x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934
|
|
|
|
For
the quarterly period ended September 30, 2008
|
|
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
OF 1934
|
|
|
|
For
the transition period from __________ to
__________
|
Maryland
|
|
20-3912942
|
(State
or other jurisdiction of
|
|
(I.R.S.
Employer Identification No.)
|
incorporation
or organization)
|
|
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
PART I
|
-
|
FINANCIAL
INFORMATION
|
F-1
|
|
|
|
|
Item
1.
|
|
Financial
Statements
|
F-1
|
Item
2.
|
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
1
|
Item
3
|
|
Quantitative
and Qualitative Disclosures About Market Risk
|
4
|
Item
4.
|
|
Controls
and Procedures
|
4
|
|
|
|
|
PART II
|
-
|
OTHER
INFORMATION
|
6
|
|
|
|
|
Item
1.
|
|
Legal
Proceedings
|
6
|
Item
1A.
|
|
Risk
Factors
|
6
|
Item
2.
|
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
6
|
Item
3.
|
|
Defaults
Upon Senior Securities
|
6
|
Item
4.
|
|
Submission
of Matters to a Vote of Security Holders
|
6
|
Item
5.
|
|
Other
Information
|
6
|
Item
6.
|
|
Exhibits
|
6
|
Signatures
|
7
|
September
30,
|
December
31,
|
||||||
2008
|
2007
|
||||||
(Unaudited)
|
(Audited)
|
||||||
Assets
|
|||||||
Current
Assets
|
|||||||
Cash
and cash equivalents
|
$
|
8,169,272
|
$
|
5,984,448
|
|||
Accounts
receivable, net of allowance for doubtful
|
|||||||
accounts
of $7,344 and $23,991, respectively
|
43,730
|
65,118
|
|||||
Inventory
|
69,881
|
60,582
|
|||||
Other
receivables
|
7,364
|
6,855
|
|||||
Prepaid
expenses
|
4,228
|
5,735
|
|||||
Total
Current Assets
|
8,294,475
|
6,122,738
|
|||||
Property,
plant and equipment, net
|
244,155
|
276,000
|
|||||
Investment
in Tienwe Technology
|
883,680
|
822,540
|
|||||
Deferred
financing costs, net of accumulated amortization of $475 and $0,
respectively
|
149,965
|
-
|
|||||
Intangible
assets, net
|
64,728
|
73,554
|
|||||
Total
Assets
|
$
|
9,637,003
|
$
|
7,294,832
|
|||
Liabilities
and Stockholders' Equity
|
|||||||
Current
Liabilities
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
243,117
|
$
|
166,200
|
|||
Customer
deposits and deferred income
|
—
|
—
|
|||||
Total
Current Liabilities
|
243,117
|
166,200
|
|||||
Long
Term Liabilities
|
|||||||
Convertible
notes, net
|
300,913
|
—
|
|||||
Total
Liabilities
|
300,913
|
—
|
|||||
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 shares,
respectively
|
12,959
|
12,959
|
|||||
Additional
paid-in capital
|
4,369,786
|
4,150,636
|
|||||
Retained
earnings
|
3,491,644
|
2,308,873
|
|||||
Accumulated
other comprehensive income
|
1,218,584
|
656,164
|
|||||
Total
stockholders' equity
|
9,092,973
|
7,128,632
|
|||||
Total
Liabilities and Stockholders' Equity
|
$
|
9,637,003
|
$
|
7,294,832
|
Three
Months Ended
|
|
Nine
Months Ended
|
|
||||||||||
|
|
September
30,
|
|
September
30,
|
|
||||||||
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
||||
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|||||
Sales
of products
|
$
|
612,301
|
$
|
781,103
|
$
|
2,134,491
|
$
|
2,190,006
|
|||||
Cost
of goods sold
|
154,222
|
238,254
