----

----

| x      | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE             |   |
|--------|---------------------------------------------------------------------|--------|
|   | SECURITIES EXCHANGE ACT OF 1934                                     |   |
|   |                                                                |   |
|   | For the quarterly period ended June 30, 2011                        |   |
|   |                                                                |   |
|   | OR                                                                  |   |
|   |                                                                |   |
| o      | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE            |   |
|   | SECURITIES EXCHANGE ACT OF 1934                                     |   |
|   |                                                                |   |
|   | For the transition period from ________________ to ________________ |   |

| Delaware                                                                                                     |   | 87-0438200          |
|--------------------------------------------------------------------------------------------------------------|--------|---------------------|
| (State or other jurisdiction of                                                                              |   | (I.R.S. Employer    |
| incorporation or organization)                                                                               |   | Identification No.) |
|                                                                                                         |   |                |
| 6/F, Bldg 51, Rd 5, Qiongyu Blvd.Technology Park, Nanshan DistrictShenzhen, People’s Republic of China |   |   518057  |
| (Address of principal executive offices)                                                                     |   | (Zip Code)          |

| Large accelerated filer | o      | Accelerated filer                                               | o |
|-------------------------|--------|-----------------------------------------------------------------|---|
| Non-accelerated filer   | o      | Smaller Reporting Company                                       | x |
|                    |   | (Do not check if a smaller reporting company)    |

| Class                                    |   | Outstanding at July 31, 2011 |
|------------------------------------------|--------|------------------------------|
| Common Stock, $0.001 par value per share |   | 33,454,903 shares            |

----

----

----

SINOHUB, INC.

| PART I - FINANCIAL INFORMATION                                                                      | 3      |
|-----------------------------------------------------------------------------------------------------|--------|
|                                                                                                |   |
| Item 1. Financial Statements                                                                        | 3      |
|                                                                                                |   |
| Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations | 31     |
|                                                                                                |   |
| Item 3. Quantitative and Qualitative Disclosures About Market Risk                             | 34     |
|                                                                                                |   |
| Item 4T. Controls and Procedures                                                               | 34     |
|                                                                                                |   |
| PART II - OTHER INFORMATION                                                                         | 36     |
|                                                                                                |   |
| Item 1. Legal Proceedings                                                                           | 36     |
|                                                                                                |   |
| Item 1A. Risk Factors                                                                               | 36     |
|                                                                                                |   |
| Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                 | 36     |
|                                                                                                |   |
| Item 3. Defaults Upon Senior Securities                                                             | 36     |
|                                                                                                |   |
| Item 4. (Removed and Reserved)                                                                      | 36     |
|                                                                                                |   |
| Item 5. Other Information                                                                           | 36     |
|                                                                                                |   |
| Item 6. Exhibits                                                                                    | 37     |
|                                                                                                |   |
| SIGNATURES                                                                                          | 38     |

----

Table of Contents

PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

|                                                                                                                                                                                                                                                                                 |   | June 30, 2011 |        |   | December 31, 2010 |   |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|---------------|-------------|--------|-------------------|--------|
|                                                                                                                                                                                                                                                                                 |   | (Unaudited)   |        |   | (As Restated)     |   |
|                                                                                                                                                                                                                                                                                 |   |          |        |   |              |   |
| ASSETS                                                                                                                                                                                                                                                                               |   |          |        |   |              |   |
|                                                                                                                                                                                                                                                                                 |   |          |        |   |              |   |
| CURRENT ASSETS                                                                                                                                                                                                                                                                       |   |          |        |   |              |   |
|      Cash and cash equivalents                                                                                                                                                                                                                              |   | $             | 7,164,000   |   |              | $      | 4,524,000 |   |
|      Restricted cash                                                                                                                                                                                                                                        |   |          | 91,690,000  |   |              |   | 32,059,000 |   |
|      Accounts receivable, net                                                                                                                                                                                                                               |   |          | 51,251,000  |   |              |   | 45,686,000 |   |
|      Inventories, net                                                                                                                                                                                                                                       |   |          | 31,517,000  |   |              |   | 14,631,000 |   |
|      Prepaid expenses and other current assets                                                                                                                                                                                                              |   |          | 938,000     |   |              |   | 704,000 |   |
|      Deposit with suppliers                                                                                                                                                                                                                                 |   |          | 750,000     |   |              |   | 1,308,000 |   |
|           Total current assets                                                                                                                                                                                                     |   |          | 183,309,000 |   |              |   | 98,913,000 |   |
|                                                                                                                                                                                                                                                                                 |   |          |        |   |              |   |   |   |
| PROPERTY AND EQUIPMENT, NET                                                                                                                                                                                                                                                          |   |          | 12,877,000  |   |              |   | 11,190,000 |   |
|                                                                                                                                                                                                                                                                                 |   |          |        |   |              |   |   |   |
| TOTAL ASSETS                                                                                                                                                                                                                                                                         |   | $             | 196,186,000 |   |              | $      | 110,103,000 |   |
|                                                                                                                                                                                                                                                                                 |   |          |        |   |              |   |   |   |
| LIABILITIES AND STOCKHOLDERS’ EQUITY                                                                                                                                                                                                                                           |   |          |        |   |              |   |   |   |
|                                                                                                                                                                                                                                                                                 |   |          |        |   |              |   |   |   |
| CURRENT LIABILITIES                                                                                                                                                                                                                                                                  |   |          |        |   |              |   |   |   |
|      Accounts payable                                                                                                                                                                                                                                       |   | $             | 4,280,000   |   |              | $      | 865,000 |   |
|      Customer deposits                                                                                                                                                                                                                                      |   |          | 300,000     |   |              |   | 107,000 |   |
|      Accrued expenses and other current liabilities                                                                                                                                                                                                         |   |          | 939,000     |   |              |   | 709,000 |   |
|      Bank borrowings                                                                                                                                                                                                                                        |   |          | 94,738,000  |   |              |   | 37,299,000 |   |
|      Collateralized bank advances                                                                                                                                                                                                                           |   |          | 10,124,000  |   |              |   | - |   |
|      Capital lease obligations – current portion                                                                                                                                                                                                      |   |          | 616,000     |   |              |   | 756,000 |   |
|      Income and other taxes payable                                                                                                                                                                                                                         |   |          | 644,000     |   |              |   | 1,712,000 |   |
|           Total current liabilities                                                                                                                                                                                                |   |          | 111,642,000 |   |              |   | 41,449,000 |   |
|                                                                                                                                                                                                                                                                                 |   |          |        |   |              |   |   |   |
| LONG-TERM LIABILITIES                                                                                                                                                                                                                                                                |   |          |        |   |              |   |   |   |
|      Capital lease obligations, net of current portion                                                                                                                                                                                                      |   |          | 709,000     |   |              |   | 845,000 |   |
|      Warrant Derivatives                                                                                                                                                                                                                                    |   |          | 894,000     |   |              |   | 1,692,000 |   |
|           Total long-term liabilities                                                                                                                                                                                              |   |          | 1,603,000   |   |              |   | 2,537,000 |   |
|                                                                                                                                                                                                                                                                                 |   |          |        |   |              |   |   |   |
| TOTAL LIABILITIES                                                                                                                                                                                                                                                                    |   |          | 113,245,000 |   |              |   | 43,987,000 |   |
|                                                                                                                                                                                                                                                                                 |   |          |        |   |              |   |   |   |
| STOCKHOLDERS’ EQUITY                                                                                                                                                                                                                                                           |   |          |        |   |              |   |   |   |
|      Preferred stock, $0.001 par value, 5,000,000 shares authorized;      no shares issued                                                                                                                                    |   |          | -           |   |              |   | - |   |
|      Common stock, $0.001 par value, 100,000,000 shares authorized;      33,454,903 shares and 28,570,859 shares issued and outstanding      as of June 30, 2011 and December 31, 2010, respectively |   |          | 33,000      |   |              |   | 29,000 |   |
|      Additional paid-in capital                                                                                                                                                                                                                             |   |          | 30,715,000  |   |              |   | 20,122,000 |   |
|      Retained earnings                                                                                                                                                                                                                                      |   |          |        |   |              |   |   |   |
|           Unappropriated                                                                                                                                                                                                           |   |          | 46,882,000  |   |              |   | 42,303,000 |   |
|           Appropriated                                                                                                                                                                                                             |   |          | 934,000     |   |              |   | 934,000 |   |
|      Accumulated other comprehensive income                                                                                                                                                                                                                 |   |          | 4,377,000   |   |              |   | 2,730,000 |   |
|           Total stockholders’ equity                                                                                                                                                                                         |   |          | 82,941,000  |   |              |   | 66,116,000 |   |
|                                                                                                                                                                                                                                                                                 |   |          |        |   |              |   |   |   |
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY                                                                                                                                                                                                                                     |   | $             | 196,186,000 |   |              | $      | 110,103,000 |   |

