x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE EXCHANGE ACT OF
1934
|
Florida
|
65-1130026
|
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
25
Haihe Road, Laiyang Economic Development
Laiyang
City, Yantai, Shandong Province, People’s Republic of China
265200
|
(Address
of principal executive offices) (Zip
Code)
|
(0086)
535-7282997
|
(Registrant’s
telephone number, including area
code)
|
______________________________________________________________________
(Former
name, former address and former fiscal year, if changed since last
report)
|
Page
|
||
PART
I - FINANCIAL INFORMATION
|
||
Item
1. Financial Statements
|
|
|
Consolidated
Balance Sheets as of September 30, 2010 (Unaudited) and June 30,
2010
|
3
|
|
Consolidated
Statements of Income and Other Comprehensive Income for the three months
ended September 30, 2010 and 2009 (Unaudited)
|
4
|
|
Consolidated
Statements of Shareholders’ Equity for the three months ended September
30, 2010 (Unaudited) and the year ended June 30, 2010
|
5
|
|
Consolidated
Statements of Cash Flows for the three months ended September 30, 2010 and
2009 (Unaudited)
|
6
|
|
Notes
to Consolidated Financial Statements (Unaudited)
|
7
|
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
28
|
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
35
|
|
Item
4T. Controls and Procedures
|
35
|
|
PART
II - OTHER INFORMATION
|
||
Item
1. Legal Proceedings
|
35
|
|
Item
1A. Risk Factors
|
|
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
36
|
|
Item
3. Defaults upon Senior Securities
|
36
|
|
Item
4. (Removed and Reserved)
|
37
|
|
Item
5. Other Information
|
37
|
|
Item
6. Exhibits
|
37
|
September
30,
|
June
30,
|
|||||||
2010
|
2010
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 123,892,650 | $ | 108,616,735 | ||||
Restricted
cash
|
14,135,797 | 11,135,880 | ||||||
Investments
|
171,732 | 168,858 | ||||||
Accounts
receivable, net of allowance for doubtful accounts of $1,271,473 and
$1,343,421 as of September 30, 2010 and June 30, 2010,
respectively
|
31,404,925 | 33,195,201 | ||||||
Inventories
|
2,401,208 | 2,200,614 | ||||||
Other
receivables
|
39,686 | 13,241 | ||||||
Other
receivable - related parties
|
82,335 | 324,060 | ||||||
Advances
to suppliers
|
476,743 | 260,688 | ||||||
Financing
costs
|
200,902 | 435,634 | ||||||
Total
current assets
|
172,805,978 | 156,350,911 | ||||||
PLANT
AND EQUIPMENT, net
|
13,615,209 | 13,284,312 | ||||||
OTHER
ASSETS:
|
||||||||
Long
term prepayments
|
218,867 | 110,725 | ||||||
Intangible
assets, net
|
32,730,814 | 32,594,326 | ||||||
Total
other assets
|
32,949,681 | 32,705,051 | ||||||
Total
assets
|
$ | 219,370,868 | $ | 202,340,274 | ||||
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$ | 4,572,511 | $ | 4,113,219 | ||||
Short
term bank loans
|
2,245,500 | 2,209,500 | ||||||
Notes
payable
|
14,135,797 | 11,135,880 | ||||||
Other
payables
|
4,086,838 | 3,888,034 | ||||||
Other
payables - related parties
|
240,270 | 255,595 | ||||||
Accrued
liabilities
|
5,658,375 | 4,899,829 | ||||||
Taxes
payable
|
5,942,962 | 6,259,271 | ||||||
Refundable
security deposits due to distributors
|
3,892,200 | 3,829,800 | ||||||
Liabilities
assumed from reorganization
|
524,614 | 524,614 | ||||||
Derivative
liabilities
|
8,903,500 | 18,497,227 | ||||||
Convertible
debt, net of discount $6,892,616 and $13,669,752 as of September 30, 2010
and June 30, 2010, respectively
|
11,487,384 | 12,210,248 | ||||||
Total
current liabilities
|
61,689,951 | 67,823,217 | ||||||
Total
liabilities
|
61,689,951 | 67,823,217 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Convertible
preferred stock Series A ($0.001 par value; 20,000,000 shares authorized
as of September 30, 2010 and June 30, 2010, 0 shares issued and
outstanding as of September
30, 2010 and June 30, 2010)
|
- | - | ||||||
Common
stock ($0.001 par value, 22,500,000 shares authorized, 12,644,002 and
11,701,802 shares issued and outstanding as of September 30, 2010 and June
