ZHENGZHOU, China, Aug. 28, 2013 /PRNewswire-FirstCall/ -- China Gerui Advanced Materials Group Limited (NASDAQ: CHOP) ("China Gerui," or the "Company"), a leading high-precision, cold-rolled steel producer in China, today announced its unaudited financial results for the three months ended June 30, 2013.

Mr. Mingwang Lu, Chairman and Chief Executive Officer of China Gerui, commented, "Second quarter results reflected the continuing weakness in demand for steel in China and the pricing pressure resulting from the over-capacity of steel production in China. Our average selling price declined by 15.7% year-over-year in the 2013 second quarter, which exceeded the reduction in our raw material prices. The highly competitive pricing environment prevented us from increasing prices, which resulted in a lower 8.2% gross margin due to lower selling prices in the second quarter of 2013 compared with the same quarter in 2012. We continue to market our steel products on their premium performance qualities, but price sensitivity has become a factor with our customers.

"However, we believe we are maintaining our market share as all production lines are in operation and we are outperforming most of our competitors. The China Iron and Steel Association ("Association") reported that for the first 6 months of 2013, its members reported a revenue increase of 0.94% with an average gross margin of 0.13%. For the month of June, members of the Association reported their first monthly net loss totaling RMB699 million due to decreasing steel prices. In contrast, we achieved another quarter of positive EBITDA with more stable volumes in this challenging environment. This temporary period of oversupply has forced us to postpone using our full production capacity, and to more aggressively introduce new products, to protect our pricing structure for the future.

"We remain optimistic for our chromium-plated steel and new laminating steel lines as we are building their presence in the steel markets. New products carry higher margins that will improve our average gross margin as sales grow in the future. The Company believes the utilization of its wide- and narrow-strip cold-rolled steel capacity was 46%-48% in the second quarter of 2013 compared with approximately 68%-72% during the first quarter of 2013. The Company's utilization of its chromium-plating production lines was approximately 43% in the second quarter of 2013 compared to 62% during the first quarter of 2013.

"With these new products, we offer a greater range of cold-rolled steel products to our current customers that can compete with higher-priced imports, and we can now provide steel solutions to new customers we could not service before. Our more comprehensive steel product line differentiates us from many smaller steel producers who do not have the technology, financial resources, or customer relationships to effectively compete with us.

"Our steel volume has been stable at approximately 62,000 tons per quarter over the first half of 2013. We have avoided increasing production to prevent more aggressive pricing being necessary. We expect recent pricing concessions are reversible when the market improves. Our specialty steel products continue to receive more interest and we remain optimistic that exports will become a more meaningful growth channel. We are seeking accretive acquisitions and partnerships to become a larger, more powerful global metals processor in the future, and to generate substantial positive cash flow which will translate into greater shareholder value for our investors," Mr. Lu concluded.

Second Quarter 2013 Results

Revenue decreased 43.9% to $43.1 million in the second quarter of 2013 from $76.8 million in the second quarter of 2012. The decrease in revenue was primarily due to a 15.7% decrease in the Company's average selling price to $692 per ton for the second quarter of 2013 as compared to an average selling price of $821 for the second quarter of 2012 as well as a 33.2% decrease in sales volume to approximately 62,500 tons for the second quarter of 2013 as compared to approximately 93,500 tons for the same quarter of 2012.

Gross profit decreased 82.2% to $3.5 million in the second quarter of 2013 from $19.8 million in the same quarter of 2012. Gross margin was 8.2% in the second quarter of 2013 compared to
25.8% in the second quarter of 2012. The decrease in gross profit compared with a year ago was due to lower sales as the economic slowdown in China continued and domestic consumption declined in the second quarter of 2013. Excess capacity and reduced steel demand continued to create the intense competition and pricing pressures currently in the marketplace during the quarter.

Operating income decreased 93.4% to $1.1 million in the second quarter of 2013, from operating income of $16.8 million for the second quarter of 2012. The decrease in operating income in the second quarter of 2013 was primarily due to an 82.2% decrease in gross profit.

Net loss was $0.64 million in the second quarter of 2013, or nil per fully diluted share, compared to a net profit of $10.3 million, or $0.18 per share in the second quarter of 2012.