----

Table of Contents

|                                                                                 |   | Three months ended June 30, |       |   | Six months ended June 30, |   |
|--------------------------------------------------------------------------------------|--------|-----------------------------|------------|--------|---------------------------|--------|
|                                                                                 |   | 2011                        |       |   | 2010                      |   |   | 2011 |   |   | 2010 |   |
|                                                                                 |   |                        |       |   | (As Restated)             |   |   |   |   |   | (As Restated) |   |
| NET SALES                                                                            |   |                        |       |   |                      |   |   |   |   |   |   |   |
|      ECSS                                                   |   | $                           | 31,688,000 |   |                      | $      | 30,566,000 |   |   | $ | 53,215,000 |   |   | $ | 62,785,000 |   |
|      ICM                                                    |   |                        | 9,235,000  |   |                      |   | 13,314,000 |   |   |   | 25,677,000 |   |   |   | 19,699,000 |   |
|           Total net sales          |   |                        | 40,923,000 |   |                      |   | 43,880,000 |   |   |   | 78,891,000 |   |   |   | 82,484,000 |   |
| COST OF SALES                                                                        |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
|      ECSS                                                   |   |                        | 27,798,000 |   |                      |   | 25,285,000 |   |   |   | 45,109,000 |   |   |   | 51,723,000 |   |
|      ICM                                                    |   |                        | 8,688,000  |   |                      |   | 11,018,000 |   |   |   | 21,660,000 |   |   |   | 16,088,000 |   |
|           Total cost of sales      |   |                        | 36,486,000 |   |                      |   | 36,303,000 |   |   |   | 66,768,000 |   |   |   | 67,812,000 |   |
|                                                                                 |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| GROSS PROFIT                                                                         |   |                        | 4,437,000  |   |                      |   | 7,577,000 |   |   |   | 12,123,000 |   |   |   | 14,672,000 |   |
|                                                                                 |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| OPERATING EXPENSES                                                                   |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
|      Selling, general and administrative                    |   |                        | 2,144,000  |   |                      |   | 2,243,000 |   |   |   | 4,466,000 |   |   |   | 4,138,000 |   |
|      Professional services                                  |   |                        | 213,000    |   |                      |   | 256,000 |   |   |   | 494,000 |   |   |   | 501,000 |   |
|      Depreciation                                           |   |                        | 542,000    |   |                      |   | 349,000 |   |   |   | 1,009,000 |   |   |   | 571,000 |   |
|      Stock compensation expense                             |   |                        | -          |   |                      |   | 95,000 |   |   |   | - |   |   |   | 151,000 |   |
|      Stock option compensation amortization                 |   |                        | 79,000     |   |                      |   | 125,000 |   |   |   | 188,000 |   |   |   | 218,000 |   |
|      Provision for bad debts                                |   |                        | 43,000     |   |                      |   | 158,000 |   |   |   | 96,000 |   |   |   | 191,000 |   |
|           Total operating expenses |   |                        | 3,022,000  |   |                      |   | 3,226,000 |   |   |   | 6,253,000 |   |   |   | 5,770,000 |   |
|                                                                                 |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| INCOME FROM OPERATIONS                                                               |   |                        | 1,415,000  |   |                      |   | 4,351,000 |   |   |   | 5,870,000 |   |   |   | 8,902,000 |   |
|                                                                                 |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| OTHER INCOME (EXPENSE)                                                               |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
|      Interest expense                                       |   |                        | (615,000   | )      |                      |   | (212,000 | ) |   |   | (1,105,000 | ) |   |   | (243,000 | ) |
|      Interest income                                        |   |                        | 442,000    |   |                      |   | 98,000 |   |   |   | 784,000 |   |   |   | 105,000 |   |
|      Changes in fair values of warrant derivatives          |   |                        | 287,000    |   |                      |   | 516,000 |   |   |   | 798,000 |   |   |   | 472,000 |   |
|      Other, net                                             |   |                        | 514,000    |   |                      |   | 2,000 |   |   |   | 741,000 |   |   |   | 7,000 |   |
|           Total other income, net  |   |                        | 628,000    |   |                      |   | 403,000 |   |   |   | 1,218,000 |   |   |   | 341,000 |   |
|                                                                                 |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| INCOME BEFORE INCOME TAXES                                                           |   |                        | 2,043,000  |   |                      |   | 4,754,000 |   |   |   | 7,088,000 |   |   |   | 9,243,000 |   |
|      Income tax expense                                     |   |                        | 1,007,000  |   |                      |   | 1,352,000 |   |   |   | 2,509,000 |   |   |   | 2,390,000 |   |
|                                                                                 |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| NET INCOME                                                                           |   |                        | 1,036,000  |   |                      |   | 3,402,000 |   |   |   | 4,579,000 |   |   |   | 6,853,000 |   |
|                                                                                 |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| OTHER COMPREHENSIVE INCOME                                                           |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
|      Foreign currency translation gain                      |   |                        | 1,047,000  |   |                      |   | 81,000 |   |   |   | 1,648,000 |   |   |   | 109,000 |   |
|                                                                                 |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| COMPREHENSIVE INCOME                                                                 |   | $                           | 2,083,000  |   |                      | $      | 3,483,000 |   |   | $ | 6,227,000 |   |   | $ | 6,961,000 |   |
|                                                                                 |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
| SHARE AND PER SHARE DATA                                                             |   |                        |       |   |                      |   |   |   |   |   |   |   |   |   |   |   |
|      Net income per share-basic                             |   | $                           | 0.03       |   |                      | $      | 0.12 |   |   | $ | 0.14 |   |   | $ | 0.25 |   |
|      Weighted average number of shares-basic                |   |                        | 33,454,000 |   |                      |   | 28,536,000 |   |   |   | 31,818,000 |   |   |   | 27,909,000 |   |
|      Net income per share-diluted                           |   | $                           | 0.03       |   |                      | $      | 0.12 |   |   | $ | 0.14 |   |   | $ | 0.24 |   |
|      Weighted average number of shares-diluted              |   |                        | 33,546,000 |   |                      |   | 28,780,000 |   |   |   | 31,854,000 |   |   |   | 28,277,000 |   |

