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
|
JIANGBO
PHARMACEUTICALS, INC.
|
(Exact
name of small business issuer as specified in its
charter)
|
Florida
|
65-1130026
|
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
25
Haibe Road, Laiyang Economic Development Zone
|
Laiyang
City, Yantai, Shandong Province, People’s Republic of China
265200
|
(0086)
535-7282997
|
(issuer’s
telephone number)
|
Page
|
|
PART
I - FINANCIAL INFORMATION
|
|
Item
1. Financial Statements
|
3
|
Consolidated
Balance Sheets as of March 31, 2010 (Unaudited) and June 30,
2009
|
3
|
Consolidated
Statements of Income and Other Comprehensive Income for the three months
and nine months ended March 31, 2010 and 2009
(Unaudited)
|
4
|
Consolidated
Statements of Shareholders’ Equity
|
5
|
Consolidated
Statements of Cash Flows for the nine months ended March 31, 2010 and 2009
(Unaudited)
|
6
|
Notes
to Consolidated Financial Statements (Unaudited)
|
7
|
Item
2. Management’s Discussion and Analysis or Plan of
Operation
|
34
|
Item
3. Quantitative and Qualitative Disclosure About Market
Risk
|
44
|
Item
4. Controls and Procedures
|
44
|
PART
II - OTHER INFORMATION
|
|
Item
1. Legal Proceedings
|
46
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
46
|
Item
3. Defaults upon Senior Securities
|
47
|
Item
4. Removed and Reserved
|
47
|
Item
5. Other Information
|
47
|
Item 6. Exhibits |
48
|
March
31,
|
June
30,
|
|||||||
2010
|
2009
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$ | 96,464,482 | $ | 104,366,117 | ||||
Restricted
cash
|
11,523,285 | 7,325,000 | ||||||
Investments
|
26,362 | 879,228 | ||||||
Accounts
receivable, net of allowance for doubtful accounts of $1,141,756 and
$694,370as of March 31, 2010 and June 30, 2009,
respectively
|
27,619,639 | 19,222,707 | ||||||
Inventories
|
3,368,308 | 3,277,194 | ||||||
Other
receivables
|
12,523 | 167,012 | ||||||
Other
receivable - related parties
|
242,055 | - | ||||||
Advances
to suppliers
|
510,288 | 236,496 | ||||||
Financing
costs - current
|
565,684 | 680,303 | ||||||
Total
current assets
|
140,332,626 | 136,154,057 | ||||||
PLANT
AND EQUIPMENT, net
|
13,437,640 | 13,957,397 | ||||||
OTHER
ASSETS:
|
||||||||
Restricted
investments
|
161,471 | 1,033,463 | ||||||
Financing
costs, net of current
|
- | 556,365 | ||||||
Intangible
assets, net
|
32,852,205 | 17,041,181 | ||||||
Total
other assets
|
33,013,676 | 18,631,009 | ||||||
Total
assets
|
$ | 186,783,942 | $ | 168,742,463 | ||||
LIABILITIES
AND SHAREHOLDERS' EQUITY CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$ | 2,227,240 | $ | 6,146,497 | ||||
Short
term bank loan
|
2,200,500 | 2,197,500 | ||||||
Notes
payable
|
11,523,285 | 7,325,000 | ||||||
Other
payables
|
2,880,338 | 2,152,063 | ||||||
Refundable
security deposits due to distributors
|
3,080,700 | 4,102,000 | ||||||
Other
payables - related parties
|
951,461 | 238,956 | ||||||
Accrued
liabilities
|
4,045,510 | 1,356,898 | ||||||
Liabilities
assumed from reorganization
|
536,614 | 1,565,036 | ||||||
Taxes
payable
|
4,952,356 | 11,248,226 | ||||||
Derivative
liabilities
|
20,074,873 | - | ||||||
Convertible
debt, net of discout $ 17,083,153 as of March, 31, 2010
|
10,146,847 | - | ||||||
Total
current liabilities
|
62,619,724 | 36,332,176 | ||||||
CONVERTIBLE
DEBT, net of discount $28,493,089 as of June 30,
2009
|
- | 6,346,911 | ||||||
Total
liabilities
