Florida
|
65-1130026
|
|
(State or other jurisdiction of incorporation or
organization)
|
(IRS Employer Identification No.)
|
Large accelerated filer o
|
Accelerated filer ¨
|
Non-accelerated filer (Do not check if a smaller reporting company) ¨
|
Smaller reporting company x
|
Item
15. Exhibits and Financial Statement Schedules
|
4
|
SIGNATURES
|
6
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
7
|
JIANGBO
PHARMACEUTICALS, INC.
|
/s/ Cao Wubo |
Cao
Wubo, Chief Executive Officer and
|
President
|
NAME
|
TITLE
|
DATE
|
||
/s/ Cao Wubo |
Chairman
of the Board, Chief Executive Officer and President
|
May
14, 2010
|
||
Cao
Wubo
|
||||
/s/ Xu Haibo |
Director
|
May
14, 2010
|
||
Xu
Haibo
|
||||
/s/ Elsa Sung |
Chief
Financial Officer and Financial Accounting Officer
|
May
14, 2010
|
||
Elsa
Sung
|
||||
/s/ Feng Xiaowei |
Director
|
May
14, 2010
|
||
Feng
Xiaowei
|
||||
/s/
Huang Lei
|
Director
|
May
14, 2010
|
||
Huang
Lei
|
||||
/s/
Ge Jian
|
Director
|
May
14, 2010
|
||
Ge
Jian
|
||||
/s/
Michael Marks
|
Director
|
May
14, 2010
|
||
Michael
Marks
|
||||
/s/
John (Yang) Wang
|
Director
|
May
14, 2010
|
||
John
(Yang) Wang
|
|
|
Reports
of Independent Registered Public Accounting Firms
|
F-1
|
|
Consolidated
Balance Sheets - as of June 30, 2009 and 2008
|
F-2
|
|
Consolidated
Statements of Income and Other Comprehensive Income - for the
Years ended June 30, 2009, 2008 and 2007
|
F-3
|
|
Consolidated
Statements of Shareholders’ Equity - for the Years ended June 30, 2009,
2008 and 2007
|
F-4
|
|
Consolidated
Statements of Cash Flows - for the Years ended June 30, 2009, 2008 and
2007
|
F-5
|
|
Notes
to Consolidated Financial Statements
|
F-6
- F-39
|
2009
|
2008
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$ | 104,366,117 | $ | 48,195,798 | ||||
Restricted
cash
|
7,325,000 | 7,839,785 | ||||||
Investments
|
879,228 | 2,055,241 | ||||||
Accounts
receivable, net of allowance for doubtful accounts of $694,370 and
$155,662
|
||||||||
as
of June 30, 2009 and 2008, respectively
|
19,222,707 | 24,312,077 | ||||||
Accounts
receivable - related parties
|
- | 673,808 | ||||||
Inventories
|
3,277,194 | 3,906,174 | ||||||
Other
receivables
|
167,012 | 152,469 | ||||||
Advances
to suppliers
|
236,496 | 1,718,504 | ||||||
Financing
costs - current
|
680,303 | 680,303 | ||||||
Total
current assets
|
136,154,057 | 89,534,159 | ||||||
PLANT
AND EQUIPMENT, net
|
13,957,397 | 11,225,844 | ||||||
OTHER
ASSETS:
|
||||||||
Restricted
investments
|
1,033,463 | 2,481,413 | ||||||
Financing
costs, net
|
556,365 | 1,236,641 | ||||||
Intangible
assets, net
|
17,041,181 | 9,916,801 | ||||||
Total
other assets
|
18,631,009 | 13,634,855 | ||||||
Total
assets
|
$ | 168,742,463 | $ | 114,394,858 | ||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$ | 6,146,497 | $ | 2,341,812 | ||||
Short
term bank loans
|
2,197,500 | 2,772,100 | ||||||
Notes
payable
|
7,325,000 | 5,843,295 | ||||||
Other
payables
|
2,152,063 | 3,510,864 | ||||||
Refundable
security deposits due to distributors
|
4,102,000 | - | ||||||
Other
payables - related parties
|
238,956 | 324,976 | ||||||
Accrued
liabilities
|
1,356,898 | 334,439 | ||||||
Liabilities
assumed from reorganization
|
1,565,036 | 1,084,427 | ||||||
Taxes