Non-GAAP EBITDA was $4.0 million in the second quarter of 2013, or 9.3% of revenue, compared to $19.6 million, or 25.6% of revenue, in the second quarter of 2012. Non-GAAP EBITDA is defined as earnings before net interest expense, taxes, depreciation, and amortization incurred in the second quarter of fiscal year 2013.*

* Please see the section below entitled "Use of Non-GAAP Adjusted Financial Measures" and the reconciliation table at the end of this press release for an explanation and quantitative comparison of the non-GAAP measures used in this press release to their GAAP equivalents.

Financial Condition

As of June 30, 2013, the Company had $203.6 million in unrestricted cash, $28.0 million in current certificates of deposit, and an additional $169.8 million in restricted cash, as compared to $228.9 million in unrestricted cash, $16.4 million in current certificates of deposit and an additional $145.4 million in restricted cash as of December 31, 2012. The Company's short-term debt consisted of notes payable and term loans that totaled $377.5 million at June 30, 2013, compared to $317.0 million as of December 31, 2012. The Company had no long-term liabilities. Shareholders' equity was $334.4 million at June 30, 2013 as compared to $330.1 million as of December 31, 2012. Net cash used in operating activities for the first six months ended June 30, 2013 was $22.5 million compared with $25.0 million of net cash flow provided during the first six months of 2012.

Recent Developments

In June 2013, China Gerui was a gold sponsor at the AMM Steel Success Strategies XXVIII Conference which had attendees from major steel and steel-related companies and associations from around the world and was a virtual who's-who of the global steel industry. Participants benefitted from a high level conference program as well as expanded networking opportunities. China Gerui's CFO, Edward Meng was a panel presenter at the conference during two sessions.

In May 2013, China Gerui engaged Cambelle-Inland LLC, a company founded by Craig T. Bouchard to advise it on strategic planning and expansion in North America and around the world. Mr. Bouchard is an investor of China Gerui and he has expertise in building steel operations, especially through acquisitions. China Gerui is seeking accretive acquisitions to increase its market share domestically and to globalize the Company's operations over time.

In April 2013, China Gerui announced it had captured three international customers placing regular commercial orders for its high-end and narrow-strip steel. Two customers are located in India and one customer is located in Turkey. The products purchased were both wide- and narrow-strip high-precision, chromium-plated, cold-rolled strip steel. Total orders could reach 3,000 tons based on current order rates. Three additional potential customers are currently engaged in trials with China Gerui's specialized steel products in three other countries, including the U.S.

Since the launch of the share repurchase program in April 2011, as of June 30, 2013 the Company had repurchased a total of 2,010,918 ordinary shares at an average price of $3.06 per share for a total repurchase price of approximately $6.2 million.

2013 Financial Guidance

Given current market conditions, volatility of raw material costs and the slower than anticipated price recovery for premium processed steel, the Company revised its full year 2013 revenue guidance to the range of $165 million to $170 million. The Company may adjust such guidance as changing macroeconomic conditions and operational and competitive challenges dictate.

Industry and Business Update

"Chinese GDP growth declined further to 7.5% in the second quarter of 2013 from 7.7% in the 2013 first quarter and 7.9% in the fourth quarter of 2012 according to the National Bureau of Statistics. This slowing growth combined with excess steel production capacity is causing severe price competition in China.

"However, in the first half of 2013, total consumption of crude steel increased by 6.8% year-over-year to 364.6 million tons, but national production of crude steel rose faster at 7.4% to 389.9 million tons according to the China Iron and Steel Association. Crude steel production has recently been running at a high average daily rate of 2.15 million tons rate, which equals approximately 786 million tons for the 2013 year. Additionally, the production of iron increased by 5.7% to 357.5 million tons and steel production rose by 10.2% to 517.0 million tons. Steel inventories in China decreased during the 2013 second quarter from the first quarter of 2013, but remained at a high level and were 3.6 million tons above the amount at the end of the second quarter of 2012.

"The central government is taking actions to encourage consolidation in the steel industry to create a more balanced steel production and price environment to alleviate the current market conditions over time. Smaller steel companies or those with older technologies may be forced to merge or cease operations. China Gerui will be a beneficiary of these actions with its comprehensive product line, high-quality brand name, established market position and management capabilities.