|
612,799
|
695,147
|
|||||||||
Gross
profit
|
458,079
|
542,849
|
1,521,692
|
1,494,859
|
|||||||||
Selling,
general and administrative expenses
|
78,118
|
261,232
|
360,037
|
650,140
|
|||||||||
Income
from operations
|
379,961
|
281,617
|
1,161,655
|
844,719
|
|||||||||
Interest
and other income
|
10,217
|
4,844
|
21,734
|
10,919
|
|||||||||
Interest
expense
|
(618
|
)
|
—
|
(618
|
)
|
—
|
|||||||
Income
before income taxes
|
389,560
|
286,461
|
1,182,771
|
855,638
|
|||||||||
Income
taxes
|
—
|
—
|
—
|
—
|
|||||||||
Net
income
|
$
|
389,560
|
$
|
286,461
|
$
|
1,182,771
|
$
|
855,638
|
|||||
Earnings
per common share:
|
|||||||||||||
Basic
|
$
|
0.03
|
$
|
0.02
|
$
|
0.09
|
$
|
0.07
|
|||||
Diluted
|
$
|
0.03
|
$
|
0.02
|
$
|
0.09
|
$
|
0.07
|
|||||
Weighted
average number of common shares
|
|||||||||||||
used
to compute earnings per common share:
|
|||||||||||||
Basic
|
12,958,574
|
12,278,774
|
12,958,574
|
12,278,774
|
|||||||||
Diluted
|
12,980,313
|
12,578,774
|
12,965,900
|
12,578,774
|
Accumulated
|
|||||||||||||||||||
Additional
|
Other
|
||||||||||||||||||
Common
Stock
|
Paid-in
|
Retained
|
Comprehensive
|
||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Income
|
Total
|
||||||||||||||
Balance,
December 31, 2006
|
12,278,774
|
$
|
12,279
|
$
|
3,629,709
|
1,449,991
|
$
|
232,272
|
$
|
5,324,251
|
|||||||||
Sales
of Units in public offering
|
379,800
|
380
|
379,420
|
—
|
—
|
379,800
|
|||||||||||||
Costs
relating to the public offering
|
—
|
—
|
(158,193
|
)
|
—
|
—
|
(158,193
|
)
|
|||||||||||
Conversion
of Series A preferred stock
|
300,000
|
300
|
99,700
|
—
|
—
|
100,000
|
|||||||||||||
Deemed
dividend relating to beneficial conversion feature of
Series A preferred stock
|
—
|
—
|
200,000
|
(200,000
|
)
|
—
|
—
|
||||||||||||
Net
income for the year ended December 31, 2007
|
—
|
—
|
—
|
1,058,882
|
—
|
1,058,882
|
|||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
423,892
|
423,892
|
|||||||||||||
Balance,
December 31, 2007
|
12,958,574
|
12,959
|
4,150,636
|
2,308,873
|
656,164
|
7,128,632
|
|||||||||||||
Unaudited:
|
|||||||||||||||||||
Relative
fair value of warrants and beneficial conversion feature
|
—
|
—
|
219,150
|
—
|
—
|
219,150
|
|||||||||||||
Net
income for the nine months ended September 30, 2008
|
—
|
—
|
—
|
1,182,771
|
—
|
1,182,771
|
|||||||||||||
Foreign
currency translation adjustment
|
—
|
—
|
—
|
—
|
562,420
|
562,420
|
|||||||||||||
Balance,
September 30, 2008
|
12,958,574
|
$
|
12,959
|
$
|
4,369,786
|
3,491,644
|
$
|
1,218,584
|
$
|
9,092,973
|
|||||||||
Nine
Months Ended
|
|
||||||
|
|
September
30,
|
|
||||
|
|
2008
|
|
2007
|
|
||
|
|
(Unaudited)
|
|
(Unaudited)
|
|||
Operating
activities
|
|||||||
Net
income
|
$
|
1,182,771
|
$
|
855,638
|
|||
Adjustments
to reconcile net income to net cash
|
|||||||
provided
by (used in) operating activities:
|
|||||||
Bad
debt expense
|
13,318
|
—
|
|||||
Depreciation
of property, plant and equipment
|
37,029
|
32,503
|
|||||
Amortization
of intangible assets and deferred financing costs
|
15,032
|
1,764