payable
|
11,248,226 | 166,433 | ||||||
Total
current liabilities
|
36,332,176 | 16,378,346 | ||||||
CONVERTIBLE
DEBT, net of discount $28,493,089 and $32,499,957
|
||||||||
as
of June 30, 2009 and 2008, respectively
|
6,346,911 | 2,500,043 | ||||||
Total
liabilities
|
42,679,087 | 18,878,389 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Convertible
preferred stock Series A ($0.001 par value; 0 and
20,000,000
|
||||||||
shares
authorized as of June 30, 2009 and 2008, respectively; 0 shares issued and
outstanding as of June 30, 2009 and 2008)
|
- | - | ||||||
Common
stock ($0.001 par value, 22,500,000 and 15,000,000 shares
authorized,
|
||||||||
10,435,099
and 9,767,844 shares issued and outstanding as of June 30, 2009 and 2008,
respectively)
|
10,435 | 9,770 | ||||||
Paid-in-capital
|
48,397,794 | 45,554,513 | ||||||
Captial
contribution receivable
|
(11,000 | ) | (11,000 | ) | ||||
Retained
earnings
|
67,888,667 | 39,008,403 | ||||||
Statutory
reserves
|
3,253,878 | 3,253,878 | ||||||
Accumulated
other comprehensive income
|
6,523,602 | 7,700,905 | ||||||
Total
shareholders' equity
|
126,063,376 | 95,516,469 | ||||||
Total
liabilities and shareholders' equity
|
$ | 168,742,463 | $ | 114,394,858 |
2009
|
2008
|
2007
|
||||||||||
RESTATED
|
||||||||||||
REVENUES:
|
||||||||||||
Sales
|
$ | 117,143,950 | $ | 93,982,407 | $ | 72,259,812 | ||||||
Sales
- related parties
|
244,026 | 5,564,098 | 3,933,881 | |||||||||
TOTAL
REVENUE, net
|
117,387,976 | 99,546,505 | 76,193,693 | |||||||||
Cost
of sales
|
27,854,747 | 21,072,674 | 19,961,439 | |||||||||
Cost
of sales - related parties
|
54,519 | 1,433,873 | 1,200,091 | |||||||||
COST
OF SALES
|
27,909,266 | 22,506,547 | 21,161,530 | |||||||||
GROSS
PROFIT
|
89,478,710 | 77,039,958 | 55,032,163 | |||||||||
RESEARCH
AND DEVELOPMENT EXPENSE
|
4,395,000 | 3,235,715 | 11,143,830 | |||||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
35,315,529 | 41,593,197 | 25,579,361 | |||||||||
INCOME
FROM OPERATIONS
|
49,768,181 | 32,211,046 | 18,308,972 | |||||||||
OTHER
(INCOME) EXPENSE, NET
|
||||||||||||
Non-operating
expense
|
894,014 | 708,338 | - | |||||||||
Non-operating
income
|
(89,453 | ) | (1,281,149 | ) | (6,484,484 | ) | ||||||
Non-operating
income - related party
|
(382,970 | ) | (110,152 | ) | (102,472 | ) | ||||||
Interest
expense, net
|
5,904,511 | 3,092,183 | 211,616 | |||||||||
Loss
from discontinued operations
|
1,781,946 | 380,027 | - | |||||||||
OTHER
EXPENSE (INCOME), NET
|
8,108,048 | 2,789,247 | (6,375,340 | ) | ||||||||
INCOME
BEFORE PROVISION FOR INCOME TAXES
|
41,660,133 | 29,421,799 | 24,684,312 | |||||||||
PROVISION
FOR INCOME TAXES
|
12,779,869 | 6,970,739 | 2,631,256 | |||||||||
NET
INCOME
|
28,880,264 | 22,451,060 | 22,053,056 | |||||||||
OTHER
COMPREHENSIVE INCOME:
|
||||||||||||
Unrealized
gain (loss) on marketable securities
|
(1,514,230 | ) | 1,347,852 | - | ||||||||
Foreign
currency translation adjustment
|
336,927 | 5,206,612 | 1,018,130 | |||||||||
COMPREHENSIVE
INCOME
|
$ | 27,702,961 | $ | 29,005,524 | $ | 23,071,186 | ||||||
WEIGITED
AVERAGE NUMBER OF SHARES:
|
||||||||||||
Basic
|
10,061,326 | 9,164,127 | 7,494,740 | |||||||||
Dilulted
|
14,484,830 | 9,900,428 | 7,494,740 | |||||||||
EARNINGS