"Continued investment in real estate and fixed assets as well as relatively steady demand from certain industries such as automotive and heavy-duty equipment, offer the prospect of stronger steel demand in China in the future. We are further positioning China Gerui to become a substantial player in the global steel industry with a much larger global customer base through our comprehensive product mix and potential future opportunistic acquisitions to further our diversification and quickly build market share. By improving our production efficiency we expect to become an even more effective competitor and benefit from the next recovery in the Chinese steel market," Mr. Lu concluded.

Conference Call Information

The Company will also host a conference call at 9:00 am EDT (9:00 pm Beijing Time) on Wednesday, August 28, 2013.( )

Listeners may access the call by dialing +1 (877) 407-8133 five to ten minutes prior to the scheduled conference call time. International callers should dial +1 (201) 689-8040.

A replay of the conference call will be available for 14 days starting from 12:00 pm EDT on Wednesday, August 28, 2013.

To access the replay, dial +1 (877) 660-6853. International callers should dial at +1 (201) 612-7415. The pass code is 419874.

A live and archived webcast of the call will be available on the Company's website at http://www.geruigroup.com/Investors.html. To listen to the live webcast, please go to the Company's website at least fifteen minutes prior to the start of the call to register, download and install any necessary audio software.

Use of Non-GAAP Financial Measures

This earnings release includes the use of non-GAAP EBITDA, which are financial measures that are not defined by U.S. generally accepted accounting principles, or U.S. GAAP. For purposes of Regulation G, a non-GAAP financial measure is a numerical measure of a registrant's historical or future financial performance, financial position or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with U.S. GAAP in the statement of income, balance sheet, or statement of cash flows (or equivalent statements) of the issuer; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. Pursuant to the requirements of Regulation G, the Company has included with this press release a table which includes a reconciliation of non-GAAP EBITDA to the most directly comparable respective U.S. GAAP financial measures. Non-GAAP EBITDA is defined in this earnings release as earnings before interest, taxes, depreciation, and amortization that were incurred in the second quarter of 2013. The Company's management believes that the presentation of these non-GAAP financial measures provides useful information regarding the Company's results of operations because it assists in analyzing and benchmarking the performance and value of the Company's business. The Company's calculation of non-GAAP EBITDA may not be consistent with similarly titled measures of other companies.

About China Gerui Advanced Materials Group Limited

China Gerui Advanced Materials Group Limited is a leading niche and high value-added steel processing company in China. The Company produces high-end, high-precision, ultra-thin, high- strength, cold-rolled steel products that are characterized by stringent performance and specification requirements that mandate a high degree of manufacturing and engineering expertise. China Gerui's products are not standardized commodity products. Instead, they are tailored to customers' requirements and subsequently incorporated into products manufactured for various applications. The Company sells its products to domestic Chinese customers, with an emerging presence in international markets, in a diverse range of industries, including the food packaging, telecommunication, electrical appliance, and construction materials industries. For more information, please visit http://www.geruigroup.com.

Safe Harbor Statement

Certain of the statements made in this press release are "forward-looking statements" within the meaning and protections of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates, intentions, and future performance, and involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause the actual results, performance, capital, ownership or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. All statements other than statements of historical fact are statements that could be forward-looking statements. You can identify these forward-looking statements through our use of words such as "may," "will," "anticipate," "assume," "should," "indicate," "would," "believe," "contemplate," "expect," "estimate," "continue," "plan," "point to," "project," "could," "intend," "target" and other similar words and expressions of the future.

All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary notice, including, without limitation, those risks and uncertainties described in our annual report on Form 20-F for the year ended December 31, 2012 and otherwise in our SEC reports and filings. Such reports are available upon request from the Company, or from the SEC, including through the SEC's Internet website at http://www.sec.gov. We have no obligation and do not undertake to update, revise or correct any of the forward-looking statements after the date hereof, or after the respective dates on which any such statements otherwise are made.