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
8,070
|
(34,103
|
)
|
||||
Other
receivables
|
(509
|
)
|
4,560
|
||||
Inventory
|
(9,299
|
)
|
7,194
|
||||
Prepaid
expenses
|
1,507
|
(31,760
|
)
|
||||
Accounts
payable and accrued liabilities
|
76,917
|
162,786
|
|||||
Net
cash provided by operating activities
|
1,324,836
|
998,582
|
|||||
Investing
activities
|
|||||||
Loans
receivable collections
|
—
|
296,629
|
|||||
Property,
plant and equipment additions
|
(4,742
|
)
|
(27,685
|
)
|
|||
Net
cash provided by (used in) investing activities
|
(4,742
|
)
|
268,944
|
||||
Financing
actitivies
|
|||||||
Proceeds
from convertible notes
|
483,680
|
—
|
|||||
Financing
costs
|
(114,200
|
)
|
(51,919
|
)
|
|||
Net
cash provided by (used in) financing actitives
|
369,480
|
(51,919
|
)
|
||||
Effect
of exchange rate changes on cash and cash
equivalents
|
495,250
|
214,182
|
|||||
Increase
in cash and cash equivalents
|
2,184,824
|
1,429,789
|
|||||
Cash
and cash equivalents, beginning of period
|
5,984,448
|
3,785,535
|
|||||
Cash
and cash equivalents, end of period
|
$
|
8,169,272
|
$
|
5,215,324
|
|||
Supplemental
Disclosures of Cash Flow Informtion:
|
|||||||
Non
Cash Financing Activities:
|
|||||||
Relative
fair value of warrants and beneficial conversion feature
|
$
|
219,150
|
$
|
—
|
Inventory
consists of:
|
September
30,
|
December
31,
|
|||||
2008
|
2007
|
||||||
(Unaudited)
|
|||||||
Raw
materials
|
$
|
58,628
|
$
|
52,953
|
|||
Finished
goods
|
7,784
|
5,342
|
|||||
Other
|
3,469
|
2,287
|
|||||
Total
inventory
|
$
|
69,881
|
$
|
60,582
|
September
30,
|
December
31,
|
||||||
2008
|
2007
|
||||||
(Unaudited)
|
|||||||
Building
|
$
|
19,794
|
$
|
18,425
|
|||
Transportation
equipment
|
227,560
|
271,081
|
|||||
Manufacturing
equipment and machinery
|
132,266
|
123,798
|
|||||
Office
and computer equipment
|
17,535
|
16,448
|
|||||
397,155
|
429,752
|
||||||
Less
accumulated depreciation
|
153,000
|
153,752
|
|||||
Property,
plant and equipment, net
|
$
|
244,155
|
$
|
276,000
|
September
30,
2008
|
|
December
31,
2007
|
|||||
(Unaudited)
|
|||||||
Placement
Agent commissions
|
$
|
40,000
|
$
|
—
|
|||
Placement
Agent expense allowance
|
25,000
|
—
|
|||||
Fair
value of Placement Agent warrants
|
19,920
|
—
|
|||||
Legal
and other fees
|
65,520
|
—
|
|||||
Total
|
150,440
|
—
|
|||||
Less:
accumulated amortization
|
(475
|
)
|
—
|
||||
Balance
at September 30, 2008
|
$
|
149,965
|
$
|
—
|
September
30,
|
December
31,
|
||||||
2008
|
2007
|
||||||
(Unaudited)
|
|||||||
Product
rights
|
$
|
90,577
|
$
|
84,310
|
|||
Patent
|
14,728
|
13,709
|
|||||
Trademark
|
2,200
|
1,555
|
|||||
Total
|
107,505
|
99,574
|
|||||
Less
accumulated amortization
|
42,777
|
26,020
|
|||||
Intangible
assets, net
|
$
|
64,728
|
$
|
73,554
|
September
30,
|
|
December
31,
|
|
||||
|
|
2008
|
|
2007
|
|
||
|
|
(Unaudited)
|
|
|
|
||
|
|
|
|||||
Convertible
notes - face amount
|
$
|
500,000
|
$
|
—
|
|||
Less:
|
|||||||
Debt
discount attributable to the relative fair
value of warrants
|
(149,615
|
)
|
—
|
||||
Debt
discount attributable to the intrinsic value