----

Table of Contents

|                                                                                                                            |   | Six months ended June 30, |        |
|---------------------------------------------------------------------------------------------------------------------------------|--------|---------------------------|-------------|
|                                                                                                                            |   | 2011                      |        |   | 2010 |   |
|                                                                                                                            |   |                      |        |   | (As Restated) |   |
| CASH FLOWS FROM OPERATING ACTIVITIES                                                                                            |   |                      |        |   |   |   |
|      Net income                                                                                        |   | $                         | 4,579,000   |   |   | $ | 6,853,000 |   |
|      Adjustments to reconcile net income to cash used in operations:                                   |   |                      |        |   |   |   |   |   |
|           Depreciation - operating expenses                                   |   |                      | 1,009,000   |   |   |   | 571,000 |   |
|           Depreciation - cost of sales                                        |   |                      | 434,000     |   |   |   | - |   |
|           Stock compensation expense                                          |   |                      | -           |   |   |   | 151,000 |   |
|           Stock option compensation amortization                              |   |                      | 188,000     |   |   |   | 218,000 |   |
|           Provision for bad debts                                             |   |                      | 96,000      |   |   |   | 191,000 |   |
|           Changes in fair values of warrant derivatives                       |   |                      | (798,000    | ) |   |   | (472,000 | ) |
|      Changes in operating assets and liabilities:                                                      |   |                      |        |   |   |   |   |   |
|           Accounts receivable                                                 |   |                      | (4,557,000  | ) |   |   | (12,097,000 | ) |
|           Inventories                                                         |   |                      | (16,338,000 | ) |   |   | 3,448,000 |   |
|           Prepaid expenses and other current assets                           |   |                      | (215,000    | ) |   |   | (103,000 | ) |
|           Deposit with suppliers                                              |   |                      | 580,000     |   |   |   | (1,941,000 | ) |
|           Accounts payable                                                    |   |                      | 3,352,000   |   |   |   | 1,219,000 |   |
|           Customer deposits                                                   |   |                      | 188,000     |   |   |   | (57,000 | ) |
|           Accrued expenses and other current liabilities                      |   |                      | 211,000     |   |   |   | (116,000 | ) |
|           Income and other taxes payable                                      |   |                      | (1,093,000  | ) |   |   | 126,000 |   |
|                Net cash used in operating activities |   |                      | (12,365,000 | ) |   |   | (2,009,000 | ) |
|                                                                                                                            |   |                      |        |   |   |   |   |   |
| CASH FLOWS FROM INVESTING ACTIVITIES                                                                                            |   |                      |        |   |   |   |   |   |
|      Increase of restricted cash                                                                       |   |                      | (59,631,000 | ) |   |   | (4,851,000 | ) |
|      Purchase of property and equipment                                                                |   |                      | (3,158,000  | ) |   |   | (2,749,000 | ) |
|           Net cash used in investing activities                               |   |                      | (62,789,000 | ) |   |   | (7,600,000 | ) |
|                                                                                                                            |   |                      |        |   |   |   |   |   |
| CASH FLOWS FROM FINANCING ACTIVITIES                                                                                            |   |                      |        |   |   |   |   |   |
|      Proceeds from issuance of common stock, net of cost                                               |   |                      | 10,440,000  |   |   |   | 4,470,000 |   |
|      Proceeds from exercise of options, net of costs                                                   |   |                      | 15,000      |   |   |   | 22,000 |   |
|      Bank borrowings -  proceeds                                                             |   |                      | 88,356,000  |   |   |   | 20,999,000 |   |
|      Bank borrowings -  repayments                                                           |   |                      | (32,498,000 | ) |   |   | (14,746,000 | ) |
|      Collateralized bank advances                                                                      |   |                      | 9,994,000   |   |   |   | - |   |
|      Repayments of capital lease obligations                                                           |   |                      | (309,000    | ) |   |   | - |   |
|           Net cash provided by financing activities                           |   |                      | 75,999,000  |   |   |   | 10,745,000 |   |
|                                                                                                                            |   |                      |        |   |   |   |   |   |
| EFFECT OF EXCHANGE RATE CHANGES                                                                                                 |   |                      | 1,795,000   |   |   |   | (20,000 | ) |
|                                                                                                                            |   |                      |        |   |   |   |   |   |
| NET INCREASE IN CASH AND CASH EQUIVALENTS                                                                                       |   |                      | 2,639,000   |   |   |   | 1,116,000 |   |
|                                                                                                                            |   |                      |        |   |   |   |   |   |
| CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                                                                |   |                      | 4,524,000   |   |   |   | 8,347,000 |   |
|                                                                                                                            |   |                      |        |   |   |   |   |   |
| CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                                                      |   | $                         | 7,164,000   |   |   | $ | 9,463,000 |   |
|                                                                                                                            |   |                      |        |   |   |   |   |   |
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION                                                                                |   |                      |        |   |   |   |   |   |
|      Cash paid for interest                                                                            |   | $                         | 1,105,000   |   |   | $ | 243,000 |   |
|      Cash paid for income tax                                                                          |   | $                         | 2,524,000   |   |   | $ | 2,438,000 |   |

----

Table of Contents

----

Table of Contents

----

Table of Contents

| Plant and machinery               |   | 2 to 5 Years      |
|-----------------------------------|--------|-------------------|
| Motor vehicles                    |   | 5 Years           |
| Furniture, fixtures and equipment |   | 2 to 5 Years      |
| Leasehold improvements            |   | 1 to 5 Years |

----

Table of Contents

----

Table of Contents

|          |   | Quoted Pricesin ActiveMarkets forIdentical Assets |    |   | SignificantOtherObservableInputs |   |    | SignificantUnobservableInputs  |   |   |    |   |
|---------------|--------|---------------------------------------------------|---------|--------|----------------------------------|--------|---------|-------------------------------------|--------|--------|---------|--------|
|          |   | (Level 1)                                         |    |   | (Level 2)                        |   |    | (Level 3)                           |   |   | Total   |   |
| 2010 Warrants |   | $                                                 | — |   |                             | $      | — |                                |   | $      | 894,000 |   |   | $ | 894,000 |   |

|                                      |   | Three months ended June 30, 2011 |      |   | Six months ended June 30, 2011 |   |
|-------------------------------------------|--------|----------------------------------|-----------|--------|--------------------------------|--------|
|                                      |   |                             |      |   |                           |   |
| Beginning Balance                         |   | $                                | 1,181,000 |   |                           | $      | 1,692,000 |   |
| Net gain included in earnings             |   |                             | (287,000  | )      |                           |   | (798,000 | ) |
| Balance at June 30, 2011                  |   | $                                | 894,000   |   |                           | $      | 894,000 |   |
|                                      |   |                             |      |   |                           |   |   |   |
|                                      |   |                             |      |   |                           |   |   |   |
|                                      |   | Three months ended June 30, 2010 |      |   | Six months ended June 30, 2010 |   |
|                                      |   | (As Restated)                    |      |   | (As Restated)                  |   |
|                                      |   |                             |      |   |                           |   |   |   |
| Beginning Balance                         |   | $                                | 2,348,000 |   |                           | $      | - |   |
| Fair value of 2010 warrants at issue date |   |                             | -         |   |                           |   | 2,304,000 |   |
| Net gain included in earnings             |   |                             | (516,000  | )      |                           |   | (472,000 | ) |
| Balance at June 30, 2010                  |   | $                                | 1,832,000 |   |                           | $      | 1,832,000 |   |

----

Table of Contents

|                                     |   | 2011       |    |   | 2010      |   |
|------------------------------------------|--------|------------|---------|--------|-----------|--------|
|                                     |   |       |    |   |      |   |
| Closing price of stock on reporting date |   | $          | 1.09    |   |      | $      | 2.61 |   |
| Risk-free interest rate (1)    |   |       | 1.61%   |   |      |   | 1.79% |   |
| Dividend yield (2)                       |   |       | 0.00%   |   |      |   | 0.00% |   |
| Volatility factor              |   |       | 220.95% |   |      |   | 138.23% |   |
| Expected life (3)                        |   | 4.18 years |    |   | 4.7 years |   |

|   | (1) | The risk-free interest rate was determined by management using the U.S. Treasury zero-coupon yield over the contractual term of the option on date of grant. |
|--------|-----|--------------------------------------------------------------------------------------------------------------------------------------------------------------|

|   | (2) | Management determined the dividend yield to be 0% based upon its expectation that the Company will not make any near term change to its policy of retaining all earnings available to pay dividends for the foreseeable future. |
|--------|-----|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|   | (3) | Expected life is remaining contractual life of the warrants. |
|--------|-----|--------------------------------------------------------------|