|
62,619,724 | 42,679,087 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Convertible
preferred stock Series A ($0.001 par value; o shares isseud and outsanding
as of March 31, 2010 and June 30, 2009)
|
- | - | ||||||
Common
stock ($0.001 par value, 22,500,000 and 15,000,000 shares authorized,
11,474,802 and 10,435,099 shares issued and outstanding as of March 31,
2010 and June 30, 2009 , respectively)
|
11,475 | 10,435 | ||||||
Paid-in-capital
|
28,488,749 | 48,397,794 | ||||||
Captial
contribution receivable
|
(11,000 | ) | (11,000 | ) | ||||
Retained
earnings
|
85,611,586 | 67,888,667 | ||||||
Statutory
reserves
|
3,253,878 | 3,253,878 | ||||||
Accumulated
other comprehensive income
|
6,809,530 | 6,523,602 | ||||||
Total
shareholders' equity
|
124,164,218 | 126,063,376 | ||||||
Total
liabilities and shareholders' equity
|
$ | 186,783,942 | $ | 168,742,463 |
JIANGBO
PHARMACEUTICALS, INC. AND SUBSIDIARIES
|
(FORMERLY
KNOWN AS GENESIS PHARMACEUTICAL ENTERPRISES, INC.)
|
CONSOLIDATED
STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME
|
FOR THE THREE AND NINE MONTHS ENDED MARCH 31, 2010 AND 2009 |
(UNAUDITED)
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
March
31,
|
March
31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
REVENUES:
|
||||||||||||||||
Sales
|
$ | 25,571,389 | $ | 25,725,837 | $ | 68,135,385 | $ | 85,991,330 | ||||||||
Sales
- related parties
|
- | - | 243,943 | |||||||||||||
Total
revenues
|
25,571,389 | 25,725,837 | 68,135,385 | 86,235,273 | ||||||||||||
COST
OF SALES
|
||||||||||||||||
Cost
of sales
|
6,974,455 | 6,853,810 | 17,901,903 | 19,705,020 | ||||||||||||
Cost
of sales - related parties
|
- | - | - | 54,500 | ||||||||||||
Total
cost of sales
|
6,974,455 | 6,853,810 | 17,901,903 | 19,759,520 | ||||||||||||
GROSS
PROFIT
|
18,596,934 | 18,872,027 | 50,233,482 | 66,475,753 | ||||||||||||
RESEARCH
AND DEVELOPMENT EXPENSE
|
1,093,440 | 1,098,675 | 3,299,400 | 3,295,125 | ||||||||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
3,799,136 | 4,477,356 | 13,400,155 | 31,111,752 | ||||||||||||
INCOME
FROM OPERATIONS
|
13,704,358 | 13,295,996 | 33,533,927 | 32,068,876 | ||||||||||||
OTHER
(INCOME) EXPENSE:
|
||||||||||||||||
Change
in fair value of derivative liabilities
|
(11,624,079 | ) | - | (13,490,071 | ) | - | ||||||||||
Other
income - related parties
|
(80,652 | ) | (76,552 | ) | (241,956 | ) | (313,276 | ) | ||||||||
Non-operating
(income) expense
|
5,790 | (131,104 | ) | 220,061 | 1,062,488 | |||||||||||
Interest
expense, net
|
6,643,163 | 1,241,843 | 15,562,981 | 4,143,968 | ||||||||||||
Loss
from discontinued operations
|
36,000 | 103,008 | 200,769 | 1,693,830 | ||||||||||||
Total
other income (expense), net
|
(5,019,778 | ) | 1,137,195 | 2,251,784 | 6,587,010 | |||||||||||
INCOME
BEFORE PROVISION FOR INCOME TAXES
|
18,724,136 | 12,158,801 | 31,282,143 | 25,481,866 | ||||||||||||
PROVISION
FOR INCOME TAXES
|
3,539,870 | 3,302,953 | 8,618,061 | 8,093,320 | ||||||||||||
NET
INCOME
|
15,184,266 | 8,855,848 | 22,664,082 | 17,388,546 | ||||||||||||
OTHER
COMPREHENSIVE INCOME:
|
||||||||||||||||
Unrealized
holding gain (loss)
|
32,164 | (200,025 | ) | 88,535 | (2,147,642 | ) | ||||||||||
Foreign
currency translation adjustment
|
509 | (201,173 | ) | 197,393 | 378,284 | |||||||||||
COMPREHENSIVE
INCOME
|
$ | 15,184,775 | $ | 8,454,650 | $ | 22,950,010 | $ | 15,619,188 | ||||||||
