCOME ATTRIBUTABLE
    TO NON-CONTROLLING INTEREST |  |                             | 1,506,947  
|NET INCOME ATTRIBUTABLE
    TO CONTROLLING INTEREST           |  |                             | 11,547,705 
|OTHER COMPREHENSIVE INCOME                                    |  |                             |            
|                                                              |  |                             |            
|Foreign currency translation gain                             |  |                             | 3,102,645  
|                                                              |  |                             |            
|TOTAL OTHER COMPREHENSIVE
    INCOME                          |  |                             | 3,102,645  
|                                                              |  |                             |            
|COMPREHENSIVE INCOME                                          |  | $                           | 14,650,350 
|                                                              |  |                             |            
|EARNINGS PER ORDINARY SHARE                                   |  |                             |            
|Basic and diluted                                             |  | $                           | 0.58       
|                                                              |  |                             |            
|WEIGHTED AVERAGE ORDINARY SHARES OUTSTANDING                  |  |                             |            
|Basic and diluted                                             |  |                             | 20,000,000 







F-5









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF SHAREHOLDER’S EQUITY



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009







|                                        |  | Total
                                                                                                                          Ossen
                                                                                                                          Innovation
                                                                                                                          Co.,
                                                                                                                          Ltd.
                                                                                                                          Shareholders’
                                                                                                                          Equity |           
|--------------------------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----------
|                                        |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |           
|                                        |  | Ordinary Shares                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |           
|                                        |  | $0.01 Par Value                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |           
|                                        |  | Shares                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |           
|                                        |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |           
|Balance at January 1, 2009              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | 15,000,000
|Net income                              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|Transfer to statutory reserve           |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|Foreign currency translation adjustment |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|                                        |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |           
|Balance at December 31, 2009            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | 15,000,000
|Net income                              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|Transfer to statutory reserve           |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|Issuance of ordinary shares             |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | 5,000,000 
|Share-based compensation to employee    |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|Debt forgiven by shareholder            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|Foreign currency translation adjustment |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|                                        |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |           
|Balance at December 31, 2010            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | 20,000,000
|Net income                              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|Transfer to statutory reserve           |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|Share-based compensation to employee    |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|IPO expense compensation                |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|Foreign currency translation adjustment |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | -         
|                                        |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   |           
|Balance at December 31, 2011            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   | 20,000,000









F-6













OSSEN INNOVATION CO., LTD. AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF CASH FLOWS





|                                                                                                 |  | Year
    Ended December 31, |            
|------------------------------------------------------------------------------------------------ |  | --------------------------- | -----------
|                                                                                                 |  | 2011                        |            
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                            |  |                             |            
|                                                                                                 |  |                             |            
|Net income                                                                                       |  | $                           | 13,054,652 
|                                                                                                 |  |                             |            
|Adjustments to reconcile net income to net cash provided by/ (used in) operating
    activities: |  |                             |            
|Depreciation and amortization                                                                    |  |                             | 2,007,263  
|                                                                                                 |  |                             |            
|Share-based compensation expense                                                                 |  |                             | 105,605    
|                                                                                                 |  |                             |            
|Changes in operating assets and liabilities:                                                     |  |                             |            
|                                                                                                 |  |                             |            
|(Increase) Decrease In:                                                                          |  |                             |            
|                                                                                                 |  |                             |            
|Accounts receivable                                                                              |  |                             | (34,717,230
|                                                                                                 |  |                             |            
|Inventories                                                                                      |  |                             | 10,727,118 
|                                                                                                 |  |                             |            
|Advance to suppliers                                                                             |  |                             | (16,318,824
|                                                                                                 |  |                             |            
|Other current assets                                                                             |  |                             | (3,151,939 
|                                                                                                 |  |                             |            
|Notes receivable - bank acceptance notes                                                         |  |                             | 6,785,312  
|                                                                                                 |  |                             |            
|Notes receivable from related party - bank acceptance notes                                      |  |                             | 3,024,895  
|                                                                                                 |  |                             |            
|Accounts receivable from related party                                                           |  |                             | 686,688    
|                                                                                                 |  |                             |            
|Increase (Decrease) In:                                                                          |  |                             |            
|                                                                                                 |  |                             |            
|Accounts payable                                                                                 |  |                             | (1,545,190 
|                                                                                                 |  |                             |            
|Customer deposits                                                                                |  |                             | (373,853   
|                                                                                                 |  |                             |            
|Income tax payable                                                                               |  |                             | (657,793   
|                                                                                                 |  |                             |            
|Other payables and accrued expenses                                                              |  |                             | 229,913    
|                                                                                                 |  |                             |            
|Due to shareholder                                                                               |  |                             | -          
|                                                                                                 |  |                             |            
|Net cash used in operating activities                                                            |  |                             | (20,143,383
|                                                                                                 |  |                             |            
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                            |  |                             |            
|                                                                                                 |  |                             |            
|Purchases of plant and equipment                                                                 |  |                             | (156,288   
|                                                                                                 |  |                             |            
|Prepayment for purchases of plant and equipment                                                  |  |                             | (5,941     
|                                                                                                 |  |                             |            
|Net cash used in investing activities                                                            |  |                             | (162,229   





F-7









OSSEN INNOVATION CO., LTD. AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)













|                                                                          |  | Year
    Ended December 31, |            
|------------------------------------------------------------------------- |  | --------------------------- | -----------
|                                                                          |  | 2011                        |            
|CASH FLOWS FROM FINANCING ACTIVITIES:                                     |  |                             |            
|                                                                          |  |                             |            
|Increase in restricted cash                                               |  |                             | (5,965,883 
|                                                                          |  |                             |            
|Proceeds from short-term bank loans                                       |  |                             | 75,184,567 
|                                                                          |  |                             |            
|Repayments of short-term bank loans                                       |  |                             | (65,543,772
|                                                                          |  |                             |            
|Proceeds from Long-term bank loans                                        |  |                             | 4,718,094  
|                                                                          |  |                             |            
|Proceeds from notes payable-bank acceptance notes                         |  |                             | 50,433,168 
|                                                                          |  |                             |            
|Repayment of notes payable-bank acceptance notes                          |  |                             | (51,598,637
|                                                                          |  |                             |            
|Proceeds from issuance of ordinary shares to public, net of issuance cost |  |                             | -          
|                                                                          |  |                             |            
|IPO compensation                                                          |  |                             | 440,955    
|                                                                          |  |                             |            
|Net cash provided by financing activities                                 |  |                             | 7,668,492  
|                                                                          |  |                             |            
|INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                          |  |                             | (12,637,120
|                                                                          |  |                             |            
|Effect of exchange rate changes on cash                                   |  |                             | 1,882,399  
|                                                                          |  |                             |            
|Cash and cash equivalents at beginning of period                          |  |                             | 12,322,982 
|                                                                          |  |                             |            
|CASH AND
    CASH EQUIVALENTS AT END OF PERIOD                            |  | $                           | 1,568,261  
|                                                                          |  |                             |            
|SUPPLEMENTARY CASH FLOW INFORMATION                                       |  |                             |            
|                                                                          |  |                             |            
|Cash paid during the periods:                                             |  |                             |            
|                                                                          |  |                             |            
|Income taxes paid                                                         |  | $                           | 2,863,026  
|                                                                          |  |                             |            
|Interest paid                                                             |  | $                           | 2,998,929  
|                                                                          |  |                             |            
|Non-cash transactions:                                                    |  |                             |            
|                                                                          |  |                             |            
|Appropriation to statutory reserve                                        |  | $                           | 1,210,351  
|                                                                          |  |                             |            
|Debt forgiven by shareholder                                              |  | $                           | -          





F-8













OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009







NOTE 1 – ORGANIZATION AND PRINCIPAL ACTIVITIES



Ossen Innovation Co.,
Ltd., (“Ossen Innovation” or the “Company”) formerly known as Ultra Glory International, Ltd., or Ultra
Glory, is a British Virgin Islands limited liability company organized on January 21, 2010 under the BVI Business Companies Act,
2004 (the “BVI Act”). Ultra Glory was a blank check company formed for the purpose of acquiring, through a share exchange,
asset acquisition or other similar business combination, an operating business.



Business Combination



On July 7, 2010, Ultra
Glory and its sole shareholder entered into a share exchange agreement with Ossen Innovation Materials Group, Co., Ltd, or Ossen
Innovation Group, a British Virgin Islands limited liability company organized on April 30, 2010 under the BVI Act and the shareholders
of Ossen Innovation Group. Pursuant to the share exchange agreement, Ultra Glory acquired from the shareholders of Ossen Innovation
Group all of the issued and outstanding shares of Ossen Innovation Group, in exchange for an aggregate of 10,000,000 newly issued
ordinary shares issued by Ultra Glory to the shareholders of Ossen Innovation Group. In addition, the sole shareholder of Ultra
Glory sold all of the 5,000,000 ordinary shares of Ultra Glory that were issued and outstanding prior to the business combination,
to the shareholders of Ossen Innovation Group for cash, at a price of $0.03 per share. As a result, the individuals and entities
that owned shares of Ossen Innovation Group prior to the business combination acquired 100% of the equity of Ultra Glory, and
Ultra Glory acquired 100% of the equity of Ossen Innovation Group. Ossen Innovation Group is now a wholly owned subsidiary of
Ultra Glory. In conjunction with the business combination, Ultra Glory filed an amended charter, pursuant to which Ultra Glory
changed its name to Ossen Innovation Co., Ltd., changed its fiscal year end to December 31 and increased its authorized shares
to 100,000,000. Upon the consummation of the business combination, the company ceased to be a shell company. Ossen Innovation,
together with its subsidiaries, is referred to as the “Company,” unless specific reference is made to a company or
entity.



The effect of the share
exchange and the share sale is such that effectively a reorganization of the entities has occurred for accounting purposes and
is deemed to be a reverse acquisition. Subsequent to the share exchange the financial statements presented are those of a combined
Ossen Innovation Group and its subsidiaries, as if the share exchange had been in effect retroactively for all periods presented.



