Delaware
|
98-0381367
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
Room
2001, FanMei Building
|
||
No.
1 Naguan Zhengjie
|
||
Xi’an,
Shaanxi
|
||
People’s
Republic of China
|
710068
|
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
852-2482-5168
|
(Registrant’s
Telephone Number, Including Area Code)
|
Large
accelerated filer. ¨
|
Accelerated
filer. ¨
|
Non-accelerated
filer. o (Do not
check if a smaller reporting company)
|
Smaller
reporting company. x
|
Page
|
|||
PART
I
|
|||
Item
1.
|
Financial
Statements
|
3
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operation
|
15
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
19
|
|
Item
4.
|
Controls
and Procedures
|
19
|
|
PART
II
|
|||
Item
1.
|
Legal
Proceedings
|
20
|
|
Item
1A.
|
Risk
Factors
|
21
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
21
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
21
|
|
Item
4.
|
(Removed
and Reserved)
|
21
|
|
Item
5.
|
Other
Information
|
21
|
|
Item
6.
|
Exhibits
|
21
|
|
SIGNATURES
|
22
|
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
As Restated
|
As Restated
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
& cash equivalents
|
$
|
4,293,375
|
$
|
4,824,135
|
||||
Accounts
receivable and other receivable, net of allowance for doubtful accounts of
$2,491,458 and $2,196,072
|
2,387,632
|
2,346,583
|
||||||
Other
receivables
|
32,364
|
26,298
|
||||||
Inventory
|
794,035
|
991,140
|
||||||
Advances
to suppliers
|
976,735
|
541,754
|
||||||
Prepaid
expense and other current assets
|
833,839
|
966,942
|
||||||
Total
current assets
|
9,317,980
|
9,696,852
|
||||||
PROPERTY
AND EQUIPMENT, net
|
11,634,551
|
11,837,406
|
||||||
CONSTRUCTION
IN PROGRESS
|
10,422,641
|
10,422,641
|
||||||
MARKETABLE
SECURITY, AVAILABLE-FOR-SALE
|
7,044,879
|
8,175,290
|
||||||
INTANGIBLE
ASSETS, net
|
4,819,114
|
4,873,904
|
||||||
TOTAL
ASSETS
|
$
|
43,239,165
|
$
|
45,006,093
|
||||
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$
|
93,624
|
$
|
71,504
|
||||
Accrued
expenses
|
169,192
|
161,673
|
||||||
Deferred
revenue
|
410,114
|
917,147
|
||||||
Total
current liabilities
|
672,930
|
1,150,324
|
||||||
STOCKHOLDERS'
EQUITY:
|
||||||||
Preferred
stock, $0.0001 per share; authorized 5,000,000 shares; nil issued and
outstanding
|
||||||||
Common
stock, $0.0001 per share; authorized 30,000,000 shares; issued and
outstanding 18,710,250 and 18,710,250
|
1,871
|
1,871
|
||||||
Additional
paid-in capital
|
33,945,822
|
33,945,822
|
||||||
Other
comprehensive income
|
12,342,818
|
13,473,307
|
||||||
Statutory
reserve
|
4,314,488
|
4,314,488
|
||||||
Retained
Earnings
|
(8,038,764
|
)
|
(7,879,719
|
)
|
||||
Total
stockholders' equity
|
42,566,235
|
43,855,769
|
||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
43,239,165
|
$
|
45,006,093
|
Three Months Ended March
31,
|
||||||||
2010
|
2009
|
|||||||
As Restated
|
As Restated
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Net
Revenue
|
$
|
1,538,342
|
$
|
2,185,881
|
||||
Cost
of Revenue
|
809,883
|
1,323,284
|
||||||
Gross
profit
|
728,459
|
862,597
|
||||||
Operating
expenses
|
||||||||
Selling
expenses
|
141,414
|
12,246
|
||||||
General
and administrative expenses
|
747,984
|
487,329
|
||||||
Writedown
of assets
|
-
|
11,914
|
||||||
Total
operating expenses
|
889,398
|
511,489
|
||||||
Loss
from operations
|
(160,939
|
)
|
351,108
|
|||||
Non-operating
income (expense):
|
||||||||
Other
income (expense)
|
(614
|
)
|
(717
|
)
|
||||
Interest
income
|
3,168
|
192
|
||||||
Interest
expense
|
(660
|
)
|
(75
|
)
|
||||
Loss