30, 2010, respectively)
|
12,644 | 11,702 | ||||||
Additional
paid-in capital
|
40,523,508 | 30,846,915 | ||||||
Capital
contribution receivable
|
(11,000 | ) | (11,000 | ) | ||||
Retained
earnings
|
103,372,547 | 92,797,859 | ||||||
Statutory
reserves
|
3,253,878 | 3,253,878 | ||||||
Accumulated
other comprehensive income
|
10,529,340 | 7,617,703 | ||||||
Total
shareholders' equity
|
157,680,917 | 134,517,057 | ||||||
Total
liabilities and shareholders' equity
|
$ | 219,370,868 | $ | 202,340,274 |
For
the Three Months Ended
September
30,
|
||||||||
2010
|
2009
|
|||||||
REVENUES:
|
||||||||
Sales
|
$ | 27,669,622 | $ | 24,384,054 | ||||
Total
revenues
|
27,669,622 | 24,384,054 | ||||||
COST
OF SALES
|
||||||||
Cost
of sales
|
7,661,422 | 6,260,399 | ||||||
Total
cost of sales
|
7,661,422 | 6,260,399 | ||||||
GROSS
PROFIT
|
20,008,200 | 18,123,655 | ||||||
RESEARCH
AND DEVELOPMENT EXPENSE
|
961,350 | 1,099,575 | ||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
4,486,933 | 4,341,806 | ||||||
INCOME
FROM OPERATIONS
|
14,559,917 | 12,682,274 | ||||||
OTHER
(INCOME) EXPENSE:
|
||||||||
Change
in fair value of derivative liabilities
|
(7,454,351 | ) | 4,821,093 | |||||
Other
income - related parties
|
(81,345 | ) | (80,636 | ) | ||||
Non-operating
(income) expense, net
|
1,342 | (152,414 | ) | |||||
Interest
expense, net
|
7,764,270 | 2,757,178 | ||||||
Loss
from discontinued operations
|
- | 77,208 | ||||||
Total
other expense, net
|
229,916 | 7,422,429 | ||||||
INCOME
BEFORE PROVISION FOR INCOME TAXES
|
14,330,001 | 5,259,845 | ||||||
PROVISION
FOR INCOME TAXES
|
3,755,313 | 3,287,791 | ||||||
NET
INCOME
|
10,574,688 | 1,972,054 | ||||||
OTHER
COMPREHENSIVE INCOME:
|
||||||||
Unrealized
holding gain (loss)
|
- | 23,544 | ||||||
Foreign
currency translation adjustment
|
2,911,637 | 152,180 | ||||||
COMPREHENSIVE
INCOME
|
$ | 13,486,325 | $ | 2,147,778 | ||||
BASIC
WEIGHTED AVERAGE NUMBER OF SHARES
|
12,238,356 | 10,502,527 | ||||||
BASIC
EARNINGS PER SHARE
|
$ | 0.86 | $ | 0.19 | ||||
DILUTED
WEIGHTED AVERAGE NUMBER OF SHARES
|
15,061,969 | 14,837,527 | ||||||
DILUTED
EARNINGS (LOSS) PER SHARE
|
$ | 0.29 | $ | (1.68 | ) |
Common
Stock
Par
Value $0.001
|
Additional
|
Capital
|
Retained
Earnings
|
Accumulated
other
|
||||||||||||||||||||||||||||
Number
|
Paid-in
|
contribution
|
Statutory
|
Unrestricted
|
comprehensive
|
|||||||||||||||||||||||||||
of
shares
|
Amount
|
capital
|
receivable
|
reserves
|
earnings
|
income
|
Totals
|
|||||||||||||||||||||||||
BALANCE,
June 30, 2009
|
10,435,099 | $ | 10,435 | $ | 48,397,794 | $ | (11,000 | ) | $ | 3,253,878 | $ | 67,888,667 | $ | 6,523,602 | $ | 126,063,376 | ||||||||||||||||
Cumulative
effect of reclassification of warrants
|
(34,971,570 | ) | (4,941,163 | ) | (39,912,733 | ) | ||||||||||||||||||||||||||
BALANCE,
July 1, 2009 as adjusted
|
10,435,099 | 10,435 | 13,426,224 | (11,000 | ) | 3,253,878 | 62,947,504 | 6,523,602 | 86,150,643 | |||||||||||||||||||||||
- | ||||||||||||||||||||||||||||||||
Common
stock issued for services @ $9.91 per share
|
1,009 | 1 | 9,999 | 10,000 | ||||||||||||||||||||||||||||
Common
stock issued for interest payment @ $8.00 per share - Pope
|
83,438 | 84 | 984,540 | 984,624 | ||||||||||||||||||||||||||||
Conversion
of convertible debt to stock
|
62,500 | 62 | 499,937 | 499,999 | ||||||||||||||||||||||||||||
Reclassification
from warrant liabilities to APIC due to conversion of
notes
|
364,650 | 364,650 | ||||||||||||||||||||||||||||||
Net
income
|
1,972,054 | 1,972,054 | ||||||||||||||||||||||||||||||
Change
in fair value on restricted marketable equity securities
|
23,544 | 23,544 | ||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
152,180 | 152,180 | ||||||||||||||||||||||||||||||
BALANCE,
September 30, 2009 (Unaudited)
|
10,582,046 | $ | 10,582 | $ | 15,285,350 | $ | (11,000 | ) | $ | 3,253,878 | $ | 64,919,558 | $ | 6,699,326 | $ | 90,157,694 | ||||||||||||||||