BASIC
WEIGHTED AVERAGE NUMBER OF SHARES
|
11,419,991 | 10,277,762 | 10,965,346 | 9,937,189 | ||||||||||||
BASIC
EARNINGS PER SHARE
|
$ | 1.33 | $ | 0.86 | $ | 2.07 | $ | 1.75 | ||||||||
DILUTED
WEIGHTED AVERAGE NUMBER OF SHARES
|
15,235,811 | 14,632,762 | 15,234,156 | 14,305,589 | ||||||||||||
DILUTED
EARNINGS PER SHARE
|
$ | 0.02 | $ | (1.49 | ) | $ | 0.57 | $ | (0.86 | ) |
JIANGBO
PHARMACEUTICALS, INC. AND SUBSIDIARIES
|
(FORMERLY
KNOWN AS GENESIS PHARMACEUTICAL ENTERPRISES, INC.)
|
CONSOLIDATED
STATEMENTS OF SHAREHOLDERS'
EQUITY
|
Common
Stock
|
Accumulated
|
|||||||||||||||||||||||||||||||
Par
Vaule $0.001
|
Capital
|
Retained
Earnings
|
other
|
|||||||||||||||||||||||||||||
Number
|
Paid-in
|
contribution
|
Statutory
|
Unrestricted
|
comprehensive
|
|||||||||||||||||||||||||||
of
shares
|
Amount
|
capital
|
receivable
|
reserves
|
earnings
|
income
|
Totals
|
|||||||||||||||||||||||||
BALANCE,
June 30, 2008
|
9,767,844 | $ | 9,770 | $ | 45,554,513 | $ | (11,000 | ) | $ | 3,253,878 | $ | 39,008,403 | $ | 7,700,905 | $ | 95,516,469 | ||||||||||||||||
Shares
issued for adjustments for 1:40 reverse split
|
1,104 | - | - | |||||||||||||||||||||||||||||
Cancellation
of common stock for settlement @ $8 per share
|
(2,500 | ) | (2 | ) | (19,998 | ) | (20,000 | ) | ||||||||||||||||||||||||
Common
stock issued for service @ $8 per share
|
2,500 | 2 | 19,998 | 20,000 | ||||||||||||||||||||||||||||
Common
stock issued for service @ $9 per share
|
2,500 | 2 | 22,498 | 22,500 | ||||||||||||||||||||||||||||
Common
stock issued to Hongrui @ $4.035 per share
|
643,651 | 643 | 2,596,488 | 2,597,131 | ||||||||||||||||||||||||||||
Conversion
of convertible debt to stock
|
20,000 | 20 | 159,980 | 160,000 | ||||||||||||||||||||||||||||
Stock
based compensation
|
64,315 | 64,315 | ||||||||||||||||||||||||||||||
Net
income
|
28,880,264 | 28,880,264 | ||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
- | |||||||||||||||||||||||||||||||
Change
in fair value on restricted marketable equity securities
|
(1,514,230 | ) | (1,514,230 | ) | ||||||||||||||||||||||||||||
Foreign
currency translation gain
|
336,927 | 336,927 | ||||||||||||||||||||||||||||||
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 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 services @ $9.91 per share
|
1,009 | 1 | 9,999 | 10,000 | ||||||||||||||||||||||||||||
Common
stock issued for interest payment @ $8 per share
|
84,015 | 85 | 990,968 | 991,053 | ||||||||||||||||||||||||||||
Conversion
of convertible debt to stock
|
951,250 | 951 | 7,609,049 | 7,610,000 | ||||||||||||||||||||||||||||
Reclassification
of derivative liabilites to APIC due to conversion of convertible
debt
|
6,287,408 | 6,287,408 | ||||||||||||||||||||||||||||||
Stock
based compensation
|
135,104 | 135,104 | ||||||||||||||||||||||||||||||
Net
income
|
22,664,082 | 22,664,082 | ||||||||||||||||||||||||||||||
Change
in fair value on restricted marketable equity securities
|
88,535 | 88,535 | ||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
197,393 | 197,393 | ||||||||||||||||||||||||||||||
BALANCE,
March 31, 2010 (Unaudited)
|
11,474,802 | $ | 11,475 | $ | 28,488,749 | $ | (11,000 | ) | $ | 3,253,878 | $ | 85,611,586 | $ | 6,809,530 | $ | 124,164,218 |
JIANGBO
PHARMACEUTICALS, INC. AND SUBSIDIARIES
|
(FORMERLY
KNOWN AS GENESIS PHARMACEUTICAL ENTERPRISES, INC.)