----

Table of Contents

----

Table of Contents

----

Table of Contents

----

Table of Contents

|                                                                       |   | As of June 30, 2010    |       |
|----------------------------------------------------------------------------|--------|------------------------|------------|
|                                                                       |   | As Previously Recorded |       |   | As Restated |   |
|                                                                       |   |                   |       |   |   |   |
| TOTAL ASSETS                                                               |   | $                      | 78,217,000 |   |   | $ | 78,217,000 |   |
|                                                                       |   |                   |       |   |   |   |   |   |
| Total current liabilities                                                  |   | $                      | 25,213,000 |   |   | $ | 25,213,000 |   |
|                                                                       |   |                   |       |   |   |   |   |   |
| LONG-TERM LIABILITIES                                                      |   |                   |       |   |   |   |   |   |
|      Warrant Derivatives                          |   |                   | -          |   |   |   | 1,832,000 |   |
|                                                                       |   |                   |       |   |   |   |   |   |
| TOTAL LIABILITIES                                                          |   | $                      | 25,213,000 |   |   | $ | 27,045,000 |   |
|                                                                       |   |                   |       |   |   |   |   |   |
| STOCKHOLDERS’ EQUITY                                                 |   |                   |       |   |   |   |   |   |
|      Additional paid-in capital                   |   | $                      | 22,210,000 |   |   | $ | 19,906,000 |   |
|      Retained earnings                            |   |                   |       |   |   |   |   |   |
|           Unappropriated |   | $                      | 29,106,000 |   |   | $ | 29,578,000 |   |
|                                                                       |   |                   |       |   |   |   |   |   |
| Total stockholders’ equity                                           |   | $                      | 53,004,000 |   |   | $ | 51,172,000 |   |
|                                                                       |   |                   |       |   |   |   |   |   |
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY                           |   | $                      | 78,217,000 |   |   | $ | 78,217,000 |   |

|                                          | Three months ended June 30, 2010 |   |
|-----------------------------------------------|----------------------------------|--------|
|                                          | As Previously Recorded           |   | As Restated |   |
|                                          |                             |   |   |   |
| Changes in fair values of warrant derivatives |                             | $      | - |   |   | $ | 516,000 |   |
|                                          |                             |   |   |   |   |   |   |   |
| Total other (expense) income, net             |                             | $      | (112,000 | ) |   | $ | 403,000 |   |
|                                          |                             |   |   |   |   |   |   |   |
| INCOME BEFORE INCOME TAXES                    |                             | $      | 4,239,000 |   |   | $ | 4,754,000 |   |
|                                          |                             |   |   |   |   |   |   |   |
| NET INCOME                                    |                             | $      | 2,887,000 |   |   | $ | 3,402,000 |   |
|                                          |                             |   |   |   |   |   |   |   |
| COMPREHENSIVE INCOME                          |                             | $      | 2,968,000 |   |   | $ | 3,483,000 |   |
|                                          |                             |   |   |   |   |   |   |   |
| Net income per share-basic                    |                             | $      | 0.10 |   |   | $ | 0.12 |   |
|                                          |                             |   |   |   |   |   |   |   |
| Net income per share-diluted                  |                             | $      | 0.10 |   |   | $ | 0.12 |   |

----

Table of Contents

|                                          | Six months ended June 30, 2010 |   |
|-----------------------------------------------|--------------------------------|--------|
|                                          | As Previously Recorded         |   | As Restated |   |
|                                          |                           |   |   |   |   |   |   |   |
| Changes in fair values of warrant derivatives |                           | $      | - |   |   | $ | 472,000 |   |
|                                          |                           |   |   |   |   |   |   |   |
| Total other (expense) income, net             |                           | $      | (131,000 | ) |   | $ | 341,000 |   |
|                                          |                           |   |   |   |   |   |   |   |
| INCOME BEFORE INCOME TAXES                    |                           | $      | 8,771,000 |   |   | $ | 9,243,000 |   |
|                                          |                           |   |   |   |   |   |   |   |
| NET INCOME                                    |                           | $      | 6,381,000 |   |   | $ | 6,853,000 |   |
|                                          |                           |   |   |   |   |   |   |   |
| COMPREHENSIVE INCOME                          |                           | $      | 6,490,000 |   |   | $ | 6,961,000 |   |
|                                          |                           |   |   |   |   |   |   |   |
| Net income per share-basic                    |                           | $      | 0.23 |   |   | $ | 0.25 |   |
|                                          |                           |   |   |   |   |   |   |   |
| Net income per share-diluted                  |                           | $      | 0.23 |   |   | $ | 0.24 |   |

|                                          |   | Six months ended June 30, 2010 |       |
|-----------------------------------------------|--------|--------------------------------|------------|
|                                          |   | As Previously Recorded         |       |   | As Restated |   |
|                                          |   |                           |       |   |   |   |
| NET INCOME                                    |   | $                              | 6,381,000  |   |   | $ | 6,853,000 |   |
|                                          |   |                           |       |   |   |   |   |   |
| Changes in fair values of warrant derivatives |   |                           | -          |   |   |   | (472,000 | ) |
|                                          |   |                           |       |   |   |   |   |   |
|                                          |   | $                              | 6,381,000  |   |   | $ | 6,381,000 |   |
|                                          |   |                           |       |   |   |   |   |   |
| Net cash used in operating activities         |   | $                              | (2,009,000 | ) |   | $ | (2,009,000 | ) |

----

Table of Contents

|                                  |   | June 30, 2011 |       |   | December 31, 2010 |   |
|---------------------------------------|--------|---------------|------------|--------|-------------------|--------|
|                                  |   | (Unaudited)   |       |   |              |   |
|                                  |   |          |       |   |              |   |
| Accounts receivable                   |   | $             | 52,022,000 |   |              | $      | 46,362,000 |   |
| Less: allowance for doubtful accounts |   |          | 771,000    |   |              |   | 676,000 |   |
| Accounts receivable, net              |   | $             | 51,251,000 |   |              | $      | 45,686,000 |   |

|                                     |   | June 30, 2011 |       |   | December 31, 2010 |   |
|------------------------------------------|--------|---------------|------------|--------|-------------------|--------|
|                                     |   | (Unaudited)   |       |   |              |   |
|                                     |   |          |       |   |              |   |
| Raw materials and goods for resale       |   | $             | 25,052,000 |   |              | $      | 14,335,000 |   |
| Work-in-progress                         |   |          | 1,877,000  |   |              |   | - |   |
| Finished goods                           |   |          | 4,588,000  |   |              |   | 296,000 |   |
|                                     |   | $             | 31,517,000 |   |              | $      | 14,631,000 |   |
| Less: allowance for obsolete inventories |   |          | -          |   |              |   | - |   |
| Inventories, net                         |   | $             | 31,517,000 |   |              | $      | 14,631,000 |   |

|   | · | Letter of credit facility with China Construction Bank in the amount of $12,900,000 to support our component sales and services business.  Restricted cash balances are required as security for draws against the facility.  The facility renews each year and is available through January 2012. |
|--------|--------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|   | · | Letter of credit facility with Industrial Bank in the amount of $50,000,000 to support our business.  Restricted cash balances are required as security for draws against the facility.  The facility is available through March, 2012. |
|--------|--------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