(LOSS) PER SHARE:
|
||||||||||||
Basic
|
$ | 2.87 | $ | 2.45 | $ | 2.94 | ||||||
Diluted
|
$ | 0.09 | $ | (1.17 | ) | $ | 2.94 |
Common
Stock
|
||||||||||||||||||||||||||||||||||||||||
Par
Vaule $0.001
|
Treasury
Stock
|
Additional
|
Capital
|
Retained
Earnings
|
Accumulated
other
|
|||||||||||||||||||||||||||||||||||
Number
|
Common
|
Number
|
Treasury
|
Paid-in
|
contribution
|
Statutory
|
Unrestricted
|
comprehensive
|
||||||||||||||||||||||||||||||||
of
shares
|
stock
|
of
shares
|
stock
|
capital
|
receivable
|
reserves
|
earnings
|
income
|
Totals
|
|||||||||||||||||||||||||||||||
BALANCE,
June 30, 2006
|
7,494,740
|
$
|
7,495
|
10,000
|
$
|
(2,805
|
)
|
$
|
13,216,309
|
$
|
(12,011,000
|
)
|
$
|
648,667
|
$
|
7,453,498
|
$
|
128,311
|
$
|
9,440,475
|
||||||||||||||||||||
-
|
||||||||||||||||||||||||||||||||||||||||
Capital
contribution
|
5,128,000
|
5,128,000
|
||||||||||||||||||||||||||||||||||||||
Dividend
distribution
|
(10,344,000
|
)
|
(10,344,000
|
)
|
||||||||||||||||||||||||||||||||||||
Net
income
|
22,053,056
|
22,053,056
|
||||||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
1,508,970
|
(1,508,970
|
)
|
-
|
||||||||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
1,018,130
|
1,018,130
|
||||||||||||||||||||||||||||||||||||||
BALANCE,
June 30, 2007
|
7,494,740
|
$
|
7,495
|
10,000
|
$
|
(2,805
|
)
|
$
|
18,344,309
|
$
|
(12,011,000
|
)
|
$
|
2,157,637
|
$
|
17,653,584
|
$
|
1,146,441
|
$
|
27,295,661
|
||||||||||||||||||||
Recapitalization
of Company
|
2,131,603
|
2,132
|
3,815,813
|
3,817,959
|
||||||||||||||||||||||||||||||||||||
Common
stock Issued for conversion of options
|
44,031
|
44
|
(44
|
)
|
0
|
|||||||||||||||||||||||||||||||||||
Issuance
of common stock @ $4.80 per share
|
37,500
|
38
|
179,963
|
180,001
|
||||||||||||||||||||||||||||||||||||
Exercise
of stock options to common stock @ $4.20 per share
|
37,500
|
38
|
157,463
|
157,501
|
||||||||||||||||||||||||||||||||||||
Conversion
of convertible preferred stock A to common stock
|
16,595
|
17
|
(2
|
)
|
-
|
|||||||||||||||||||||||||||||||||||
Capital
contribution registered
|
(12,000,000
|
)
|
12,000,000
|
-
|
||||||||||||||||||||||||||||||||||||
Sales
of treasury stock
|
(10,000
|
)
|
2,805
|
(830
|
)
|
1,975
|
||||||||||||||||||||||||||||||||||
Grant
of warrants and beneficial conversion feature in connection with
convertible debt
|
35,000,000
|
35,000,000
|
||||||||||||||||||||||||||||||||||||||
Common
stock issued for service @ $8.00 per share
|
5,875
|
6
|
46,994
|
47,000
|
||||||||||||||||||||||||||||||||||||
Stock
option compensation
|
10,847
|
10,847
|
||||||||||||||||||||||||||||||||||||||
Net
income
|
22,451,060
|
22,451,060
|
||||||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
1,096,241
|
(1,096,241
|
)
|
-
|
||||||||||||||||||||||||||||||||||||
Change
in fair value on restricted marketable equity securities
|
1,347,852
|
1,347,852
|
||||||||||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
5,206,612
|
5,206,612
|
||||||||||||||||||||||||||||||||||||||
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
|
644
|
2,596,488
|
2,597,132
|
||||||||||||||||||||||||||||||||||||
Stock-based
compensation
|
64,314
|
64,314
|
||||||||||||||||||||||||||||||||||||||