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
FOR
NINE MONTHS ENDED MARCH 31, 2010 AND 2009
|
(Unaudited)
|
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$ | 22,664,082 | $ | 17,388,546 | ||||
Loss
from discontinued operations
|
200,769 | 1,693,830 | ||||||
Income
from continuing operations
|
22,864,851 | 19,082,376 | ||||||
Adjustments
to reconcile net income to net cash, net of acquisition,
|
||||||||
provided
by operating activities:
|
||||||||
Depreciation
|
615,565 | 464,094 | ||||||
Amortization
of intangible assets
|
1,194,331 | 371,925 | ||||||
Amortization
of deferred debt issuance costs
|
670,984 | 510,227 | ||||||
Amortization
of debt discount
|
11,409,936 | 2,679,526 | ||||||
Loss
from issuance of shares in lieu of cash interest payment
|
318,936 | - | ||||||
Interest
expense payment of shares in lieu of cash
|
4,457 | - | ||||||
Bad
debt expense
|
446,257 | 368,840 | ||||||
Realized
(gain) loss on marketable securities
|
406,346 | (106,865 | ) | |||||
Unrealized
(gain) loss on marketable securities
|
(270,339 | ) | 1,255,522 | |||||
Other
non-cash settlement
|
- | (20,000 | ) | |||||
Change
in fair value of derivative liabilities
|
(13,490,071 | ) | - | |||||
Stock-based
compensation
|
155,104 | 43,340 | ||||||
Changes
in operating assets and liabilities
|
||||||||
Accounts
receivable
|
(8,813,521 | ) | 2,353,566 | |||||
Accounts
receivable - related parties
|
- | 488,646 | ||||||
Inventories
|
(86,604 | ) | 205,471 | |||||
Other
receivables
|
154,654 | 63,170 | ||||||
Other
receivables - related parties
|
(241,956 | ) | (317,303 | ) | ||||
Advances
to suppliers and other assets
|
(273,373 | ) | 1,602,693 | |||||
Accounts
payable
|
(3,926,015 | ) | 3,171,180 | |||||
Customer
deposit
|
(1,026,480 | ) | 4,100,600 | |||||
Other
payables
|
725,041 | 194,283 | ||||||
Other
payables - related parties
|
712,114 | (58,580 | ) | |||||
Accrued
liabilities
|
3,338,193 | 682,145 | ||||||
Liabilities
assumed from reorganization
|
(95,384 | ) | (1,164,323 | ) | ||||
Taxes
payable
|
(6,308,625 | ) | 5,107,831 | |||||
Net
cash provided by operating activities
|
8,484,399 | 41,078,364 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Cash
used in acquisition
|
- | (8,581,970 | ) | |||||
Proceeds
from sale of marketable securities
|
531,750 | 167,623 | ||||||
Purchase
of equipment
|
(76,977 | ) | (130,814 | ) | ||||
Purchase
of land use right
|
(16,975,633 | ) | - | |||||
Net
cash used in investing activities
|
(16,520,860 | ) | (8,545,161 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Change
in restricted cash
|
(4,186,572 | ) | 4,149,305 | |||||
Proceeds
from bank loans
|
2,199,600 | 2,196,750 | ||||||
Payments
for bank loans
|
(2,199,600 | ) | (2,782,550 | ) | ||||
Proceeds
from notes payable
|
19,173,180 | 7,009,097 | ||||||
Principal
payments on notes payable
|
(14,986,608 | ) | (9,161,912 | ) | ||||
Net
cash provided by financing activities
|
- | 1,410,690 | ||||||
EFFECTS
OF EXCHANGE RATE CHANGE IN CASH
|
134,826 | 198,836 | ||||||
INCREASE
(DECREASE) IN CASH
|