    Company Contact:                IR Contacts:

    Email: investors@geruigroup.com Vivian Chen                     Kevin Theiss

    Website: www.geruigroup.com     Managing Director               Account Director

                                    Grayling                        Grayling

                                    Phone: 646-284-9427             Phone: 646-284-9409

                                    Email: vivian.chen@grayling.com Email: kevin.theiss@grayling.com

- Financial Tables Follow -



    CHINA GERUI ADVANCED MATERIALS GROUP LIMITED

    CONSOLIDATED BALANCE SHEETS

    (IN US DOLLARS)

                                                                                                                            (Unaudited)

                                                                                                                           June 30, 2013               December 31, 2012
                                                                                                                           -------------               -----------------

    Assets


    Current assets

        Cash                                                                                                                             $203,573,315                    $228,861,009

        Certificates of deposit                                                                                                            27,971,127                      16,372,128

        Restricted cash                                                                                                                   169,845,051                     145,413,726

        Accounts receivable, net                                                                                                            7,528,934                       2,276,153

        Notes receivable                                                                                                                            -                         433,379

        Inventories                                                                                                                        24,598,947                      22,762,545

        Prepaid purchases                                                                                                                 120,454,584                      76,268,597

        Prepaid expenses                                                                                                                      950,389                         382,569

        Other receivables                                                                                                                   1,049,489                       2,270,073


    Total current assets                                                                                                                  555,971,836                     495,040,179
                                                                                                                                          -----------                     -----------


    Non-current assets

        Property, plant and equipment, net                                                                                                138,983,868                     134,110,657

        Land use right, net                                                                                                                57,310,003                      13,625,738

        Deposit on acquisition of business                                                                                                          -                      24,076,660

        Deposit on acquisition of property, plant and equipment                                                                               790,087                         266,312

        Other receivable                                                                                                                    3,075,738                       3,039,835

        Certificates of deposit                                                                                                             3,258,708                       3,210,221


    Total non-current assets                                                                                                              203,418,404                     178,329,423


    Total assets                                                                                                                         $759,390,240                    $673,369,602
                                                                                                                                         ============                    ============


    Liabilities and stockholders' equity


    Current Liabilities

        Accounts payable                                                                                                                  $17,067,680                      $2,279,246

        Notes payable                                                                                                                     315,878,059                     259,546,395

        Term loans                                                                                                                         61,589,598                      57,462,962

        Land use right payable                                                                                                              1,440,751                       1,419,314

        Income tax payable                                                                                                                  1,771,519                       5,140,306

        Customers deposits                                                                                                                 20,467,262                      11,635,999

        Accrued liabilities and other payables                                                                                              6,786,234                       5,818,060



    Total current liabilities                                                                                                             425,001,103                     343,302,282
                                                                                                                                          -----------                     -----------


    Total liabilities                                                                                                                     425,001,103                     343,302,282
                                                                                                                                          -----------                     -----------



    Stockholders' equity

        Common stock, 100,000,000 shares authorized with no par value;                                                                    140,418,118                     140,418,118

             59,823,730 and 59,823,730 shares issued,

             59,522,910 and 59,561,899 shares outstanding as of

             June 30, 2013 and December 31, 2012, respectively

        Additional paid-in capital                                                                                                          5,011,589                       4,978,698

        Treasury stock, at cost, 300,820 and 261,831 shares, 
        as of June 30, 2013 and December 31, 2012, respectively
                                                                                                                                             (498,799)                       (414,063)

        Retained earnings                                                                                                                 162,536,868                     163,276,046

        Accumulated comprehensive income                                                                                                   26,921,361                      21,808,521
                                                                                                                                           ----------                      ----------



    Total stockholders' equity                                                                                                            334,389,137                     330,067,320
                                                                                                                                          -----------                     -----------


    Total liabilities and stockholders' equity                                                                                           $759,390,240                    $673,369,602
                                                                                                                                         ============                    ============


                                                                                                                                                                                                                                                                                                                          
    CHINA GERUI ADVANCED MATERIALS GROUP LIMITED
                                                                                                                                                                                                                                                                                                                          
    CONSOLIDATED STATEMENTS OF (LOSS) INCOME
                                                                                                                                                                                                                                                                                                                          
    (IN US DOLLARS) (UNAUDITED)
                                                                                                                                                                                                                                                                                                                          