The
share exchange acquisition is accounted for as a “reverse acquisition” since, immediately following completion of
the transaction, the shareholders of Ossen Innovation Group have had effective control of Ultra Glory. For accounting purposes,
Ossen Innovation Group is deemed to be the accounting acquirer in the transaction and, consequently, the transaction is treated
as a recapitalization of Ultra Glory, i.e., a capital transaction involving the issuance of shares by Ultra Glory for the shares
of Ossen Innovation Group. Accordingly, the combined assets, liabilities and results of operations of Ossen Innovation Group and
its subsidiaries, became the historical financial statements of Ultra Glory at the closing of the share exchange, and Ultra Glory’s
assets (primarily cash and cash equivalents), liabilities and results of operations is consolidated with those of Ossen Innovation
Group beginning on the share exchange date. No step-up in basis or intangible assets or goodwill is recorded in this transaction.
As this transaction is being accounted for as a reverse acquisition, all direct costs of the transaction is charged to additional
paid-in capital. All professional fees and other costs associated with transaction were expensed.The 15,000,000 shares
of Ultra Glory, subsequent to the July 7, 2010 share exchange, are presented as if they are
outstanding for all periods presented, as these are held 100% by the equity owners of Ossen Innovation
Group as of the share exchange and the share sale.



The Company’s Shareholders



Dr. Tang, the Company’s chairman,
owns 100% of the shares of Effectual Strength Enterprises Ltd., a British Virgin Islands company, which currently owns 59.4% of
the Company’s outstanding ordinary shares. The spouse of the Company’s chief executive officer, Wei Hua, owns 100%
of the shares of Fascinating Acme Development Ltd., which owns 3% of the Company’s outstanding ordinary shares. The spouse
of the chief executive officer of Shanghai ZFX, which is an affiliated company of the Company that supplied the Company with raw
materials in 2010, owns 100% of the shares of Gross Inspiration Development Ltd., which owns 3% of the Company’s outstanding
ordinary shares. Another 25% of the Company’s ordinary shares, or 5 million shares, were issued in the Company’s initial
public offering in December 2010 and are currently trading on NASDAQ in the form of ADS’s. The holders of the remaining
9.6% of the Company’s shares are investors that are residents of the People’s Republic of China (“PRC”)
and are unaffiliated with Ossen.





F-9









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009









NOTE 1 – ORGANIZATION AND PRINCIPAL ACTIVITIES (CONTINUED)







The Company’s
Subsidiaries



British Virgin Islands
Companies



Ossen Innovation Group,
the Company’s wholly owned subsidiary, is the sole shareholder of two holding companies organized in the British Virgin
Islands: Ossen Group (Asia) Co., Ltd., or Ossen Asia, and Topchina Development Group Ltd., or Topchina. All of the equity of Ossen
Asia and Topchina had been held by Dr. Tang since inception. In May 2010, Dr. Tang transferred these shares to Ossen Innovation
Group in anticipation of the public listing of our Company’s shares in the United States.



Ossen Asia is a British
Virgin Islands limited liability company organized on February 7, 2002. Ossen Asia has one direct operating subsidiary in China,
Ossen Innovation Materials Co. Ltd., or Ossen Materials. Ossen Asia owns 81% of the equity of Ossen Materials.



Topchina is a British
Virgin Islands limited liability company organized on November 3, 2004. Ossen Materials and Topchina directly own an operating
subsidiary in China, Ossen (Jiujiang) Steel Wire & Cable Co., Ltd., or Ossen Jiujiang. Ossen Materials owns 20.46% of the
equity of Ossen Jiujiang and Topchina owns 79.54%.



Ossen Materials



Ossen Materials was
formed in China on October 27, 2004 as a Sino-foreign joint venture limited liability company under the name Ossen (Ma’anshan)
Steel Wire and Cable Co., Ltd. On May 8, 2008, Ossen Materials was restructured from a Sino-foreign joint venture limited liability
company to a corporation. The name of the entity was changed at that time to Ossen Innovation Materials Co., Ltd.



Ossen Asia owns 81%
of the equity of Ossen Materials. The remaining 19% is held in the aggregate by four Chinese entities, two of which are controlled
by Chinese governmental entities, one of which is controlled by Zhonglu Co. Ltd., a company whose shares are listed on the Shanghai
Stock Exchange, and one of which is controlled by Chinese citizens.



Through Ossen Materials,
the Company has manufactured and sold plain surface PC strands, galvanized PC steel wires and PC wires in the Company’s
Maanshan City, PRC, facility since 2004. The primary products manufactured in this facility are the Company’s plain surface
PC strands. The primary markets for the products manufactured at the Company’s Maanshan facility are Anhui Province, Jiangsu
Province, Zhejiang Province and Shanghai City, each in the PRC.



Ossen Jiujiang



On April 6, 2005, Shanghai
Ossen Investment Holdings (Group) Co., Ltd., or Ossen Shanghai, acquired a portion of the bankruptcy assets of Jiujiang Tianlong
Galvanized Prestressing Steel Strand LLC, including equipment, land use rights and inventory for approximately $2.9 million. Ossen
Jiujiang was formed by Ossen Shanghai in the PRC as a Sino-foreign joint venture limited liability company on April 13, 2005.
Ossen Shanghai then transferred the newly acquired assets to Ossen Jiujiang. At its inception, Ossen Jiujiang was owned by two
entities: 33.3% of its equity was held by Ossen Asia and 66.7% by Ossen Shanghai. In June 2005, Ossen Shanghai transferred its
entire interest in Ossen Jiujiang to Topchina in exchange for approximately $2.9 million. In October 2007, Topchina transferred
41.7% of the equity in Ossen Jiujiang to Ossen Asia for no consideration. On December 17, 2007, Ossen Asia transferred all of
its shares in Ossen Jiujiang to Ossen Materials for no consideration. On December 27, 2010, the paid-in capital of Ossen Jiujiang
increased from approximately $6,048,509 (RMB 50,000,000) to approximately $26,048,509 (RMB 183,271,074) and was





F-10









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 1 – ORGANIZATION AND PRINCIPAL ACTIVITIES (CONTINUED)



injected by cash of
approximately $20,000,000 (RMB 133,271,074) from its shareholder Topchina. Since then, 20.46% of the equity interest of Ossen
Jiujiang has been held by Ossen Materials and 79.54% by Topchina.



Through Ossen Jiujiang,
the company manufactures galvanized PC wires, plain surface PC strands, galvanized PC strands, unbonded PC strands, helical rib
PC wires, sleeper PC wires and indented PC wires. The primary products manufactured in this facility are the company’s galvanized
PC wires. The primary markets for the PC strands manufactured in the company’s Jiujiang facility are Jiangxi Province, Wuhan
Province, Hunan Province, Fujian Province and Sichuan Province, each in the PRC.



At December 31, 2011, the subsidiaries of Ossen Innovation
Co., Ltd were as follows:



|Name                                                                        |  | Domicile
    and Dateof Incorporation |  | Paid-in
    Capital |             | PercentageofEffective Ownership |        | Principal
    Activities
|--------------------------------------------------------------------------- |  | ------------------------------------- |  | ------------------- | ----------- | ------------------------------- | ------ | ------------------------
|                                                                            |  |                                       |  |                     |             |                                 |        |                         
|Ossen
    Innovation Materials Group, Co., Ltd. 
(“Ossen Innovation Group”) |  | BVIApril 30, 2010                     |  | USD                 | -           |                                 | 100%   |                         
|Ossen
    Group (Asia) Co., Ltd. ("Ossen Asia")                             |  | BVIFebruary 7, 2002                   |  | USD                 | -           |                                 | 100%   |                         
|Topchina
    Development Group Ltd. ("Topchina")                            |  | BVINovember 3, 2004                   |  | USD                 | -           |                                 | 100%   |                         
|Ossen
    Innovation Materials Co., Ltd. ("Ossen Meterials")                |  | The
    PRCOctober 27, 2004           |  | RMB                 | 75,000,000  |                                 | 81%    |                         
|Ossen
    (Jiujiang) Steel Wire & Cable Co., Ltd. ("Ossen Jiujiang")        |  | The
    PRCApril 13, 2005             |  | RMB                 | 183,271,074 |                                 | 96.11% |                         





F-11









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009







NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES







Principles of Consolidation



The consolidated financial statements
include the accounts of Ossen Innovation Co., Ltd. and its subsidiaries and have been prepared in accordance with U.S. generally
accepted accounting principles ("U.S. GAAP"). Intercompany accounts and transactions have been eliminated upon
consolidation.



Use of Estimates



The preparation of the consolidated and
combined financial statements in conformity with generally accepted accounting principles in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses
during the reporting periods. Management makes these estimates using the best information available at the time the estimates
are made. Actual results could differ from those estimates.



Non-controlling Interest



Non-controlling interests in the Company’s
subsidiaries are recorded in accordance with the provisions of Financial Accounting Standards Board (“FASB”) Accounting
Standards Codification 810 Consolidation (“ASC 810”) and are reported as a component of equity, separate from the
parent’s equity. Purchase or sale of equity interests that do not result in a change of control are accounted for as equity
transactions. Results of operations attributable to the non-controlling interest are included in our consolidated results of operations
and, upon loss of control, the interest sold, as well as interest retained, if any, will be reported at fair value with any gain
or loss recognized in earnings.