(7,901,635 | ) | 34,142,729 | |||||
CASH,
beginning
|
104,366,117 | 48,195,798 | ||||||
CASH,
ending
|
$ | 96,464,482 | $ | 82,338,527 | ||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||
Cash
paid for Interest
|
$ | 393,111 | $ | 1,130,837 | ||||
Cash
paid for Income taxes
|
$ | 2,631,495 | $ | 4,883,039 | ||||
Non-cash
investing and financing activities:
|
||||||||
Common
stock issued to acquire Hongrui
|
$ | - | $ | 2,597,132 | ||||
Common
stock issued for stock based compensation
|
$ | 20,000 | - | |||||
Common
stock issued to offset related party payable
|
$ | 20,000 | - | |||||
Common
stock issued for interest payment
|
$ | 673,929 | $ | - | ||||
Common
stock issued for convertible notes conversion
|
$ | 7,610,000 | $ | - | ||||
Marketable
securities used to settle for
|
||||||||
liabilities
assumed from reorganization
|
$ | 1,133,807 | $ | - | ||||
Derivative
liability reclassified to equity upon conversion
|
$ | 6,287,408 | $ | - |
The
accompanying notes are an integral part of these consolidated financial
statements.
|
Original
|
Increase
(Decrease)
|
Restated
|
||||||||||
For
the three months ended March 31,2009:
|
||||||||||||
Net
income for basic earnings per share
|
$
|
8,855,848
|
$
|
-
|
$
|
8,855,848
|
||||||
Add:
interest expense
|
75,000
|
447,600
|
522,600
|
|||||||||
Add:
financing cost amortization
|
29,534
|
140,542
|
170,076
|
|||||||||
Add: note
discount amortization
|
219,362
|
813,929
|
1,033,291
|
|||||||||
Subtract:
unamortized financing cost at beginning of the period
|
(218,223
|
)
|
(1,358,570
|
)
|
(1,576,793
|
)
|
||||||
Subtract:
unamortized debt discount at beginning of the period
|
(4,134,724
|
)
|
(26,718,998
|
)
|
(30,853,722
|
)
|
||||||
Net
income (loss) for diluted earnings per share
|
$
|
4,826,797
|
$
|
(26,675,497
|
)
|
$
|
(21,848,700
|
)
|
||||
Weighted
average shares used in basic computation
|
10,277,762
|
--
|
10,277,762
|
|||||||||
Diluted
effect of stock options and warrants
|
4,481
|
(4,481
|
)
|
-
|
||||||||
Diluted
effect of convertible notes
|
625,000
|
3,730,000
|
4,355,000
|
|||||||||
Weighted
average shares used in diluted computation
|
10,907,243
|
3,725,519
|
14,632,762
|
|||||||||
Earnings
(Loss) per share:
|
||||||||||||
Basic
|
$
|
0.86
|
$
|
-
|
$
|
0.86
|
||||||
Diluted
|
$
|
0.44
|
$
|
(1.93
|
)
|
$
|
(1.49
|
)
|
Original
|
Increase
(Decrease)
|
Restated
|
||||||||||
For
the nine months ended March 31,2009:
|
||||||||||||
Net
income for basic earnings per share
|
$
|
17,388,546
|
$
|
-
|
$
|
17,388,546
|
||||||
Add:
interest expense
|
225,000
|
1,370,932
|
1,595,932
|
|||||||||
Add:
financing cost amortization
|
88,602
|
421,625
|
510,227
|
|||||||||
Add: note
discount amortization
|
539,279
|
2,140,247
|
2,679,526
|
|||||||||
Subtract:
unamortized financing cost at beginning of the period
|
(277,291
|
)
|
(1,639,652
|
)
|
(1,916,943
|
)
|
||||||
Subtract:
unamortized debt discount at beginning of the period
|
(4,454,641
|
)
|
(28,045,316
|
)
|
(32,499,957
|
)
|
||||||
Net
income (loss) for diluted earnings per share
|
$
|
