Maryland
|
20-3912942
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
Large
accelerated filer
o
|
Accelerated
filer
o
|
Non-accelerated
filer
o
|
Smaller
reporting
company
þ
|
|||
(Do
not check if a smaller reporting
company)
|
ITEM
NO.
|
PAGE
NO.
|
|
PART
I – Financial Information
|
||
1. Financial
Statements
|
||
Condensed
Consolidated Balance Sheets as of June 30, 2009 (Unaudited) and
December 31, 2008
|
F-1
|
|
Condensed
Consolidated Statements of Operations for the three and six months ended
June 30, 2009 and 2008 (Unaudited)
|
F-2
|
|
Condensed
Consolidated Statements of Stockholders’ Equity for the six months ended
June 30, 2009 (Unaudited) and the year ended December 31,
2008
|
F-3
|
|
Condensed
Consolidated Statements of Cash Flows for the six months ended June 30,
2009 and 2008 (Unaudited)
|
F-4
|
|
Notes
to Consolidated Financial Statements (Unaudited)
|
F-5
|
|
2. Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
1
|
|
3. Quantitative
and Qualitative Disclosures about Market Risk
|
10
|
|
4.
Controls and Procedures
|
11
|
|
PART
II – Other Information
|
||
1. Legal
Proceedings
|
12
|
|
1A. Risk
Factors
|
12
|
|
2. Unregistered
Sales of Equity Securities and Use of Proceeds
|
12
|
|
3. Defaults
Upon Senior Securities
|
12
|
|
4. Submission
of Matters to a Vote of Security Holders
|
12
|
|
5. Other
Information
|
12
|
|
6. Exhibits
|
12
|
|
Signatures
|
13
|
Page
|
||
Condensed
Consolidated Balance Sheets
as
of June 30, 2009 (Unaudited) and December 31, 2008
|
F-1
|
|
Condensed
Consolidated Statements of Operations
for
the three and six months ended June 30, 2009 and 2008
(Unaudited)
|
F-2
|
|
Condensed
Consolidated Statements of Stockholders’ Equity
for
the six months ended June 30, 2009 (Unaudited) and
the
year ended December 31, 2008
|
F-3
|
|
Condensed
Consolidated Statements of Cash Flows
for
the six months ended June 30, 2009 and 2008 (Unaudited)
|
F-4
|
|
Notes
to Condensed Consolidated Financial Statements (Unaudited)
|
F-5
|
June 30
2009
|
December 31
2009
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current
Assets
|
||||||||
Cash
and cash equivalents
|
$ | 8,887,933 | $ | 8,312,636 | ||||
Accounts
receivable, net of allowance for doubtful accounts of $5,895 and $6,524,
respectively
|
37,249 | 45,165 | ||||||
Inventory
|
79,067 | 47,113 | ||||||
Other
receivables
|
11,230 | 7,329 | ||||||
Prepaid
expenses
|
16,490 | 22,345 | ||||||
Total
Current Assets
|
9,031,969 | 8,434,588 | ||||||
Property,
plant and equipment, net
|
116,491 | 231,278 | ||||||
Investment
in Tienwe Technology
|
878,400 | 879,420 | ||||||
Deferred
financing costs, net of accumulated amortization of $82,597 and $28,403,
respectively
|
124,685 | 178,879 | ||||||
Intangible
assets, net
|
15,995 | 59,495 | ||||||
Total
Assets
|
$ | 10,167,540 | $ | 9,783,660 | ||||
Liabilities
and Stockholders' Equity
|
||||||||
Current
Liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 224,374 | $ | 234,007 | ||||
Total
Current Liabilities
|
224,374 | 234,007 | ||||||
Long
Term Liabilities
|
||||||||
Convertible
notes, net
|
377,715 | 327,020 | ||||||
Total
Liabilities
|
602,089 | 561,027 | ||||||
Stockholders'
Equity
|
||||||||
Undesignated