Foreign Currency Translation



The accompanying consolidated financial
statements are presented in United States dollars (“US$” or “$”). The functional currency of the Company
is Renminbi (“RMB”). The consolidated financial statements are translated into United States dollars from RMB at year-end
exchange rates as to assets and liabilities and average exchange rates as to revenues and expenses. Capital accounts are translated
at their historical exchange rates when the capital transactions occurred. The resulting transaction adjustments are recorded
as a component of shareholders’ equity. Gains and losses from foreign currency transactions are included in net income.



|                                      |  | 2011 |        |  | 2010 |  |        | 2009 | 
|------------------------------------- |  | ---- | ------ |  | ---- |  | ------ | ---- | 
|                                      |  |      |        |  |      |  |        |      | 
|Year end RMB: US$ exchange rate       |  |      | 6.3585 |  |      |  | 6.6118 |      | 
|                                      |  |      |        |  |      |  |        |      | 
|Average yearly RMB: US$ exchange rate |  |      | 6.4640 |  |      |  | 6.7788 |      | 



The RMB is not freely convertible into
foreign currency and all foreign exchange transactions must take place through authorized institutions. No representation is made
that the RMB amounts could have been, or could be, converted into US$ at the rates used in translation.





F-12













OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)



Revenue Recognition



In accordance with the ASC Topic 605,
“Revenue Recognition”, the Company recognizes revenue when persuasive evidence of an arrangement exists, delivery
has occurred or services have been rendered, the seller’s price to the buyer is fixed or determinable, and collectability
is reasonable assured.



The Company derives revenues from the
processing, distribution and sale of own products. The Company recognizes its revenues net of value-added taxes (“VAT”).
The Company is subject to VAT which is levied on the rate of 17% on the invoiced value of sales. Output VAT is borne by customers
in addition to the invoiced value of sales and input VAT is borne by the Company in addition to the invoiced value of purchases
to the extent not refunded for export sales.



The Company will recognize revenue for
domestic sales based on the terms defined in the contract as long as risk of loss has transferred to the customers and each of
the criteria under ASC 605 have been met.  Contracts terms may require the Company to deliver the finished goods to the customers’
location or the customer may pick up the finished goods at the Company’s factory.  International sales are recognized
when shipment clears customs and leaves the port.



The Company also derives an insignificant
amount of revenue from providing services to select customers. Service revenues account for less than 2% of total revenues for
all periods presented and is recognized upon delivery and acceptance of the finished products by the customer, or when pick up
occurs.



Contracts with distributors do not offer
any chargeback or price protection. The Company experienced no product returns and recorded no reserve for sales returns for the
years ended December 31, 2011, 2010 and 2009.



Cost of Sales



Cost of revenue includes direct and indirect
production costs, as well as freight in and handling costs for products sold.



Selling Expenses



Selling expenses include operating expenses
such as sales commissions, payroll, traveling expenses, transportation expenses and advertising expenses.



General and Administrative (“G&A”)
Expenses



General and administrative expenses include
management and office salaries and employee benefits, deprecation for office facility and office equipment, travel and entertainment,
legal and accounting, consulting fees and other office expenses.



Research and Development



Research and development costs are expensed
as incurred and totaled approximately $755,746, $595,477 and $1,100,000 for the years ended December 31, 2011, 2010 and 2009,
respectively. Research and development costs are included in G&A in the accompanying statements of operations. Research and
development costs are incurred on a project specific basis.





F-13













OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)



Retirement Benefits



Retirement benefits in the form of contributions
under defined contribution retirement plans to the relevant authorities are charged to operations as incurred. Retirement benefits
of $112,960, $144,418 and $65,710were charged to operations for the years ended December 31, 2011, 2010 and 2009, respectively.



Stock-Based Compensation



Stock-based compensation includes 1) stock
options and common stock awards granted to employees and directors for services, and are accounted for under FASB ASC 718 “Compensation
- Stock Compensation”, and 2) common stock awards granted to consultants which are accounted for under FASB ASC 505-50 “Equity
- Equity-Based Payments to Non-Employees”.



Common stock awards are granted to directors
for services provided. All grants of common stock awards and stock options to employees and directors are recognized in the financial
statements based on their grant date fair values. The Company has elected to recognize compensation expense using the straight-line
method for all common stock awards and stock options granted with service conditions that have a graded vesting schedule, with
a corresponding charge to additional paid-in capital.



Common stock awards issued to consultants
represent common stock granted to non-employees in exchange for services at fair value. The measurement dates for such awards
are set at dates that the contracts are entered into as the awards are non-forfeitable and vest immediately. The measurement date
fair value is then recognized over the service period as if the Company has paid cash for such service. The Company does not have
significant grants to consultants for any of the period presented.



The Company estimates fair value of common
stock awards based on the number of shares granted and the quoted price of the Company’s common stock on the date of grant.



The fair value of stock options is estimated
using the Black-Scholes model. The Company’s expected volatility assumption is based on the historical volatility of the
Company’s stock. The expected life assumption is presumed to be the mid-point between the vesting date and the end of the
contractual term, as is permitted for “plain vanilla” employee stock options. The risk-free interest rate for the
expected term of the option is based on the U.S. Treasury yield curve in effect at the time of grant.



FASB ASC 718 requires forfeitures to be
estimated at the time of grant and revised, if necessary, in the subsequent period if actual forfeitures differ from initial estimates.
Forfeiture rate is estimated based on historical and future expectation of employee turnover rate and are adjusted to reflect
future change in circumstances and facts, if any. Share-based compensation expense is recorded net of estimated forfeitures such
that expense was recorded only for those stock options and common stock awards that are expected to vest.



Income Taxes



The Company accounts for income taxes
following the liability method pursuant to FASB ASC 740 “Income Taxes”. Under this method, deferred tax assets and
liabilities are determined based on the difference between the financial reporting and tax bases of assets and liabilities using
enacted tax rates that will be in effect in the period in which the differences are expected to reverse. The Company records a
valuation allowance to offset deferred tax assets if, based on the weight of available evidence, it is more-likely-than-not that
some portion, or all, of the deferred tax assets will not be realized. The effect on deferred taxes of a change in tax rate is
recognized in income in the period that includes the enactment date.





F-14











OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009







NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)



The Company also follows FASB ASC 740,
which addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded
in the financial statements. The Company may recognize the tax benefit from an uncertain tax position only if it is more likely
than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the
position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest
benefit that has a greater than fifty percent likelihood of being realized upon ultimate settlement. ASC 740 also provides guidance
on recognition, classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures.
As of December 31, 2011, the Company did not have a liability for unrecognized tax benefits.



The Company has not provided for income
taxes on accumulated earnings amounting $36,224,467 that are subject to the PRC dividend withholding tax as of December 31, 2011,
since these earnings are intended to be permanently reinvested.



Value-Added Tax (“VAT”)



Enterprises or individuals, who sell commodities,
engage in repair and maintenance or import or export 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 deductible balance of nil and
$97,961 at December 31, 2011 and 2010, respectively are included in Other Current Assets in the accompanying consolidated balance
sheets.



Statutory Reserve



In accordance with the PRC Regulations
on Enterprises with Foreign Investment, an enterprise established in the PRC with foreign investment is required to provide for
certain statutory reserves, namely (i) General Reserve Fund, (ii) Enterprise Expansion Fund and (iii) Staff Welfare and Bonus
Fund, which are appropriated from net profit as reported in the enterprise’s PRC statutory accounts. A wholly-owned foreign
enterprise (“WOFE”) is required to allocate at least 10% of its annual after-tax profit to the General Reserve Fund
until the balance of such fund has reached 50% of its respective registered capital. A non-wholly-owned foreign invested enterprise
is permitted to provide for the above allocation at the discretion of its board of directors. Appropriations to the Enterprise
Expansion Fund and Staff Welfare and Bonus Fund are at the discretion of the board of directors for all foreign invested enterprises.
The aforementioned reserves can only be used for specific purposes and are not distributable as cash dividends.



As a result, $1,210,351, $1,581,126 and
$431,734 have been appropriated to the accumulated statutory reserves by the Company’s PRC subsidiaries for the years ended
December 31, 2011, 2010 and 2009, respectively.



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 comprehensive income consists of foreign currency translation. The Company presents comprehensive income (loss)
in accordance with ASC Topic 220, “Comprehensive Income”. ASC Topic 220 states that all items that are required to
be recognized under accounting standards as components of comprehensive income (loss) be reported in the consolidated financial
statements.





F-15











OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)



Cash and Cash Equivalents



For financial
reporting purposes, the Company considers all highly liquid investments purchased with original maturity of three months or less
to be cash equivalents. The Company maintains no bank account in the United States of America. The Company maintains its bank
accounts in Mainland China and Hong Kong.Balances at financial institutions or state-owned banks within the Mainland China
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. According to the rules of Hong Kong Deposit Protection Board, in case a
member bank of Deposit Protection Scheme (“DPS”) fails, the DPS will pay compensation up to a maximum of HK$500,000
to each depositor of the failed Scheme member.



Restricted Cash



Restricted cash represents amounts held
by a bank as security for bank acceptance notes and therefore is not available for the Company’s use until such time as
the bank acceptance notes have been fulfilled or expired, normally within twelve month period.



Fair Value of Financial Instruments



FASB ASC 820 (formerly SFAS No. 157 Fair
Value Measurements) 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—defined
as observable inputs such as quoted prices in active markets;



• Level 2—defined
as inputs other than quoted prices in active markets that are either directly or indirectly observable; and



• Level 3—defined
as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.



The company’s financial instruments
primarily consist of cash and cash equivalents, accounts receivable, notes receivable, accounts payable, notes payable, other
payables, short-term bank loans.



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.



As of the balance sheet dates, the estimated
fair values of financial instruments were not materially different from their carrying value as presented due to the short maturities
of these instruments and that the interest rates on the borrowing approximate those that would have been available for loans of
similar remaining maturity and risk profile.





F-16











OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)



Earnings per share



The Company calculates earnings per share
in accordance with ASC Topic 260, “Earnings per Share.” Basic earnings per share is computed by dividing the net income
by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed similar
to basic earnings per share except that the denominator is increased to include the number of additional common shares that would
have been outstanding if the potential common stock equivalents had been issued and if the additional common shares were dilutive.