13,509,495
|
$
|
(25,752,164
|
)
|
$
|
(12,242,669
|
)
|
||||
Weighted
average shares used in basic computation
|
9,937,189
|
--
|
9,937,189
|
|||||||||
Diluted
effect of stock options and warrants
|
37,429
|
(37,429
|
)
|
-
|
||||||||
Diluted
effect of convertible notes
|
625,000
|
3,743,000
|
4,368,400
|
|||||||||
Weighted
average shares used in diluted computation
|
10,599,618
|
3,705,971
|
14,305,589
|
|||||||||
Earnings
(loss) per share:
|
||||||||||||
Basic
|
$
|
1.75
|
$
|
-
|
$
|
1.75
|
||||||
Diluted
|
$
|
1.27
|
$
|
(2.13
|
)
|
$
|
(0.86
|
)
|
Consolidated
entity name:
|
Percentage of ownership
|
|||
Karmoya
International Ltd.
|
100 | % | ||
Union
Well International Ltd.
|
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.
|
March
31, 2010
|
July
1, 2009
|
|||||||||||||||||||||||||||||||
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
|
- | 0.60 | 0.24 | % | 65.17 | % | - | 1.35 | 1.11 | % | 95.80 | % | ||||||||||||||||||||
Conversion
feature on the $30 million convertible notes
|
- | 1.17 | 0.41 | % | 69.99 | % | - | 1.92 | 1.11 | % | 102.00 | % | ||||||||||||||||||||
400,000
warrants issued in November 2007
|
- | 0.60 | 0.24 | % | 65.17 | % | - | 1.35 | 1.11 | % | 95.80 | % | ||||||||||||||||||||
1,875,000
warrants issued in May 2008
|
- | 3.17 | 1.60 | % | 86.28 | % | - | 3.92 | 2.54 | % | 97.51 | % |
Carrying
Value at March 31, 2010
|
Fair
Value Measurements at March 31, 2010, Using Fair Value
Hierarchy
|
|||||||||||||||
|
Level
1
|
Level
2
|
Level
3
|
|||||||||||||
Investments
|
$ | 26,362 | $ | 26,362 | $ | - | $ | - | ||||||||
Investments,
restricted
|
161,471 | 161,471 | - | - | ||||||||||||
Conversion
options - $4M Convertible Debt (November 2007)
|
1,118,920 | - | - | 1,118,920 | ||||||||||||
Conversion
options - $23.23M Convertible Debt (May 2008)
|
8,861,691 | - | - | 8,861,691 | ||||||||||||
400,000
warrants issued in November 2007
|
895,136 | - | - | 895,136 | ||||||||||||
1,875,000
warrants issued in May 2008
|
9,199,126 | - | - | 9,199,126 | ||||||||||||
Total
|
$ | 20,262,706 | $ | 187,833 | $ | - | $ | 20,074,873 |
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
March
31,
|
March
31,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Realized
(gain) loss on trading securities
|
$ | (205 | ) | $ | 8,263 | $ | 406,345 | $ | (106,865 | ) | ||||||
Unrealized
(gain) loss on trading securities
|
(4,592 | ) | (204,134 | ) | (270,339 | ) | 1,255,522 | |||||||||
Unrealized
(gain) loss on restricted investments – available-for-sale
securities
|
(32,164 | ) | 200,025 | (88,535 | ) | 2,147,642 |
March
31, 2010
|
June 30, 2009
|
|||||||
(Unaudited)
|
||||||||
Beginning
allowance for doubtful accounts
|
$ | 694,370 | $ | 155,662 | ||||
Bad
debt additions
|
446,255 | 538,068 | ||||||
Foreign
currency translation adjustments
|
1,131 | 640 | ||||||
Ending
allowance for doubtful accounts
|
$ | 1,141,756 | $ | 694,370 |
Useful
Life
|
|
Building
and building improvements
|
5 – 40 Years
|
Manufacturing
equipment
|
5 –
20 Years
|
Office
equipment and furniture
|
5 –