on the sale of investment
|
-
|
(130,247
|
)
|
|||||
Equity
income in investment
|
-
|
159,643
|
||||||
Total
non-operating income (expense)
|
1,894
|
28,796
|
||||||
Income
(loss) before provision for income taxes
|
(159,045
|
)
|
379,904
|
|||||
Provision
(benefit) for income taxes
|
-
|
-
|
||||||
Net
income (loss)
|
(159,045
|
)
|
379,904
|
|||||
Other
comprehensive income
|
||||||||
Foreign
currency translation gain
|
(79
|
)
|
(54,350
|
)
|
||||
Unrealized
loss on marketable equity security
|
(1,130,410
|
)
|
(722,319
|
)
|
||||
Comprehensive
income (loss)
|
$
|
(1,289,534
|
)
|
$
|
(396,765
|
)
|
||
Weighted
average shares outstanding :
|
||||||||
Basic
|
18,710,250
|
18,710,250
|
||||||
Diluted
|
18,710,250
|
18,710,250
|
||||||
Earnings
per share:
|
||||||||
Basic
|
$
|
(0.01
|
)
|
$
|
0.02
|
|||
Diluted
|
$
|
(0.01
|
)
|
$
|
0.02
|
Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
As Restated
|
As Restated
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income (loss)
|
$
|
(159,045
|
)
|
$
|
379,904
|
|||
Adjustments
to reconcile net income (loss) to net cash used in operating
activities:
|
||||||||
Depreciation
and amortization
|
260,824
|
147,101
|
||||||
Loss
on disposal of fixed asset
|
-
|
11,914
|
||||||
Loss
on the sale of investment
|
-
|
130,247
|
||||||
Allowance
(recovery) of bad debts
|
295,397
|
334,847
|
||||||
Equity
income in investment
|
-
|
(159,643
|
)
|
|||||
(Increase)
/ decrease in assets:
|
||||||||
Accounts
receivable
|
(336,320
|
)
|
(861,484
|
)
|
||||
Other
receivables
|
(6,064
|
)
|
(26,589
|
)
|
||||
Inventory
|
197,037
|
627,397
|
||||||
Advances
to suppliers
|
(434,833
|
)
|
(174,154
|
)
|
||||
Prepaid
expense
|
133,058
|
14,817
|
||||||
Increase
/ (decrease) in current liabilities:
|
||||||||
Accounts
payable
|
22,112
|
(335,494
|
)
|
|||||
Accrued
expenses
|
7,516
|
(16,640
|
)
|
|||||
Deferred
revenue
|
(507,033
|
)
|
(650,846
)
|
|||||
Net
cash used in operating activities
|
(527,351
|
)
|
(578,623
|
)
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Acquisition
of property and equipment
|
(3,267
|
)
|
-
|
|||||
Additions
to construction in progress
|
-
|
(14,624
|
)
|
|||||
Proceeds
from sale of investment
|
-
|
735,480
|
||||||
Net
cash provided by (used in) investing activities
|
(3,267
|
)
|
720,856
|
|||||
Effect
of exchange rate changes on cash and cash equivalents
|
(142
|
)
|
(8,344
|
)
|
||||
NET
INCREASE IN CASH & CASH EQUIVALENTS
|
(530,760
|
)
|
133,889
|
|||||
CASH
& CASH EQUIVALENTS, BEGINNING OF PERIOD
|
4,824,135
|
90,716
|
||||||
CASH
& CASH EQUIVALENTS, END OF PERIOD
|
$
|
4,293,375
|
$
|
224,605
|
||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
||||||||
Interest
paid
|
$
|
-
|
$
|
-
|
||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
||||
SUPPLEMENTAL
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
||||||||
Transfer
of construction in process to property and equipment
|
$
|
-
|
$
|
7,166,581
|
Operating
equipment
|
10
years
|
Vehicles
|
8
years
|
Office
equipment
|
5
years
|
Buildings
|
30
years
|
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Operating
equipment
|
$
|
4,652,135
|
$
|
4,650,919
|
||||
Vehicles
|
687,791
|
687,791
|
||||||
Office
equipment
|
87,552
|
87,552
|
||||||
Buildings
|
8,658,131
|
8,656,077
|
||||||
14,085,609
|
14,082,339
|
|||||||
Less
accumulated depreciation
|
(2,451,058
|
)
|
(2,244,933
|
)
|
||||
Property
and equipment, net
|
$
|
11,634,551
|
$
|
11,837,406
|
|
·
|
Level 1 inputs to the valuation
methodology are quoted prices for identical assets or liabilities in
active markets.