Accounts Receivable



Accounts receivable are carried at net
realizable value. The Company reviews its accounts receivables on a periodic basis and makes general and specific allowances when
there is doubt as to the collectability of individual balances. In evaluating the collectability of individual receivable balances,
the Company considers many factors, including the age of the balance, customer’s historical payment history, its current
credit-worthiness and current economic trends. Accounts are written off after exhaustive efforts at collection. If accounts receivable
are to be provided for, or written off, they would be recognized in the consolidated statement of operations within operating
expenses. Balance of allowance of doubtful accounts was $384,311 and $37,347 at December 31, 2011 and 2010, respectively.



Inventories



Inventories
are stated at the lower of cost or net realizable value, which is based on estimated selling prices less any further costs expected
to be incurred for completion and disposal. Cost of raw materials is calculated using the weighted average method and is based
on purchase cost.Work-in-progressand finished goods costs are determined using the weighted
average method and comprise direct materials, direct labor and an appropriate proportion of overhead. The Company considers a
provision for excess, obsolete, or slow-moving inventory based on changes in customer demand, technology developments or other
economic factors. At December 31, 2011 and 2010, the Company has no reserve for inventories.



Advance to Suppliers



Advance to Suppliers represents interest-free
cash paid in advance to suppliers for purchases of raw materials. The balance of advance to suppliers was $41,391,174 and $25,072,350
at December 31, 2011 and 2010, respectively. Among the balance of $41,391,174, the aging of $22,375,891 was within 60 days, $15,239,214
was between 60-90 days and $3,776,069 was over 90 days. No allowance was provided for the prepayments balance at December 31,
2010.



Customer
Deposits



Customer deposits consist of amounts paid
to the Company in advance for the sale of products in the PRC. The Company receives these amounts and recognizes them as a current
liability until the revenue can be recognized when the goods are delivered. The balance of customer deposits was $459,915 and
$833,768 at December 31, 2011 and 2010, respectively.





F-17











OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)



Prepayment for Property, Plant, and
Equipment



Prepayment for property, plant, and equipment
represents cash paid in advance to suppliers for purchases of property, plant, and equipment for capacity expansion. The balance
of prepayment for property, plant and equipment was $7,869,529 and $7,562,237 at December 31, 2011 and 2010, respectively.



Property, Plant, and Equipment



Property, plant, and equipment are stated
at cost less accumulated depreciation, and include expenditure that substantially increases the useful lives of existing assets.



Depreciation is provided over their estimated
useful lives, using the straight-line method. Estimated useful lives are as follows:



|Plant,
    buildings and improvements |  |  | 5
                                                                                                                                   ~
                                                                                                                                   20
                                                                                                                                   years | 
|------------------------------------- |  |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 
|                                      |  |  |                                                                                                                                                                                                                                                                                                                                                                                                                       | 
|Machinery and equipment               |  |  | 5
                                                                                                                        ~ 20 years                                                                                                                                                                                                                                                                                  | 
|                                      |  |  |                                                                                                                                                                                                                                                                                                                                                                                                                       | 
|Motor vehicles                        |  |  | 5
                                                                                                                        years                                                                                                                                                                                                                                                                                       | 
|                                      |  |  |                                                                                                                                                                                                                                                                                                                                                                                                                       | 
|Office Equipment                      |  |  | 5
                                                                                                                        ~ 10 years                                                                                                                                                                                                                                                                                  | 



When assets are sold or retired, their
costs and accumulated depreciation are eliminated from the consolidated financial statements and any gain or loss resulting from
their disposal is recognized in the period of disposition as an element of other income. The cost of maintenance and repairs is
charged to income as incurred, whereas significant renewals and betterments are capitalized.



Land Use Rights



According to the 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 are being amortized using the straight-line method
over the lease term of fifty years.



Impairment of Long-Lived Assets



Long-lived assets, are evaluated for impairment
periodically whenever events or changes in circumstances indicate that their related carrying amounts may not be recoverable in
accordance with FASB ASC 360, “Property, Plant and Equipment”.



In evaluating long-lived assets for recoverability,
the Company uses its best estimate of future cash flows expected to result from the use of the asset and eventual disposition
in accordance with FASB ASC 360-10-15. To the extent that estimated future, undiscounted cash inflows attributable to the asset,
less estimated future, undiscounted cash outflows, are less than the carrying amount, an impairment loss is recognized in an amount
equal to the difference between the carrying value of such asset and its fair value. Assets to be disposed of and for which there
is a committed plan of disposal, whether through sale or abandonment, are reported at the lower of carrying value or fair value
less costs to sell.





F-18









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)



No impairment loss is subsequently reversed
even if facts and circumstances indicate recovery. There was no impairment loss recognized for the years ended December 31, 2011,
2010 and 2009.





Related Party



In general, related parties exist when
there is a relationship that offers the potential for transactions at less than arm’s-length, favorable treatment, or the
ability to influence the outcome of events different from that which might result in the absence of that relationship. A related
party may be any of the followings: a) affiliate, a party that directly or indirectly controls, is controlled by, or is under
common control with another party; b) principle owner, the owner of record or known beneficial owner of more than 10% of the voting
interest of an entity; c) management, persons having responsibility for achieving objectives of the entity and requisite authority
to make decision; d) immediate family of management or principal owners; e) a parent company and its subsidiaries; d) other parties
that has ability to significant influence the management or operating policies of the entity.



FASB issued authoritative guidance that
clarifies considerations relating to the consolidation of certain entities. The guidance requires identification of the Company’s
participation in variable interest entities (“VIE”), which are defined as entities with a level of invested equity
that is not sufficient to fund future activities to permit them to operation on a standalone basis, or whose equity holders lack
certain characteristics of a controlling financial interest. That, for entities identified as a VIE, the guidance sets forth a
model to evaluate potential consolidation based on an assessment of which party to a VIE, if any, bears a majority of the exposure
to expected losses, or stand to gain from majority of its expected returns. The guidance also sets forth certain disclosure regarding
interests in a VIE that are deemed significant even if consolidation is not required. This item is discussed in further detail
in Note 10 – Related Party Transactions.



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.



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 exchange
rate of PRC Renminbi (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.





F-19







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)



Recently Issued Accounting Pronouncements



The Company has reviewed all recently
issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may
be expected to cause a material impact on its financial condition or the results of its operations.



In May 2011, the Financial Accounting
Standards Board ("FASB") issued a new accounting standard on fair value measurements that clarifies the application
of existing guidance and disclosure requirements, changes certain fair value measurement principles and requires additional disclosures
about fair value measurements. The standard is effective for interim and annual periods beginning after December 15, 2011. Early
adoption is not permitted. The Company does not expect the adoption of this accounting guidance to have a material impact on its
consolidated financial statements and related disclosures.



In June 2011, the FASB issued new guidance
on the presentation of comprehensive income. The new guidance allows an entity to present components of net income and other comprehensive
income in one continuous statement, referred to as the statement of comprehensive income, or in two separate, but consecutive
statements. The new guidance eliminates the current option to report other comprehensive income and its components in the statement
of changes in stockholders’ equity. While the new guidance changes the presentation of comprehensive income, there are no
changes to the components that are recognized in net income or other comprehensive income from that of current accounting guidance.
This new guidance is effective for fiscal years and interim periods beginning after December 15, 2011. Upon adoption, the Company
will present its consolidated financial statements under this new guidance. The Company does not expect the adoption of this accounting
guidance to have a material impact on its consolidated financial statements and related disclosures.



In
December 2011, the FASB issued ASU 2011-11 -Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities,
which requires entities to disclose both gross and net information about both instruments and transactions eligible for offset
in the statement of financial position and instruments and transactions subject to an agreement similar to a master netting agreement.
The objective of the disclosure is to facilitate comparison between those entities that prepare their financial statements on
the basis of U.S. GAAP and those entities that prepare their financial statements on the basis of International Financial Reporting
Standards ("IFRS"). This ASU is effective for fiscal years, and interim periods within those years, beginning on or
after January 1, 2013. Retrospective presentation for all comparative periods presented is required. Its adoption of ASU 2011-11
is not expected to have material impact on its consolidated financial statements.



Reclassification



Certain 2010 and 2009 amounts have been reclassified to conform
to the current year’s financial statements presentation. These reclassifications had no impact on the previously reported
financial position, results of operations or cash flows.





F-20







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 3 – CONCENTRATION



Concentration of major customers and suppliers:



|                              |  | Year ended December 31, |           
|----------------------------- |  | ----------------------- | ----------
|                              |  | 2011                    |           
|Company
    A (3rd Party)     |  | $                       | 29,905,914
|Company
    B (3rd party)     |  |                         | 18,024,885
|Company
    C (Related Party) |  |                         | -         





|                          |  | Year ended December 31, |           
|------------------------- |  | ----------------------- | ----------
|                          |  | 2011                    |           
|                          |  |                         |           
|Company
    X (3rd Party) |  | $                       | 11,261,250
|Company
    Y (3rd Party) |  |                         | 15,225,509
|Company
    Z (3rd Party) |  |                         | 27,622,232
|Company
    U (3rd Party) |  |                         | 9,045,436 
|Company
    V (3rd Party) |  |                         | -         
|Company
    W (3rd Party) |  |                         | -         



Accounts receivable related to the Company’s
major customers comprised 45% and 20% of all accounts receivable as of December 31, 2011 and 2010, respectively.



Accounts payable related to the Company’s
major suppliers comprised nil and 81% of all accounts payable as of December 31, 2011 and 2010, respectively.





