UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

(Mark One)

xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarter ended September 30, 20172018

OR

¨TRANSACTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ___________________________ to ___________________________

 

Commission file number: 000-54191

 

SINO AGRO FOOD, INC.

 (Exact(Exact Name of Registrant as Specified in Its Charter)

 

Nevada 33-1219070

(State of Other Jurisdiction of Incorporation or

Organization)

 (I.R.S. Employer Identification Number)
   

Room 3801, Block A, China Shine Plaza

No. 9 Lin He Xi Road

Tianhe District, Guangzhou City, P.R.C.

 510610
(Address of Principal Executive Offices) (Zip Code)

 

(860) 20 22057860

(Registrant’s Telephone Number, Including Area Code)

 

Copies to:

Sichenzia Ross Ference Kesner LLP

1185 Avenue of the Americas, 37th37th Floor

New York, NY 10036NY10036

Attn: Marc Ross, Esq.

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yesx   No¨

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes¨Nox

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” “non-accelerated filer”"non-accelerated filer" and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

  

Large accelerated filer¨Accelerated filerx¨
Non-accelerated filer¨xSmaller reporting company¨x
  Emerging growth companyx

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.¨

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes¨  Nox

 

As of September 30, 20172018 there were 27,811,57347,410,329 shares of our common stock issued and outstanding.

 

 

 

 

 

TABLE OF CONTENTS

 

  Page
PART I – FINANCIAL INFORMATION 
Item 1.Financial StatementsF-1
Item 2.Management’s Discussion and Analysis of Financial Condition and Plan of Operations31
Item 3. Quantitative and Qualitative Disclosures About Market Risk 3431
Item 4.Controls and Procedures3431
   
PART II – OTHER INFORMATION32
Item 1.Legal Proceedings3532
Item 1A.Risk Factors3532
Item 2.Unregistered Sale of Equity Securities and Use of Proceeds3532
Item 3.Defaults Upon Senior Securities3533
Item 4.Mine Safety Disclosures3533
Item 5.Other Information3533
Item 6.Exhibits3533
SIGNATURES 3634

 

- 2 -

 

 

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

ITEM 1.FINANCIAL STATEMENTS

 

SINO AGRO FOOD, INC. AND SUBSIDIARIES

 

QUARTERLY FINANCIAL REPORTSTATEMENTS

 

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 20172018

 

INDEX TO QUARTERLY FINANCIAL REPORT

 

 PAGE
REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMF-2
CONSOLIDATED BALANCE SHEETSF-3F-2
CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOMEF-4F-3
CONSOLIDATED STATEMENTS OF CASH FLOWSF-5F-4
NOTES TO CONSOLIDATED FINANCIAL STATEMENTSF-6F-5 TO F-48F-47

 

F-1 

 

 

14/F., San Toi Building, 137-139 Connaught Road Central, Hong Kong.

Tel : (852) 2581 7500

Fax : (852) 2581 7588

INDEPENDENT ACCOUNTANT’S REPORT

To the Board of Directors and Stockholders of

Sino Agro Food, Inc.

(Incorporated in the State of Nevada, United States of America)

We have reviewed the consolidated balance sheets of Sino Agro Food, Inc. and subsidiaries as of September 30, 2017 and December 31, 2016, the related consolidated statements of income and other comprehensive income for the three-months periods ended September 30, 2017 and 2016, and the nine-month periods ended September 30, 2017 and 2016, and cash flows for the nine-month periods ended September 30, 2017 and 2016. This interim financial information is the responsibility of the company’s management.

We conducted our reviews in accordance with standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial information taken as a whole. Accordingly, we do not express such an opinion.

Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim financial information for it to be in conformity with accounting principles generally accepted in the United States of America.

/s/ ECOVIS  David Yeung Hong Kong
Hong Kong
November 11, 2017

F-2

SINO AGRO FOOD, INC.

CONSOLIDATED BALANCE SHEETS

 

 Note September 30, 2017 December  31, 2016  Note September 30, 2018 December  31, 2017 
          (Unaudited) (Audited) 
ASSETS                 
Current assets                 
Cash and cash equivalents 7 $1,865,684 $2,576,058  5 $417,373  $560,043 
Inventories 8 80,345,197 62,592,272  6  56,409,897   52,628,947 
Costs and estimated earnings in excess of billings on uncompleted contracts 22 1,249,187 740,984  18  250,828   1,249,187 
Deposits and prepayments 9 93,935,479 84,845,966  7  56,588,099   70,459,650 
Accounts receivable, net of allowance for doubtful accounts 10 105,155,243 122,912,086  8  94,884,040   82,971,418 
Other receivables 11  58,789,381 ��47,120,800  9  26,241,744   20,680,478 
Total current assets    341,340,171  320,788,166     234,791,981   228,549,723 
Plant and equipment                 
Plant and equipment, net of accumulated depreciation 12 207,621,360 189,727,227  10  233,357,869   246,857,797 
Construction in progress 14 41,509,210 35,157,213  11  13,561,210   6,178,308 
Land use rights, net of accumulated amortization 15  54,504,006  53,673,690  12  54,153,816   54,838,031 
Total plant and equipment    303,634,576  278,558,130     301,072,895   307,874,136 
Other assets                 
Goodwill 16 724,940 724,940  13  724,940   724,940 
Proprietary technologies, net of accumulated amortization 17 9,719,678 10,090,697  14  9,080,565   9,588,605 
Interests in unconsolidated equity investees 18 144,519,533 139,133,443  15  202,786,870   193,267,696 
Long term investments 19 753,352 720,773 
Temporary deposits paid to entities for investments in Sino joint venture companies 20  15,644,998  15,644,998  16  34,916,517   34,917,222 
Total other assets    171,362,501  166,314,851     247,508,892   238,498,463 
                 
Total assets   $816,337,248 $765,661,147    $783,373,768  $774,922,322 
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY                 
                 
Current liabilities                 
Accounts payable and accrued expenses   $12,552,569 $8,789,324    $8,515,417  $4,243,496 
Billings in excess of costs and estimated earnings on uncompleted contracts 22 5,602,681 2,630,752  18  5,350,165   5,740,065 
Due to a director   850,274 2,070,390     -   107,074 
Other payables 23 5,095,113 5,962,092  19  38,414,675   40,593,482 
Borrowings - Short term bank loan 24 1,506,705 2,883,090  20  4,506,468   4,667,890 
Negotiable promissory notes 25 368,462 1,113,140  21  977,155   977,155 
Derivative liability 22  2,100   2,100 
Convertible note payable 22  3,894,978   3,894,978 
Income tax payable    1,227  1,130     343   377 
    25,977,031  23,449,918     61,661,301   60,226,617 
                 
Non-current liabilities                 
Other payables 23 22,184,443 11,192,117  19  10,826,560   11,089,779 
Borrowings - Long term bank loan 24 6,026,819 5,766,182  20  5,669,429   6,045,302 
Notes payable   20,058,798  21,314,877 
    48,270,060  38,273,176     16,495,989   17,135,081 
                 
Commitments and contingencies    -  -     -   - 
                 
Stockholders’ equity                 
Preferred stock: $0.001 par value (10,000,000 shares authorized, 100 shares issued and outstanding as of September 30, 2017 and December 31 , 2016, respectively)       
Series A preferred stock: $0.001 par value (100 shares designated, 100 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively) 26 - - 
Series B convertible preferred stock: $0.001 par value (10,000,000 shares designated, 0 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively) 26 - - 
Series F Non-convertible preferred stock: $0.001 par value (1,000,000 shares designated, 0 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively) 26 - - 
Common stock: $0.001 par value (50,000,000 shares authorized, 27,811,573 and 22,726,859 shares issued and outstanding as of September 30, 2017 and December 31, 2016, respectively) 26 27,811 22,727 
Preferred stock: $0.001 par value (10,000,000 shares authorized, 100 shares issued and outstanding as of September 30, 2018 and December 31 , 2017, respectively)          
Series A preferred stock: $0.001 par value (100 shares designated, 100 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively) 23  -   - 
Series B convertible preferred stock: $0.001 par value (10,000,000 shares designated, 0 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively) 23  -   - 
Series F Non-convertible preferred stock: $0.001 par value (1,000,000 shares designated, 0 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively) 23  -   - 
Common stock: $0.001 par value (50,000,000 shares authorized, 47,410,329 and 29,362,875 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively) 23  47,410   29,363 
Additional paid - in capital   168,193,890 155,741,280     180,766,756   169,743,640 
Retained earnings   467,117,365 454,592,652     450,924,456   441,488,507 
Accumulated other comprehensive income   2,209,103 (4,335,355)
Accumulated other comprehensive (loss) income    (7,965,574)  2,346,174 
Treasury stock 26  (1,250,000)  (1,250,000) 23  (1,250,000)  (1,250,000)
Total Sino Agro Food, Inc. and subsidiaries stockholders’ equity    636,298,169  604,771,304     622,523,048   612,357,684 
Non - controlling interest    105,791,988  99,166,749     82,693,430   85,202,940 
Total stockholders’ equity    742,090,157  703,938,053     705,216,478   697,560,624 
Total liabilities and stockholders’ equity   $816,337,248 $765,661,147    $783,373,768  $774,922,322 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-3F-2 

 

 

SINO AGRO FOOD, INC.

CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME

 

   Three months ended Three months ended Nine months ended Nine months ended    Three months ended Three months ended Nine months ended Nine months ended 
 Note September 30, 2017  September 30, 2016  September 30, 2017  September 30, 2016  Note September 30, 2018 September 30, 2017 September 30, 2018 September 30, 2017 
Continuing operations                             
Revenue                             
- Sale of goods   $45,414,562  $88,280,225  $150,564,890  $207,057,021    $32,247,645 $45,414,562 $96,439,242 $150,564,890 
- Consulting and service income from development contracts    2,978,371   23,062,838   16,167,636   54,727,215    6,502,372 2,978,371 10,036,762 16,167,636 
- Commission and management fee    -   314,517   -   1,049,199     -  -  -  - 
 3  48,392,933   111,657,580   166,732,526   262,833,435  3 38,750,017 48,392,933 106,476,004 166,732,526 
Cost of goods sold 3  (39,612,509)  (69,021,740)  (128,230,874)  (158,360,354) 3 (27,086,184 (39,612,509) (80,620,463 (128,230,874)
Cost of services 3  (2,234,070)  (12,450,460)  (11,016,962)  (35,377,800) 3  (5,469,059  (2,234,070)  (8,133,799)  (11,016,962)
                         
Gross profit    6,546,354   30,185,380   27,484,690   69,095,281    6,194,774 6,546,354 17,721,742 27,484,690 
General and administrative expenses    (3,254,065)  (4,741,193)  (15,133,146)  (12,368,561)    (3,991,962  (3,254,065)  (11,787,745  (15,133,146)
Net income from operations    3,292,289   25,444,187   12,351,544   56,726,720     2,202,812  3,292,289  5,933,997  12,351,544 
Other income (expenses)                         
                         
Government grant    -   -   457,288   1,617,615    43,796 - 176,643 457,288 
Share of income from unconsolidated equity investee   1,793,661 1,379,672 7,125,632 5,452,523 
                         
Other income    4,468   1,305,147   4,468   210,929    57,580 4,468 117,318 4,468 
Non-operating expenses   - - (3,161,333) - 
                         
Interest expense    (331,596)  (1,013,094)  (1,561,908)  (3,155,277)    (407,728  (331,596)  (1,278,685  (1,561,908)
Net income (expenses)    (327,128)  292,053   (1,100,152)  (1,326,733)    1,487,309  1,052,544  2,979,575  4,352,371 
                         
Net income before income taxes    2,965,161   25,736,240   11,251,392   55,399,987    3,690,121 

4,344,833

 8,913,572 

16,703,915

 
Provision for income taxes 4  -   -   -   -  4  -  -  -  - 
                         
Net income    2,965,161   25,736,240   11,251,392   55,399,987    3,690,121 

4,344,833

 8,913,572 

16,703,915

 
Share of income from unconsolidated equity investee    1,379,672   -   5,452,523   - 
                             
Net income from continuing operations    4,344,833   25,736,240   16,703,915   55,399,987 
Less: Net (income) loss attributable to non - controlling interest    (893,985)  (7,211,538)  (4,179,202)  (18,171,791)    (224,559)  (893,985)  522,377  (4,179,202)
Net income from continuing operations attributable to the Sino Agro Food, Inc. and subsidiaries    3,450,848   18,524,702   12,524,713   37,228,196 
Discontinued operations                  
Net income from discontinued operations    -   2,900,128   -   12,288,230 
Less: Net income attributable to non - controlling interest    -   (132,353)  -   (820,973)
Net income from discontinued operations attributable to the Sino Agro Food, Inc. and subsidiaries    -   2,767,775   -   11,467,257 
Net income attributable to Sino Agro Food and subsidiaries    3,450,848   21,292,477   12,524,713   48,695,453 
Other comprehensive income (loss)
- Foreign currency translation gain (loss)
    569,938   (1,793,042)  8,555,686   (4,975,721)
Comprehensive income    4,020,786   19,499,435   21,080,399   43,719,732 
Net income attributable to the Sino Agro Food, Inc. and subsidiaries    3,465,562  3,450,848  9,435,949  12,524,713 
Other comprehensive income (loss)           
- Foreign currency translation gain (loss)    (13,737,567)  569,938  (12,298,881)  8,555,686 
Comprehensive income (loss)   (10,272,005) 4,020,786 (2,862,932) 21,080,399 
Less: Other comprehensive (income) loss attributable to non - controlling interest    (983,217)  226,668   (2,011,228)  963,215     2,837,539  (983,217  1,987,133  (2,011,228
Comprehensive income attributable to the Sino Agro Food, Inc. and subsidiaries   $3,037,569  $19,726,103  $19,069,171  $44,682,947 
Comprehensive income (loss) attributable to the Sino Agro Food, Inc. and subsidiaries   $(7,434,466) $3,037,569 $(875,799) $19,069,171 
                         
Earnings per share attributable to the Sino Agro Food, Inc. and subsidiaries common stockholders:                         
From continuing and discontinued operations                  
Basic 28 $0.14  $1.04  $0.62  $2.45 
Diluted 28 $0.15  $0.95  $0.63  $2.24 
From continuing operations                  
       
Basic 28 $0.14  $0.91  $0.62  $1.81  28 $0.09 $0.14 $0.27 $0.62 
Diluted 28 $0.15  $0.81  $0.63  $1.72  28 $0.09 $0.15 $0.27 $0.63 
                         
Weighted average number of shares outstanding:                         
                         
Basic    24,231,617   20,376,225   20,309,014   19,900,082     36,650,450  24,231,617  35,381,345  20,309,014 
Diluted    26,357,758   22,754,892   22,496,396   22,434,847     36,650,450  26,357,758  35,381,345  22,496,396 

  

The accompanying notes are an integral part of these consolidated financial statements.

 

F-4F-3 

 

 

SINO AGRO FOOD, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

  

Nine months ended

September 30, 2017

  

Nine months ended

September 30, 2016

 
       
Cash flows from operating activities        
Net income for the period        
-     Continuing operations $16,703,915  $55,399,987 
-     Discontinued operations  -   12,288,230 
Adjustments to reconcile net income for the period to net cash from operations:        
Share of income from unconsolidated equity investee  (5,452,523)  - 
Depreciation  6,997,754   3,406,801 
Amortization  2,020,253   1,483,625 
Common stock issued for services  4,083,724   2,354,153 
Other amortized cost arising from convertible notes and others  2,074,106   2,509,296 
Changes in operating assets and liabilities:        
Increase in inventories  (17,752,925)  (2,207,149)
Increase in cost and estimated earnings in excess of billings on uncompleted contacts  (508,203)  (250,828)
Increase  in deposits and prepaid expenses  (2,395,890)  (9,202,525)
(Decrease) increase in due to a director  (1,220,116)  299,243 
Increase  in accounts payable and accrued expenses  3,763,245   5,749,473 
Increase in other payables  10,125,347   14,573,279 
Decrease/(increase) in accounts receivable  17,756,843   (84,654)
Increase (decrease) in billings in excess of costs and estimated earnings on uncompleted contracts  2,971,929   (7,053,426)
Increase in other receivables  (11,668,581)  (17,205,037)
Net cash provided by operating activities  27,498,878   62,060,468 
Cash flows from investing activities        
Purchases of property and equipment and non-current assets held for sale  (14,552,588)  (9,773,377)
Interests in unconsolidated equity investees  -   (150,806)
Payment for construction in progress  (7,073,340)  (47,834,113)
Net cash used in investing activities  (21,625,928)  (57,758,296)
Cash flows from financing activities        
Convertible note payable repaid through director’s account  (1,500,000)  (7,676,760)
Negotiable promissory notes repaid through director’s account  (900,000)  - 
Long term debts repaid  --   (823,526)
Short term bank loan repaid  (1,448,462)  (3,849,707)
Short term bank loan raised  -   6,738,544 
Capital contribution from non-controlling interest  434,809   - 
Net cash used in  financing activities  (3,413,653)  (5,611,449)
Effects on exchange rate changes on cash  (3,169,671)  3,132,646 
         
(Decrease) increase in cash and cash equivalents  (710,374)  1,823,369 
Cash and cash equivalents, beginning of period  2,576,058   7,229,197 
Cash and cash equivalents, end of period $1,865,684  $9,052,566 
         
Supplementary disclosures of cash flow information:        
Cash paid for interest $280,532  $224,059 
Cash paid for income taxes $-  $- 
Non - cash transactions        
Common stock issued for services and employee compensation $403,650  $7,963,889 
Common stock issue for debts issue and trade facilities $12,054,044  $5,764,207 
Common stock purchased back for cancellation  -   (5,820,000)
Transfer to plant and equipment from construction in progress $1,506,705  $1,443,313 
Transfer to plant and equipment from deposits and prepayments $5,484  $1,350,000 

  Nine months
ended September
30, 2018
  Nine months
ended September
30, 2017
 
       
Cash flows from operating activities        
Net income for the period $8,913,572  $16,703,915 
Adjustments to reconcile net income for the period to net cash from operations:        
Share of income from unconsolidated equity investee  (7,125,632)  (5,452,523)
Depreciation  7,877,928   6,997,754 
Amortization  1,605,125   2,020,253 
Inventory written off  3,071,068   - 
Common stock issued for services  1,896,986   4,083,724 
Other amortized cost arising from convertible notes and others  -   2,074,106 
Changes in operating assets and liabilities:        
Increase in inventories  (6,852,017)  (17,752,925)
Decrease (increase) in cost and estimated earnings in excess of billings on uncompleted contacts  998,359   (508,203)
Decrease (increase) Increase  in deposits and prepaid expenses  11,213,396   (2,395,890)
Decrease in due to a director  (107,074)  (1,220,116)
Increase  in accounts payable and accrued expenses  5,504,887   3,763,245 
Increase in other payables  5,105,528   10,125,347 
(Increase)/decrease in accounts receivable  (11,912,622)  17,756,843 
(Decrease)/increase in billings in excess of costs and estimated earnings on uncompleted contracts  (389,900)  2,971,929 
Increase in other receivables  (5,561,268)  (11,668,581)
Increase in interests in an unconsolidated equity investee  (2,600,812)  - 
Net cash provided by operating activities  11,637,524   27,498,878 
Cash flows from investing activities        
Purchases of property and equipment and non-current assets held for sale  (3,500)  (14,552,588)
Investment in unconsolidated equity investee  (52,258)  - 
Payment for construction in progress  (6,832,839)  (7,073,340)
Net cash used in investing activities  (6,888,597)  (21,625,928)
Cash flows from financing activities        
Convertible note payable repaid through director’s account  -   (1,500,000)
Negotiable promissory notes repaid through director’s account  -   (900,000 
Short term bank loan repaid  -   (1,448,462)
Capital contribution from non-controlling interest  -   434,809 
Net cash used in  financing activities  -   (3,413,653)
Effects on exchange rate changes on cash  (4,891,597)  (3,169,671)
         