preferred stock, par value $.001 per share; authorized 4,900,000 shares;
none issued
|
- | - | ||||||
Common
stock, par value $.001 per share; authorized 100,000,000
shares, issued and outstanding 12,958,574 and 12,958,574,
respectively
|
12,959 | 12,959 | ||||||
Additional
paid-in capital
|
4,369,786 | 4,369,786 | ||||||
Retained
earnings
|
4,008,029 | 3,654,212 | ||||||
Accumulated
other comprehensive income
|
1,174,677 | 1,185,676 | ||||||
Total
stockholders' equity
|
9,565,451 | 9,222,633 | ||||||
Total
Liabilities and Stockholders' Equity
|
$ | 10,167,540 | $ | 9,783,660 |
Three Months
Ended
|
Six Months
Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Sales of
products
|
$ | 703,875 | $ | 1,182,746 | $ | 1,173,447 | $ | 1,522,190 | ||||||||
Cost of goods
sold
|
188,652 | 354,986 | 334,894 | 458,577 | ||||||||||||
Gross
profit
|
515,223 | 827,760 | 838,553 | 1,063,613 | ||||||||||||
Selling, general and
administrative expenses
|
218,794 | 157,485 | 383,145 | 281,919 | ||||||||||||
Income from
operations
|
296,429 | 670,275 | 455,408 | 781,694 | ||||||||||||
Interest and other
income
|
6,279 | 6,608 | 10,798 | 11,517 | ||||||||||||
Interest
expense
|
(55,807 | ) | - | (112,389 | ) | - | ||||||||||
Income before income
taxes
|
246,901 | 676,883 | 353,817 | 793,211 | ||||||||||||
Income
taxes
|
- | - | - | - | ||||||||||||
Net income
|
$ | 246,901 | $ | 676,883 | $ | 353,817 | $ | 793,211 | ||||||||
Earnings per common
share:
|
||||||||||||||||
Basic
|
$ | 0.02 | $ | 0.05 | $ | 0.03 | $ | 0.06 | ||||||||
Diluted
|
$ | 0.02 | $ | 0.05 | $ | 0.03 | $ | 0.06 | ||||||||
Weighted average number of common
shares used to compute earnings per common share:
|
||||||||||||||||
Basic
|
12,958,574 | 12,958,574 | 12,958,574 | 12,958,574 | ||||||||||||
Diluted
|
13,958,574 | 12,958,574 | 13,958,574 | 12,958,574 | ||||||||||||
Comprehensive
Income:
|
||||||||||||||||
Net income
|
$ | 246,901 | $ | 676,883 | $ | 353,817 | $ | 793,211 | ||||||||
Other comprehensive (loss)
income
|
(11,032 | ) | 292,565 | (10,999 | ) | 473,395 | ||||||||||
Comprehensive
Income:
|
$ | 235,869 | $ | 969,448 | $ | 342,818 | $ | 1,266,606 |
Common Stock
Shares
|
Common Stock
Amount
|
Additional Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income
|
Total
|
|||||||||||||||||||
Balance,
December 31, 2007
|
12,958,574 | $ | 12,959 | $ | 4,150,636 | 2,308,873 | $ | 656,164 | $ | 7,128,632 | ||||||||||||||
Relative
fair value of warrants and beneficial conversion feature
included in sale of convertible notes
|
- | - | 199,230 | - | - | 199,230 | ||||||||||||||||||
Fair
value of Placement Agent warrants
|
- | - | 19,920 | - | - | 19,920 | ||||||||||||||||||
Net
income for the year ended December 31, 2008
|
- | - | - | 1,345,339 | - | 1,345,339 | ||||||||||||||||||
Foreign
currency translation adjustment
|
- | - | - | - | 529,512 | 529,512 | ||||||||||||||||||
Balance,
December 31, 2008
|
12,958,574 | 12,959 | 4,369,786 | 3,654,212 | 1,185,676 | 9,222,633 | ||||||||||||||||||
Net
income for the six months ended June 30, 2009 (Unaudited)
|
- | - | - | 353,817 | - | 353,817 | ||||||||||||||||||
Foreign
currency translation adjustment (Unaudited)
|