F-21







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 4 – ACCOUNTS RECEIVABLE



Accounts receivable is net of allowance for doubtful accounts.



|                                      |  | December 31, |           
|------------------------------------- |  | ------------ | ----------
|                                      |  | 2011         |           
|                                      |  |              |           
|Accounts receivable                   |  | $            | 48,434,033
|Less: allowance for doubtful accounts |  |              | (384,311  
|Accounts receivable, net              |  | $            | 48,049,722





Changes in the allowance for doubtful accounts are as follows:



|                                          |  | December
                                                                                                                                                                            31, |        
|----------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -------
|                                          |  | 2011                                                                                                                                                                                     |        
|                                          |  |                                                                                                                                                                                          |        
|Beginning balance                         |  | $                                                                                                                                                                                        | 37,347 
|Provision/(Reverse) for doubtful accounts |  |                                                                                                                                                                                          | 346,964
|Ending balance                            |  | $                                                                                                                                                                                        | 384,311





NOTE 5 – INVENTORIES



|                 |  | December 31, |           
|---------------- |  | ------------ | ----------
|                 |  | 2011         |           
|                 |  |              |           
|Raw materials    |  | $            | 10,339,201
|Work-in-progress |  |              | 231,746   
|Finished goods   |  |              | 6,651,717 
|Inventories      |  | $            | 17,222,664





F-22







OSSEN
                                                                   INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009







NOTE 6 – NOTES RECEIVABLE





|Bank acceptance
    notes:                              |  | December 31, |           
|------------------------------------------------------- |  | ------------ | ----------
|                                                        |  | 2011         |           
|                                                        |  |              |           
|Due June 5, 2012,                                       |  | $            | 1,572,698 
|                                                        |  |              |           
|Due June 5, 2012,                                       |  |              | 1,572,698 
|                                                        |  |              |           
|Due June 5, 2012,                                       |  |              | 2,359,047 
|                                                        |  |              |           
|Due June 5, 2012,                                       |  |              | 786,349   
|                                                        |  |              |           
|Due May 23, 2012,                                       |  |              | 1,572,698 
|                                                        |  |              |           
|Due May 20, 2012,                                       |  |              | 786,349   
|                                                        |  |              |           
|Due February 20, 2012, subsequently settled on due date |  |              | 1,258,158 
|                                                        |  |              |           
|Due February 20, 2012, subsequently settled on due date |  |              | 943,619   
|                                                        |  |              |           
|Due June 28, 2011, subsequently settled on due date     |  |              | -         
|                                                        |  |              |           
|Due June 26, 2011, subsequently settled on due date     |  |              | -         
|                                                        |  |              |           
|Due June 23, 2011, subsequently settled on due date     |  |              | -         
|                                                        |  |              |           
|Due June 21, 2011, subsequently settled on due date     |  |              | -         
|                                                        |  |              |           
|Due May 30, 2011, subsequently settled on due date      |  |              | -         
|                                                        |  |              |           
|Due May 30, 2011, subsequently settled on due date      |  |              | -         
|                                                        |  |              |           
|Due May 26, 2011, subsequently settled on due date      |  |              | -         
|                                                        |  |              |           
|Due May 16, 2011, subsequently settled on due date      |  |              | -         
|                                                        |  |              |           
|Due May 16, 2011, subsequently settled on due date      |  |              | -         
|                                                        |  |              |           
|Due April 29, 2011, subsequently settled on due date    |  |              | -         
|                                                        |  |              |           
|Due April 23, 2011, subsequently settled on due date    |  |              | -         
|                                                        |  |              |           
|Due April 9, 2011, subsequently settled on due date     |  |              | -         
|                                                        |  |              |           
|Due April 8, 2011, subsequently settled on due date     |  |              | -         
|                                                        |  |              |           
|Due February 25, 2011, subsequently settled on due date |  |              | -         
|                                                        |  |              |           
|Due February 12, 2011, subsequently settled on due date |  |              | -         
|                                                        |  |              |           
|Total                                                   |  | $            | 10,851,616
|                                                        |  |              |           





F-23







OSSEN
                                                                   INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





Notes receivable are received from customers
for the purchase of the Company’s products and are issued by financial institutions that entitle the Company to receive
the full face mount from the financial institution at maturity, which bears no interest and generally ranges from three to six
months from the date of issuance.



NOTE 7 – OTHER CURRENT ASSETS



Other current assets consist of the following:



|                                   |  | December 31, |          
|---------------------------------- |  | ------------ | ---------
|                                   |  | 2011         |          
|                                   |  |              |          
|Refundable deposits with suppliers |  | $            | 6,290,792
|                                   |  |              |          
|Deposits for open project bids     |  |              | 125,816  
|                                   |  |              |          
|VAT deductible                     |  |              | -        
|                                   |  |              |          
|Other receivables                  |  |              | 78,633   
|                                   |  |              |          
|                                   |  | $            | 6,495,241





F-24







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 8 – PROPERTY, PLANT AND EQUIPMENT



Property, plant and equipment consist of the following:



|                                       |  | December 31, |           
|-------------------------------------- |  | ------------ | ----------
|                                       |  | 2011         |           
|At Cost:                               |  |              |           
|                                       |  |              |           
|Plant and buildings                    |  | $            | 4,197,345 
|                                       |  |              |           
|Machinery and equipment                |  |              | 15,038,443
|                                       |  |              |           
|Motor vehicles                         |  |              | 292,675   
|                                       |  |              |           
|Office equipment                       |  |              | 112,007   
|                                       |  |              | 19,640,470
|Less: Accumulated depreciation         |  |              |           
|                                       |  |              |           
|Buildings                              |  |              | (1,298,556
|                                       |  |              |           
|Machinery and equipment                |  |              | (6,981,542
|                                       |  |              |           
|Motor vehicles                         |  |              | (237,728  
|                                       |  |              |           
|Office equipment                       |  |              | (99,728   
|                                       |  |              | (8,617,554
|Property, plant and
    equipment, net |  | $            | 11,022,916





Depreciation
expense for the years ended December 31, 2011, 2010 and 2009 was $1,911,923, $1,747,880 and $1,367,244, respectively.As
of December 31, 2011 and 2010, a net book value of $4,131,509 and nil, respectively, of property were used as collateral for the
Company’s short-term loans.







F-25









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 9 – LAND USE RIGHTS



Land use rights consist of the following:



|                               |  | December 31, |          
|------------------------------ |  | ------------ | ---------
|                               |  | 2011         |          
|                               |  |              |          
|Cost of land use rights        |  | $            | 4,846,263
|                               |  |              |          
|Less: Accumulated amortization |  |              | (465,555 
|                               |  |              |          
|Land use rights, net           |  | $            | 4,380,708





Amortization
expense for the years ended December 31, 2011, 2010 and 2009 was $95,341, $90,914 and $79,361, respectively. As of December
31, 2011 and 2010, a net book value of $2,786,405 and nil, respectively, were used as collateral for the Company’s short-term
loans.



Amortization expense for the next five years and thereafter
is as follows:



|2012       |  | $ | 96,925    | 
|---------- |  | - | --------- | 
|           |  |   |           | 
|2013       |  |   | 96,925    | 
|           |  |   |           | 
|2014       |  |   | 96,925    | 
|           |  |   |           | 
|2015       |  |   | 96,925    | 
|           |  |   |           | 
|2016       |  |   | 96,925    | 
|           |  |   |           | 
|Thereafter |  |   | 3,896,083 | 
|           |  |   |           | 
|Total      |  | $ | 4,380,708 | 





NOTE 10 – RELATED PARTY TRANSACTIONS



| | (a) | Names and Relationship of Related Parties:
| | --- | ------------------------------------------



|                                                                           | Existing
    Relationship with the Company
|-------------------------------------------------------------------------- | ------------------------------------------
|Dr. Tang                                                                   |                                           
|Shanghai Zhengfangxing Steel Co., Ltd. (“ZFX”)                             |                                           
|Shanghai Ossen Investment Co., Ltd. (“SOI”)                                |                                           
|Shanghai Ossen Investment Holdings (Group) Co., Ltd. (“Ossen
    Shanghai) |                                           
|Shanghai Zhaoyang New Metal Material Co., Ltd. (“Zhaoyang”)                |                                           
|Shanghai Pujiang Cable Co., Ltd. (“Shanghai Pujiang”)                      |                                           
|Zhejiang Pujiang Cable Co., Ltd. (“Zhejiang Pujiang”)                      |                                           





F-26









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 10 – RELATED PARTY TRANSACTIONS (CONTINUED)



| | (b) | Summary of Balances with Related Party:
| | --- | ---------------------------------------



|                                                                 |  | December 31, |  
|---------------------------------------------------------------- |  | ------------ | -
|                                                                 |  | 2011         |  
|Notes receivable from related party:                             |  |              |  
|                                                                 |  |              |  
|ZFX, due April 20, 2011, subsequently settled on due date        |  | $            | -
|                                                                 |  |              |  
|ZFX, due February 15, 2011, subsequently settled on due
    date |  |              | -
|                                                                 |  | $            | -





The interest-free, unsecured notes were provided to a related
party to assist with their working capital need.



|                                        |  | December 31, |       
|--------------------------------------- |  | ------------ | ------
|                                        |  | 2011         |       
|Accounts receivable from related party: |  |              |       
|                                        |  |              |       
|Shanghai Pujiang                        |  | $            | 10,369
|                                        |  |              |       
|Zhejiang Pujiang                        |  |              | 10,430
|                                        |  | $            | 20,799



Shanghai Pujiang and Zhejiang Pujiang
are customers of the Company. The balance of account receivable from related party arises from the sales of our products to Shanghai
Pujiang and Zhejiang Pujiang. The balance of accounts receivable from related party was all collected
subsequently.