Table of Contents

|   | · | Letter of credit facility with Bank of Ningbo in the amount of $7,000,000 to support our electronics product manufacturing and sales business.  The bank requires the unlimited personal guaranty of an executive officer.  The facility renews each year and is available through December, 2011. |
|--------|--------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|   | · | Letter of credit facility with Bank of Shanghai in the amount of $3,050,000 to support our electronics product manufacturing and sales business.  The bank requires the unlimited personal guaranty of an executive officer.  The facility renews each year and is available through September 2011. |
|--------|--------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|                                                                  |   | June 30,          |      |   | December 31, |   |
|-----------------------------------------------------------------------|--------|-------------------|-----------|--------|--------------|--------|
|                                                                  |   | 2011              |      |   | 2010         |   |
|                                                                  |   |  (Unaudited) |      |   |         |   |
| Note payable to a bank, annual interest rate 5.61%, due May 2011      |   | $                 | -         |   |         | $      | 1,512,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 634,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 536,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 1,140,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 505,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 484,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 1,800,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 847,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 1,805,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 352,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 342,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 5,022,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 362,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 993,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 480,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 736,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 1,001,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 1,443,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due June 2011     |   |              | -         |   |         |   | 702,000 |   |
| Note payable to a bank, annual interest rate 5.84%, due October 2011  |   |              | -         |   |         |   | 756,000 |   |
| Note payable to a bank, annual interest rate 6.12%, due November 2011 |   |              | -         |   |         |   | 756,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due November 2011 |   |              | -         |   |         |   | 5,815,000 |   |
| Note payable to a bank, annual interest rate 5.38%, due December 2011 |   |              | -         |   |         |   | 4,044,000 |   |
| Note payable to a bank, annual interest rate 5.50%, due December 2011 |   |              | -         |   |         |   | 5,232,000 |   |
|                                                                  |   |              |      |   |         |   |   |   |
| Note payable to a bank, annual interest rate 3.00%, due July 2011     |   |              | 2,490,000 |   |         |   | - |   |
| Note payable to a bank, annual interest rate 2.93%, due July 2011     |   |              | 1,081,000 |   |         |   | - |   |
| Note payable to a bank, annual interest rate 3.16%, due July 2011     |   |              | 619,000   |   |         |   | - |   |
| Note payable to a bank, annual interest rate 3.16%, due July 2011     |   |              | 361,000   |   |         |   | - |   |
| Note payable to a bank, annual interest rate 2.93%, due July 2011     |   |              | 188,000   |   |         |   | - |   |
| Note payable to a bank, annual interest rate 2.41%, due July 2011     |   |              | 686,000   |   |         |   | - |   |
| Note payable to a bank, annual interest rate 2.25%, due July 2011     |   |              | 325,000   |   |         |   | - |   |

----

Table of Contents

| Note payable to a bank, annual interest rate 2.65%, due July 2011      |   |   | 241,000   |   |   |   | - |   |
|------------------------------------------------------------------------|--------|--------|-----------|--------|--------|--------|---|--------|
| Note payable to a bank, annual interest rate 3.16%, due August 2011    |   |   | 1,593,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.17%, due August 2011    |   |   | 471,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 2.58%, due August 2011    |   |   | 1,081,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 2.50%, due August 2011    |   |   | 2,216,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 2.45%, due August 2011    |   |   | 362,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.17%, due August 2011    |   |   | 1,052,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.00%, due August 2011    |   |   | 319,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.00%, due August 2011    |   |   | 435,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.17%, due August 2011    |   |   | 336,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.17%, due August 2011    |   |   | 220,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.17%, due August 2011    |   |   | 581,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.00%, due August 2011    |   |   | 594,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.00%, due August 2011    |   |   | 578,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 2.50%, due August 2011    |   |   | 1,613,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.00%, due September 2011 |   |   | 388,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.16%, due September 2011 |   |   | 5,552,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 2.59%, due September 2011 |   |   | 667,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.16%, due September 2011 |   |   | 2,958,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 2.59%, due September 2011 |   |   | 151,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 2.59%, due September 2011 |   |   | 207,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.16%, due September 2011 |   |   | 402,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 2.60%, due September 2011 |   |   | 736,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.16%, due September 2011 |   |   | 216,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 2.62%, due September 2011 |   |   | 398,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.16%, due September 2011 |   |   | 399,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.16%, due September 2011 |   |   | 240,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.63%, due September 2011 |   |   | 106,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.45%, due September 2011 |   |   | 365,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 4.06%, due September 2011 |   |   | 1,330,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.63%, due September 2011 |   |   | 957,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 4.06%, due September 2011 |   |   | 714,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.63%, due September 2011 |   |   | 798,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 4.06%, due October 2011   |   |   | 6,516,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 4.05%, due October 2011   |   |   | 358,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 5.84%, due October 2011   |   |   | 774,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.73%, due October 2011   |   |   | 370,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.55%, due October 2011   |   |   | 499,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 4.43%, due October 2011   |   |   | 361,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 4.43%, due October 2011   |   |   | 327,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 6.12%, due November 2011  |   |   | 774,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 4.43%, due October 2011   |   |   | 390,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 6.44%, due November 2011  |   |   | 1,547,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 4.34%, due November 2011  |   |   | 580,000   |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.00%, due November 2011  |   |   | 5,948,000 |   |   |   | - |   |
| Note payable to a bank, annual interest rate 3.00%, due December 2011  |   |   | 4,137,000 |   |   |   | - |   |

----

Table of Contents

| Note payable to a bank, annual interest rate 3.00%, due January 2012 |   |   | 3,522,000  |   |   |   | -          |   |
|----------------------------------------------------------------------|--------|--------|------------|--------|--------|--------|------------|--------|
| Note payable to a bank, annual interest rate 3.00%, due April 2012   |   |   | 2,647,000  |   |   |   | -          |   |
| Note payable to a bank, annual interest rate 3.00%, due April 2012   |   |   | 5,023,000  |   |   |   | -          |   |
| Note payable to a bank, annual interest rate 3.00%, due May 2012     |   |   | 1,568,000  |   |   |   | -          |   |
| Note payable to a bank, annual interest rate 3.00%, due May 2012     |   |   | 10,087,000 |   |   |   | -          |   |
| Note payable to a bank, annual interest rate 2.50%, due May 2012     |   |   | 1,558,000  |   |   |   | -          |   |
| Note payable to a bank, annual interest rate 3.00%, due June 2012    |   |   | 3,167,000  |   |   |   | -          |   |
| Note payable to a bank, annual interest rate 2.50%, due June 2012    |   |   | 1,592,000  |   |   |   | -          |   |
| Note payable to a bank, annual interest rate 3.00%, due June 2012    |   |   | 3,500,000  |   |   |   | -          |   |
| Note payable to a bank, annual interest rate 3.00%, due June 2012    |   |   | 2,310,000  |   |   |   | -          |   |
| Note payable to a bank, annual interest rate 3.00%, due June 2012    |   |   | 1,141,000  |   |   |   | -          |   |
| Note payable to a bank, annual interest rate 3.00%, due June 2012    |   |   | 2,019,000  |   |   |   | -          |   |
|                                                                 |   |   |       |   |   |   |       |   |
|                                                                 |   | $      | 94,738,000 |   |   | $      | 37,299,000 |   |
| Less : current portion                                               |   |   | 94,738,000 |   |   |   | 37,299,000 |   |
| Long -term portion                                                   |   | $      | -          |   |   | $      | -          |   |

|                                |   | June 30, 2011 |      |   | December 31, 2010 |   |
|-------------------------------------|--------|---------------|-----------|--------|-------------------|--------|
|                                |   | (Unaudited)   |      |   |              |   |
|                                |   |          |      |   |              |   |
| Gross capital lease obligations     |   | $             | 1,325,000 |   |              | $      | 1,601,000 |   |
| Less: current portion               |   |          | 616,000   |   |              |   | 756,000 |   |
| Long-term capital lease obligations |   | $             | 709,000   |   |              | $      | 845,000 |   |