Conversion
of convertible debt to stock
|
20,000
|
20
|
159,980
|
160,000
|
||||||||||||||||||||||||||||||||||||
Net
income
|
28,880,264
|
28,880,264
|
||||||||||||||||||||||||||||||||||||||
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
|
2009
|
2008
|
2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$
|
28,880,264
|
$
|
22,451,060
|
$
|
22,053,056
|
||||||
Loss
from discontinued operations
|
1,781,946
|
380,027
|
-
|
|||||||||
Income
from continued operations
|
30,662,210
|
22,831,087
|
22,053,056
|
|||||||||
Adjustments
to reconcile net income to cash
|
||||||||||||
provided
by operating activities:
|
||||||||||||
Depreciation
|
679,507
|
517,863
|
364,417
|
|||||||||
Amortization
of intangible assets
|
735,427
|
184,465
|
122,126
|
|||||||||
Amortization
of debt issuance costs
|
680,276
|
123,964
|
-
|
|||||||||
Amortization
of debt discount
|
4,006,868
|
2,500,043
|
-
|
|||||||||
Bad
debt (recovery) expense
|
538,069
|
(27,641
|
)
|
-
|
||||||||
Loss
on sale of marketable securities
|
473,303
|
-
|
-
|
|||||||||
Unrealized
loss on investments
|
229,425
|
696,528
|
-
|
|||||||||
Other
non-cash settlement income expense
|
(20,000
|
)
|
-
|
-
|
||||||||
Common
stock issued for services
|
-
|
46,994
|
||||||||||
Amortization
of stock option compensation
|
106,815
|
10,847
|
-
|
|||||||||
Gain
on forgiveness of debt
|
-
|
(86,752
|
)
|
-
|
||||||||
Changes
in operating assets and liabilities
|
||||||||||||
Accounts
receivable
|
4,651,284
|
(10,534,270
|
)
|
(1,534,814
|
)
|
|||||||
Accounts
receivable - related parties
|
676,579
|
(113,465
|
)
|
(62,599
|
)
|
|||||||
Notes
receivables
|
-
|
60,694
|
(26,626
|
)
|
||||||||
Inventories
|
792,293
|
1,686,090
|
1,727,215
|
|||||||||
Other
receivables
|
(21,038
|
)
|
(111,571
|
)
|
(20,889
|
)
|
||||||
Advances
to suppliers
|
1,495,805
|
(1,259,254
|
)
|
(66,821
|
)
|
|||||||
Other
assets
|
-
|
92,996
|
1,563,800
|
|||||||||
Accounts
payable
|
3,795,084
|
55,085
|
(2,027,968
|
)
|
||||||||
Accrued
liabilities
|
1,182,018
|
211,362
|
45,567
|
|||||||||
Other
payables
|
(1,534,740
|
)
|
2,033,689
|
(827,498
|
)
|
|||||||
Other
payables - related parties
|
(86,692
|
)
|
(822,155
|
)
|
(3,848,086
|
)
|
||||||
Refundable
security deposits due to distributors
|
4,102,000
|
-
|
-
|
|||||||||
Liabilities
assumed from reorganization
|
(1,301,337
|
)
|
(1,172,816
|
)
|
-
|
|||||||
Taxes
payable
|
11,081,110
|
169,790
|
(2,168,912
|
)
|
||||||||
Net
cash provided by operating activities
|
62,924,266
|
17,093,573
|
15,291,968
|
|||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Acquisition
of Hongrui
|
(8,584,900
|
)
|
-
|
-
|
||||||||
Proceeds
from sale of investments
|
407,005
|
1,034,028
|
-
|
|||||||||
Proceeds
from sale of restricted investments
|
-
|
155,000
|
-
|
|||||||||
Purchase
of equipment
|
(156,702
|
)
|
(453,718
|
)
|
(183,237
|
)
|
||||||
Purchase
of intangible assets
|
-
|
(8,870,631
|
)
|
-
|
||||||||
Cash
proceeds from sale of equipment
|
15,615
|
-
|
-
|
|||||||||
Cash
proceeds from reverse acquisition
|
-
|
534,950
|
||||||||||
Net
cash used in investing activities
|
(8,318,982
|
)
|
(7,600,371
|
)
|
(183,237
|
)
|
||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Change
in restricted cash
|