F-27







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 10 – RELATED PARTY TRANSACTIONS (CONTINUED)



| | (c) | Summary of Related Party Transactions:
| | --- | --------------------------------------





| |     |  |  |                                                                                                                       | December
    31, |  
| | --- |  |  | --------------------------------------------------------------------------------------------------------------------- | ---------------- | -
| |     |  |  |                                                                                                                       | 2011             |  
| |     |  |  |                                                                                                                       |                  |  
| | ZFX |  |  | ZFX provided guarantee for
    the bank loans borrowed by the Company                                                 |                  | $
| |     |  |  |                                                                                                                       |                  |  
| |     |  |  | ZFX provided guarantee together with SOI
    for the short-term bank loans borrowed by the Company                    |                  | $
| |     |  |  |                                                                                                                       |                  |  
| |     |  |  | ZFX provided guarantee together with Dr.
    Tang and his wife, for the short-term bank loans borrowed by the Company |                  | $
| |     |  |  |                                                                                                                       |                  |  
| |     |  |  | ZFX provided guarantee for the notes payable
    issued by the bank                                                   |                  | $
| |     |  |  |                                                                                                                       |                  |  
| |     |  |  | ZFX provided guarantee together with Zhaoyang
    for the notes payable issued by the bank                            |                  | $
| |     |  |  |                                                                                                                       |                  |  
| |     |  |  | The Company provided guarantee for the
    short-term bank loans borrowed by ZFX                                      |                  | $
| |     |  |  |                                                                                                                       |                  |  
| |     |  |  | ZFX sold raw materials to the Company                                                                                 |                  | $
| |     |  |  |                                                                                                                       |                  |  
| |     |  |  | SOI provided guarantee for the short-term
    bank loans borrowed by the Company                                      |                  | $
| |     |  |  |                                                                                                                       |                  |  
| | SOI |  |  | SOI provided guarantee together with ZFX
    for the short-term bank loans borrowed by the Company                    |                  | $
| |     |  |  |                                                                                                                       |                  |  
| |     |  |  | SOI provided guarantee together with Dr.
    Tang and his wife, for the short-term bank loans borrowed by the Company |                  | $







F-28









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





| | (d) | Summary of Related Party Transactions (Continue):
| | --- | -------------------------------------------------





|Zhaoyang         |  | Zhaoyang provided guarantee
    for the notes payable issued by the bank                      |  | $ | 7,784,855  |  |  |   | -          |  |  | $ | -          | 
|---------------- |  | --------------------------------------------------------------------------------------------- |  | - | ---------- |  |  | - | ---------- |  |  | - | ---------- | 
|                 |  |                                                                                               |  |   |            |  |  |   |            |  |  |   |            | 
|                 |  | Zhaoyang provided guarantee together with
    ZFX for the notes payable issued by the bank    |  | $ | 9,672,092  |  |  | $ | -          |  |  | $ | -          | 
|                 |  |                                                                                               |  |   |            |  |  |   |            |  |  |   |            | 
|                 |  | Zhaoyang purchased products from the Company                                                  |  | $ | 7,775,696  |  |  | $ | 14,701,440 |  |  | $ | 54,353,402 | 
|                 |  |                                                                                               |  |   |            |  |  |   |            |  |  |   |            | 
|Shanghai Pujiang |  | Shanghai Pujiang purchased products from
    the Company                                      |  | $ | 12,931,551 |  |  | $ | 2,292,532  |  |  | $ | 2,097,377  | 
|                 |  |                                                                                               |  |   |            |  |  |   |            |  |  |   |            | 
|                 |  | The Company provided guarantee for the
    short-term bank loans borrowed by Shanghai Pujiang |  | $ | 13,367,933 |  |  | $ | -          |  |  | $ | -          | 
|                 |  |                                                                                               |  |   |            |  |  |   |            |  |  |   |            | 
|Zhejiang Pujiang |  | Zhejiang Pujiang purchased products from
    the Company                                      |  | $ | 102,622    |  |  | $ | -          |  |  | $ | -          | 
|                 |  |                                                                                               |  |   |            |  |  |   |            |  |  |   |            | 





In accordance with ASC 810-10, “Consolidation”,
the Company first evaluated that none of the related parties met the scope exceptions as outlined in the guidance. The Company
then had to determine if it hold any variable interest in the related parties. The Company determined to have a variable interest
in ZFX and Shanghai Pujiang because the Company guarantees $2,359,047 and $13,367,933 of the outstanding short term debt of ZFX
and Shanghai Pujiang, respectively. In addition, the Company sold $12,931,551 of materials to Shanghai Pujiang during the year
ended December 31, 2011. Next, the Company evaluated if ZFX or Shanghai are variable interest entities. Using both qualitative
and quantitative analysis, the Company determined ZFX and Shanghai Pujiang were not variable interest entity as defined in ASC
810. The Company determined Dr. Tang to be the primary beneficiary of ZFX and Shanghai Pujiang because Dr. Tang is most closely
associated with the ZFX and Shanghai Pujiang. Dr. Tang had the power to direct the activities of the ZFX and Shanghai Pujiang
that most significantly impact it’s economic performance and has the obligation to absorb losses of the ZFX and Shanghai
Pujiang that could potentially be significant or the right to receive benefits from the related parties that could potentially
be significant.



The Company also evaluated the remaining
related parties and affiliated entities under ASC 810 and because the Company does not guarantee the debt, the holders of the
equity were at risk and therefore determined to be the primary beneficiary.







F-29











OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009







NOTE 11 – OTHER PAYABLES AND ACCRUED EXPENSES



Other payables and accrued expenses consist of the following:



|                          |  | December 31, |        
|------------------------- |  | ------------ | -------
|                          |  | 2011         |        
|                          |  |              |        
|Other taxes payable       |  | $            | 304,988
|                          |  |              |        
|Accrued payroll & welfare |  |              | 9,491  
|                          |  |              |        
|Others                    |  |              | 9,944  
|                          |  | $            | 324,423



NOTE 12 – NOTES PAYABLE



|Bank
    acceptance notes:                                |  | December 31, |          
|--------------------------------------------------------- |  | ------------ | ---------
|                                                          |  | 2011         |          
|                                                          |  |              |          
|Due June 21,2012,                                         |  | $            | 786,349  
|                                                          |  |              |          
|Due June 21,2012,                                         |  |              | 786,349  
|                                                          |  |              |          
|Due June 19,2012,                                         |  |              | 786,349  
|                                                          |  |              |          
|Due June 19,2012,                                         |  |              | 786,349  
|                                                          |  |              |          
|Due June 19,2012,                                         |  |              | 1,572,698
|                                                          |  |              |          
|Due May 25,2012,                                          |  |              | 1,572,698
|                                                          |  |              |          
|Due May 1,2012,                                           |  |              | 1,572,698
|                                                          |  |              |          
|Due May 1,2012,                                           |  |              | 786,349  
|                                                          |  |              |          
|Due April 30,2012,                                        |  |              | 6,133,523
|                                                          |  |              |          
|Due April 28,2012,                                        |  |              | 786,349  
|                                                          |  |              |          
|Due April 28,2012,                                        |  |              | 629,079  
|                                                          |  |              |          
|Due March
    23,2012, subsequently repaid on due date    |  |              | 786,349  
|                                                          |  |              |          
|Due March
    23,2012, subsequently repaid on due date    |  |              | 786,349  
|                                                          |  |              |          
|Due February
    24,2012, subsequently repaid on due date |  |              | 786,349  
|                                                          |  |              |          
|Due February
    24,2012, subsequently repaid on due date |  |              | 786,349  
|                                                          |  |              |          
|Due February
    4,2012, subsequently repaid on due date  |  |              | 786,349  
|                                                          |  |              |          
|Due January
    28,2012, subsequently repaid on due date  |  |              | 629,079  
|                                                          |  |              |          
|Due January
    28,2012, subsequently repaid on due date  |  |              | 629,079  
|                                                          |  |              |          
|Due January
    20,2012, subsequently repaid on due date  |  |              | 786,349  
|                                                          |  |              |          
|Due January
    20,2012, subsequently repaid on due date  |  |              | 786,349  
|                                                          |  |              |          
|Due January
    8,2012, subsequently repaid on due date   |  |              | 629,079  
|                                                          |  |              |          
|Due January
    8,2012, subsequently repaid on due date   |  |              | 629,079  
|                                                          |  |              |          
|Due January
    5,2012, subsequently repaid on due date   |  |              | 629,079  





F-30









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 12 – NOTES PAYABLE (CONTINUED)

|
|



|Bank acceptance
    notes:                            |  | December 31, |           
|----------------------------------------------------- |  | ------------ | ----------
|                                                      |  | 2011         |           
|                                                      |  |              |           
|Due December 15,2011, subsequently repaid on due date |  |              | -         
|                                                      |  |              |           
|Due June 21,2011, subsequently repaid on due date     |  |              | -         
|                                                      |  |              |           
|Due June 21,2011, subsequently repaid on due date     |  |              | -         
|                                                      |  |              |           
|Due June 15,2011, subsequently repaid on due date     |  |              | -         
|                                                      |  |              |           
|Due June 13,2011, subsequently repaid on due date     |  |              | -         
|                                                      |  |              |           
|Due June 13,2011, subsequently repaid on due date     |  |              | -         
|                                                      |  |              |           
|Due June 10,2011, subsequently repaid on due date     |  |              | -         
|                                                      |  |              |           
|Due June 10,2011, subsequently repaid on due date     |  |              | -         
|                                                      |  |              |           
|Due June 10,2011, subsequently repaid on due date     |  |              | -         
|                                                      |  |              |           
|Due June 1,2011, subsequently repaid on due date      |  |              | -         
|                                                      |  |              |           
|Due May 10,2011, subsequently repaid on due date      |  |              | -         
|                                                      |  |              |           
|Due May 10,2011, subsequently repaid on due date      |  |              | -         
|                                                      |  |              |           
|Due April 25,2011, subsequently repaid on due date    |  |              | -         
|                                                      |  |              |           
|Due April 11,2011, subsequently repaid on due date    |  |              | -         
|                                                      |  |              |           
|Due April 9,2011, subsequently repaid on due date     |  |              | -         
|                                                      |  |              |           
|Due March 27,2011, subsequently repaid on due date    |  |              | -         
|                                                      |  |              |           
|Due March 27,2011, subsequently repaid on due date    |  |              | -         
|                                                      |  |              |           
|Due March 27,2011, subsequently repaid on due date    |  |              | -         
|                                                      |  |              |           
|Due March 27,2011, subsequently repaid on due date    |  |              | -         
|                                                      |  |              |           
|Due February 25,2011, subsequently repaid on due date |  |              | -         
|                                                      |  |              |           
|Due February 25,2011, subsequently repaid on due date |  |              | -         
|                                                      |  |              |           
|Due February 12,2011, subsequently repaid on due date |  |              | -         
|                                                      |  |              |           
|Due February 12,2011, subsequently repaid on due date |  |              | -         
|                                                      |  |              |           
|Due February 10,2011, subsequently repaid on due date |  |              | -         
|                                                      |  |              |           
|Due January 2,2011, subsequently repaid on due date   |  |              | -         
|                                                      |  |              |           
|Due January 2,2011, subsequently repaid on due date   |  |              |           
|                                                      |  |              |           
|Total                                                 |  | $            | 24,848,628
|                                                      |  |              |           





The interest-free notes payable, ranging
from six months to one year from the date of issuance,are secured by $19,764,900 and
$13,799,018 restricted cash as of December 31, 2011 and 2010, respectively. The related party
guarantees the notes payable as described in Note 10.