(Decrease) increase in cash and cash equivalents  (142,670)  (710,374)
Cash and cash equivalents, beginning of period  560,043   2,576,058 
Cash and cash equivalents, end of period $417,373  $1,865,684 
         
Supplementary disclosures of cash flow information:        
Cash paid for interest $437,200  $280,532 
Cash paid for income taxes $-  $- 
Non - cash transactions        
Common stock issued for services and employee compensation $10,301,367  $403,650 
Common stock issue for debts issue and trade facilities $739,796  $12,054,044 
Transfer to plant and equipment from construction in progress $-  $1,506,705 
Transfer to plant and equipment from deposits and prepayments $-  $5,484 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-5F-4 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

1.CORPORATE INFORMATION

 

Sino Agro Food, Inc. (the “Company” or “SIAF”) (formerly known as Volcanic Gold, Inc. and A Power Agro Agriculture Development, Inc.) was incorporated on October 1, 1974 in the State of Nevada, United States of America.

 

The Company was engaged in the mining and exploration business but ceased its mining and exploring business on October 14, 2005. On August 24, 2007, the Company entered into a Merger and Acquisition Agreement with Capital Award Inc., a Belize corporation (“CA”) and its subsidiaries Capital Stage Inc. (“CS”) and Capital Hero Inc. (“CH”). Effective the same date, CA completed a reverse merger transaction with SIAF. SIAF acquired all the outstanding common stock of CA from Capital Adventure, a shareholder of CA, for 3,232,323 shares of the Company’s common stock.

 

On August 24, 2007 the Company changed its name from Volcanic Gold, Inc. to A Power Agro Agriculture Development, Inc. On December 8, 2007, the Company changed its name to Sino Agro Food, Inc.

 

On September 5, 2007, the Company acquired three existing businesses in the People’s Republic of China (the“P.R.C.”):

 

 (a)Hang Yu Tai Investment Limited (“HYT”), a company incorporated in Macau, the owner of 78% equity interest in ZhongXingNongMu Ltd (“ZX”), a company incorporated in the P.R.C.;

 

 (b)Tri-way Industries Limited (“TRW”), a company incorporated in Hong Kong; and

 

 (c)Macau Eiji Company Limited (“MEIJI”), a company incorporated in Macau, the owner of 75% equity interest in Enping City Juntang Town Hang Sing Tai Agriculture Co. Ltd. (“HST”), a P.R.C. corporate Sino-Foreign joint venture. HST was dissolved in 2010.

 

On November 27, 2007, MEIJI and HST established a corporate Sino - Foreign joint venture, Jiang Men City Heng Sheng Tai Agriculture Development Co. Ltd. (“JHST”), a company incorporated in the P.R.C. with MEIJI owning a 75% interest and HST owning a 25% interest.

 

On November 26, 2008, SIAF established Pretty Mountain Holdings Limited (“PMH”), a company incorporated in Hong Kong with an 80% equity interest. On May 25, 2009, PMH formed a corporate Sino-Foreign joint venture, Qinghai Sanjiang A Power Agriculture Co. Ltd. (“SJAP”), incorporated in the P.R.C., of which PMH owns a 45% equity interest. At the time, the remaining 55% equity interest in SJAP was owned by the following entities:

 

 ·Qinghai Province Sanjiang Group Company Limited (English translation) (“Qinghai Sanjiang”), a company incorporated in the P.R.C with major business activities in the agriculture industry; and

 

 ·Guangzhou City Garwor Company Limited (English translation) (“Garwor”), a company incorporated in the P.R.C., specializing in sales and marketing.

 

SJAP is engaged in the business of manufacturing bio-organic fertilizer, livestock feed and development of other agriculture projects in the County of Huangyuan, in the vicinity of the Xining City, Qinghai Province, P.R.C.

 

In September 2009, the Company carried out an internal reorganization of its corporate structure and business, and formed a 100% owned subsidiary, A Power Agro Agriculture Development (Macau) Limited (“APWAM”), which was formed in Macau. APWAM then acquired PMH’s 45% equity interest in SJAP. By virtue of the acquisition, APWAM assumed all obligations and liabilities of PMH under the Sino Foreign Joint Venture Agreement. On May 7, 2010, Qinghai Sanjiang sold and transferred its equity interest in SJAP to Garwor. The State Administration for Industry and Commerce of Xining City Government of the PRC approved the sale and transfer. As a result, APWAM owned 45% of SJAP and Garwor owned the remaining 55%.

 

On September 9, 2010, an application was submitted by the Company to the Companies Registry of Hong Kong for deregistration of PMH under Section 291AA of the Hong Kong Companies Ordinance. On January 28, 2011, PMH was dissolved.

 

On March 23, 2017, new investor, Qinghai Quanwang Investment Management Co.,Company Limited (English translation) (“(” Quanwang”) a company incorporated “) acquired 8.3% equity interest in the P.R.C., introduced additional capitalSJAP for total cash consideration of $435,414 into SJAP.$459,137. As a result,of September 30, 2018, APWAM owned 41.25% of SJAP, , Garwor owned the remaining 50.45%., and Quanwang owned the remaining 8.30%. This remains the case as of the date of this report (the “Report”)8.3%.

 

F-6F-5 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

1.CORPORATE INFORMATION (CONTINUED)

 

On February 15, 2011 and March 29, 2011, the Company entered into an agreement and a memorandum of understanding (an “MOU”), respectively, to sell 100% equity interest in HYT group (including HYT and ZX) to Mr. Xin Ming Sun, a director of ZhongXingNong Nu Co., Ltd for $45,000,000, with effective date of January 1, 2011.

 

On February 28, 2011, the Company applied to form Enping City Bi Tao A Power Prawn Culture Development Co Limited (“EBAPCD”), and the Company would indirectly own a 25% equity interest in future Sino Joint Venture Company (pending approval).

 

On February 28, 2011, TRW applied to form a corporate joint venture, Enping City Bi Tao A Power Fishery Development Co., Limited (“EBAPFD”), incorporated in the PRC. TRW owned a 25% equity interest in EBAPFD. On November 17, 2011, TRW formed Jiang Men City A Power Fishery Development Co., Limited (“JFD”) in which it acquired a 25% equity interest, while withdrawing its 25% equity interest in EBAPFD. As of December 31, 2011, the Company had invested for total cash consideration of $1,258,607 in JFD. JFD operates an indoor fish farm. On January 1, 2012, the Company acquired an additional 25% equity interest in JFD for total cash consideration of $1,662,365. As of January 1, 2012, the Company had consolidated the assets and operations of JFD. On April 1, 2012, the Company acquired an additional 25% equity interest in JFD for the total cash consideration of $1,702,580. These acquisitions were at our option according the terms of the original development agreement. The Company owned a 75% equity interest in JFD, representing majority of voting rights and controls its board of directors. On August 15, 2016, the acquisition agreement was executed by TRW for acquiring the other 25% equity in JFD which was a Sino Foreign Joint Venture Co. that TRW had 100% equity interest with effect on October 5, 2016. Upon the acquisitions of 3 additional prawn farms assets at fair value of $238.32 million from respective third parties and the master technology license at fair value of $30 million from Capital Award, Inc. by JFD, and the consideration of the above acquisitions were planned to be settled by the new issue shares of 99,990,000 TRW shares at $3.41 amounting to $340.53 million on or before March 31,September 30, 2017. As a result, SIAF’s equity interest in TRW was diluted from 100% to 23.89% with effective on October 5, 2016. The above transactions leaded the Company loss of control over TRW group, the Company’s investments in TRW and JFD were reclassified from a subsidiary to investments in unconsolidated equity investees as of October 5, 2016. The dilution of the Company’s investments in TRW group constituted a deemed disposal of the subsidiaries. The deemed gain on disposal of $56,947,005 was recorded in net income from discontinued operations of the consolidated statements of income and other comprehensive income of the Company for the year ended 31 December 2016. On October 1, 2016, SIAF took up all assets and liabilities of TRW and JFD except fish farm. The deemed gain on disposal of $56,947,005 was recorded in net income from discontinued operations of the consolidated statements of income and other comprehensive income of the Company for the year ended 31 December 2016. The Company intends to convertconverted the amount due from andunconsolidated equity investee into equity interest in its unconsolidated equity investee ($40,788,236) during the fourth quarter of 2017, which would resultresulted in an equity interest in TRW increasing from its current 23.89% to 36.60%.

 

On April 15, 2011, MEIJI applied to form Enping City A Power Cattle Farm Co., Limited (“ECF”), all of which the Company would indirectly own a 25% equity interest on November 17, 2011. On January 1, 2012, the Company had invested $1,076,489 in ECF and the amount was settled in contra against accounts receivable due from ECF. On September 17, 2012 MEIJI formed Jiang Men City Hang Mei Cattle Farm Development Co., Limited (“JHMC”) and acquired additional 50% equity interest for the total cash consideration of $2,944,176 on September 30, 2012 while withdrawing its 25% equity interest in ECF. This acquisition was at our option according to the terms of the original development agreement. The Company presently owns 75% equity interest in JHMC, representing majority of voting right and controls its board of directors. As of September 30, 2012, the Company had consolidated the assets and operations of JHMC. Up to September 30, 2017, MEIJI further invested $400,000 in JHMC.This remains the case as of the date of this report.