|
|
·
|
Level 2 inputs to the valuation
methodology include quoted prices for similar assets and liabilities in
active markets, and inputs that are observable for the asset or liability,
either directly or indirectly, for substantially the full term of the
financial instrument.
|
|
·
|
Level 3 inputs to the valuation
methodology are unobservable and significant to the fair value
measurement.
|
Description
|
Level 1
|
Level 2
|
Level 3
|
|||||||||
Assets
|
||||||||||||
Marketable
securities
|
$
|
7,044,879
|
$
|
-
|
$
|
-
|
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Raw
materials
|
$
|
244,238
|
$
|
355,714
|
||||
Packaging
|
45,473
|
59,729
|
||||||
Finished
goods
|
504,324
|
652,202
|
||||||
794,035
|
1,067,645
|
|||||||
Less
obsolescence reserve
|
-
|
(76,505
|
)
|
|||||
Inventory,
net
|
$
|
794,035
|
$
|
991,140
|
March 31,
|
December 31,
|
|||||||
2009
|
2009
|
|||||||
Rights
to use land
|
$
|
4,999,724
|
$
|
4,999,725
|
||||
Fertilizers
proprietary technology rights
|
1,173,600
|
1,173,600
|
||||||
6,173,324
|
6,173,325
|
|||||||
Less
accumulated amortization
|
(1,354,210
|
)
|
(1,299,421
|
)
|
||||
Intangibles,
net
|
$
|
4,819,114
|
$
|
4,873,904
|
Weighted
|
|
|||||||||||
Average
|
Aggregate
|
|||||||||||
Options
|
Exercise Price
|
Intrinsic
|
||||||||||
Outstanding
|
Price
|
Value
|
||||||||||
Outstanding
at December 31, 2009
|
426,000 | $ | 1.07 | |||||||||
Granted
|
- | |||||||||||
Canceled
|
- | |||||||||||
Exercised
|
- | |||||||||||
Outstanding
at March 31, 2010 (unaudited)
|
426,000 | $ | 1.07 | |||||||||
Exercisable
at March 31, 2010 (unaudited)
|
426,000 | $ | 1.07 | $ | - |
|
i.
|
Making up cumulative prior years’
losses, if any;
|
|
ii.
|
Allocations to the “Statutory
surplus reserve” of at least 10% of income after tax, as determined under
PRC accounting rules and regulations, until the fund amounts to 50% of the
Company’s registered
capital;
|
iii.
|
Allocations of 5-10% of income
after tax, as determined under PRC accounting rules and regulations, to
the Company’s “Statutory common welfare fund”, which is established for
the purpose of providing employee facilities and other collective benefits
to the Company’s employees;
and
|
iv.
|
Allocations to the discretionary
surplus reserve, if approved in the stockholders’ general
meeting.
|
March 31, 2010
|
March 31, 2010
|
|||||||||||
As Reported
|
Adjustment
|
Restated
|
||||||||||
Accounts
receivable
|
$ | 2,158,993 | $ | 228,639 | $ | 2,387,632 | ||||||
Current
assets
|
9,089,341 | 228,639 | 9,317,980 | |||||||||
Total
assets
|
43,010,526 | 228,639 | 43,239,165 | |||||||||
Deferred
revenue
|
- | 410,114 | 410,114 | |||||||||
Total current
liabilities
|
262,816 | 410,114 | 672,930 | |||||||||
Retained
earnings
|
(7,857,289 | ) | (181,475 | ) | (8,038,764 | ) | ||||||
Total
stockholders' equity
|
42,747,710 | (181,475 | ) | 42,566,235 | ||||||||
Total
liabilities and stockholders' equity
|
$ | 43,010,526 | $ | 228,639 | $ | 43,239,165 |
For the Three
|
For the Three
|
|||||||||||
Months Ended
|
Months Ended
|
|||||||||||
March 31, 2010
|
March 31, 2010
|
|||||||||||
As Reported
|
Adjustment
|
Restated
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
Net
revenue
|
$ | 1,031,309 | $ | 507,033 | $ | 1,538,342 | ||||||
Gross
profit
|
221,426 | 507,033 | 728,459 | |||||||||
General
and administrative expenses
|
421,082 | 326,902 | 747,984 | |||||||||
Total
operating expenses
|
562,496 | 326,902 | 889,398 | |||||||||
Income
(loss) from operations
|
(341,070 | ) | 180,131 | (160,939 | ) | |||||||
Income
(loss) before provision for income taxes
|
(339,176 | ) | 180,131 | (159,045 | ) | |||||||
Net
income (loss)
|
(339,176 | ) | 180,131 | (159,045 | ) | |||||||
Comprehensive
loss
|
(1,469,665 | ) | 180,131 | (1,289,534 | ) | |||||||
Basic
earnings (loss) per share
|
(0.02 | ) | 0.01 | (0.01 | ) | |||||||
Diluted
earnings (loss) per share
|
$ | (0.02 | ) | $ | 0.01 | $ | (0.01 | ) |
For the Three
|
For the Three
|
|||||||||||
Months Ended
|
Months Ended
|
|||||||||||
March 31, 2009
|
March 31, 2009
|
|||||||||||
As Reported
|
Adjustment
|