Common
stock issued for payment for other payable-related party @ $8.75 per
share
|
2,286 | 2 | 19,998 | 20,000 | ||||||||||||||||||||||||||||
Common
stock issued for services @ $8.75 per share
|
1,143 | 1 | 9,999 | 10,000 | ||||||||||||||||||||||||||||
Common
stock issued for interest payment @ $8.00 per share
|
577 | 1 | 6,428 | 6,429 | ||||||||||||||||||||||||||||
Common
stock issued for services @ $9.00 per share
|
17,350 | 17 | 156,133 | 156,150 | ||||||||||||||||||||||||||||
Common
stock issuable for bonuses @ $8.50 per share
|
25,000 | 25 | 212,475 | 212,500 | ||||||||||||||||||||||||||||
Common
stock issuable for bonuses @ $9.00 per share
|
15,900 | 16 | 143,084 | 143,100 | ||||||||||||||||||||||||||||
Conversion
of convertible debt to stock @ $8.00 per share
|
1,057,500 | 1,058 | 8,458,943 | 8,460,001 | ||||||||||||||||||||||||||||
Stock
based compensation
|
135,104 | 135,104 | ||||||||||||||||||||||||||||||
Reclassification
from warrant liabilities to APIC due to conversion of
notes
|
6,419,401 | 6,419,401 | ||||||||||||||||||||||||||||||
Net
income
|
27,878,301 | 27,878,301 | ||||||||||||||||||||||||||||||
Change
in fair value on restricted marketable equity securities
|
142,834 | 142,834 | ||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
775,543 | 775,543 | ||||||||||||||||||||||||||||||
BALANCE,
June 30, 2010
|
11,701,802 | $ | 11,702 | $ | 30,846,915 | $ | (11,000 | ) | $ | 3,253,878 | $ | 92,797,859 | $ | 7,617,703 | $ | 134,517,057 | ||||||||||||||||
Common
stock issued for services @ $8.40 per share
|
3,250 | 3 | 27,297 | 27,300 | ||||||||||||||||||||||||||||
Common
stock issued for services @ $7.49 per share
|
1,450 | 1 | 10,859 | 10,860 | ||||||||||||||||||||||||||||
Conversion
of convertible debt to stock @ $8.00 per share
|
937,500 | 938 | 7,499,062 | 7,500,000 | ||||||||||||||||||||||||||||
Reclassification
from warrant liabilities to APIC due to conversion of
notes
|
2,139,375 | 2,139,375 | ||||||||||||||||||||||||||||||
Net
income
|
10,574,688 | 10,574,688 | ||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
2,911,637 | 2,911,637 | ||||||||||||||||||||||||||||||
BALANCE,
September 30, 2010 (Unaudited)
|
12,644,002 | $ | 12,644 | $ | 40,523,508 | $ | (11,000 | ) | $ | 3,253,878 | $ | 103,372,547 | $ | 10,529,340 | $ | 157,680,917 |
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 10,574,688 | $ | 1,972,054 | ||||
Loss
from discontinued operations
|
77,208 | |||||||
Income
from continuing operations
|
10,574,688 | 2,049,262 | ||||||
Adjustments to reconcile net income to net cash, net of acquisition,
provided by operating activities:
|
||||||||
Depreciation
|
209,105 | 196,353 | ||||||
Amortization
of intangible assets
|
389,836 | 401,533 | ||||||
Amortization
of deferred debt issuance costs
|
234,732 | 187,785 | ||||||
Amortization
of debt discount
|
6,777,136 | 2,080,868 | ||||||
Loss
from issuance of shares in lieu of interest
|
- | 317,124 | ||||||
Bad
debt expense (recovery), net
|
(92,708 | ) | 127,073 | |||||
Realized
gain on marketable securities
|
- | (19,065 | ) | |||||
Unrealized
(gain) loss on marketable securities
|
(2,874 | ) | (251,004 | ) | ||||
Change
in fair value of derivative liabilities
|
(7,454,351 | ) | 4,821,093 | |||||
Stock-based
compensation
|
38,160 | 87,400 | ||||||
Changes in operating assets and liabilities
|
||||||||
Accounts
receivable
|
2,395,814 | 6,978,550 | ||||||
Accounts
receivable - related parties
|
- | (80,636 | ) | |||||
Inventories
|
(162,757 | ) | 518,912 | |||||
Other
receivables
|
(25,930 | ) | (133,676 | ) | ||||
Other
receivables - related parties
|
244,035 | - | ||||||
Advances
to suppliers and other assets
|
(209,410 | ) | (132,555 | ) | ||||
Accounts
payable
|
391,004 | (2,250,601 | ) | |||||
Other
payables
|
(129,435 | ) | 523,435 | |||||
Other
payables - related parties
|
31,545 | 45,400 | ||||||
Accrued
liabilities
|
764,280 | (410,403 | ) | |||||
Liabilities
assumed from reorganization