 

On July 18, 2011, the Company formed Hunan Shenghua A Power Agriculture Co., Limited (“HSA”), in which the Company owns a 26% equity interest, and SJAP owns a 50% equity interest with the Chinese partner owning the remaining 24%. AsOn April 5, 2017, SJAP transferred all of September 30, 2017, MEIJI and SJAP total investment in HSA were $857,808 and 629,344, respectively.its equity interest to MEIJI. This remains the case of the date of this report.

 

On November 12, 2013, the Company acquired a shell company, Goldcup9203 AB, incorporated in Sweden, in which the Company owns a 100% equity interest. Goldcup 9203 AB changed its name to Sino Agro Food Sweden AB (publ) (“SAFS”). As of JuneSeptember 30, 2017, the Company invested $77,664 in SAFS. During the year ended December 31, 2016, SAFS changed from a public to a private company.

 

SJAP formed Qinghai Zhong He Meat Products Co., Limited (“QZH”) , with SJAP would owning 100% equity interest. On October 25, 2015, both QZH and new stockholder, Qinghai Quanwang Investment Management Co., Ltd (“QQI”) contributed additional capital of $4,157,682 and $769,941, respectively. As a result, SJAP decreased its equity interest from 100% to 85% and QQI owned a 14% equity interest. In addition, according to investment agreement between QZH and QQI, (i) QQI only enjoy interest 6% annually on its capital contribution and did not enjoy profit distribution; (ii) investment period was 3 years only, and (iii) SJAP shared 100% on profit or loss after deduction 6% interest to QQI and enjoyed 100% voting rights of March 31, 2017, the SJAP’s total investmentQZH’s board and stockholders meetings. SJAP disposed its 85% equity interest in QZH for RMB2 (equivalent to $0) for cash and completed on December 30, 2017. As a result, QZH was $4,645,489.derecognized as variable interest entity of the company.

 

The Company’s principal executive office is located at Room 3801, Block A, China Shine Plaza, No. 9 Lin He Xi Road, Tianhe District, Guangzhou City, Guangdong Province, P.R.C., 510610.

 

The nature of the operations and principal activities of the Company and its subsidiaries are described in Note 2.2.

 

F-7F-6 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

 2.1FISCAL YEAR

 

The Company has adopted December 31 as its fiscal year end.

  

 2.2REPORTING ENTITIES

 

Name of subsidiaries Place of incorporation Percentage of interest Principal activities
       
Capital Award Inc. (“CA”) Belize 100% (12.31.2016:(12.31.2017: 100%) directly Fishery development and holder of A-Power Technology master license.
       
Capital Stage Inc. (“CS”) Belize 100% (12.31.2016:(12.31.2017: 100%) indirectly Dormant
       
Capital Hero Inc. (“CH”) Belize 100% (12.31.2016:(12.31.2017: 100%) indirectly Dormant
       
Sino Agro Food Sweden AB (“SAFS”) Sweden 100% (12.31.2016:(12.31.2017: 100%) directly Dormant
       
Macau Eiji Company Limited (“MEIJI”) Macau, P.R.C. 100% (12.31.2016:(12.31.2017: 100%) directly Investment holding, cattle farm development, beef cattle and beef trading
       
A Power Agro Agriculture Development (Macau) Limited (“APWAM”) Macau, P.R.C. 100% (12.31.2016:(12.31.2017: 100%) directly Investment holding
       
Jiang Men City Heng Sheng Tai Agriculture Development Co. Ltd (“JHST”) P.R.C. 75% (12.31.2016:(12.31.2017: 75%) indirectly HylocereusUndatus Plantation (“HU Plantation”).
       
Jiang Men City Hang Mei Cattle Farm Development Co., Limited (“JHMC”) P.R.C. 75% (12.31.2016:(12.31.2017:75%) indirectly Beef cattle cultivation
       
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”) P.R.C. 76% (12.31.2016:(12.31.2017:76%) indirectly Manufacturing of organic fertilizer, livestock feed, and beef cattle and sheep cultivation, and plantation of crops and pastures
       
Name of variable interest entity Place of incorporation Percentage of interest Principal activities
       
Qinghai Sanjiang A Power Agriculture Co., Ltd (“SJAP”) P.R.C. 41.25% (12.31.2016: 45%(12.31.2017: 41.25%) indirectly Manufacturing of organic fertilizer, livestock feed, and beef cattle and plantation of crops and pastures
Qinghai Zhong He Meat Products Co., Ltd (“QZH”)P.R.C.100% (12.31.2016: 100%)indirectlyCattle slaughter
Name of unconsolidated equity investeesPlace of incorporationPercentage of interestPrincipal activities
Tri-way Industries Limited (“TRW”)Hong Kong, P.R.C.23.89% (12.31.2016: 23.89%) directlyInvestment holding, holder of enzyme technology master license for manufacturing of livestock feed and bio-organic fertilizer and has not commenced its planned business of fish farm operations.
Jiang Men City A Power Fishery Development Co., Limited (“JFD”)P.R.C100% (12.31.2016: 100%) indirectlyFish cultivation

This represents stockholding percentage of total equity.

In addition, according to investment agreement between QZH and QQI, (i) QQI only enjoyed interest 6% annually on its capital contribution and did not enjoy any profit distribution; (ii) investment period was 3 years only, and (iii) SJAP shared 100% (12.31.2016: 100%) on profit or loss after deduction 6% interest to QQI and enjoyed 100% (12.31.2016: 100%) voting rights of QZH’s board and stockholders meetings.

 

F-8F-7 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 2.3BASIS OF PRESENTATION

 

The accompanying unaudited condensed consolidated financial statements arehave been prepared in accordance with U.S. generally accepted accounting principles ("U.S. GAAP") and follow the requirements of the Securities and Exchange Commission ("SEC") for interim reporting. As permitted under those rules, certain footnotes or other financial information that are normally required by U.S. GAAP can be condensed or omitted. These financial statements have been prepared on the same basis as our annual financial statements and, in the United Statesopinion of America (“USmanagement, reflect all adjustments, consisting only of normal recurring adjustments that are necessary for a fair statement of our financial information. The results of operations for the three and nine months ended September 30, 2018 are not necessarily indicative of the results to be expected for the year ending December 31, 2018 or for any other interim period or for any other future year. The balance sheet as of December 31, 2017 has been derived from audited financial statements at that date but does not include all of the information required by U.S. GAAP ”). for complete financial statements. 

 

Reverse stock split and new conversion rate of Series B preferred stock to share of common stock on December 16, 2014, the Company implemented a 9.9-for-1 reverse stock split. On December 17, 2014, the Company implemented new conversion rate of 9.9 for 1 share of common stock. All share information contained within this report, including consolidated balance sheets, consolidated statements of income and other comprehensive income, and footnotes have been retroactively adjusted for the effects of reverse stock split and new conversion rate of Series B preferred stock to share of common stock.

 

In the first quarter of 2018, the company adopted Accounting Standards Update (“ASU”) 2014-09 (ASC Topic 606), “Revenue from Contracts with Customers” using the modified retrospective method in which the new guidance was applied retrospectively to contracts that were not completed as of January 1, 2018. Results for the reporting period beginning after January 1, 2018 have been presented under Topic 606, while prior period amounts have not been adjusted and continue to be reported in accordance with previous guidance. See Note 2.8 for a further discussion of the adoption and the impact on the consolidated financial statements.

 2.4BASIS OF CONSOLIDATION

 

The consolidated financial statements include the financial statements of the Company, its subsidiaries CA, CS, CH, MEIJI, JHST, JHMC, HSA, APWAM, SAFS and its variable interest entity, SJAP and QZH.SJAP. All material inter-company transactions and balances have been eliminated in consolidation. QZH was derecognized as variable interest entity on December 30, 2017.

 

SIAF, CA, CS, CH, MEIJI, JHST, JHMC, HSA, APWAM, SAFS SJAP and QZHSJAP are hereafter referred to as (the “Company”).

 

 2.5BUSINESS COMBINATION

 

The Company adopted the accounting pronouncements relating to business combination (primarily contained in ASC Topic 805 “Business Combinations”), including assets acquired and liabilities assumed on arising from contingencies. These pronouncements established principles and requirement for how the acquirer of a business recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any non-controlling interest in the acquisition as well as provides guidance for recognizing and measuring the goodwill acquired in the business combination and determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination. In addition, these pronouncements eliminate the distinction between contractual and non-contractual contingencies, including the initial recognition and measurement criteria and require an acquirer to develop a systematic and rational basis for subsequently measuring and accounting for acquired contingencies depending on their nature. The Company’s adoption of these pronouncements will have an impact on the manner in which it accounts for any future acquisitions.

 

 2.6NON - CONTROLLING INTEREST IN CONSOLIDATED FINANCIAL STATEMENTS

 

The Company adopted the accounting pronouncement on non-controlling interests in consolidated financial statements, which establishes accounting and reporting standards for the non-controlling interest in a subsidiary and for the deconsolidation of a subsidiary. This guidance is primarily contained in ASC Topic “Consolidation.” It clarifies that a non-controlling interest in a subsidiary is an ownership interest in the consolidated financial statements. The adoption of this standard has not had material impact on the Company’s consolidated financial statements.