538,815
|
3,292,168
|
435,022
|
|||||||||
Proceeds
from notes payable
|
13,896,990
|
-
|
-
|
|||||||||
Principal
payments on notes payable
|
(12,439,315
|
)
|
(3,292,168
|
)
|
(435,022
|
)
|
||||||
Borrowings
on short term bank loans
|
2,197,500
|
2,616,110
|
4,471,600
|
|||||||||
Principal
payments on short term bank loans
|
(2,783,500
|
)
|
(4,819,150
|
)
|
(5,688,450
|
)
|
||||||
Proceeds
from sale of common stock
|
-
|
337,500
|
-
|
|||||||||
Proceeds
from sale of treasury stock
|
-
|
1,975
|
-
|
|||||||||
Payment
to escrow acount
|
-
|
(1,996,490
|
)
|
-
|
||||||||
Payments
for dividend
|
-
|
(10,608,000
|
)
|
-
|
||||||||
Proceeds
from convertible debt
|
-
|
32,974,500
|
-
|
|||||||||
Payments
for debt issuance cost
|
-
|
(15,408
|
)
|
-
|
||||||||
Net
cash provided by (used in) financing activities
|
1,410,490
|
18,491,037
|
(1,216,850
|
)
|
||||||||
EFFECTS
OF EXCHANGE RATE CHANGE IN CASH
|
154,545
|
2,474,351
|
473,729
|
|||||||||
NET
INCREASE IN CASH
|
56,170,319
|
30,458,590
|
14,365,610
|
|||||||||
CASH,
beginning of the year
|
48,195,798
|
17,737,208
|
3,371,598
|
|||||||||
CASH,
end of the year
|
$
|
104,366,117
|
$
|
48,195,798
|
$
|
17,737,208
|
||||||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||||||
Cash
paid for interest
|
$
|
2,255,809
|
$
|
493,781
|
$
|
280,628
|
||||||
Cash
paid for taxes
|
$
|
6,167,810
|
$
|
7,001,264
|
$
|
447,911
|
||||||
Non-cash
investing and financing activities:
|
$
|
$
|
$
|
|||||||||
Capital
contribution made bia contribution of land use rights and
buildings
|
$
|
$
|
$
|
51,280,000
|
||||||||
Common
stock issued to acquire Hongrui
|
$
|
2,597,132
|
$
|
$
|
Original
|
Increase
(Decrease)
|
Restated
|
||||||||||
For
the years ended June 30,2008:
|
||||||||||||
Net
income for basic earnings per share
|
$
|
22,451,060
|
$
|
—
|
$
|
22,451,060
|
||||||
Add:
interest expense
|
195,833
|
150,000
|
345,833
|
|||||||||
Add:
financing cost amortization
|
71,708
|
52,255
|
123,963
|
|||||||||
Add: note
discount amortization
|
545,359
|
1,954,684
|
2,500,043
|
|||||||||
Subtract:
unamortized financing cost at beginning of the period
|
(349,000
|
)
|
(1,691,907
|
)
|
(2,040,907
|
)
|
||||||
Subtract:
unamortized debt discount at beginning of the period
|
(5,000,000
|
)
|
(30,000,000
|
)
|
(35,000,000
|
|||||||
Net
income for diluted earnings per share
|
17,914,960
|
(29,534,968
|
)
|
(11,620,008
|
)
|
|||||||
Weighted
average shares used in basic computation
|
9,164,127
|
-
|
9,164,127
|
|||||||||
Diluted
effect of stock options
|
87,910
|
(87,910
|
) |
-
|
||||||||
Diluted
effect of warrants
|
79,973
|
(79,973
|
) |
-
|
||||||||
Diluted
effect of convertible notes
|
405,822
|
330,479
|
736,301
|
|||||||||
Weighted
average shares used in diluted computation
|
9,737,832
|
162,596
|
9,900,428
|
|||||||||
Earnings
(loss) per share:
|
||||||||||||
Basic
|
$
|
2.45
|
$
|
-
|
$
|
2.45
|
||||||
Diluted
|
$
|
1.84
|
$
|
(3.01
|
)
|
$
|
(1.17
|
) |
Consolidated entity name:
|
Percentage of
ownership
|
|||
Karmoya
International Ltd.
|
100 | % | ||
Union
Well International Limited
|
100 | % | ||
Genesis
Jiangbo Biotech Technology Co., Ltd.
|
100 | % | ||
Laiyang
Jiangbo Pharmaceutical 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.