of the beneficial conversion feature
|
(49,615
|
)
|
—
|
||||
Less
accumulated amortization of debt discounts
|
143
|
—
|
|||||
Convertible
notes payable, net
|
$
|
300,913
|
$
|
—
|
Nine
Months Ended
September
30, 2008
|
Year
Ended
December
31, 2007
|
||||||
(Unaudited)
|
|||||||
Outstanding
at beginning of period
|
807,580
|
10,000
|
|||||
Warrants
issued
|
1,080,000
|
797,580
|
|||||
Warrants
exercised
|
—
|
—
|
|||||
Warrants
expired
|
—
|
—
|
|||||
Outstanding
at end of period
|
1,887,580
|
807,580
|
|||||
Exercisable
at end of period
|
1,887,580
|
807,580
|
Date
Issued
|
Expiration
Date
|
|
Number
of
Warrants
|
|
Weighted
Average
Exercise
Price
|
|||||
May
31, 2006
|
May
31, 2009
|
10,000
|
$
|
1.50
|
||||||
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, 2010
|
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
|
|||||||
September
29, 2008(2)
|
--
|
500,000
|
2.00
|
|||||||
Total
(Unaudited)
|
1,887,580
|
$
|
1.70
|
(1)
|
Represents
series C warrants.
|
(2)
|
Represents
series D warrants issuable on a one to one basis upon exercise
of the
series C warrants. The series D warrants will have a term of three
years.
|
Three
Months Ended
|
|
Nine
Months Ended
|
|
||||||||||
|
|
September
30,
|
|
September
30,
|
|
||||||||
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
||||
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|||||
Expected
tax at 35%
|
$
|
136,346
|
$
|
100,261
|
$
|
413,970
|
$
|
299,473
|
|||||
Tax
effect of unutilized losses of China Agri and Meixin
|
(1,336
|
)
|
—
|
15,158
|
—
|
||||||||
Effect
of PRC income tax exemption granted to Xinsheng
|
(96,465
|
)
|
(94,531
|
)
|
(306,549
|
)
|
(282,360
|
)
|
|||||
Permanent
difference relating to Xinsheng's earnings
|
|||||||||||||
to
be permanently invested in operations outside the United
States
|
(38,545
|
)
|
(5,730
|
)
|
(122,579
|
)
|
(17,113
|
)
|
|||||
Actual
provision for income taxes
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
Year
ending September
30,
|
Minimum
Rent
|
|||
(Unaudited)
|
||||
2009
|
$
|
59,633
|
||
2010
|
59,633
|
|||
2011
|
14,908
|
|||
Total
|
$
|
134,174
|
Three
Months Ended
|
|
Nine
Months Ended
|
|
||||||||||
|
|
September
30,
2008
|
|
September
30,
2007
|
|
September
30,
2008
|
|
September
30,
2007
|
|||||
Sales
|
$
|
612,301
|
$
|
781,103
|
$
|
2,134,491
|
$
|
2,190,006
|
|||||
Less:
Cost of Goods Sold
|
154,222
|
238,254
|
612,799
|
695,147
|
|||||||||
Gross
Profit
|
$
|
458,079
|
$
|
542,849
|
$
|
1,521,692
|
$
|
1,494,859
|
|||||
Gross
Profit Margin
|
74.81
|
%
|
69.50
|
%
|
71.29
|
%
|
68.26
|
%
|
|||||
Net
Income
|
$
|
389,560
|
$
|
286,461
|
$
|
1,182,771
|
$
|
855,638
|
Description
|
||
31.1
|
Certification
by Chief Executive Officer pursuant to Sarbanes Oxley Section
302.
|
|
31.2
|
Certification
by Chief Financial Officer pursuant to Sarbanes Oxley Section
302.
|
|
32.1
|
Certification
by Chief Executive Officer pursuant to 18 U.S.C. Section
1350.
|
|
32.2
|
Certification
by Chief Financial Officer pursuant to 18 U.S.C. Section
1350.
|
|
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)
|