All the notes payable are subject to bank
charges of 0.05% of the principal amount as commission on each loan transaction. Bank charges for notes payable, included in financial
expenses under the statements of operations, were $25,217, $24,488 and $25,386 for the years ended December 31, 2011, 2010 and
2009, respectively.





F-31







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 13 – SHORT TERM BANK LOANS



Short-term loans are summarized as follows:



|                                                                          |  | Bank
    Name                                                                 |  | Interest
    Rate per Annum |       |   | December 31, |  
|------------------------------------------------------------------------- |  | ----------------------------------------------------------------------------- |  | --------------------------- | ----- | - | ------------ | -
|                                                                          |  |                                                                               |  |                             |       |   | 2011         |  
|Due Dec 16, 2012,
    guaranteed by ZFX and Zhaoyang                      |  | Agricultural Bank of China (“ABC”)
    Jiu Long Branch                        |  |                             | 7.32  | % |              | $
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due Oct 20, 2012, guaranteed by
    SOI and Zhaoyang                      |  | Anhui Rural Commercial Bank (“ARCB”) Ma An
    Shan Branch                    |  |                             | 7.87  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due Oct 17, 2012, guaranteed by
    SOI and Zhaoyang                      |  | ARCB Ma An Shan Branch                                                        |  |                             | 7.87  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due Oct 12, 2012,                                                         |  | Anhui Commercial Bank (“ACB”) Fei Cui Branch                                  |  |                             | 7.22  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due Sep 30, 2012, guaranteed by
    SOI and ZFX                           |  | ACB Fei Cui Branch                                                            |  |                             | 6.56  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due Sep 29, 2012, guaranteed by
    ZFX                                   |  | China Everbright Bank (“CEB”) Ma An Shan Branch                               |  |                             | 8.53  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due Sep 28, 2012, guaranteed by ZFX                                       |  | CEB Ma An Shan Branch                                                         |  |                             | 8.53  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due Sep 22, 2012, guaranteed by ZFX                                       |  | CEB Ma An Shan Branch                                                         |  |                             | 7.87  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due July 25, 2012,                                                        |  | Industrial and Commercial Bank
    of China (“ICBC”)Jiu Jiang Ba Li Hu Branch |  |                             | 8.65  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due June 6, 2012, guaranteed by ZFX                                       |  | CEB Ma An Shan Branch                                                         |  |                             | 7.26  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due June 6, 2012,                                                         |  | China Construction Bank (“CCB”) Ma An Shan
    Branch                         |  |                             | 10.00 | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due May 22, 2012, guaranteed by
    SOI and ZFX                           |  | Bank of Communications (“BOC”) Ma An Shan Branch                              |  |                             | 7.22  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due May 17, 2012, guaranteed by
    SOI and ZFX                           |  | BOC Ma An Shan Branch                                                         |  |                             | 7.54  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due April 18, 2012,                                                       |  | CCB Ma An Shan Branch                                                         |  |                             | 6.10  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due April 4, 2012,                                                        |  | ICBC Ma An Shan Branch                                                        |  |                             | 6.94  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due March 27, 2012, guaranteed
    by ZFX subsequently repaid on due date |  | Bank of China (“PBOC”)
    Jiu Jiang Branch                                   |  |                             | 7.32  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due March 10, 2012, guaranteed
    by ZFX subsequently repaid on due date |  | CCB Ma An Shan Branch                                                         |  |                             | 5.45  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due March 10, 2012 subsequently
    repaid on due date                    |  | ICBC Jiu Jiang   Ba Li
    Hu Branch                                          |  |                             | 8.31  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due March 5, 2012, guaranteed
    by ZFX subsequently repaid on due date  |  | PBOC Jiu Jiang Branch                                                         |  |                             | 7.32  | % |              |  
|                                                                          |  |                                                                               |  |                             |       |   |              |  
|Due Feb 17, 2012 subsequently
    repaid on due date                      |  | ICBC Ma An Shan Branch                                                        |  |                             | 6.94  | % |              |  





F-32









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 13 – SHORT TERM BANK LOANS (CONTINUED)



|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  | Bank
    Name           |  | Interest
    Rate  per Annum |      |   | December 31, |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------- |  | ---------------------------- | ---- | - | ------------ | -
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   | 2011         |  
|Due Feb 11, 2012 guaranteed
    by SOI and ZFX, subsequently repaid on due date                                                                                                                                                                                                                                                                                                                                                        |  | BOC Ma An Shan Branch   |  |                              | 7.54 | % |              | $
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due Feb 6, 2012, guaranteed by
    ZFX, subsequently repaid on due date                                                                                                                                                                                                                                                                                                                                                                |  | PBOC Ma An Shan Branch  |  |                              | 7.87 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due Jan 15, 2012,guaranteed by
    ZFX subsequently repaid on due date                                                                                                                                                                                                                                                                                                                                                                 |  | PBOC Jiu Jiang Branch   |  |                              | 7.32 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due October 22, 2011, guaranteed
    by SOI, subsequently repaid on due date                                                                                                                                                                                                                                                                                                                                                           |  | ARCB Ma An Shan Branch  |  |                              | 6.12 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due September 9, 2011, guaranteed by SOI and ZFX, subsequently
    repaid on due date                                                                                                                                                                                                                                                                                                                                                  |  | ACB Fei Cui Yuan Branch |  |                              | 5.84 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due September 7, 2011, guaranteed
    by ZFX, subsequently repaid on due date                                                                                                                                                                                                                                                                                                                                                          |  | CCB Jiu Jiang Branch    |  |                              | 5.31 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due August 23, 2011, subsequently
    repaid on due date                                                                                                                                                                                                                                                                                                                                                                               |  | PBOC Ma An Shan Branch  |  |                              | 5.31 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due June 20, 2011, guaranteed
    by ZFX, subsequently repaid on due date                                                                                                                                                                                                                                                                                                                                                              |  | CEB Ma An Shan Branch   |  |                              | 5.31 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due May 26, 2011, guaranteed by SOI and ZFX, subsequently
    repaid on due date                                                                                                                                                                                                                                                                                                                                                       |  | BOC Ma An Shan Branch   |  |                              | 5.58 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due May 24, 2011, guaranteed by SOI and ZFX, subsequently
    repaid on due date                                                                                                                                                                                                                                                                                                                                                       |  | BOC Ma An Shan Branch   |  |                              | 5.58 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due May 23, 2011, subsequently
    repaid on due date                                                                                                                                                                                                                                                                                                                                                                                  |  | ICBC Ma An Shan Branch  |  |                              | 5.61 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due May 13, 2011, guaranteed by
    ZFX, subsequently repaid on due date                                                                                                                                                                                                                                                                                                                                                               |  | CCB Ma An Shan Branch   |  |                              | 5.31 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due March 25, 2011, guaranteed by ZFX and collateralized
    by the Company's Fixed Assets, subsequently repaid on due date                                                                                                                                                                                                                                                                                                            |  | CCB Ma An Shan Branch   |  |                              | 4.78 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due March 18, 2011, guaranteed
    by ZFX, subsequently repaid on due date                                                                                                                                                                                                                                                                                                                                                             |  | CCB Ma An Shan Branch   |  |                              | 4.78 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due March 16, 2011, subsequently
    repaid on due date                                                                                                                                                                                                                                                                                                                                                                                |  | CCB Ma An Shan Branch   |  |                              | 4.37 | % |              |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                       |  |                         |  |                              |      |   |              |  
|Due
                                                                                                March 11, 2011, guaranteed by
                                                                                                ZFX subsequently re
                                                                                paid
                                                                                on due date |  | CCB Ma An Shan Branch   |  |                              | 4.78 | % |              |  





F-33









OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 13 – SHORT TERM BANK LOANS (CONTINUED)



|                                                                              |  | Bank
    Name                                          |  | Interest
    Rate per Annum |      |   | December 31, |  
|----------------------------------------------------------------------------- |  | ------------------------------------------------------ |  | --------------------------- | ---- | - | ------------ | -
|                                                                              |  |                                                        |  |                             |      |   | 2011         |  
|Due
    March 6, 2011, guaranteed by ZFX, subsequently repaid on due date     |  | PBOC Jiu Jiang Branch                                  |  |                             | 6.39 | % |              |  
|Due February
    22, 2011, guaranteed by ZFX, subsequently repaid on due date |  | PBOC Jiu Jiang Branch                                  |  |                             | 6.39 | % |              |  
|Due February
    1, 2011, guaranteed by SOI, subsequently repaid on due date  |  | ARCB Ma An Shan Branch                                 |  |                             | 5.84 | % |              |  
|Due January
    12, 2011, guaranteed by ZFX, subsequently repaid on due date  |  | Agricultural Bank of China (“ABC”)
    Jiu Long Branch |  |                             | 6.39 | % |              |  
|Due
    January 7, 2011,guaranteed by ZFX, subsequently repaid on due date    |  | ABC Jiu Long
    Branch                                |  |                             | 6.39 | % |              |  
|Total                                                                         |  |                                                        |  |                             |      |   |              | $





All short term bank loans are obtained
from local banks in China and are repayable within one year.