 

 2.7USE OF ESTIMATES

 

The preparation of consolidated financial statements in conformity with US GAAP requires management to make assumptions and estimates that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods covered thereby. Actual results could differ from these estimates. Judgments and estimates of uncertainties are required in applying the Company’s accounting policies in certain areas. The following are some of the areas requiring significant judgments and estimates: determinations of the useful lives of assets, estimates of allowances for doubtful accounts, cash flow and valuation assumptions in performing asset impairment tests of long-lived assets, estimates of the realization of deferred tax assets and inventory reserves.

 

F-9F-8 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 2.8REVENUE RECOGNITION

 

The Company’s revenue recognition policiesOn January 1, 2018, the Company adopted Topic 606, using the modified retrospective transition method applied to those contracts which were not completed as of January 1, 2018. Results for reporting periods beginning after January 1, 2018 are presented under Topic 606, while prior period amounts have not been adjusted and continue to be reported in complianceaccordance with ASCour historic accounting under Topic 605. SalesThere was no adjustment to beginning retained earnings on January 1, 2018.

Under Topic 606, revenue is recognized when allcontrol of the following have occurred: (i) persuasive evidence of an arrangement exists, (ii) delivery has occurredpromised goods or services have been rendered, (iii)is transferred to the pricecustomers, in an amount that reflects the consideration the Company expect to be entitled to in exchange for those goods or services.

ASU 2014-09, “Revenue from Contracts with Customers” outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. ASU 2014-09 outlines a five-step process for revenue recognition that focuses on transfer of control, as opposed to transfer of risk and rewards, and also requires enhanced disclosures regarding the nature, amount, timing and uncertainty of revenues and cash flows from contracts with customers. Major provisions include determining which goods and services are distinct and represent separate performance obligations, how variable consideration (which may include change orders and claims) is fixedrecognized, whether revenue should be recognized at a point in time or determinable,over time and (iv)ensuring the abilitytime value of money is considered in the transaction price.

ASU 2016-08, “Principal versus Agent Considerations (Reporting Revenue Gross versus Net)” clarifies the principal versus agent guidance in ASU 2014-09. ASU 2016-08 clarifies how an entity determines whether to collectreport revenue gross or net based on whether it controls a specific good or service before it is reasonably assured. These criteria are generally satisfiedtransferred to a customer. ASU 2016-08 also reframes the indicators to focus on evidence that an entity is acting as a principal rather than as an agent.

ASU 2016-10, “Identifying Performance Obligations and Licensing” amends certain aspects of ASU 2014-09. ASU 2016-10 amends how an entity should identify performance obligations for immaterial promised goods or services, shipping and handling activities and promises that may represent performance obligations. ASU 2016-10 also provides implementation guidance for determining the nature of licensing and royalties arrangements.

ASU 2016-12, “Narrow-Scope Improvements and Practical Expedients” also clarifies certain aspects of ASU 2014-09 including the assessment of collectability, presentation of sales taxes, treatment of noncash consideration, and accounting for completed contracts and contract modifications at transition.

ASU 2016-20, “Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers” allows an entity to determine the provision for loss contracts at either the contract level or the performance obligation level as an accounting policy election. The company determines its provision for loss contracts at the contract level.

ASU 2017-05, “Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets” clarifies that the scope and application of ASC 610-20 on accounting for the sale or transfer of nonfinancial assets and in substance nonfinancial assets to noncustomers, including partial sales, applies only when the asset (or asset group) does not meet the definition of a business.

ASU 2017-13, “Amendments to SEC Paragraphs Pursuant to the Staff Announcement at the July 20, 2017 EITF Meeting and Rescission of Prior SEC Staff Announcements and Observer Comments” provides guidance related to the effective dates of the ASUs noted above.

We determine revenue recognition through the following steps:

lidentification of the contract, or contracts, with a customer;

lidentification of the performance obligations in the contract;

ldetermination of the transaction price;

lallocation of the transaction price to the performance obligations in the contract; and

lrecognition of revenue when, or as, we satisfy a performance obligation.

F-9

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

2.8REVENUE RECOGNITION (CONTINUED)

Consulting and service income from development contracts

The company recognizes consulting and service income from development contracts revenue over time, as performance obligations are satisfied, due to the continuous transfer of shipment when risk of loss and title passescontrol to the customer.Consulting and service income from development contractsare generally accounted for as a single unit of account (a single performance obligation) and are not segmented between types of services. The company recognizes revenue using the percentage-of-completion method, based primarily on contract cost incurred to date compared to total estimated contract cost. The percentage-of-completion method (an input method) is the most faithful depiction of the company’s performance because it directly measures the value of the services transferred to the customer. Cost of revenue includes an allocation of depreciation and amortization. Customer-furnished materials, labor and equipment and, in certain cases, subcontractor materials, labor and equipment, are included in revenue and cost of revenue when management believes that the company is acting as a principal rather than as an agent (i.e., the company integrates the materials, labor and equipment into the deliverables promised to the customer). Customer-furnished materials are only included in revenue and cost when the contract includes construction activity and the company has visibility into the amount the customer is paying for the materials or there is a reasonable basis for estimating the amount. The company recognizes revenue, but not profit, on certain uninstalled materials that are not specifically produced, fabricated, or constructed for a project. Revenue on these uninstalled materials is recognized when the cost is incurred (when control is transferred). Changes to total estimated contract cost or losses, if any, are recognized in the period in which they are determined as assessed at the contract level. Pre-contract costs are expensed as incurred unless they are expected to be recovered from the client. Project mobilization costs are generally charged to project costs as incurred when they are an integrated part of the performance obligation being transferred to the client. Customer payments on consulting and service income from development contracts are typically due within 360 days of billing, depending on the contract.

Variable Consideration

The nature of the company’s contracts gives rise to several types of variable consideration, including claims and unpriced change orders; awards and incentive fees; and liquidated damages and penalties. The company recognizes revenue for variable consideration when it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur. The company estimates the amount of revenue to be recognized on variable consideration using the expected value (i.e., the sum of a probability-weighted amount) or the most likely amount method, whichever is expected to better predict the amount. Factors considered in determining whether revenue associated with claims (including change orders in dispute and unapproved change orders in regard to both scope and price) should be recognized include the following: (a) the contract or other evidence provides a legal basis for the claim, (b) additional costs were caused by circumstances that were unforeseen at the contract date and not the result of deficiencies in the company’s performance, (c) claim-related costs are identifiable and considered reasonable in view of the work performed, and (d) evidence supporting the claim is objective and verifiable. If the requirements for recognizing revenue for claims or unapproved change orders are met, revenue is recorded only when the costs associated with the claims or unapproved change orders have been incurred. Back charges to suppliers or subcontractors are recognized as a reduction of cost when it is determined that recovery of such cost is probable and the amounts can be reliably estimated. Disputed back charges are recognized when the same requirements described above for claims accounting have been satisfied.

The company generally provides limited warranties for work performed under its engineering and construction contracts. The warranty periods typically extend for a limited duration following substantial completion of the company’s work on a project. Historically, warranty claims have not resulted in material costs incurred.

Revenue excludes sales and usage-based taxes where it has been determined that the Company is acting as a pass-through agent.

 

Government grants are recognized when (i) the Company has substantially accomplished what must be done pursuant to the terms of the grant that are established by the local government; and (ii) the Company receives notification from the local government that the Company has satisfied all of the requirements to receive the government grants; and (iii) the amounts are received.

 

Multiple-Element Arrangements

To qualify as a separate unit of accounting under ASC 605-25 “Multiple Element Arrangements”, the delivered item must have value to the customer on a standalone basis. The significant deliverables under the Company’s multiple-element arrangements are consulting and service under development contract, commission and management service.

Revenues from the Company’s consulting and services under development contracts are performed under fixed-price contracts. Revenues under long-term contracts are accounted for under the percentage-of-completion method of accounting in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 605,Revenue Recognition(“ASC 605”). Under the percentage-of-completion method, the Company estimates profit as the difference between total estimated revenue and total estimated cost of a contract and recognize that profit over the contract term. The percentage of costs incurred determines the amount of revenue to be recognized. Payment terms are generally defined by the installation contract and as a result may not match the timing of the costs incurred by the Company and the related recognition of revenue. Such differences are recorded as either costs or estimated earnings in excess of billings on uncompleted contracts or billings in excess of costs and estimated earnings on uncompleted contracts. The Company determines a customer’s credit worthiness at the time an order is accepted. Sudden and unexpected changes in a customer’s financial condition could put recoverability at risk.

The percentage of completion method requires the ability to estimate several factors, including the ability of the customer to meet its obligations under the contract, including the payment of amounts when due. If the Company determines that collectability is not assured, the Company will defer revenue recognition and use methods of accounting for the contract such as the completed contract method until such time as the Company determines that collectability is reasonably assured or through the completion of the project.

For fixed-price contracts, the Company uses the ratio of costs incurred to date on the contract to management’s estimate of the contract’s total costs, to determine the percentage of completion on each contract. This method is used as management considers expended costs to be the best available measure of progression of these contracts. Contract costs include all direct material, subcontract and labor costs and those indirect costs related to contract performance, such as supplies, tool repairs and depreciation. The Company accounts for maintenance and repair services under the guidance of ASC 605 as the services provided relate to construction work. Contract costs incurred to date and expected total contract costs are continuously monitored during the term of the contract. Changes in job performance, job conditions, and estimated profitability arising from contract penalty, change orders and final contract settlements may result in revisions to the estimated profit ability during the contract. These changes, which include contracts with estimated costs in excess of estimated revenues, are recognized as contract costs in the period in which the revisions are determined. Profit incentives are included in revenues when their realization is reasonably assured. At the point the Company anticipates a loss on a contract, the Company estimates the ultimate loss through completion and recognizes that loss in the period in which the loss was identified.