|
- | (33,036 | ) | |||||
Taxes
payable
|
(413,102 | ) | 2,861,529 | |||||
Net cash provided by operating activities
|
13,559,768 | 17,885,341 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds
from sale of marketable securities
|
- | 498,353 | ||||||
Purchase
of equipment and building improvements
|
(107,726 | ) | (37,280 | ) | ||||
Prepayment
for equipment
|
(105,060 | ) | - | |||||
Net cash (used in) provided by investing activities
|
(212,786 | ) | 461,073 | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Change
in restricted cash
|
(2,784,587 | ) | (7,213,212 | ) | ||||
Proceeds
from notes payable
|
7,458,227 | 7,653,042 | ||||||
Principal
payments on notes payable
|
(4,673,640 | ) | (439,830 | ) | ||||
Net cash (used in) provided by financing activities
|
- | - | ||||||
EFFECTS
OF EXCHANGE RATE CHANGE IN CASH
|
1,928,933 | 152,936 | ||||||
INCREASE
IN CASH and CASH EQUIVALENTS
|
15,275,915 | 18,499,350 | ||||||
CASH
and CASH EQUIVALENTS, beginning
|
108,616,735 | 104,366,117 | ||||||
CASH
and CASH EQUIVALENTS, ending
|
$ | 123,892,650 | $ | 122,865,467 | ||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||
Cash
paid for Interest
|
$ | 36,126 | $ | 390,861 | ||||
Cash
paid for Income taxes
|
$ | 3,953,233 | $ | 1,289,849 | ||||
Non-cash
investing and financing activities:
|
||||||||
Fixed asset acquired but not paid
|
$ | 214,455 | $ | - | ||||
Common stock issued for interest payment
|
$ | - | $ | 667,500 | ||||
Common stock issued for convertible notes conversion, net of
discount
|
$ | 7,500,000 | $ | 500,000 | ||||
Derivative liability reclassified to equity upon
conversion
|
$ | 2,139,375 | $ | 369,324 |
Consolidated
entity name:
|
Percentage of
ownership
|
|||
Karmoya International
Ltd.
|
100
|
%
|
||
Union
Well International Limited
|
100
|
%
|
||
Genesis
Jiangbo (Laiyang) Biotech Technology Co., Ltd.
|
100
|
%
|
||
Laiyang
Jiangbo Pharmaceuticals Co., Ltd.
|
Variable Interest Entity
|
·
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted)
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.
|
September
30, 2010
|
July
1, 2010
|
|||||||||||||||||||||||||||||||
Annual
dividend
yield
|
Expected
term
(years)
|
Risk-free
interest
rate
|
Expected
volatility
|
Annual
dividend
yield
|
Expected
term
(years)
|
Risk-free
interest
rate
|
Expected
volatility
|
|||||||||||||||||||||||||
Conversion
feature on the $5 million convertible notes
|
-
|
0.10
|
0.14
|
%
|
66.00
|
%
|
-
|
0.35
|
0.22
|
%
|
57.00
|
%
|
||||||||||||||||||||
Conversion
feature on the $30 million convertible notes
|
-
|
0.66
|
0.19
|
%
|
66.00
|
%
|
-
|
0.92
|
0.32
|
%
|
57.00
|
%
|
||||||||||||||||||||
400,000
warrants issued in November 2007
|
-
|
0.10
|
0.14
|
%
|
66.00
|
%
|
-
|
0.35
|
0.22
|
%
|
57.00
|
%
|
||||||||||||||||||||
1,875,000 warrants
issued in May 2008
|
-
|
2.67
|
0.64
|
%
|
82.00
|
%
|
-
|
2.92
|
1.00
|
%
|
85.00
|
%
|
Carrying
Value
at
September
30,
|
Fair Value Measurements at
September
30, 2010,
Using
Fair Value Hierarchy
|
|||||||||||||||
2010
|
Level
1
|
Level
2
|
Level
3
|
|||||||||||||
Investments
|
$
|
171,732
|
$
|
171,732
|
$
|
-
|
$
|
-
|
||||||||
$4M
Convertible Debt (November 2007)
|
215,000
|
-
|
-
|
215,000
|
||||||||||||
$14.4M
Convertible Debt (May 2008)
|
2,516,500
|
-
|
-
|
2,516,500
|
||||||||||||
400,000
warrants issued in November 2007
|
172,000
|
-
|
-
|
172,000
|
||||||||||||
1,875,000
warrants issued in May 2008
|
6,000,000
|
-
|
-
|
6,000,000
|
||||||||||||
Total
|
$
|
9,075,232
|
$
|
171,732
|
$
|
-
|
$
|
8,903,500
|
September 30,
2010
|
June 30,
2010
|
|||||||
(Unaudited)
|
||||||||
Beginning
Balance
|
$
|
18,497,227
|
$
|
39,912,733
|
||||
Reclassification
to APIC due to conversion of notes
|
(2,139,376)
|
(6,784,051
|
)
|
|||||
Chang
in fair value
|
(7,454,351
|
)
|
(14,631,455
|
)
|
||||
Ending
Balance
|
$
|
8,903,500
|
$
|
18,497,227
|
|
|
For
the Three Months
Ended
September
30,
|
|
|||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