                                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                                                                                                                                                                           For the Three Months Ended                        For the Six Months Ended
                                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                                                                                                                                                                                    June 30,                                         June 30,
                                                                                                                                                                                                                                                                                                                                    --------                                         --------
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                 2013                                            2012                       2013                               2012
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
     Revenue                                                                                                                                                                                                                                                                                                                                                   $43,078,588                             $76,783,963                       $88,689,295                 $145,473,530
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
     Cost of revenue                                                                                                                                                                                                                                                                                                                      (39,557,743)                                    (56,975,825)              (79,961,858)                      (104,172,570)
                                                                                                                                                                                                                                                                                                                                          -----------                                     -----------                -----------                       ------------
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
     Gross Profit                                                                                                                                                                                                                                                                                                                           3,520,845                                      19,808,138                  8,727,437                         41,300,960
                                                                                                                                                                                                                                                                                                                                            ---------                                      ----------                  ---------                         ----------
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
     Operating expenses:
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
         General and administrative expenses                                                                                                                                                                                                                                                                                               (2,330,607)                                     (2,511,170)                (4,733,708)                        (4,880,531)
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
         Selling and marketing expenses                                                                                                                                                                                                                                                                                                       (73,666)                                       (506,711)                  (808,013)                          (613,797)
                                                                                                                                                                                                                                                                                                                                              -------                                        --------                   --------                           --------
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
     Total operating expenses                                                                                                                                                                                                                                                                                                              (2,404,273)                                     (3,017,881)                (5,541,721)                        (5,494,328)
                                                                                                                                                                                                                                                                                                                                           ----------                                      ----------                 ----------                         ----------
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
     Operating income                                                                                                                                                                                                                                                                                                                       1,116,572                                      16,790,257                  3,185,716                         35,806,632
                                                                                                                                                                                                                                                                                                                                            ---------                                      ----------                  ---------                         ----------
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
     Other income and
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
         (expense):
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
         Interest income                                                                                                                                                                                                                                                                                                                      845,618                                         624,578                  2,082,157                          1,250,829
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
         Interest expenses                                                                                                                                                                                                                                                                                                                 (2,580,151)                                     (2,028,459)                (5,939,682)                        (3,059,376)
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
         Sundry income                                                                                                                                                                                                                                                                                                                          3,423                                          24,911                    102,021                            183,648
                                                                                                                                                                                                                                                                                                                                                -----                                          ------                    -------                            -------
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
    (Loss)/Income before                                                                                                                                                                                                                                                                                                                     (614,538)                                     15,411,287                   (569,788)                        34,181,733
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
         income taxes
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
    Income tax expense                                                                                                                                                                                                                                                                                                                        (29,566)                                     (5,136,010)                  (169,390)                        (9,895,848)
                                                                                                                                                                                                                                                                                                                                              -------                                      ----------                   --------                         ----------
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
    Net (loss) / income                                                                                                                                                                                                                                                                                                                                          $(644,104)                            $10,275,277                         $(739,178)                 $24,285,885
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
    Earnings per share
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
        - Basic                                                                                                                                                                                                                                                                                                                                     $                  Nil                                   $0.18             $                 Nil                        $0.42
                                                                                                                                                                                                                                                                                                                                                  ---                                                                        ---
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
        - Diluted                                                                                                                                                                                                                                                                                                                                   $                  Nil                                   $0.18             $                 Nil                        $0.42
                                                                                                                                                                                                                                                                                                                                                  ---                                                                        ---
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
    Weighted average common
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
    shares outstanding
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
        - Basic                                                                                                                                                                                                                                                                                                                            59,556,396                                      58,203,179                 59,559,133                         58,230,054
                                                                                                                                                                                                                                                                                                                                           ----------                                      ----------                 ----------                         ----------
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
        - Diluted                                                                                                                                                                                                                                                                                                                          59,556,396                                      58,203,179                 59,559,133                         58,230,054
                                                                                                                                                                                                                                                                                                                                           ----------                                      ----------                 ----------                         ----------
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            