----

Table of Contents

| (1) | Rental Lease Commitment |
|-----|-------------------------|

| Fiscal year ending December 31, |   |   |      |
|---------------------------------|--------|--------|-----------|
|                            |   |   |      |
| 2011                            |   | $      | 701,000   |   |
| 2012                            |   |   | 1,206,000 |   |
| 2013                            |   |   | 327,000   |   |
| 2014                            |   |   | 49,000    |   |
| 2015                            |   |   | 12,000    |   |
|                            |   | $      | 2,295,000 |   |

| (2) | Capital Leases Commitment |
|-----|---------------------------|

| Fiscal year ending December 31,              |   |   |      |
|----------------------------------------------|--------|--------|-----------|
|                                         |   |   |      |
| 2011                                         |   | $      | 303,000   |   |
| 2012                                         |   |   | 730,000   |   |
| 2013                                         |   |   | 365,000   |   |
|                                         |   |   | 1,398,000 |   |
| Less: Interest                               |   |   | 73,000    |   |
|                                         |   |   | 1,325,000 |   |
| Less: Current portion                        |   |   | 616,000   |   |
| Capital lease obligation – Non-current |   | $      | 709,000   |   |

----

Table of Contents

|                                                |   | Three months ended June 30, |       |
|-----------------------------------------------------|--------|-----------------------------|------------|
|                                                |   | 2011                        |       |   | 2010 |   |
|                                                |   |                        |       |   | (As Restated) |   |
|                                                |   |                        |       |   |   |   |
| Net income for basic and diluted earnings per share |   | $                           | 1,036,000  |   |   | $ | 3,402,000 |   |
|                                                |   |                        |       |   |   |   |   |   |
| Weighted average shares used in basic computation   |   |                        | 33,454,000 |   |   |   | 28,536,000 |   |
| Effect of dilutive stock options and warrants       |   |                        | 92,000     |   |   |   | 244,000 |   |
| Weighted average shares used in diluted computation |   |                        | 33,546,000 |   |   |   | 28,780,000 |   |
|                                                |   |                        |       |   |   |   |   |   |
| Earnings per share:                                 |   |                        |       |   |   |   |   |   |
| Basic                                               |   | $                           | 0.03       |   |   | $ | 0.12 |   |
| Diluted                                             |   | $                           | 0.03       |   |   | $ | 0.12 |   |
|                                                |   |                        |       |   |   |   |   |   |
|                                                |   |                        |       |   |   |   |   |   |
|                                                |   | Six months ended June 30,   |       |
|                                                |   |                        | 2011       |   |   |   | 2010 |   |
|                                                |   |                        |       |   |   | (As Restated) |   |
|                                                |   |                        |       |   |   |   |   |   |
| Net income for basic and diluted earnings per share |   | $                           | 4,579,000  |   |   | $ | 6,853,000 |   |
|                                                |   |                        |       |   |   |   |   |   |
| Weighted average shares used in basic computation   |   |                        | 31,818,000 |   |   |   | 27,909,000 |   |
| Effect of dilutive stock options and warrants       |   |                        | 36,000     |   |   |   | 368,000 |   |
| Weighted average shares used in diluted computation |   |                        | 31,854,000 |   |   |   | 28,277,000 |   |
|                                                |   |                        |       |   |   |   |   |   |
| Earnings per share:                                 |   |                        |       |   |   |   |   |   |
| Basic                                               |   | $                           | 0.14       |   |   | $ | 0.25 |   |
| Diluted                                             |   | $                           | 0.14       |   |   | $ | 0.24 |   |

----

Table of Contents

| June 30, 2011       |   | December 31, 2010 |
|---------------------|--------|-------------------|
|                |   |              |   |   |   |   |   |   | Average |   |   |   |   |   |   |   |   |   |   | Average |
|                |   |              |   |   |   |   |   |   | Remaining |   |   |   |   |   |   |   |   |   |   | Remaining |
|                |   |              |   | Number |   |   | Number |   |   | Contractual |   |   |   |   |   | Number |   |   | Number |   |   | Contractual |
| Exercise Price |   |              | Outstanding |   |   | Exercisable |   |   | Life |   |   | Exercise Price |   |   | Outstanding |   |   | Exercisable |   |   | Life |
|                | $      | 3.00              |   |   |   | 2,649,069 |   |   |   | 1,211,740 |   |   | 2.20 years |   |   | $ | 3.00 |   |   |   | 1,211,740 |   |   |   | 1,211,740 |   |   | 2.66 years |
|                | $      | 3.11              |   |   |   | 853,433 |   |   |   | 853,433 |   |   | 4.18 years |   |   | $ | 3.25 |   |   |   | 891,670 |   |   |   | 816,670 |   |   | 4.66 years |
|                | $      | 3.25              |   |   |   | 75,000 |   |   |   | 75,000 |   |   | 1.59 years |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                | Total  |              |   |   | 3,577,502 |   |   |   | 2,140,173 |   |   |   |   |   | Total |   |   |   | 2,103,410 |   |   |   | 2,028,410 |   |   |   |

----

Table of Contents

| Expected      | Expected   | Dividend | Risk Free     | Grant Date    |
|---------------|------------|----------|---------------|---------------|
| Life          | Volatility | Yield    | Interest Rate | Fair Value    |
|          |       |     |          |          |
| The 2000 ISOP |       |     |          |          |
| 5 years       | 175%       | 0%       | 2.5%          | $0.09 - $0.19 |
|          |       |     |          |          |
| The 2008 ISOP |       |     |          |          |
| 1-5 years     | 83% - 121% | 0%       | 0.3% - 2.5%   | $0.47 - $2.79 |

|                                 |   | Number of   |      |   | Weighted- |   |
|--------------------------------------|--------|-------------|-----------|--------|-----------|--------|
|                                 |   | Options     |      |   | Average   |   |
|                                 |   | Outstanding |      |   | Exercise  |   |
|                                 |   |        |      |   | Price     |   |
|                                 |   |        |      |   |      |   |
| Balance at December 31, 2009         |   |        | 1,263,978 |   |      | $      | 2.01 |   |
| Granted                              |   |        | 563,496   |   |      | $      | 2.73 |   |
| Forfeited                            |   |        | (571,687  | )      |      |   | - |   |
| Exercised                            |   |        | (194,589  | )      |      | $      | 0.47 |   |
| Balance at December 31, 2010         |   |        | 1,061,198 |   |      | $      | 2.50 |   |
| Granted                              |   |        | 98,361    |   |      | $      | 2.71 |   |
| Forfeited                            |   |        | (75,796   | )      |      |   | - |   |
| Exercised                            |   |        | (17,464   | )      |      | $      | 1.13 |   |
| Balance at March 31, 2011            |   |        | 1,066,299 |   |      | $      | 2.56 |   |
| Granted                              |   |        | -         |   |      |   | - |   |
| Forfeited                            |   |        | (262,389  | )      |      |   | - |   |
| Exercised                            |   |        | (75,483   | )      |      | $      | 0.21 |   |
| Balance at June 30, 2011             |   |        | 728,427   |   |      | $      | 2.74 |   |
| Options exercisable on June 30, 2011 |   |        | 158,066   |   |      | $      | 3.11 |   |