- | - | - | - | (10,999 | ) | (10,999 | ) | ||||||||||||||||
Balance,
June 30, 2009 (Unaudited)
|
12,958,574 | $ | 12,959 | $ | 4,369,786 | $ | 4,008,029 | $ | 1,174,677 | $ | 9,565,451 |
Six Months
Ended
|
||||||||
June 30,
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Operating
activities
|
||||||||
Net income
|
$ | 353,817 | $ | 793,211 | ||||
Adjustments to reconcile net
income to net cash provided by (used in) operating
activities:
|
||||||||
Bad debt
expense
|
(560 | ) | (15,437 | ) | ||||
Depreciation of property, plant
and equipment
|
20,558 | 25,855 | ||||||
Amortization of intangible assets
and deferred financing costs
|
60,290 | 9,503 | ||||||
Amortization of debt discount and
fair value of warrants
|
50,695 | - | ||||||
Changes in operating assets and
liabilities:
|
||||||||
Decrease / (increase) in accounts
receivable
|
8,545 | (4,723 | ) | |||||
Increase in other
receivable
|
(3,901 | ) | (435 | ) | ||||
Increase in
inventory
|
(31,954 | ) | (4,648 | ) | ||||
Decrease in prepaid
expenses
|
5,855 | 1,841 | ||||||
(Decrease) / increase in accounts
payable and accrued liabilities
|
(9,633 | ) | 23,044 | |||||
Deferred
income
|
- | 24,494 | ||||||
Net cash provided by operating
activities
|
453,712 | 852,705 | ||||||
Investing
activities
|
||||||||
Proceeds from disposal of fixed
assets and intangible assets
|
131,760 | - | ||||||
Property, plant and equipment
additions
|
(608 | ) | (4,742 | ) | ||||
Net cash provided by / (used in)
investing activities
|
131,152 | (4,742 | ) | |||||
Financing
activities
|
||||||||
Net cash provided by financing
activities
|
- | - | ||||||
Effect of exchange rate changes on
cash and cash equivalents
|
(9,567 | ) | 406,197 | |||||
Increase in cash and cash
equivalents
|
575,297 | 1,254,160 | ||||||
Cash and cash equivalents,
beginning of period
|
8,312,636 | 5,984,448 | ||||||
Cash and cash equivalents, end of
period
|
$ | 8,887,933 | $ | 7,238,608 |
Inventory consists
of:
|
June 30,
|
December
31,
|
||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Raw
materials
|
$ | 49,499 | $ | 39,125 | ||||
Finished
goods
|
21,562 | 4,536 | ||||||
Other
|
8,006 | 3,452 | ||||||
Total
inventory
|
$ | 79,067 | $ | 47,113 |
June 30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Building
|
$ | 19,676 | $ | 19,699 | ||||
Transportation
equipment
|
222,834 | 223,092 | ||||||
Machinery and electronic
equipment
|
50,667 | 146,034 | ||||||
Office
equipment
|
3,502 | 3,508 | ||||||
296,679 | 392,333 | |||||||
Less accumulated
depreciation
|
180,188 | 161,055 | ||||||
Property, plant and equipment,
net
|
$ | 116,491 | $ | 231,278 |
June 30,
2009
|
December 31,
2008
|
|||||||
(Unaudited)
|
||||||||
Placement Agent
commissions
|
$ | 40,000 | $ | 40,000 | ||||
Placement Agent expense
allowance
|
25,000 | 25,000 | ||||||
Fair value of Placement Agent
warrants
|
19,920 | 19,920 | ||||||
Legal and other
fees
|
122,362 | 122,362 | ||||||
Total
|
207,282 | 207,282 | ||||||
Less: accumulated
amortization
|
(82,597 | ) | (28,403 | ) | ||||
Deferred Financing Costs, end of
period
|
$ | 124,685 | $ | 178,879 |
June 30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Product
rights
|
$ | 52,704 | $ | 90,141 | ||||
Patent