Investments
- trading securities
|
||||||||
Realized
gain
|
$
|
-
|
$
|
19,065
|
||||
Unrealized
gain
|
2,874
|
251,004
|
||||||
Restricted
investments – available-for-sale securities
|
||||||||
Unrealized
gain
|
-
|
23,544
|
September 30,
2010
|
June 30,
2010
|
|||||||
(Unaudited)
|
||||||||
Beginning
allowance for doubtful accounts
|
$
|
1,343,421
|
$
|
694,370
|
||||
Bad
debt additions
|
77,718
|
642,499
|
||||||
Bad
debt recovery
|
(170,426)
|
-
|
||||||
Foreign
currency translation adjustments
|
20,760
|
6,552
|
||||||
Ending
allowance for doubtful accounts
|
$
|
1,271,473
|
$
|
1,343,421
|
Useful
Life
|
||
Building
and building improvements
|
5 – 40 Years
|
|
Manufacturing
equipment
|
5 –
20 Years
|
|
Office
equipment and furniture
|
5 –
10 Years
|
|
Vehicle
|
5
Years
|
Useful
Life
|
||
Land
use rights
|
20-50 Years
|
|
Patents
|
5
Years
|
|
Licenses
|
5
Years
|
|
Customer
list and customer relationships
|
3
Years
|
|
Trade
secrets - formulas and know how technology
|
5
Years
|
|
2010
|
2009
|
||||||
Net
income for basic and diluted earnings per share
|
$
|
10,574,688
|
$
|
1,972,054
|
||||
Weighted
average shares used in basic computation
|
12,238,356
|
10,502,527
|
||||||
Earnings
per share:
|
||||||||
Basic
|
$
|
0.86
|
$
|
0.19
|
2010
|
2009
|
|||||||
For
the three months ended September 30, 2010 and 2009
|
||||||||
Net
income for basic earnings per share
|
$
|
10,574,688
|
$
|
1,972,054
|
||||
Add:
interest expense
|
863,597
|
515,546
|
||||||
Add:
financing cost amortization
|
234,732
|
187,786
|
||||||
Add: note
discount amortization
|
6,777,136
|
2,080,869
|
||||||
Subtract:
unamortized financing cost at beginning of the period
|
(435,634
|
)
|
(1,236,669)
|
|||||
Subtract:
unamortized debt discount at beginning of the period
|
(13,669,752
|
)
|
(28,493,090)
|
|||||
Net
earnings (loss) for diluted earnings (loss) per share
|
4,344,767
|
(24,973,504)
|
||||||
Weighted
average shares used in basic computation
|
12,238,356
|
10,502,527
|
||||||
Diluted
effect of stock options, warrants and convertible
notes
|
2,823,613
|
4,335,000
|
||||||
Weighted
average shares used in diluted computation
|
15,061,969
|
14,837,527
|
||||||
Earnings
(loss) per share-Diluted
|
$
|
0.29
|
$
|
(1.68)
|
September 30,
2010
|
June 30,
2010
|
|||||||
(Unaudited)
|
||||||||
Raw
materials
|
$
|
752,063
|
$
|
822,460
|
||||
Work-in-process
|
-
|
326,831
|
||||||
Packing
materials
|
375,888
|
140,328
|
||||||
Finished
goods
|
1,273,257
|
910,995
|
||||||
Total
|
$
|
2,401,208
|
$
|
2,200,614
|
September 30,
2010
|
June 30,
2010
|
|||||||
(Unaudited)
|
||||||||
Buildings
and building improvements
|
$
|
13,318,438
|
$
|
12,891,331
|
||||
Manufacturing
equipment
|
2,935,126
|
2,783,090
|
||||||
Office
equipment and furniture
|
227,111
|
222,172
|
||||||
Vehicles
|
488,179
|
479,999
|
||||||
Total
|
16,927,827
|
16,376,592
|
||||||
Less:
accumulated depreciation
|
(3,353,645
|
)
|
(3,092,280)
|
|||||
Total
|
$
|
13,615,209
|
$
|
13,284,312
|
September 30,
2010
|
June 30,
2010
|
|||||||
(Unaudited)
|
||||||||
Land
use rights
|
$
|
28,821,455
|
$
|
28,359,388
|
||||
Patents
|
5,044,890
|
4,964,010
|
||||||
Customer
lists and customer relationships
|
1,148,123
|
1,129,716
|
||||||
Trade
secrets, formulas and manufacturing process know-how
|
1,047,900
|
1,031,100
|
||||||
Licenses
|
23,877
|
23,494
|
||||||
Total
|
36,086,245
|
35,507,708
|
||||||
Less:
accumulated amortization
|
(3,355,431
|
)
|
(2,913,382
|
)
|
||||
Total
|
$
|
32,730,814
|
$
|
32,594,326
|
Twelve
month periods ending September 30,
|
||||
2011
|
$ | 2,117,628 | ||
2012
|
1,842,904 | |||
2013
|
1,734,920 | |||
2014
|
1,014,614 | |||
2015
and thereafter
|
26,020,748 | |||
Total
|
$ | 32,730,814 |
September
30,
2010
|
June 30,
2010
|
|||||||
(Unaudited)
|
||||||||
Loan
from Communication Bank; due December 2010; interest rate of 6.37% per
annum; monthly interest payment; guaranteed by related party, Jiangbo
Chinese-Western Pharmacy.