The Company does not provide warranties to customers on a basis customary to the industry, however, customers can claim warranty directly from product manufacturers for defects in equipment or products. Historically, the Company has experienced no warranty claims.

The Company provides various management services to its customers in the P.R.C. based on a negotiated fixed-price contract. The clients usually pay the fees when the services contract is signed and services are rendered. The Company recognizes these services-based revenues from contracts when (i) management services are rendered; (ii) clients recognize the completion of services; and (iii) collectability is reasonably assured. Fees received in advance are recorded as deferred revenue under current liabilities.

F-10 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 2.9COST OF GOODS SOLD AND COST OF SERVICES

 

Cost of goods sold consists primarily of direct purchase cost of merchandise goods, and related levies. Cost of services consist primarily direct cost and indirect cost incurred to date for development contracts and provision for anticipated losses for development contracts.

 

 2.10SHIPPING AND HANDLING

 

Shipping and handling costs related to cost of goods sold are included in general and administrative expenses, which totaled  $0 and $1,716, $2,988,$2,745 and $17,862 and 17,272 for the three months and the nine months ended September 30, 20172018 and 2016,2017, respectively.

 

 2.11ADVERTISING

 

Advertising costs are included in general and administrative expenses, which totaled $375,221 and $382,424, $382,596,$1,175,724 and $1,386,186 and $1,163,547 for the three months ended and the nine months ended September 30, 2018 and 2017, and 2016, respectively.

 

 2.12RESEARCH AND DEVELOPMENT EXPENSES

 

Research and development expenses are included in general and administrative expenses, which totaled $0 and $449,910, $0 $449,910 and $0$449,910 for the three months ended and the nine months ended September 30, 20172018 and 2016,2017, respectively.

 

 2.13FOREIGN CURRENCY TRANSLATION AND OTHER COMPREHENSIVE INCOME

 

The reporting currency of the Company is the U.S. dollars. The functional currency of the Company is the Chinese Renminbi (RMB).

 

For those entities whose functional currency is other than the U.S. dollars, all assets and liabilities are translated into U.S. dollars at the exchange rate on the balance sheet date; shareholders’ equity is translated at historical rates and items in the statements of income and of cash flows are translated at the average rate for the period. Because cash flows are translated based on the average translation rate, amounts related to assets and liabilities reported in the statements of cash flows will not necessarily agree with changes in the corresponding balances in the balance sheets. Translation adjustments resulting from this process are included in accumulated other comprehensive income in the statements of shareholders’ equity. Transaction gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the statements of income and comprehensive income, as incurred.

 

Accumulated other comprehensive income in the consolidated statement of shareholders’ equity amounted to $2,643,911$2,886,309 as of September 30, 20172018 and $(4,335,355)$2,346,174 as of December 31, 2016.2017. The balance sheet amounts with the exception of equity as of September 30, 20172018 and December 31, 20162017 were translated using an exchange rate of RMB 6.646.88 to $1.00 and RMB 6.946.53 to $1.00, respectively. The average translation rates applied to the statements of income and other comprehensive income and of cash flows for the nine months ended September 30, 2017,2018, and 20162017 were RMB 6.806.51 to $1.00 and RMB 6.586.80 to $1.00, respectively.

 

 2.14CASH AND CASH EQUIVALENTS

 

The Company considers all highly liquid securities with original maturities of three months or less when acquired to be cash equivalents. Cash and cash equivalents kept with financial institutions in the P.R.C. are not insured or otherwise protected. Should any of those institutions holding the Company’s cash become insolvent, or should the Company become unable to withdraw funds for any reason, the Company could lose the cash on deposit with that institution.

 

 2.15ACCOUNTS RECEIVABLE

 

The Company maintains reserves for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. Reserves are recorded primarily on a specific identification basis.

 

The standard credit period for most of the Company’s clients is three months. The collection period over 1 year is classified as long-term accounts receivable. Management evaluates the collectability of the receivables at least quarterly. Provision for doubtful accounts as of September 30, 20172018 and December 31, 20162017 are $0.

 

F-11 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 2.16INVENTORIES

 

Inventories are valued at the lower of cost (determined on a weighted average basis) and net realizable value. Costs incurred in bringing each product to its location and conditions are accounted for as follows:

 

 (a)raw materials - purchase cost on a weighted average basis;

 

 (b)manufactured finished goods and work-in-progress - cost of direct materials and labor and a proportion of manufacturing overhead based on normal operation capacity but excluding borrowing costs; and

 

 (c)retail and wholesale merchandise finished goods - purchase cost on a weighted average basis.

 

Net realizable value is the estimated selling price in the ordinary course of business, less estimated costs for completion and the estimated costs necessary to make the sale.

 

 2.17PLANT AND EQUIPMENT

 

Plant and equipment are stated at cost less accumulated depreciation and any accumulated impairment losses. Such costs include the cost of replacing parts that are eligible for capitalization when the cost of replacing the parts is incurred. Similarly, when each major inspection is performed, its cost is recognized in the carrying amount of the plant and equipment as a replacement only if it is eligible for capitalization. The assets’ residual values, useful lives and depreciation methods are reviewed, and adjusted if appropriate, at each financial year end.

 

Depreciation is calculated on a straight-line basis over the estimated useful lives of the assets.

 

Plant and machinery5 - 10 years
Structure and leasehold improvements10 - 2030 years
Mature seeds and herbage cultivation20 years
Furniture and equipment2.5 - 10 years
Motor vehicles54 - 10 years

 

An item of plant and equipment is removed from the accounts upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising on disposal of the asset (calculated as the difference between the net disposal proceeds and the carrying amount of the item) is included in the consolidated statements of income in the period the item is disposed.

 

 2.18GOODWILL

 

Goodwill is an asset representing the fair economic benefits arising from other assets acquired in a business combination that are not individually identified or separately recognized. Goodwill is tested for impairment on an annual basis at the end of the Company’s fiscal year, or when impairment indicators arise. The Company uses a fair-value-based approach to test for impairment at the level of each reporting unit. The Company directly acquired MEIJI, which is the holding company of JHST that operates the Hu Plantation. As a result of this acquisition, the Company recorded goodwill in the amount of $724,940. This goodwill represents the fair value of the assets acquired in these acquisitions over the cost of the assets acquired.

 

 2.19LONG TERM INVESTMENT

 

On October 29, 2014, the Company invested in Huangyuan County Rural Credit Union (“RCU”), Huangyuan County, Xining City, Qinghai Province, the P.R.C. RCU is engaged in the financing and crediting business to agricultural projects for local farmers. The Company has a 5% stake in RCU. The Company has no representative on the board of directors to oversee corporate operations. The Company accounts for its long term investment at cost. On October 18, 2017, the Company withdrew its equity interest in RCU.

 

F-12 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 2.20PROPRIETARY TECHNOLOGIES

 

A master license of stock feed manufacturing technology was acquired and the costs of acquisition are capitalized as proprietary technologies when technological feasibility has been established. Cost of acquisition of stock feed manufacturing technology master license is amortized using the straight-line method over its estimated life of 20 years.

 

An aromatic cattle-feeding formula was acquired and the costs of acquisition are capitalized as proprietary technologies when technological feasibility has been established. Cost of acquisition on aromatic cattle-feeding formula is amortized using the straight-line method over its estimated life of 2520 years.

 

The cost of sleepy cods breeding technology license is capitalized as proprietary technologies when technological feasibility has been established. Cost of granting sleepy cods breeding technology license is amortized using the straight-line method over its estimated life of 25 years.

 

Bacterial cellulose technology license and related trade mark are capitalized as proprietary technologies when technological feasibility has been established. Cost of license and related trade mark is amortized using the straight-line method over its estimated life of 20 years.

 

The Company has determined that technological feasibility is established at the time a working model of products is completed. Proprietary technologies are intangible assets of finite lives. Management evaluates the recoverability of proprietary technologies on an annual basis at the end of the Company’s fiscal year, or when impairment indicators arise. As required by ASC Topic 350 “Intangible - Goodwill and Other”, the Company uses a fair-value-based approach to test for impairment.

 

 2.21CONSTRUCTION IN PROGRESS

 

Construction in progress represents direct costs of construction as well as acquisition and design fees incurred. Capitalization of these costs ceases and the construction in progress is transferred to property and equipment when substantially all the activities necessary to prepare the assets for their intended use are completed. No depreciation is provided until construction is completed and the asset is ready for its intended use.

 

 2.22LAND USE RIGHTS

 

Land use rights represent acquisition of rights to agricultural land from farmers and are amortized on the straight-line basis over their respective lease periods. The lease period of agricultural land is in the range from 10 to 60 years. Land use rights purchase prices were determined in accordance with the P.R.C. Government’s minimum lease payments on agricultural land and mutually agreed to terms between the Company and the vendors.

 

 2.23EQUITY METHOD INVESTMENTS

 

Investee entities, in which the company can exercise significant influence, but not control, are accounted for under the equity method of accounting. Under the equity method of accounting, the company’s share of the earnings or losses of these companies is included in net income. A loss in value of an investment that is other than a temporary decline is recognized as a charge to operations. Evidence of a loss in value might include, but would not necessarily be limited to absence of an ability to recover the carrying amount of the investment or inability of the investee to sustain an earnings capacity that would justify the carrying amount of the investment.

 

 2.24CORPORATE JOINT VENTURE

 

A corporation formed, owned, and operated by two or more businesses as a separate and discrete business or project (venture) for their mutual benefit is considered to be a corporate joint venture. Investee entities, in which the Company can exercise significant influence, but not control, are accounted for under the equity method of accounting. Under the equity method of accounting, the Company’s share of the earnings or losses of these companies is included in net income.