|
|
Carrying Value
at June 30, 2009
|
Fair Value Measurements at
June 30, 2009,
Using Fair Value Hierarchy
|
||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
Investments
|
$
|
879,228
|
$
|
879,228
|
$
|
-
|
$
|
-
|
||||||||
Investments,
restricted
|
1,033,463
|
1,033,463
|
-
|
-
|
||||||||||||
$5M
Convertible Debt (November 2007)
|
1,362,923
|
-
|
-
|
5,276,423
|
||||||||||||
$29.8M
Convertible Debt (May 2008)
|
4,983,988
|
-
|
-
|
31,251,796
|
||||||||||||
Total
|
$
|
8,259,602
|
$
|
1,912,691
|
$
|
-
|
$
|
36,528,219
|
2009
|
2008
|
|||||||
Beginning
allowance for doubtful accounts
|
$
|
155,662
|
$
|
166,696
|
||||
Bad
debt expense (recovery)
|
538,068
|
(27,641
|
)
|
|||||
Foreign
currency translation adjustments
|
640
|
16,607
|
||||||
Ending
allowance for doubtful accounts
|
$
|
694,370
|
$
|
155,662
|
|
Useful Life
|
Buildings
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
|
Inventory
|
$
|
147,250
|
||
Plant
and equipments
|
3,223,808
|
|||
Intangible
assets
|
7,810,974
|
|||
Total
assets acquired
|
11,182,032
|
|||
Net
assets acquired
|
11,182,032
|
|||
Total
consideration
|
$
|
11,182,032
|
|
Year Ended
June 30, 2009
|
Year Ended
June 30, 2008
(Restated)
|
||||||
Net
Revenues
|
$
|
124,729,372
|
$
|
115,573,456
|
||||
Income
from Operations
|
50,265,379
|
34,244,471
|
||||||
Net
Income
|
29,234,644
|
23,848,737
|
||||||
Net
Income (loss) Per Shares
|
||||||||
Basic
|
$
|
2.80
|
$
|
2.43
|
||||
Diluted
|
$
|
0.11
|
$
|
(0.97
|
) | |||
Weighted
Average number of shares outstanding
|
||||||||
Basic
|
10,424,592
|
9,807,778
|
||||||
Diluted
|
14,848,096
|
10,544,079
|
2009
|
2008
|
2007
|
||||||||||
For
the years ended June 30, 2009, 2008 and 2007
|
||||||||||||
Net
income for basic earnings per share
|
$
|
28,880,264
|
$
|
22,451,060
|
$
|
22,053,056
|
||||||
Weighted
average shares used in basic computation
|
10,061,326
|
9,164,127
|
7,494,740
|
|||||||||
Earnings
per share – Basic
|
$
|
2.87
|
$
|
2.45
|
$
|
2.94
|
2009
|
2008
|
2007
|
||||||||||
Restated
|
||||||||||||
For
the years ended June 30, 2009, 2008 and 2007
|
||||||||||||
Net
income for basic earnings per share
|
$
|
28,880,264
|
$
|
22,451,060
|
$
|
22,053,056
|
||||||
Add:
interest expense
|
2,124,340
|
345,833
|
-
|
|||||||||
Add:
financing cost amortization
|
680,276
|
123,963
|
||||||||||
Add: note
discount amortization
|
4,004,868
|
2,500,043
|
||||||||||
Subtract:
unamortized financing cost at beginning of the period
|
(1,916,944
|
)
|
(2,040,907
|
)
|
-
|
|||||||
Subtract:
unamortized debt discount at beginning of the period
|
(32,499,957
|
)
|
(35,000,000
|
)
|
-
|
|||||||
Net
income for diluted earnings per share
|
1,274,847
|
(11,620,008
|
) |
22,053,056
|
||||||||
Weighted
average shares used in basic computation
|
10,061,326
|
9,164,127
|
7,494,740
|
|||||||||
Diluted
effect of stock options
|
48,504
|
-
|
-
|
|||||||||
Diluted
effect of warrants
|
-
|
-
|
-
|
|||||||||
Diluted
effect of convertible notes
|
4,375,000
|
736,301
|
-
|
|||||||||
Weighted
average shares used in diluted computation
|
14,484,830
|
9,900,428
|
7,494,740
|
|||||||||
Earnings
(loss) per share:
|
||||||||||||
Basic
|
$
|
2.87
|
$
|
2.45
|
$
|
2.94
|
||||||
Diluted
|
$
|
0.09
|
$
|
(1.17
|
) |
$
|
2.94
|
2009
|
2008
|
|||||||
Revenues
|
$
|
-
|
||||||
Cost
of sales
|
-
|
|||||||
Gross
profit
|
-
|
|||||||
Operating
and other non-operating expenses
|
1,781,946
|
380,027
|
||||||
Loss