|
$
|
2,245,500
|
$
|
2,209,500
|
||||
Total
|
$
|
2,245,500
|
$
|
2,209,500
|
September 30,
2010
|
June 30,
2010
|
|||||||
(Unaudited)
|
||||||||
Commercial
Bank, various amounts, non-interest bearing, due from October 2010 to
March 2011; collateralized by 100% of restricted cash deposited
|
$
|
14,135,797
|
$
|
11,135,880
|
||||
Total
|
$
|
14,135,797
|
$
|
11,135,880
|
September 30,
|
June 30,
|
|||||||
2010
|
2010
|
|||||||
(Unaudited)
|
||||||||
Payable
to Cao Wubo, Chairman of the Board
|
$ | 152,489 | $ | 154,866 | ||||
Payable
to Shandong Hilead Biotechnology Co., Ltd, majority owned by Wubo Cao,
Chairman of the Board and former Chief Executive Officer
<1>
|
- | 48,609 | ||||||
Payable
to Michael Marks, Director
|
8,750 | - | ||||||
|
||||||||
Payable
to Haibo Xu, Former Chief Operating Officer and Director
|
33,688 | 33,688 | ||||||
|
||||||||
Payable
to Elsa Sung, Chief Financial Officer
|
12,343 | 5,932 | ||||||
|
||||||||
Payable
to Xiaowei Feng, Director
|
7,500 | - | ||||||
Payable
to John Wang, Director
|
25,500 | 12,500 | ||||||
|
||||||||
Total
other payable - related parties
|
$ | 240,270 | $ | 255,595 |
2010
|
2009
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
U.S.
Statutory rates
|
34.0
|
%
|
34.0
|
%
|
||||
Foreign
income not recognized in the U.S
|
(34.0
|
)%
|
(34.0
|
)%
|
||||
China
income taxes
|
25.0
|
%
|
25.0
|
%
|
||||
China
income tax exemptions
|
-
|
-
|
||||||
Other
items(a)
|
1.2
|
%
|
37.5
|
%
|
||||
Total
provision for income taxes
|
26.2
|
%
|
62.5
|
%
|
September 30,
|
June 30,
|
|||||||
2010
|
2010
|
|||||||
(Unaudited)
|
||||||||
Value
added taxes
|
$
|
1,192,455
|
$
|
1,372,353
|
||||
Income
taxes
|
4,377,248
|
4,504,188
|
||||||
Other
taxes
|
373,259
|
382,730
|
||||||
Total
|
$
|
5,942,962
|
$
|
6,259,271
|
September
30,
2010
|
June
30,
2010
|
|||||||
(Unaudited)
|
||||||||
November
2007 convertible debenture note payable
|
$
|
4,000,000
|
$
|
4,000,000
|
||||
May
2008 convertible debenture note payable
|
14,380,000
|
21,880,000
|
||||||
Total
convertible debenture note payable
|
18,380,000
|
25,880,000
|
||||||
Less:
Unamortized discount on November 2007 convertible debenture note
payable
|
(557,834
|
)
|
(1,255,430
|
)
|
||||
Less:
Unamortized discount on May 2008 convertible debenture note
payable
|
(6,334,782
|
)
|
(12,414,322
|
)
|
||||
Convertible
debentures, net
|
$
|
11,487,384
|
$
|
12,210,248
|
Number of
warrants
|
||||
Outstanding
as of June 30, 2009
|
2,315,000
|
|||
Granted
|
-
|
|||
Forfeited
|
-
|
|||
Exercised
|
-
|
|||
Outstanding
as of June 30, 2010
|
2,315,000
|
|||
Granted
|
-
|
|||
Forfeited
|
-
|
|||
Exercised
|
-
|
|||
Outstanding
as of September 30, 2010 (unaudited)
|
2,315,000
|
Outstanding Warrants
|
Exercisable Warrants
|
||||||||||||||
Exercise Price
|
Number
|
Average
Remaining
Contractual Life
(Years)
|
Average
Exercise Price
|
Number
|
Average Remaining
Contractual Life
(Years)
|
||||||||||
$
|
6.00
|
40,000
|
1.38
|
$
|
6.00
|
40,000
|
1.38
|
||||||||
$
|
8.00
|
400,000
|
0.10
|
$
|
8.00
|
400,000
|
0.10
|
||||||||
$
|
10.00
|
1,875,000
|
2.67
|
$
|
10.00
|
1,875,000
|
2.67
|
||||||||
Total
|
2,315,000
|
2,315,000
|
Expected
|
Expected
|
Dividend
|
Risk Free
|
Grant Date
|
||||||||||||||
Life
|
Volatility
|
Yield
|
Interest Rate
|
Fair Value
|
||||||||||||||
Former
officers
|
3.50 years
|
195
|
%
|
0
|
%
|
4.50
|
%
|
$
|
5.20
|
Grant Date
|
||||||||||||||||||
Expected
|
Expected
|
Dividend
|
Risk Free
|
Average Fair
|
||||||||||||||
Life
|
Volatility
|
Yield
|
Interest Rate
|
Value
|
||||||||||||||
Current
officer
|
5
years
|
95
|
%
|
0
|
%
|
2.51
|
%
|
$
|
8.00
|
Number of
options
|
||||
Outstanding
as of June 30, 2009
|
140,900
|
|||
Granted
|
-
|
|||
Forfeited
|
-
|
|||
Exercised
|
-
|
|||
Outstanding
as of June 30, 2010
|
140,900
|
|||
Granted
|
-
|
|||
Forfeited
|
-
|
|||
Exercised
|
-
|
|||
Outstanding
as of September 30, 2010 (unaudited)