 

A loss in value of an investment that is other than a temporary decline is recognized as a charge to operations. Evidence of a loss in value might include, but would not necessarily be limited to, the absence of an ability to recover the carrying amount of the investment or inability of the investee to sustain an earnings capacity that would justify the carrying amount of the investment.

 

F-13 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 2.25VARIABLE INTEREST ENTITY

 

A variable interest entity (“VIE”) is an entity (investee) in which the investor has obtained less than a majority interest, according to the Financial Accounting Standards Board (FASB). A VIE is subject to consolidation if a VIE meets one of the following three criteria as elaborated in ASC Topic 810-10, Consolidation:

 

 (a)equity-at-risk is not sufficient to support the entity’s activities;

 (b)as a group, the equity-at-risk holders cannot control the entity; or

 (c)the economics do not coincide with the voting interest.

 

If a firm is the primary beneficiary of a VIE, the holdings must be disclosed on the balance sheet. The primary beneficiary is defined as the person or company with the majority of variable interests. A corporation formed, owned, and operated by two or more businesses (ventures) as a separate and discrete business or project (venture) for their mutual benefit is defined as a joint venture.

 

 2.26TREASURY STOCK

 

Treasury stock means shares of a corporation’s own stock that have been issued and subsequently reacquired by the corporation. Converting outstanding shares to treasury shares does not reduce the number of shares issued but does reduce the number of shares outstanding. These shares are not eligible to receive dividends. Accounting for excesses and deficiencies on treasury stock transactions is governed by ASC 505-30-30.

 

State laws and federal agencies closely regulate transactions involving a company’s own capital stock, so the purchase of outstanding shares must have a legitimate purpose. Some of the most common reasons for purchasing outstanding shares are as follows:

 

 (a)to meet additional stock needs for various reasons, including newly implemented stock option plans, stock for convertible bonds or convertible preferred stock, or a stock dividend.

 (b)to make more shares available for acquisitions of other entities.

 

The cost method of accounting for treasury shares has been adopted by the Company. The purchase of outstanding shares and thus converting them into treasury shares is treated as a temporary reduction in shareholders’ equity in view of the expectation to reissue the shares instead of retiring them. When the Company reissues the treasury shares, the temporary account is eliminated. The cost of acquiring outstanding shares for converting into treasury shares is charged to a contra account, in this case a contra equity account that reduces the stockholder equity balance.

 

 2.27NON-CURRENT ASSETS HELD FOR SALE AND DISCONTINUED

 

The Company classifies non-current assets and disposal groups as held for sale if their carrying amounts will be recovered principally through a sale rather than through continuing use. Such non-current assets and disposal groups classified as held for sale are measured at the lower of their carrying amount and fair value less costs to sell. The criteria for held for sale classification is regarded as met only when the sale is highly probable and the asset or disposal group is available for immediate sale in its present condition. Property and equipment are not depreciated once classified as held for distribution. Assets and liabilities classified as held for sale are presented separately as current items in the consolidated balance sheets. A disposal group qualifies as discontinued operation if it is a component of an entity that either has been disposed of, or is classified as held for sale, and:

 

 ·represents a separate major line of business or geographical area of operations

 

 ·is part of a single co-ordinated plan to dispose of a separate major line of business or geographical area of operations, or

 

 ·is a subsidiary acquired exclusively with a view to resale

 

Discontinued operations are excluded from the results of continuing operations and are presented as a single amount as profit or loss after tax from discontinued operations in the consolidated statement of income and other comprehensive income.

 

F-14 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 2.28INCOME TAXES

 

The Company accounts for income taxes under the provisions of ASC Topic 740 “Accounting for Income Taxes.” Under ASC Topic 740, deferred tax assets and liabilities are determined based on the difference between the financial statement carrying amounts and the tax bases of assets and liabilities using enacted tax rates in effect in the years in which the differences are expected to reverse.

 

The provision for income tax is based on the results for the year as adjusted for items, which are non-assessable or disallowed. It is calculated using tax rates that have been enacted or substantively enacted at the balance sheet date. Deferred tax is accounted for using the balance sheet liability method in respect of temporary differences arising from differences between the carrying amount of assets and liabilities in the financial statements and the corresponding tax basis used in the computation of assessable tax profit. In principle, deferred tax liabilities are recognized for all taxable temporary differences, and deferred tax assets are recognized to the extent that it is probable that taxable profit will be available against which deductible temporary differences can be utilized.

 

Deferred income taxes are calculated at the tax rates that are expected to apply to the period when the asset is realized or the liability is settled. Deferred tax is charged or credited in the income statement, except when it related to items credited or charged directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when they relate to income taxes levied by the same taxation authority and the Company intends to settle its current tax assets and liabilities on a net basis.

 

ASC Topic 740 also prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken, or for one expected to be taken, in a tax return. ASC Topic 740 also provides guidance related to, among other things, classification, accounting for interest and penalties associated with tax positions, and disclosure requirements. Any interest and penalties accrued related to unrecognized tax benefits will be recorded as tax expense.

 

 2.29POLITICAL AND BUSINESS RISK

 

The Company’s operations are carried out in the P.R.C. Accordingly, the political, economic and legal environment in the P.R.C. may influence the Company’s business, financial condition and results of operations by the general state of the P.R.C.’s economy. The Company’s operations in the P.R.C. are subject to specific considerations and significant risks not typically associated with companies in North America and Western Europe. The Company’s results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion and remittance abroad, and rates and methods of taxation, among other things.

 

 2.30CONCENTRATION OF CREDIT RISK

 

Cash includes cash at banks and demand deposits in accounts maintained with banks within the P.R.C. Total cash in these banks as of September 30, 20172018 and December 31, 20162017 amounted to $1,775,634$162,685 and $2,395,355,$327,019, respectively, none of which is covered by insurance. The Company has not experienced any losses in such accounts and believes it is not exposed to any risks to its cash in bank accounts.

 

The Company had 5 major customers (A, B, C, D and E) whose business individually represented the following percentages of the Company’s total revenue for the period indicated:

 

  Three months ended
September 30,
2017
  Three months ended
September 30,
2016
  Nine months ended
September 30,
2017
  Nine months ended
September 30,
2016
 
             
Customer A  24.59%  19.82%  24.83%  19.56%
Customer B  21.89%  -%  22.03%  -%
Customer C  16.34%  11.95%  14.42%  9.52%
Customer D  10.32%  6.68%  9.22%  7.56%
Customer E  6.15%  -%  9.70%  -%
Customer F  -%  16.59%  -%  14.17%
Customer G  -%  4.74%  -%  9.58%
   79.29%  59.78%  80.20%  60.39%

  Three months ended
September 30,
2018
  Three months ended
September 30,
2017
  Nine months ended
September 30,
2018
  Nine months ended
September 30,
2017
 
             
Customer A  29.44%  21.89%  33.40%  22.03%
Customer B  15.09%  10.32%  17.73%  9.22%
Customer C  20.94%  16.34%  16.63%  14.42%
Customer D  16.74%  6.15%  5.22%  9.70%
Customer E  4.27%  -%  7.64%  -%
Customer F  -%  24.59%  -%  24.83%
Customer G                
   86.48%  79.29%  80.62%  80.20%

F-15

 

SINO AGRO FOOD, INC.

    Percentage
of revenue
  Amount 
Customer A Corporate and others Division  24.83% $41,405,509 
Customer B Organic fertilizer and Bread Grass Division  22.03% $36,729,604 
Customer C Cattle farm development and Hu plantation division  14.42% $24,034,972 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

2.30CONCENTRATION OF CREDIT RISK (CONTINUED)

    Percentage
of revenue
  Amount 
Customer A Corporate and others Division  33.40% $22,619,734 
Customer B Corporate and others Division  17.73% $12,010,575 
Customer C Cattle Farm Development Division  16.63% $11,265,270 

 

Accounts receivable are derived from revenue earned from customers located primarily in the P.R.C. The Company performs ongoing credit evaluations of customers and has not experienced any material losses to date.

 

The Company had 5 major customers whose accounts receivable balance individually represented the following percentages of the Company’s total accounts receivable:

 

 September 30, 2017  December 31, 2016  September 30, 2018 December 31, 2017 
          
Customer A  21.02%  19.61% 62.91% 27.13%
Customer B  20.70%  12.83% 12.43% 7.34%
Customer C  18.82%  18.11% 9.01% 7.49%
Customer D  7.34%  -% 6.23% 4.78%
Customer E  6.37%  5.96% 2.61% -%
Customer F  -%  7.52%  -%  12.31%
  74.25%  64.03%  93.19%  59.05%

 

As of September 30, 2017,2018, amounts due from customers A and B are $59,710,606 and C are $22,106,909, $21,767,182 and $19,793,205,$11,798,976, respectively. The Company has not experienced any significant difficulty in collecting its accounts receivable in the past and is not aware of any financial difficulties of its major customers.

 

F-15

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 2.302.31IMPAIRMENT OF LONG-LIVED ASSETS AND INTANGIBLE ASSETS

 

In accordance with ASC Topic 360, “Property, Plant and Equipment,” long-lived assets to be held and used are analyzed for impairment whenever events or changes in circumstances indicate that the related carrying amounts may not be recoverable. The Company reviews the carrying amount of its long-lived assets, including intangibles, for impairment, during each reporting period. An asset is considered impaired when estimated future cash flows are less than the carrying amount of the asset. In the event the carrying amount of such asset is considered not recoverable, the asset is adjusted to its fair value. Fair value is generally determined based on discounted future cash flow. As of JuneSeptember 30, 20172018 and December 31, 2016,2017, the Company determined no impairment losses were necessary.