from discontinued operations before other expenses and income
taxes
|
1,781,946
|
380,027
|
||||||
Income
tax benefit
|
-
|
-
|
||||||
Loss
from discontinued operations
|
$
|
1,781,946
|
$
|
380,027
|
|
|
June 30, 2009
|
|
|
June 30, 2008
|
|
||
Raw
materials
|
$
|
1,539,612
|
$
|
2,164,138
|
||||
Work-in-process
|
55,992
|
531,076
|
||||||
Packing
materials
|
483,297
|
204,763
|
||||||
Finished
goods
|
1,198,303
|
1,006,197
|
||||||
Total
|
$
|
3,277,194
|
$
|
3,906,174
|
2009
|
2008
|
|||||||
Buildings
and building improvements
|
$
|
12,798,375
|
$
|
10,926,369
|
||||
Manufacturing
equipment
|
2,603,114
|
1,188,643
|
||||||
Office
equipment and furniture
|
291,061
|
298,137
|
||||||
Vehicle
|
477,396
|
380,485
|
||||||
Total
|
16,169,946
|
12,793,634
|
||||||
Less:
accumulated depreciation
|
(2,212,549
|
)
|
(1,567,790
|
)
|
||||
Total
|
$
|
13,957,397
|
$
|
11,225,844
|
2009
|
2008
|
|||||||
Land
use rights
|
$
|
11,245,939
|
$
|
9,930,157
|
||||
Patents
|
4,937,050
|
539,830
|
||||||
Customer
lists and customer relationships
|
1,123,580
|
|||||||
Trade
secrets- formulas and manufacture process know-how
|
1,025,500
|
|||||||
Licenses
|
23,368
|
23,271
|
||||||
Total
|
18,355,436
|
10,493,258
|
||||||
Less:
accumulated amortization
|
(1,314,255
|
)
|
(576,457
|
)
|
||||
Total
|
$
|
17,041,181
|
$
|
9,916,801
|
Years ending June 30:
|
||||
2010
|
$
|
1,743,299
|
||
2011
|
1,682,606
|
|||
2012
|
1,518,984
|
|||
2013
|
1,300,754
|
|||
2014
and thereafter
|
10,795,537
|
|||
Total
|
$
|
17,041,181
|
|
|
June 30, 2009
|
|
|
June 30,2008
|
|
||
Loan
from Bank of Communication; due December 2009 and September 2008; interest
rates of 6.37% and 8.64% per annum; monthly interest payment; guaranteed
by related party, Jiangbo Chinese-Western
Pharmacy.
|
$
|
2,197,500
|
$
|
2,772,100
|
||||
Total
|
$
|
2,197,500
|
$
|
2,772,100
|
June 30, 2009
|
June 30, 2008
|
|||||||
Commercial
Bank, various amounts, due from April 2009 to September 2009; 100% of
restricted cash deposited.
|
$
|
7,325,000
|
$
|
5,843,295
|
||||
Total
|
$
|
7,325,000
|
$
|
5,843,295
|
Name of Related Party
|
Relationship
|
Net Sales
|
||||||||||||
2009
|
2008
|
2007
|
||||||||||||
Jiangbo
Chinese-Western Pharmacy
|
90%
owned by Chief Executive Officer
|
$
|
108,176
|
$
|
1,622,935
|
$
|
3,018,502
|
|||||||
Laiyang
Jiangbo Medicals, Co. Ltd
|
100%
owned by Chief Executive Officer and his spouse
|
-
|
1,185,183
|
436,909
|
||||||||||
Yantai
Jiangbo Pharmaceuticals Co., Ltd.
|
Owned
by Other Related Party
|
135,850
|
2,755,980
|
478,470
|
||||||||||
Total
|
$
|
244,026
|
$
|
5,564,098
|
$
|
3,933,881
|
June 30,
2009
|
June 30,
2008
|
|||||||
Payable
to Wubo Cao, Chief Executive Officer and Chairman of the
Board
|
$
|
184,435
|
$
|
281,137
|
||||
Payable
to Haibo Xu, Chief Operating Officer and Director
|
33,688
|
43,839
|
||||||
Payable
to Elsa Sung, Chief Financial Officer
|
18,333
|
-
|
||||||
Payable
to John Wang, Director
|
2,500
|
-
|
||||||
Total
other payable - related parties
|
$
|
238,956
|
$
|
324,976
|
June 30, 2008
|
June 30, 2007
|
|||||||
VAT
tax exemption
|
$
|
1,428,804
|
$
|
6,126,464
|
||||
Income
tax exemption
|
2,114,983
|
2,986,806
|
||||||
City
construction tax exemption
|
1,079,063
|
510,362
|
||||||
Others
|
633,784
|
308,287
|
||||||
Total
|
$
|
5,256,634
|
$
|
9,931,919
|
2009
|
2008
|
2007
|
||||||||||
U.S.
statutory rates
|
34.0 | % | 34.0 | % | 34.0 | % | ||||||
Foreign
income not recognized in the U.S.