|
14,640 | 14,657 | ||||||
Trademark
|
2,187 | 2,190 | ||||||
Total
|
69,531 | 106,988 | ||||||
Less accumulated
amortization
|
53,536 | 47,493 | ||||||
Intangible assets,
net
|
$ | 15,995 | $ | 59,495 |
June 30,
|
December
31,
|
|||||||
2,009 |
2008
|
|||||||
(Unaudited)
|
||||||||
Convertible notes - face
amount
|
$ | 500,000 | $ | 500,000 | ||||
Less:
|
||||||||
Debt discount attributable to the
relative fair value of warrants
|
(149,615 | ) | (149,615 | ) | ||||
Debt discount attributable to the
intrinsic value of the beneficial conversion
feature
|
(49,615 | ) | (49,615 | ) | ||||
Less accumulated amortization of
debt discounts
|
76,945 | 26,250 | ||||||
Convertible notes payable,
net
|
$ | 377,715 | $ | 327,020 |
June 30,
2009
|
Year Ended
December 31,
2008
|
|||||||
(Unaudited)
|
||||||||
Outstanding at beginning of
period
|
1,387,580 | 807,580 | ||||||
Warrants
issued
|
- | 580,000 | ||||||
Warrants
exercised
|
- | - | ||||||
Warrants
expired
|
(10,000 | ) | - | |||||
Outstanding at end of
period
|
1,377,580 | 1,387,580 | ||||||
Exercisable at end of
period
|
1,377,580 | 1,387,580 |
Date Issued
|
Expiration
Date
|
Number of
Warrants
|
Weighted
Average
Exercise
Price
|
||||||||
October 11,
2007
|
October 10,
2010
|
379,800 | 1.50 | ||||||||
October 11,
2007
|
October 10,
2010
|
379,800 | 2.00 | ||||||||
October 11,
2007
|
October 10,
2012
|
37,980 | 1.00 | ||||||||
September 29,
2008
|
September 29,
2011
|
80,000 | 1.00 | ||||||||
September 29, 2008
(1)
|
September 29,
2011
|
500,000 | 1.50 | ||||||||
Total
|
1,377,580 | $ | 1.60 | ||||||||
(1)
Represents Series C warrants
|
Three Months
Ended
June 30,
|
Six Months
Ended
June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Expected tax at
35%
|
$ | 86,415 | $ | 236,909 | $ | 123,836 | $ | 277,624 | ||||||||
Tax effect of unutilized losses of
China Agri and Meixin
|
38,722 | 3,153 | 78,229 | 16,494 | ||||||||||||
Effect of PRC income tax exemption
granted to Xinsheng
|
(89,383 | ) | (171,473 | ) | (144,332 | ) | (210,084 | ) | ||||||||
Permanent difference relating to
Xinsheng's earnings to be permanently invested in operations outside the
United States
|
(35,754 | ) | (68,589 | ) | (57,733 | ) | (84,034 | ) | ||||||||
Actual provision for income
taxes
|
$ | - | $ | - | $ | - | $ | - |
Twelve months
ending
June 30,
|
Minimum
Rent
|
|||
2010
|
$ | 71,043 | ||
2011
|
46,818 | |||
Total
|
$ | 117,861 |
Three Months Ended June
30,
|
||||||||
2009
|
2008
|
|||||||
Sales
|
$ | 703,875 | $ | 1,182,746 | ||||
Cost of Goods
Sold
|
188,652 | 354,986 | ||||||
Gross
Profit
|
$ | 515,223 | $ | 827,760 | ||||
Gross Profit
Margin
|
73.20 | % | 69.99 | % |
Three Months Ended June
30,
|
||||||||
2009
|
2008
|
|||||||
Gross
Profit
|
$ | 515,223 | $ | 827,760 | ||||
Selling and
marketing
|
94,524 | 37,358 | ||||||
Professional
fees
|
31,663 | 36,046 | ||||||
Depreciation and amortization
expenses
|
11,878 | 16,357 | ||||||
Other general and administrative
expenses
|
80,729 | 67,724 | ||||||
Total selling, general and
administrative expenses
|
218,794 | 157,485 | ||||||
Income from
operations
|
296,429 | 670,275 | ||||||
Interest
expense
|
(55,807 | ) | - | |||||
Interest
income
|