The weighted average annual interest rate
of the short-term bank loans was 7.54% and 5.6% as of December 31, 2011 and 2010, respectively. Interest expense, included in
the financial expenses in the statement of operations, was $2,998,929, $1,949,982 and $1,429,729 for the years ended December
31, 2011, 2010 and 2009, respectively. The Company was in compliance of their financial covenants at December 31, 2011 and 2010,
respectively.





F-34







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 14 – LONG TERM BANK LOANS



|                                          |  | Bank
    Name        |  | Interest
    Rate per Annum |      |   | December
    31, |  
|----------------------------------------- |  | -------------------- |  | --------------------------- | ---- | - | ---------------- | -
|                                          |  |                      |  |                             |      |   | 2011             |  
|Due
    August 8, 2013, guaranteed by ZFX |  | CCB Jiu Jiang Branch |  |                             | 7.32 | % |                  | $
|Total                                     |  |                      |  |                             |      |   |                  | $





Interest expense, included in the financial expenses in the
statement of operations, was $133,938, nil and nil for the years ended December 31, 2011, 2010 and 2009, respectively.





F-35







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 15 – STOCK-BASED COMPENSATION



On July 26, 2010, the Company’s
Board of Directors adopted the 2010 Stock Option Plan, or the 2010 Plan. To date, other than the option to acquire 150,000 ordinary
shares issued to our new chief financial officer (“CFO”), no shares have been issued under the 2010 Plan.



The 2010 Plan will automatically terminate
on the fifth anniversary of the 2010 Plan’s adoption. However, outstanding stock options will continue to be effective after
the 2010 Plan’s termination.



The Company’s board of directors
has the authority to amend, alter, suspend or terminate the 2010 Plan or any outstanding stock option. The consent of an option
holder is necessary for any amendment that would adversely affect an outstanding option.



Stock options issued to employees



The Company’s CFO has been granted
a stock option to purchase up to 150,000 ordinary shares pursuant to the Company’s 2010 Plan. 100,000 shares are currently
exercisable, 50,000 shares will be exercisable in October 2012.



The Company calculated the estimated fair
value of the options of the grant date using the Black-Scholes Option Pricing Model with the following assumptions:



|Grant Date                 |  | October
                                                                                                                              26,
                                                                                2010 |      
|-------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | -----
|Risk-free interest rate    |  |                                                                                                                                                                                                                                | 1.93 
|                           |  |                                                                                                                                                                                                                                |      
|Expected term              |  |                                                                                                                                                                                                                                | 5.0  
|                           |  |                                                                                                                                                                                                                                |      
|Expected volatility        |  |                                                                                                                                                                                                                                | 40.98
|                           |  |                                                                                                                                                                                                                                |      
|Expected dividend yield    |  |                                                                                                                                                                                                                                | 0.00 
|                           |  |                                                                                                                                                                                                                                |      
|Fair value of share option |  |                                                                                                                                                                                                                                | 1.41 





The model requires the input of subjective
assumptions including the expected stock price volatility and the expected dividend yield. The Company uses historical experience
of employee turnover and future expectation to estimate forfeiture rate. For expected volatilities, the Company has made reference
to historical volatilities of the Company’s stock. The risk-free interest rate for periods within the contractual life of
the option is based on the U.S. Treasury Bills yield in effect at the time of grant.



The Company recorded $105,605 compensation
cost for year ended December 31, 2011, with corresponding credits to additional paid-in capital. Compensation cost of all stock
option awards are recorded in general and administrative expenses. The total fair value of the options granted to employees at
the respective grant dates was $211,500, of which the unrecognized portion of $86,799 is expected to be recognized following the
straight-line method over the remaining weighted average vesting period of 0.8 years as of December 31, 2010.



The expected forfeiture rate of the stock
options granted as of December 31, 2011 is 0%.





F-36







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





The following table summarizes the stock
option activities of the Company:



|                                    |  | Activity |         |  | Weighted
    Average Exercise Price |  
|----------------------------------- |  | -------- | ------- |  | ----------------------------------- | -
|                                    |  |          |         |  |                                     |  
|Outstanding as of January 1, 2010   |  |          | -       |  |                                     | $
|                                    |  |          |         |  |                                     |  
|Granted                             |  |          | 150,000 |  |                                     | $
|                                    |  |          |         |  |                                     |  
|Exercised                           |  |          | -       |  |                                     | $
|                                    |  |          |         |  |                                     |  
|Cancelled/Forfeited                 |  |          | -       |  |                                     | $
|                                    |  |          |         |  |                                     |  
|Outstanding as of December 31, 2010 |  |          | 150,000 |  |                                     | $
|                                    |  |          |         |  |                                     |  
|Exercised                           |  |          | -       |  |                                     | $
|                                    |  |          |         |  |                                     |  
|Cancelled/Forfeited                 |  |          | -       |  |                                     | $
|                                    |  |          |         |  |                                     |  
|Unvested as of December 31, 2011    |  |          | 50,000  |  |                                     |  
|                                    |  |          |         |  |                                     |  
|Exercisable as of December 31, 2011 |  |          | 100,000 |  |                                     | $





NOTE 16 – EARNINGS PER SHARES



Basic earnings per share are computed
by dividing income attributable to holders of ordinary shares by the weighted average number of ordinary shares outstanding during
the period.



Diluted earnings per ordinary share reflects
the potential dilution that could occur if securities or other contracts to issue ordinary shares were exercised or converted
into ordinary shares.



The following table sets forth the computation of basic and
diluted earnings per share for the periods indicated:







|                                                                     |  | December 31, |           
|-------------------------------------------------------------------- |  | ------------ | ----------
|                                                                     |  | 2011         |           
|                                                                     |  |              |           
|Net income attribute to the Company                                  |  | $            | 11,547,705
|                                                                     |  |              |           
|Weighted average ordinary shares outstanding - basic
    and diluted |  |              | 20,000,000
|                                                                     |  |              |           
|Basic and diluted earnings per share                                 |  | $            | 0.58      





For the year ended December 31, 2011, 150,000 stock option
issued to CFO are excluded because such option would be of anti-dilutive.





F-37







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





NOTE 17 – INCOME TAX



BVI



Ossen Innovation Co., Ltd, Ossen Innovation
Group, Ossen Asia and Topchina are registered in the British Virgin Island and are exempt from income tax.



The PRC



According to the relevant laws and regulations
in the PRC, foreign invested enterprises established prior to January 1, 2008 are entitled to full exemption from income tax for
two years beginning with the first year in which such enterprise is profitable and a 50% income tax reduction for the subsequent
three years. Ossen Materials was entitled to an exemption during the two years ended December 31, 2006 and was subject to a 50%
income tax reduction during the three years ended December 31, 2009. Starting from January 1, 2010, Ossen Materials enjoys a tax
rate of 15% as it is considered as a High and New Technology Enterprise by the PRC government. Ossen Jiujiang was entitled to
the CIT exemption during the two years ended December 31, 2008, was subject to a 50% income tax reduction, or 12.5%, during the
two years ended December 31, 2010 and will be subject to a 50% income tax reduction , or 12.5%, during the period from January
1, 2011 to December 31, 2011.



Enterprises established under the laws
of foreign countries or regions and whose “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, properties, etc. of an enterprise. As of December 31, 2011, no detailed
interpretation or guidance has been issued to define “place of effective management”. Furthermore, as of December
31, 2011, the administrative practice associated with interpreting and applying the concept of “place of effective management”
is unclear. If the Company’s non-PRC incorporated entities are deemed PRC tax residents, such entities would be subject
to PRC tax The Company has analyzed the applicability of this law, as of December 31, 2011, and 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.



PRC tax law also imposes a 10% withholding
income tax, subject to reduction based on tax treaty 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. The foreign invested enterprise is subject to the withholding tax starting from January 1, 2008. There were no dividends
distributed in the years ended December 31, 2011 and 2010.



Income tax expenses consist of the following:



|
|



|                    |  | Year
    Ended December 31, |          
|------------------- |  | --------------------------- | ---------
|                    |  | 2011                        |          
|Current             |  | $                           | 2,190,005
|                    |  |                             |          
|Deferred            |  |                             | (50,976  
|                    |  |                             |          
|Income tax expenses |  | $                           | 2,139,029



Reconciliation from the expected income tax expenses calculated
with reference to the statutory tax rate in the PRC of 25% is as follows:









F-38







OSSEN INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009





|                                             |  | Year
    Ended December 31, |           
|-------------------------------------------- |  | --------------------------- | ----------
|                                             |  | 2011                        |           
|Computed "expected" income tax expenses      |  | $                           | 3,798,420 
|                                             |  |                             |           
|Effect on tax incentive / holiday            |  |                             | (1,740,969
|                                             |  |                             |           
|Non-deductible expense/(tax exempted income) |  |                             | 81,578    
|                                             |  |                             |           
|Income tax expenses                          |  | $                           | 2,139,029 



Components of net deferred tax assets are as follows:



|                               |  | December 31, |       
|------------------------------ |  | ------------ | ------
|                               |  | 2011         |       
|                               |  |              |       
|Provision of doubtful accounts |  | $            | 51,821





The deferred tax assets balance of $51,821, nil and $5,311at
December 31, 2011, 2010 and 2009 respectively are included in Other Current Assets in the accompanying consolidated balance sheets.





F-39







OSSEN
                                                                   INNOVATION CO., LTD AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2011, 2010 AND 2009







NOTE 18 – GEOGRAPHICAL SALES AND SEGMENTS





Information for the Company’s sales by geographical area
for the years ended December 31, 2011, 2010 and 2009 are as follows:







|                    |  | December 31, |            
|------------------- |  | ------------ | -----------
|                    |  | 2011         |            
|Domestic Sales      |  | $            | 111,130,918
|                    |  |              |            
|International Sales |  |              | 7,486,053  
|                    |  |              |            
|                    |  | $            | 118,616,971





The Company operates one business segment
for the years ended December 31, 2011, 2010 and 2009.



NOTE 19 – SUBSEQUENT EVENTS



We have evaluated all events or transactions
that occurred after December 31, 2011 up through the date we issued the consolidated financial statements.









F-40