|
(34.0 | ) % | (34.0 | ) % | (34.0 | ) % | ||||||
China
income taxes
|
25.0 | % | 25.0 | % | 33.0 | % | ||||||
China
income tax exemptions
|
- | (5.6 | ) % | (18.6 | ) % | |||||||
Other
Items(a)
|
5.7 | % | 4.3 | % | (3.7 | ) % | ||||||
Total
provision for income taxes
|
30.7 | % | 23.7 | % | 10.7 | % |
2009
|
2008
|
|||||||
Value
added tax
|
$
|
4,090,492
|
$
|
83,775
|
||||
Income
taxes
|
6,689,199
|
62,733
|
||||||
Other
taxes
|
468,535
|
19,925
|
||||||
Total
|
$
|
11,248,226
|
$
|
166,433
|
|
June 30, 2009
|
June 30, 2008
|
||||||
November
2007 convertible debenture note payable
|
$
|
5,000,000
|
$
|
5,000,000
|
||||
May
2008 convertible debenture note payable
|
29,840,000
|
30,000,000
|
||||||
Total
convertible debenture note payable
|
34,840,000
|
35,000,000
|
||||||
Less:
Unamortized discount on November 2007 convertible debenture note
payable
|
(3,637,077
|
)
|
(4,454,641
|
)
|
||||
Less:
Unamortized discount on May 2008 convertible debenture note
payable
|
(24,856,012
|
)
|
(28,045,316
|
)
|
||||
Convertible
debentures, net
|
$
|
6,346,911
|
$
|
2,500,043
|
|
|
Number of warrants
|
||
Outstanding
as of June 30, 2007
|
74,085
|
|||
Granted
|
2,275,000
|
|||
Forfeited
|
-
|
|||
Exercised
|
-
|
|||
Outstanding
as of June 30, 2008
|
2,349,085
|
|||
Granted
|
40,000
|
|||
Forfeited
|
(74,085)
|
|||
Exercised
|
-
|
|||
Outstanding
as of June 30, 2009
|
2,315,000
|
Outstanding Warrants
|
Exercisable Warrants
|
||||||||||||||||||||
Average
Exercise Price
|
Number
|
Average
Remaining
Contractual Life
|
Average
Exercise Price
|
Number
|
Average
Remaining
Contractual Life
|
||||||||||||||||
$
|
6.00
|
40,000
|
2.63
|
$
|
6.00
|
-
|
-
|
||||||||||||||
$
|
8.00
|
400,000
|
3.36
|
$
|
8.00
|
400,000
|
3.36
|
||||||||||||||
$
|
10.00
|
1,875,000
|
3.92
|
$
|
10.00
|
1,875,000
|
3.92
|
||||||||||||||
Total
|
2,315,000
|
2,275,000
|
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
|
Expected
|
Expected
|
Dividend
|
Risk Free
|
Grant Date
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, 2007
|
194,436
|
|||
Granted
|
7,500
|
|||
Forfeited
|
(23,536
|
)
|
||
Exercised
|
(37,500
|
)
|
||
Outstanding
as of June 30, 2008
|
140,900
|
|||
Granted
|
-
|
|||
Forfeited
|
-
|
|||
Exercised
|
-
|
|||
Outstanding
as of June 30, 2009
|
140,900
|
Outstanding options
|
Exercisable options
|
||||||||||||||||
Average
Exercise price
|
Number
|
Average
remaining
contractual life
(years)
|
Average
exercise price
|
Number
|
|||||||||||||
$
|
4.20
|
133,400
|
1.50
|
$
|
4.20
|
133,400
|
|||||||||||
12.00
|
2,000
|
4.00
|
12.00
|
2,000
|
|||||||||||||
16.00
|
1,750
|
4.00
|
16.00
|
1,750
|
|||||||||||||
20.00
|
1,875
|
4.00
|
20.00
|
1,875
|
|||||||||||||
24.00
|
1,875
|
4.00
|
-
|
-
|
|||||||||||||
$
|
4.93
|
140,900
|
$
|
4.40
|
139,025
|
June 30,
|
June 30,
|
|||||||
2009
|
2008
|
|||||||
Beginning
Balance
|
$
|
7,700,905
|
$
|
1,146,441
|
||||
Foreign
currency translation gain
|
336,926
|
5,206,612
|
||||||
Unrealized
gain (loss) on restricted marketable securities
|
(1,514,230
|
)
|
1,347,852
|
|||||
Ending
Balance
|
$
|
6,523,601
|
$
|
7,700,905
|