|
140,900
|
Outstanding options
|
Exercisable options
|
||||||||||||||||
Average
Exercise Price
|
Number
|
Weighted
Average
Remaining
Contractual
Life
(years)
|
Average
Exercise Price
|
Number
|
Weighted
Average
Remaining
Contractual
Life
(years)
|
||||||||||||
$
|
4.20
|
133,400
|
0.25
|
$
|
4.20
|
133,400
|
0.25
|
||||||||||
$
|
12.00
|
2,000
|
2.70
|
$
|
12.00
|
2,000
|
2.70
|
||||||||||
$
|
16.00
|
1,750
|
2.70
|
$
|
16.00
|
1,750
|
2.70
|
||||||||||
$
|
20.00
|
1,875
|
2.70
|
$
|
20.00
|
1,875
|
2.70
|
||||||||||
$
|
24.00
|
1,875
|
2.70
|
$
|
24.00
|
1,875
|
2.70
|
||||||||||
$
|
4.93
|
140,900
|
$
|
4.93
|
140,900
|
Balance,
June 30, 2009
|
$
|
6,523,602
|
||
Foreign
currency translation gain
|
927,723
|
|||
Unrealized
gain on marketable securities
|
166,378
|
|||
Balance,
June 30, 2010
|
$
|
7,617,703
|
||
Foreign
currency translation gain
|
2,911,637
|
|||
Balance,
September 30, 2010 (unaudited)
|
$
|
10,529,340
|
|
|
Three Months
Ended
September 30,
20010
|
|
|
% of
Revenue
|
|
|
Three Months
Ended
September 30,
2009
|
|
|
% of
Revenue
|
|
||||
SALES
|
$
|
27,670
|
100
|
%
|
$
|
24,384
|
100
|
%
|
||||||||
|
||||||||||||||||
COST
OF SALES
|
7,661
|
27.69
|
%
|
6,260
|
25.67
|
%
|
||||||||||
|
||||||||||||||||
GROSS
PROFIT
|
20,008
|
72.31
|
%
|
18,124
|
74.33
|
%
|
||||||||||
|
||||||||||||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
4,487
|
16.22
|
%
|
4,342
|
17.81
|
%
|
||||||||||
|
||||||||||||||||
RESEARCH
AND DEVELOPMENT
|
961
|
3.47
|
%
|
1,100
|
4.51
|
%
|
||||||||||
|
||||||||||||||||
INCOME
FROM OPERATIONS
|
14,560
|
52.62
|
%
|
12,682
|
52.01
|
%
|
||||||||||
|
||||||||||||||||
OTHER
EXPENSES, NET
|
230
|
0.83
|
%
|
7,422
|
30.44
|
%
|
||||||||||
|
||||||||||||||||
INCOME
BEFORE PROVISION FOR INCOME TAXES
|
14,330
|
51.79
|
%
|
5,260
|
21.57
|
%
|
||||||||||
|
||||||||||||||||
PROVISION
FOR INCOME TAXES
|
3,755
|
13.57
|
%
|
3,288
|
13.48
|
%
|
||||||||||
|
||||||||||||||||
NET
INCOME
|
10,575
|
38.22
|
%
|
1,972
|
8.09
|
%
|
||||||||||
|
||||||||||||||||
OTHER
COMPREHENSIVE INCOME
|
2,912
|
10.52
|
%
|
176
|
0.72
|
%
|
||||||||||
|
||||||||||||||||
COMPREHENSIVE
INCOME
|
$
|
13,486
|
48.74
|
%
|
$
|
2,148
|
8.81
|
%
|
Three
Months Ended
September 30,
|
Increase/
|
Increase/
|
||||||||||||||
Product
|
2010
|
2009
|
(Decrease)
|
(Decrease)
|
||||||||||||
Western
pharmaceutical medicines
|
$
|
18,970
|
$
|
14,815
|
$
|
4,155
|
28.05
|
%
|
||||||||
Chinese
traditional medicines
|
8,700
|
9,569
|
(869
|
)
|
(9.08)
|
%
|
||||||||||
TOTAL
|
$
|
27,670
|
$
|
24,384
|
$
|
3,286
|
13.48
|
%
|
Three Months
Ended
September 30,
|
Increase/
|
Increase/
|
||||||||||||||
Product
|
2010
|
2009
|
(Decrease)
|
(Decrease)
|
||||||||||||
Western
pharmaceutical medicines
|
$
|
5,322
|
$
|
4,169
|
$
|
1,153
|
27.66
|
%
|
||||||||
Chinese
traditional medicines
|
2,339
|
2,091
|
248
|
11.86
|
%
|
|||||||||||
TOTAL
|
$
|
7,661
|
$
|
6,260
|
$
|
1,401
|
22.38
|
%
|
Three Months Ended
September 30,
|
Increase/
|
|||||||||||
Product
|
2010
|
2009
|
(Decrease)
|
|||||||||
Western
pharmaceutical medicines
|
71.95
|
%
|
71.86
|
%
|
0.09
|
%
|
||||||
Chinese
traditional medicines
|
73.11
|
%
|
78.15
|
%
|
(5.04
|
)
%
|
Three months ended
September 30,
|
||||||||
2010
|
2009
|
|||||||
Advertisement,
marketing and promotion spending
|
$
|
1,171
|
$
|
1,066
|
||||
Travel
and entertainment - sales related
|
97
|
127
|
||||||
Depreciation
and amortization
|
473
|
473
|
||||||
Shipping
and handling
|
157
|
151
|
||||||
Salaries,
wages and related benefits
|
2,057
|
1,983
|
||||||
Travel
and entertainment - non sales related
|
124
|
83
|
||||||
Other
|
408
|
459
|
||||||
Total
|
$
|
4,487
|
$
|
4,342
|
·
|
An
increase of $0.1 million or approximately 9.85% in advertisement,
marketing and promotion spending primarily due to more marketing and
promotion spending in an effort to boost our sales in fiscal year
2011.