10 Years
|
Vehicles
|
5
Years
|
Useful
Life
|
|
Land
use rights
|
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
|
$ | 15,184,266 | $ | 8,855,848 | ||||
Weighted
average shares used in basic computation
|
11,419,991 | 10,277,762 | ||||||
Earnings
per share:
|
||||||||
Basic
|
$ | 1.33 | $ | 0.86 |
2010
|
2009
|
|||||||
Net
income for basic earnings per share
|
$ | 15,184,266 | $ | 8,855,848 | ||||
Add:
interest expense
|
2,753,645 | 522,600 | ||||||
Add:
financing cost amortization
|
198,230 | 170,076 | ||||||
Add:
note discount amortization
|
3,862,102 | 1,033,291 | ||||||
Subtract:
unamortized financing cost at beginning of the period
|
(763,915 | ) | (1,576,793 | ) | ||||
Subtract:
unamortized debt discount at beginning of the period
|
(20,945,255 | ) | (30,853,722 | ) | ||||
Net
income (loss) for diluted earnings per share
|
$ | 289,073 | $ | (21,848,700 | ) | |||
Weighted
average shares used in basic computation
|
11,419,991 | 10,277,762 | ||||||
Diluted
effect of stock options and warrants
|
391,931 | - | ||||||
Diluted
effect of convertible note
|
3,423,889 | 4,355,000 | ||||||
Weighted
average shares used in diluted computation
|
15,235,811 | 14,632,762 | ||||||
Earnings
(loss) per share:
|
||||||||
Diluted
|
$ | 0.02 | $ | (1.49 | ) |
2010
|
2009
|
|||||||
Net
income for basic earnings per share
|
$
|
22,664,082
|
$
|
17,388,546
|
||||
Weighted
average shares used in basic computation
|
10,965,346
|
9,937,189
|
||||||
Earnings
per share – Basic
|
$
|
2.07
|
$
|
1.75
|
2010
|
2009
|
|||||||
Net
income for basic earnings per share
|
$ | 22,664,082 | $ | 17,388,546 | ||||
Add:
interest expense
|
3,744,360 | 1,595,935 | ||||||
Add:
financing cost amortization
|
670,985 | 510,227 | ||||||
Add:
note discount amortization
|
11,409,937 | 2,679,526 | ||||||
Subtract:
unamortized financing cost at beginning of the period
|
(1,236,669 | ) | (1,916,943 | ) | ||||
Subtract:
unamortized debt discount at beginning of the period
|
(28,493,090 | ) | (32,499,957 | ) | ||||
Net
income (loss) for diluted earnings per share
|
$ | 8,759,605 | $ | (12,242,666 | ) | |||
Weighted
average shares used in basic computation
|
10,965,346 | 9,937,189 | ||||||
Diluted
effect of stock options and warrants
|
383,837 | - | ||||||
Diluted
effect of convertible note
|
3,884,974 | 4,368,400 | ||||||
Weighted
average shares used in diluted computation
|
15,234,156 | 14,305,589 | ||||||
Earnings
(loss) per share:
|
||||||||
Diluted
|
$ | 0.57 | $ | (0.86 | ) |
March
31, 2010
|
June 30, 2009
|
|||||||
(Unaudited)
|
||||||||
Raw
materials
|
$ | 1,468,420 | $ | 1,539,602 | ||||
Work-in-process
|
- | 55,992 | ||||||
Packing
materials
|
573,401 | 483,297 | ||||||
Finished
goods
|
1,326,487 | 1,198,303 | ||||||
Total
|
$ | 3,368,308 | $ | 3,277,194 |
March
31, 2010
|
June 30, 2009
|
|||||||
(Unaudited)
|
||||||||
Buildings
and building improvements
|
$ | 12,838,821 | $ | 12,798,375 | ||||
Manufacturing
equipment
|
2,771,754 | 2,603,114 | ||||||
Office
equipment and furniture
|
180,407 | 291,061 | ||||||
Vehicles
|
478,044 |