6,279 | 6,608 | ||||||
Net Income
|
$ | 246,901 | $ | 676,883 |
Six Months Ended June
30,
|
||||||||
2009
|
2008
|
|||||||
Sales
|
$ | 1,173,447 | $ | 1,522,190 | ||||
Cost of Goods
Sold
|
334,894 | 458,577 | ||||||
Gross
Profit
|
$ | 838,553 | $ | 1,063,613 | ||||
Gross Profit
Margin
|
71.46 | % | 69.87 | % |
Six Months Ended June
30,
|
||||||||
2009
|
2008
|
|||||||
Gross
Profit
|
$ | 838,553 | $ | 1,063,613 | ||||
Selling and
marketing
|
150,924 | 81,571 | ||||||
Professional
fees
|
60,663 | 65,046 | ||||||
Depreciation and amortization
expenses
|
23,721 | 32,527 | ||||||
Other general and administrative
expenses
|
147,837 | 102,775 | ||||||
Total selling, general and
administrative expenses
|
383,145 | 281,919 | ||||||
Income from
operations
|
455,408 | 781,694 | ||||||
Interest
expense
|
(112,389 | ) | - | |||||
Interest
income
|
10,798 | 11,517 | ||||||
Net Income
|
$ | 353,817 | $ | 793,211 |
|
·
|
FSP FAS 157-4, Determining
Fair Value When the Volume and Level of Activity for the Asset or
Liability Have Significantly Decreased and Identifying Transactions That
Are Not Orderly ,
provides guidelines for making fair value measurements more consistent
with the principles presented in FASB Statement No. 157 (“SFAS
157”), Fair
Value Measurements .
FSP FAS 157-4 reaffirms what SFAS 157 states is the objective of fair
value measurement, to reflect how much an asset would be sold for in an
orderly transaction at the date of the financial statements under current
market conditions. Specifically, it reaffirms the need to use judgment to
ascertain if a formerly active market has become inactive and in
determining fair values when markets have become
inactive.
|
|
·
|
FSP FAS 107-1 and APB 28-1,
Interim Disclosures about Fair Value of Financial Instruments, enhances
consistency in financial reporting by increasing the frequency of fair
value disclosures.
This relates to fair value disclosures for any financial instruments that
are not currently reflected on the consolidated balance sheet at fair
value. FSP FAS 107-1
and APB 28-1 now require that fair value disclosures be made on a
quarterly basis, providing qualitative and quantitative information about
fair value estimates for all those financial instruments not measured on
the balance sheet at fair value.
|
|
·
|
FSP FAS 115-2 and FAS
124-2, Recognition and Presentation of Other-Than-Temporary Impairments,
provides additional guidance designed to create greater clarity and
consistency in accounting for and presenting
impairment losses on securities. This FSP is intended to bring greater
consistency to the timing of impairment recognition and
to provide greater
clarity to investors about the credit and noncredit components of impaired
debt securities that are not expected to be sold. This FSP also requires
increased and timelier disclosures sought by investors regarding expected
cash flows, credit losses, and an aging of securities with unrealized
losses.
|
CHINA
AGRI-BUSINESS, INC.
|
/s/Liping Deng
|
Liping
Deng
|
President,
Chief Executive Officer, Director
(Principal
Executive Officer)
|
/s/Xiaolong Zhou
|
Xiaolong
Zhou
|
Chief
Financial Officer (Principal
Accounting
and Financial Officer)
|