|
|
·
|
Travel
and entertainment - sales related expenses decreased by approximately
$30,000 or approximately 23.62% primarily because we relied more on the
distributors to work with us to promote our products and the traveling and
entertainment activities required by our sales representatives decreased
accordingly as well as better expenses control in fiscal year
2011.
|
·
|
Travel
and entertainment - non sales related expenses increased by approximately
$41,000 or 49.4% due to more public company related travel expense
incurred for the three months ended September 30,
2010.
|
·
|
Depreciation
and amortization, shipping and handling, and salaries, wages, and related
benefits remained materially consistent for the three months ended
September 30, 2010 and 2009.
|
|
·
|
Other
expenses decreased by approximately $51,000 or 11.1% for the three months
ended September 30, 2010 primarily due to a bad debt recovery of
approximately $93,000 and partially offset by the increase in professional
fees.
|
September 30,
|
June 30,
|
|||||||
2010
|
2010
|
|||||||
(Unaudited)
|
||||||||
Payable
to Cao Wubo, Chairman of the Board
|
$ | 152,489 | $ | 154,866 | ||||
Payable
to Shandong Hilead Biotechnology Co., Ltd, majority owned by Wubo Cao,
Chairman of the Board and former Chief Executive Officer
<1>
|
- | 48,609 | ||||||
Payable
to Michael Marks, Director
|
8,750 | - | ||||||
|
||||||||
Payable
to Haibo Xu, Former Chief Operating Officer and Director
|
33,688 | 33,688 | ||||||
|
||||||||
Payable
to Elsa Sung, Chief Financial Officer
|
12,343 | 5,932 | ||||||
|
||||||||
Payable
to Xiaowei Feng, Director
|
7,500 | - | ||||||
Payable
to John Wang, Director
|
25,500 | 12,500 | ||||||
|
||||||||
Total
other payable - related parties
|
$ | 240,270 | $ | 255,595 |
1.
|
We
have started training our internal accounting staff on US GAAP and
financial reporting requirements. Additionally, we are also taking steps
to hire additional senior US GAAP financial reporting personnel to ensure
we have adequate resources to meet the requirements of segregation of
duties.
|
2.
|
We
have involved both internal accounting and operations personnel and a
reputable outside independent consultants with US GAAP technical
accounting expertise in the evaluation process and providing remediation
plans for our internal controls a complex, non-routine transaction to
obtain additional guidance as to the application of generally accepted
accounting principles to such a proposed transaction. As of June 30, 2010,
the internal control consultants have completed initial evaluation and
provide remediation plans to our senior management. We are currently in
the process of modifying and implementing new policies and procedures
within the financial reporting
process.
|
3.
|
We
have continued to evaluate the internal audit function in relation to the
Company’s financial resources and requirements. We have established an
internal audit department and the department have started evaluating the
Company’s current internal control over financial reporting
process. To the extent possible, we will provide necessary
trainings to our internal audit staff and implement procedures to assure
that the initiation of transactions, the custody of assets and the
recording of transactions will be performed by separate
individuals.
|
No.
|
Description
|
|
10.1
|
Employment
Contract between Jin Linxian and the Company, dated July 1,
2010
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the
Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the
Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer pursuant to 18
U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002
|
JIANGBO
PHARMACEUTICALS, INC.
|
|||
Date:
November 15, 2010
|
By:
|
/s/
Jin Linxian
|
|
Jin
Linxian
|
|||
Chief
Executive Officer
|
|||
(Principal
Executive Officer)
|
Date:
November 15, 2010
|
By:
|
/s/
Elsa Sung
|
|
Elsa
Sung
|
|||
Chief
Financial Officer
|
|||
(Principal
Accounting and Financial Officer)
|
No.
|
Description
|
|
10.1
|
Employment
Contract between Jin Linxian and the Company, dated July 1,
2010
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the
Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the
Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002
|
|
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer pursuant to 18
U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002
|