----

Table of Contents

| Outstanding Options at June 30, 2011     |         |   | Exercisable Options |      |
|------------------------------------------|--------------|--------|---------------------|-----------|
|                                     |         |   |                |      |   |   |   |   |   |   |   |   |   |   |   |   |
| Range of                                 |         |   | Number              |      |   | Weighted |   |   | Weighted |   |   | Number |   |   | Weighted |   |
| Exercise                                 |         |   |                |      |   | Average |   |   | Average |   |   |   |   |   | Average |   |
| Price                                    |         |   |                |      |   | Remaining |   |   | Exercise |   |   |   |   |   | Exercise |   |
|                                     |         |   |                |      |   | Contractual |   |   | Price |   |   |   |   |   | Price |   |
|                                     |         |   |                |      |   | Life |   |   |   |   |   |   |   |   |   |   |
| $                                        | 0.20 - $1.02 |   |                |      | 67,923 |   |   | 6.9 years |   |   | $ | 0.65 |   |   |   | 12,950 |   |   | $ | 0.20 |   |
| $                                        | 2.21 - $2.48 |   |                |      | 207,553 |   |   | 4.3 years |   |   | $ | 2.32 |   |   |   | 45,766 |   |   | $ | 2.46 |   |
| $                                        | 2.62 - $3.00 |   |                |      | 267,651 |   |   | 5.3 years |   |   | $ | 2.74 |   |   |   | 19,375 |   |   | $ | 3.00 |   |
| $                                        | 3.92 - $4.36 |   |                |      | 185,300 |   |   | 8.3 years |   |   | $ | 3.97 |   |   |   | 79,975 |   |   | $ | 3.97 |   |
| Total                                    |         |   |                | 728,427   |   |   |   |   |   |   |   |   |   |   | 158,066 |   |   | $ | 3.11 |   |
|                                     |         |   |                |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                     |         |   |                |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Outstanding Options at December 31, 2010 |         |   | Exercisable Options |      |
|                                     |         |   |                |      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Range of                                 |         |   | Number              |      |   | Weighted |   |   | Weighted |   |   | Number |   |   | Weighted |   |
| Exercise                                 |         |   |                |      |   |   | Average |   |   | Average |   |   |   |   |   |   | Average |   |
| Price                               |         |   |                |      |   |   | Remaining |   |   | Exercise |   |   |   |   |   |   | Exercise |   |
|                                     |         |   |                |      |   |   |   | Contractual |   |   | Price |   |   |   |   |   |   | Price |   |
|                                     |         |   |                |      |   |   |   | Life |   |   |   |   |   |   |   |   |   |   |   |   |   |
| $                                        | 0.10 - $1.02 |   |                |      | 167,114 |   |   | 7.1 years |   |   | $ | 0.44 |   |   |   | 92,708 |   |   | $ | 0.39 |   |
| $                                        | 2.21 - $3.00 |   |                |      | 700,684 |   |   | 5.9 years |   |   | $ | 2.58 |   |   |   | 145,453 |   |   | $ | 2.40 |   |
| $                                        | 3.92 - $4.36 |   |                |      | 193,400 |   |   | 8.8 years |   |   | $ | 3.97 |   |   |   | 61,467 |   |   | $ | 3.93 |   |
| Total                                    |         |   |                | 1,061,198 |   |   |   |   |   |   |   |   |   |   | 299,628 |   |   | $ | 2.09 |   |

----

Table of Contents

|     |   | 2011   |      |   | 2010          |   |
|----------|--------|--------|-----------|--------|---------------|--------|
|     |   |   |      |   | (As Restated) |   |
|     |   |   |      |   |          |   |
| Current  |   | $      | 1,007,000 |   |          | $      | 1,352,000 |   |
| Deferred |   |   | -         |   |          |   | - |   |
|     |   | $      | 1,007,000 |   |          | $      | 1,352,000 |   |

|                                  |   | 2011   |      |   |   |   | 2010          |   |      |   |
|---------------------------------------|--------|--------|-----------|--------|--------|--------|---------------|--------|-----------|--------|
|                                  |   |   |      |   |   |   | (As Restated) |   |      |   |
|                                  |   |   |      |   |   |   |          |   |      |   |
| Income before income taxes            |   | $      | 2,043,000 |   | 100    | %      |          | $      | 4,754,000 |   | 100 | % |
|                                  |   |   |      |   |   |   |          |   |      |   |   |   |
| China income taxes at statutory rate  |   | $      | 510,750   |   | 25     | %      |          | $      | 1,188,500 |   | 25 | % |
| Operating loss carried forward        |   |   | 516,680   |   | 25     | %      |          |   | 306,120   |   | 6 | % |
| China qualified income tax exemptions |   |   | (20,430   | )      | -1     | %      |          |   | (142,620  | )      | -3 | % |
| Income tax expense                    |   | $      | 1,007,000 |   | 49     | %      |          | $      | 1,352,000 |   | 28 | % |

----

Table of Contents

|     |   | 2011   |      |   | 2010          |   |
|----------|--------|--------|-----------|--------|---------------|--------|
|     |   |   |      |   | (As Restated) |   |
|     |   |   |      |   |          |   |
| Current  |   | $      | 2,509,000 |   |          | $      | 2,390,000 |   |
| Deferred |   |   | -         |   |          |   | - |   |
|     |   | $      | 2,509,000 |   |          | $      | 2,390,000 |   |

|                                  |   | 2011   |      |   |   |   | 2010          |   |      |   |
|---------------------------------------|--------|--------|-----------|--------|--------|--------|---------------|--------|-----------|--------|
|                                  |   |   |      |   |   |   | (As Restated) |   |      |   |
|                                  |   |   |      |   |   |   |          |   |      |   |
| Income before income taxes            |   | $      | 7,088,000 |   | 100    | %      |          | $      | 9,243,000 |   | 100 | % |
|                                  |   |   |      |   |   |   |          |   |      |   |   |   |
| China income taxes at statutory rate  |   | $      | 1,772,000 |   | 25     | %      |          | $      | 2,310,750 |   | 25 | % |
| Operating loss carried forward        |   |   | 807,880   |   | 11     | %      |          |   | 356,540   |   | 4 | % |
| China qualified income tax exemptions |   |   | (70,880   | )      | -1     | %      |          |   | (277,290  | )      | -3 | % |
| Income tax expense                    |   | $      | 2,509,000 |   | 35     | %      |          | $      | 2,390,000 |   | 26 | % |

----

Table of Contents

|                                    |   | For three months ended June 30, |       |
|-----------------------------------------|--------|---------------------------------|------------|
|                                    |   | 2011                            |       |   | 2010 |   |
| Revenues from external customers:       |   |                            |       |   |   |   |
| ECSS                                    |   | $                               | 31,688,000 |   |   | $ | 30,566,000 |   |
| ICM                                     |   |                            | 9,235,000  |   |   |   | 13,314,000 |   |
|                                    |   | $                               | 40,923,000 |   |   | $ | 43,880,000 |   |
| Depreciation:                           |   |                            |       |   |   |   |   |   |
| ECSS                                    |   | $                               | 343,000    |   |   | $ | 265,000 |   |
| ICM                                     |   |                            | 199,000    |   |   |   | 84,000 |   |
|                                    |   | $                               | 542,000    |   |   | $ | 349,000 |   |
| Stock compensation expense:             |   |                            |       |   |   |   |   |   |
| ECSS                                    |   | $                               | -          |   |   | $ | 80,000 |   |
| ICM                                     |   |                            | -          |   |   |   | 15,000 |   |
|                                    |   | $                               | -          |   |   | $ | 95,000 |   |
| Stock option compensation amortization: |   |                            |       |   |   |   |   |   |
| ECSS                                    |   | $                               | 30,000     |   |   | $ | 104,000 |   |
| ICM                                     |   |                            | 49,000     |   |   |   | 21,000 |   |
|                                    |   | $                               | 79,000     |   |   | $ | 125,000 |   |
| Provision for bad debts:                |   |                            |       |   |   |   |   |   |
| ECSS                                    |   | $                               | 16,000     |   |   | $ | 132,000 |   |
| ICM                                     |   |                            | 27,000     |   |   |   | 26,000 |   |
|                                    |   | $                               | 43,000     |   |   | $ | 158,000 |   |
| Interest income:                        |   |                            |       |   |   |   |   |   |
| ECSS                                    |   | $                               | 335,000    |   |   | $ | 80,000 |   |
| ICM                                     |   |                            | 107,000    |   |   |   | 18,000 |   |
|                                    |   | $                               | 442,000    |   |   | $ | 98,000 |   |
| Interest expense:                       |   |                            |       |   |   |   |   |   |
| ECSS                                    |   | $                               | 467,000    |   |   | $ | 172,000 |   |
| ICM                                     |   |                            | 148,000    |   |   |   | 40,000 |   |
|                                    |   | $                               | 615,000    |   |   | $ | 212,000 |   |
| Income taxes expenses:                  |   |                            |       |   |   |   |   |   |
| ECSS                                    |   | $                               | 789,000    |   |   | $ | 941,000 |   |
| ICM                                     |   |                            | 218,000    |   |   |   | 411,000 |   |
|                                    |   | $                               | 1,007,000  |   |   | $ | 1,352,000 |   |
| Income from operations:                 |   |                            |       |   |   |   |   |   |
| ECSS                                    |   | $                               | 714,000    |   |   | $ | 2,772,000 |   |
| ICM                                     |   |                            | 701,000    |   |   |   | 1,579,000 |   |
|                                    |   | $                               | 1,415,000  |   |   | $ | 4,351,000 |   |