    CHINA GERUI ADVANCED MATERIALS GROUP LIMITED

    CONSOLIDATED STATEMENTS OF CASH FLOWS

    (IN US DOLLARS) (UNAUDITED)


                                                              For The Six Months Ended

                                                                      2013                       2012
                                                                    ----                       ----

    Cash flows from operating activities:


    Net (loss) / income                                        $(739,178)               $24,285,885


    Adjustments to reconcile net (loss) / income to net

         cash provided by operating activities:

    Depreciation of property, plant and equipment              5,602,740                  5,445,665

    Amortization of land use right                               168,271                    164,662

    Amortization of intangible asset                      -                     2,730

    Stock-based compensation                                      32,891                          -


    Changes in assets and liabilities:

    Accounts receivable, net                                  (5,181,508)                 2,688,177

    Notes receivable, net                                        436,815                     75,515

    Inventories                                               (1,482,042)                   723,341

    Prepaid expenses                                          (1,074,146)                (2,240,101)

    Prepaid purchases                                        (42,729,770)               (30,503,908)

    Other receivable                                             147,453                    143,083


    Accounts payable                                          14,649,698                 26,426,165

    Income tax payable                                        (3,422,061)                 3,329,166

    Customers deposit                                          8,594,318                 (5,288,776)

    Accrued liabilities and other payables                     2,538,767                   (276,963)
                                                               ---------                   --------


    Net cash (used in) / provided by operating activities    (22,457,752)                24,974,641
                                                             -----------                 ----------


    Cash flows from investing activities:

    Cash paid for property, plant and equipment               (7,855,584)                (1,646,177)

    Payment of purchases intangible asset                 -                   (16,435)

    Advance to unrelated third parties                    -               (3,689,485)

    Repayment of advance to unrelated third parties              772,012                  5,237,692

    Repayment of advance to related party                        315,177                          -

    Repayment of advance from unrelated third party           (1,617,835)                         -

    Cash paid for acquisition of land use right              (19,214,984)                         -

    Investment in certificates of deposit                    (11,271,457)                (4,432,764)

    Changes in restricted cash                               (22,077,780)               (28,048,733)
                                                             -----------                -----------


    Net cash used in investing activities                    (60,950,451)               (32,595,902)
                                                             -----------                -----------


    Cash flows from financing activities:

    Repayment of term loans                                  (14,560,515)               (14,248,171)


    Proceeds from term loans                                  17,796,185                 17,414,432


    Proceeds from notes payable                              313,644,821                247,601,558

    Repayments from notes payable                           (261,603,922)              (204,144,635)

    Purchase of treasury stock                                   (84,736)                  (571,496)
                                                                 -------                   --------


    Net cash provided by financing activities                 55,191,833                 46,051,688
                                                              ----------                 ----------


    Net (decrease)/increase in cash                          (28,216,370)                38,430,427


    Effect on change of exchange rates                         2,928,676                 (2,191,610)


    Cash as of January 1                                     228,861,009                246,600,917
                                                             -----------                -----------


    Cash as of June 30                                      $203,573,315               $282,839,734



    Supplemental disclosures of cash flow information:


    Cash paid during the year for:

         Interest paid                                        $5,895,801                 $3,153,604

         Income tax paid                                      $3,591,451                 $6,566,682



    CHINA GERUI ADVANCED MATERIALS GROUP LIMITED

    RECONCILIATION OF NON-GAAP FINANCIAL DATA (UNAUDITED)

    (IN US DOLLARS)


                                                                               Non-GAAP EBITDA

                                                                             Second Quarter Ended June 30,

                                                                                2013              2012
                                                                                ----              ----

    Net (Loss) / Income, GAAP amount per consolidated statement of income  $(644,104)      $10,275,277

    Interest income                                                         (845,618)         (624,578)

    Interest expenses                                                      2,580,151         2,028,459

    Income tax expense                                                        29,566         5,136,010

    Depreciation of property, plant and equipment                          2,818,472         2,724,266

    Amortization of land use right                                            84,620            82,110
    ------------------------------                                            ------            ------

    Non-GAAP EBITDA                                                       $4,023,087       $19,621,544
    ---------------                                                       ----------       -----------

SOURCE China Gerui Advanced Materials Group Limited