Restated
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
Net
revenue
|
$ | 1,535,035 | $ | 650,846 | $ | 2,185,881 | ||||||
Gross
profit
|
211,751 | 650,846 | 862,597 | |||||||||
General
and administrative expenses
|
(331,032 | ) | 818,361 | 487,329 | ||||||||
Total
operating expenses
|
(306,872 | ) | 818,361 | 511,489 | ||||||||
Income
(loss) from operations
|
518,623 | (167,515 | ) | 351,108 | ||||||||
Income
(loss) before provision for income taxes
|
547,419 | (167,515 | ) | 379,904 | ||||||||
Net
income (loss)
|
547,419 | (167,515 | ) | 379,904 | ||||||||
Comprehensive
loss
|
(229,250 | ) | (167,515 | ) | (396,765 | ) | ||||||
Basic
earnings (loss) per share
|
0.03 | (0.01 | ) | 0.02 | ||||||||
Diluted
earnings (loss) per share
|
$ | 0.03 | $ | (0.01 | ) | $ | 0.02 |
|
·
|
the effect of political,
economic, and market conditions and geopolitical
events;
|
|
·
|
legislative and regulatory
changes that affect our
business;
|
|
·
|
the availability of funds and
working capital;
|
|
·
|
the actions and initiatives of
current and potential
competitors;
|
|
·
|
investor sentiment;
and
|
|
·
|
our
reputation.
|
|
·
|
Although our accounting staff is
professional and experienced in accounting requirements and procedures
generally accepted in the PRC, management has determined that they require
additional training and assistance in U.S. GAAP matters. Management
has determined that our internal audit function is also significantly
deficient due to insufficient qualified resources to perform internal
audit functions. We retained an outside consulting firm in September 2006,
which has since been assisting us in the implementation of Section
404.
|
|
·
|
We have committed to the
establishment of effective internal audit functions and have instituted
various anti-fraud control and financial and account management policies
and procedures to strengthen our internal controls over financial
reporting. Due to the scarcity of qualified candidates with
extensive experience in U.S. GAAP reporting and accounting in the region,
we were not able to hire sufficient internal audit resources before the
end of 2009. However, we will increase our search for qualified candidates
with assistance from recruiters and through
referrals.
|
|
·
|
Due to our size and nature,
segregation of all conflicting duties may not always be possible and may
not be economically feasible. However, to the extent possible, we
will implement procedures to assure that the initiation of transactions,
the custody of assets and the recording of transactions will be performed
by separate individuals.
|
|
·
|
As of the fiscal year ended
December 31, 2009, we have not yet established an effective risk
assessment system that enables us to collect related information
comprehensively and systematically, assess risks in a timely, realistic
manner, and take appropriate measures to control risks effectively. The
Company is working with its outside consultant to devise an effective risk
assessment system and our Chief Financial Officer Junyan Tong is
responsible for overseeing such
measures.
|
|
·
|
As of the three months ended
March 31, 2010, we are working to strengthen efforts to establish an
effective communication system with clear procedures that will enable us
to collect, process and deliver information related to internal controls
in a timely fashion. Due to our limited staff, our Chief Financial
Officer, Mr. Tong, will initially be primarily responsible for collecting
and delivering such information among the different levels of Company
management.
|
Exhibit
No.
|
Exhibit
Description
|
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 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002.
|
32.2
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002.
|
BODISEN
BIOTECH, INC.
|
|
Dated:
October 27, 2010
|
/s/Bo
Chen
|
Bo
Chen
|
|
Chairman,
Chief Executive Officer and President
|
|
(principal
executive officer)
|
|
Dated:
October 27, 2010
|
/s/Junyan
Tong
|
Junyan
Tong
|
|
Chief
Financial Officer
|
|
(principal
financial officer and accounting officer
)
|