----

Table of Contents

| Total amount of income from operations is consistent with the consolidated statements of operations. |   |
|------------------------------------------------------------------------------------------------------|--------|
|                                                                                                 |   |   |   |   |   |   |   |   |
| Addition to property and equipment:                                                                  |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 1,000 |   |   | $ | - |   |
| ICM                                                                                                  |   |   | 392,000 |   |   |   | 10,000 |   |
|                                                                                                 |   | $ | 393,000 |   |   | $ | 10,000 |   |
| Total segment assets:                                                                                |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 75,329,000 |   |   | $ | 62,050,000 |   |
| ICM                                                                                                  |   |   | 120,857,000 |   |   |   | 16,167,000 |   |
|                                                                                                 |   | $ | 196,186,000 |   |   | $ | 78,217,000 |   |
|                                                                                                 |   |   |   |   |   |   |   |   |
|                                                                                                 |   |   |   |   |   |   |   |   |
|                                                                                                 |   | For six months ended June 30, |   |
|                                                                                                 |   |   | 2011 |   |   |   | 2010 |   |
| Revenues from external customers:                                                                    |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 53,215,000 |   |   | $ | 62,785,000 |   |
| ICM                                                                                                  |   |   | 25,677,000 |   |   |   | 19,699,000 |   |
|                                                                                                 |   | $ | 78,891,000 |   |   | $ | 82,484,000 |   |
| Depreciation:                                                                                        |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 717,000 |   |   | $ | 478,000 |   |
| ICM                                                                                                  |   |   | 292,000 |   |   |   | 93,000 |   |
|                                                                                                 |   | $ | 1,009,000 |   |   | $ | 571,000 |   |
| Stock compensation expense:                                                                          |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | - |   |   | $ | 126,000 |   |
| ICM                                                                                                  |   |   | - |   |   |   | 25,000 |   |
|                                                                                                 |   | $ | - |   |   | $ | 151,000 |   |
| Stock option compensation amortization:                                                              |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 90,000 |   |   | $ | 182,000 |   |
| ICM                                                                                                  |   |   | 98,000 |   |   |   | 36,000 |   |
|                                                                                                 |   | $ | 188,000 |   |   | $ | 218,000 |   |
| Provision for bad debts:                                                                             |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 45,000 |   |   | $ | 159,000 |   |
| ICM                                                                                                  |   |   | 51,000 |   |   |   | 32,000 |   |
|                                                                                                 |   | $ | 96,000 |   |   | $ | 191,000 |   |
| Interest income:                                                                                     |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 529,000 |   |   | $ | 85,000 |   |
| ICM                                                                                                  |   |   | 255,000 |   |   |   | 20,000 |   |
|                                                                                                 |   | $ | 784,000 |   |   | $ | 105,000 |   |
| Interest expense:                                                                                    |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 745,000 |   |   | $ | 198,000 |   |
| ICM                                                                                                  |   |   | 360,000 |   |   |   | 45,000 |   |
|                                                                                                 |   | $ | 1,105,000 |   |   | $ | 243,000 |   |
| Income taxes expenses:                                                                               |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 1,656,000 |   |   | $ | 1,755,000 |   |
| ICM                                                                                                  |   |   | 853,000 |   |   |   | 635,000 |   |
|                                                                                                 |   | $ | 2,509,000 |   |   | $ | 2,390,000 |   |
| Income from operations:                                                                              |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 2,474,000 |   |   | $ | 6,206,000 |   |
| ICM                                                                                                  |   |   | 3,396,000 |   |   |   | 2,696,000 |   |
|                                                                                                 |   | $ | 5,870,000 |   |   | $ | 8,902,000 |   |

----

Table of Contents

| Total amount of income from operations is consistent with the consolidated statements of operations. |   |
|------------------------------------------------------------------------------------------------------|--------|
|                                                                                                 |   |   |   |   |   |   |   |   |
| Addition to property and equipment:                                                                  |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 2,310,000 |   |   | $ | 2,185,000 |   |
| ICM                                                                                                  |   |   | 848,000 |   |   |   | 10,000 |   |
|                                                                                                 |   | $ | 3,158,000 |   |   | $ | 2,195,000 |   |
| Total segment assets:                                                                                |   |   |   |   |   |   |   |   |
| ECSS                                                                                                 |   | $ | 75,329,000 |   |   | $ | 62,050,000 |   |
| ICM                                                                                                  |   |   | 120,857,000 |   |   |   | 16,167,000 |   |
|                                                                                                 |   | $ | 196,186,000 |   |   | $ | 78,217,000 |   |

|                   |   | June 30, 2011 |       |   | December 31, 2010 |   |
|------------------------|--------|---------------|------------|--------|-------------------|--------|
|                   |   | (Unaudited)   |       |   |              |   |
|                   |   |          |       |   |              |   |
| Restricted cash - loan |   | $             | 7,026,000  |   |              | $      | 3,016,000 |   |
| Restricted cash - NDF  |   |          | 84,664,000 |   |              |   | 29,043,000 |   |
| Total Restricted cash  |   | $             | 91,690,000 |   |              | $      | 32,059,000 |   |
|                   |   |          |       |   |              |   |   |   |
| Bank borrowings - loan |   | $             | 10,074,000 |   |              | $      | 8,256,000 |   |
| Bank borrowings - NDF  |   |          | 84,664,000 |   |              |   | 29,043,000 |   |
| Total Bank borrowings  |   | $             | 94,738,000 |   |              | $      | 37,299,000 |   |

----

Table of Contents

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

----

Table of Contents

----

Table of Contents

----

Table of Contents

Item 4T.  Controls and Procedures

----

Table of Contents

----

Table of Contents

----

Table of Contents

|   Exhibit No. |    | Title of Document                                                                                                                                               |
|------------------------------|--------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------|
|                         |         |                                                                                                                                                            |
|                         |         |                                                                                                                                                            |
| 31.1                         |         | Certification of Principal Executive Officer pursuant to Rule 13a-14 and Rule 15d-14(a), promulgated under the Securities and Exchange Act of 1934, as amended* |
|                         |         |                                                                                                                                                            |
| 31.2                         |         | Certification of Principal Financial Officer pursuant to Rule 13a-14 and Rule 15d 14(a), promulgated under the Securities and Exchange Act of 1934, as amended* |
|                         |         |                                                                                                                                                            |
|  32.1                   |         | Certification pursuant to Section 906 of Sarbanes Oxley Act of 2002 (Chief Executive Officer)**                                                                 |
|                         |         |                                                                                                                                                            |
|  32.2                   |         | Certification pursuant to Section 906 of Sarbanes Oxley Act of 2002 (Chief Financial Officer)**                                                                 |

----

Table of Contents

|                  | SINOHUB, INC. |                       |
|-----------------------|---------------|----------------------------|
|                  |          |                       |   |
| Date: August 15, 2011 | By:           | /s/ Henry T. Cochran  |   |
|                  |          | Henry T. Cochran           |   |
|                  |          | Chief Executive Officer    |   |

| Date: August 15, 2011  | By:    | /s/ Li De Hai                                                       |   |
|-----------------------------|--------|---------------------------------------------------------------------|--------|
|                        |   | Li De Hai                                                           |   |
|                        |   | Chief Financial Officer(Principal Financial and Accounting Officer) |   |

----