 

 2.312.32EARNINGS PER SHARE

 

As prescribed in ASC Topic 260 Earnings per Share,” Basic Earnings per Share (“EPS”) is computed by dividing net income available to common stockholders by the weighted average number of common stock shares outstanding during the year. Diluted EPS is computed by dividing net income available to common stockholders by the weighted-average number of common stock shares outstanding during the year plus potential dilutive instruments such as stock options and warrants. The effect of stock options on diluted EPS is determined through the application of the treasury stock method, whereby proceeds received by the Company based on assumed exercises are hypothetically used to repurchase the Company’s common stock at the average market price during the period.

 

ASC 260-10-55 requires that stock dividends or stock splits be accounted for retroactively if the stock dividends or stock splits occur during the year, or retroactively if the stock dividends or stock splits occur after the end of the period but before the release of the financial statements, by considering it outstanding of the entirety of each period presented. Dilution is computed by applying the treasury stock method. Under this method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later), and as if funds obtained thereby were used to purchase common stock at the average market price during the year.

 

For the three months ended September 30, 20172018 and 2016,2017, basic earnings per share attributable to Sino Agro Food, Inc. and subsidiaries common stockholders for continuing and discontinued operations amounted to $0.14$0.09 and $1.04,$0.14, respectively. For the three months ended September 30, 20172018 and 2016,2017, diluted earnings per share attributable to Sino Agro Food, Inc. and its subsidiaries’ common stockholders for continuing and discontinued operations amounted to $0.15$0.09 and $0.95,$0.15, respectively.

 

For the threenine months ended September 30, 20172018 and 2016,2017, basic earnings per share attributable to Sino Agro Food, Inc. and subsidiaries common stockholders for continuing operations amounted to $0.14$0.27 and $0.91,$0.62, respectively. For the threenine months ended September 30, 20172018 and 2016,2017, diluted earnings per share attributable to Sino Agro Food, Inc. and its subsidiaries’ common stockholders for continuing operations amounted to $0.15$0.27 and $0.81,$0.63, respectively.

 

F-16

For the nine months ended September 30, 2017 and 2016, basic earnings per share attributable to Sino Agro Food, Inc. and subsidiaries common stockholders for continuing and discontinued operations amounted to $0.62 and $2.45, respectively. For the nine months ended September 30, 2017 and 2016, diluted earnings per share attributable to Sino Agro Food, Inc. and its subsidiaries’ common stockholders for continuing and discontinued operations amounted to $0.63 and $2.24, respectively.

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

For the nine months ended September 30, 2017 and 2016, basic earnings per share attributable to Sino Agro Food, Inc. and subsidiaries common stockholders for continuing operations amounted to $0.62 and $1.81, respectively. For the nine months ended September 30, 2017 and 2016, diluted earnings per share attributable to Sino Agro Food, Inc. and its subsidiaries’ common stockholders for continuing operations amounted to $0.63 and $1.72, respectively.

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

  

 2.322.33ACCUMULATED OTHER COMPREHENSIVE INCOME

 

ASC Topic 220 “Comprehensive IncomeIncome” establishes standards for reporting and displaying comprehensive income and its components in financial statements. Comprehensive income is defined as the change in stockholders’ equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources. The comprehensive income for all periods presented includes both the reported net income and net change in cumulative translation adjustments.

 

 2.332.34RETIREMENT BENEFIT COSTS

 

P.R.C. state managed retirement benefit programs are defined contribution plans and the payments to the plans are charged as expenses when employees have rendered service entitling them to the contribution made by the employer.

 

 2.342.35STOCK-BASED COMPENSATION

 

The Company has adopted both ASC Topic 718, “Compensation - Stock Compensation” and ASC Topic 505-50, “Equity-Based Payments to Non-Employees”Non - Employees” using the fair value method in which an entity issues its equity instruments to acquire goods and services from employees and non-employees. Stock compensation for stock granted to non-employees has been determined in accordance with this accounting standard and the accounting standard regarding accounting for equity instruments that are issued to other than employees for acquiring, or in conjunction with selling goods or services, as the fair value of the consideration received or the fair value of equity instruments issued, whichever is more reliably measured. This accounting standard allows the “simplified” method to determine the term of employee options when other information is not available. Under ASC Topic 718 and ASC Topic 505-50, stock compensation expenses is measured at the grant date on the value of the option or restricted stock and is recognized as expenses, less expected forfeitures, over the requisite service period, which is generally the vesting period.

 

F-16

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 2.352.36FAIR VALUE OF FINANCIAL INSTRUMENTS

 

The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value under U.S. GAAP, and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:

 

 Level 1Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.

 

 Level 2Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.

 

 Level 3Pricing inputs that are generally observable inputs and not corroborated by market data.

 

The carrying amounts of the Company’s financial assets and liabilities, such as cash and accrued expenses, approximate their fair values because of the short maturity of these instruments. The Company does not have any assets or liabilities measured at fair value on a recurring or a non-recurring basis, consequently, the Company did not have any fair value adjustments for assets and liabilities measured at fair value as of September 30, 20172018 or December 31, 2016,2017, nor gains or losses are reported in the statements of income and comprehensive income that are attributable to the change in unrealized gains or losses relating to those assets and liabilities still held at the reporting date for the fiscal period ended September 30, 20172018 or 2016.2017.

 

F-17 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

 

 2.362.37NEW ACCOUNTING PRONOUNCEMENTS

 

In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update No. 2016-02,Leases (Topic 842) (ASU 2016-02), which generally requires companies to recognize operating and financing lease liabilities and corresponding right-of-use assets on the balance sheet. This guidance will be effective for us in the first quarter of 2019 on a modified retrospective basis and early adoption is permitted. We will adopt the new standard effective January 1, 2019.

In February 2018, the FASB issued Accounting Standards Update No. 2018-02, Income Statement—Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income (ASU 2018-02),which allows companies to reclassify stranded tax effects resulting from the 2017 Tax Cuts and Jobs Act (the Tax Act), from accumulated other comprehensive income to retained earnings. The new standard is effective for us beginning January 1, 2019, with early adoption permitted. We are stillcurrently evaluating the effecteffects that the adoption of this guidance will have on our consolidated financial statements and the related disclosures.

 

In March 2016,May 2014, the FASB issued Accounting Standards Update No. 2016-08,2014-09, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting, which supersedes the revenue recognition requirements in Accounting Standards Codification (ASC) Topic 605, Revenue Gross versus Net)(Recognition (Topic 605). ASU 2016-08) which clarifies2014-09 can be adopted using one of two retrospective transition methods: 1) retrospectively to each prior reporting period presented or 2) as a cumulative-effect adjustment as of the implementationdate of adoption. While the Company has not yet completed their evaluation, it has reviewed ASU 2014-09 and does not expect this new guidance to have a material impact on principal versus agent considerations. The guidance includes indicators to assist an entity in determining whether it controls a specified good or service before it is transferred to the customers. This guidance will be effective for us in the first quarter of 2018, with the option to adopt it in the first quarter of 2017. We are still evaluating the effect that this guidance will have on ourits consolidated financial statements and related disclosures.

In March 2016,statements. To the FASB issued Accounting Standards Update No. 2016-09,Compensation-Stock Compensation (Topic 718): Improvement to Employee Share-based Payment Accounting(ASU 2016-09) to simplifyextent there is an impact, the accounting for share-based payment transactions, includingCompany will apply as a cumulative-effect adjustment as of the income tax consequences, an option to recognize gross share-based compensation expense with actual forfeitures recognized as they occur, as well as certain classifications on the statementdate of cash flows. This guidance will be effective for us in the first quarter of 2017, and early adoption is permitted. We are still evaluating the effect that this guidance will have on our consolidated financial statements and related disclosures.adoption.

 

In October 2016, the FASB issued Accounting Standards Update No. 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers Other than Inventory (ASU 2016-16), which requires companies to recognize the income-tax consequences of an intra-entity transfer of an asset other than inventory. This guidance will be effective for us ininventory when the first quarter of 2018, withtransfer occurs, rather than when the optionasset has been sold to adopt it in the first quarter of 2017.an outside party. We currently anticipate adoptingadopted the new standard effective January 1, 2018, and dousing the modified retrospective transition approach through a cumulative-effect adjustment to retained earnings as of the effective date, which was not expect the standardmaterial to have a material impact on our consolidated financial statements.

 

In November 2016, the FASB issued Accounting Standards Update No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash (ASU 2016-18), which requires companies to include amounts generally described as restricted cash and restricted cash equivalents in cash and cash equivalents when reconciling beginning-of-period and end-of-period total amounts shown on the statementstatements of cash flows. This guidance will beWe adopted the new standard effective January 1, 2018, using the retrospective transition approach. The reclassified restricted cash balances from investing activities to changes in cash, cash equivalents and restricted cash on the consolidated statements of cash flows were nil for us in the first quarter of 2018 and early adoption is permitted. We are still evaluating the effect that this guidance will have on our consolidated financial statements and related disclosureall periods presented.

 

In January 2017, the FASB issued Accounting Standards Update No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business (ASU 2017-01), which revises the definition of a business and provides new guidance in evaluating when a set of transferred assets and activities is a business. This guidance will beWe adopted the new standard effective for us in the first quarter ofJanuary 1, 2018 on a prospective basis, and early adoption is permitted. We dobasis. The new standard did not expect the standard to have a material impact on our consolidated financial statements.

In January 2017, the FASB issued Accounting Standards Update No. 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment (ASU 2017-04), which eliminates step two from the goodwill impairment test. Under ASU 2017-04, an entity should recognize an impairment charge for the amount by which the carrying amount of a reporting unit exceeds its fair value up to the amount of goodwill allocated to that reporting unit. This guidance will be effective for us in the first quarter of 2020 on a prospective basis, and early adoption is permitted. We do not expect the standard to have a material impact on our consolidated financial statements.

 

Other accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption.

 

F-18 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

3.SEGMENT INFORMATION

 

The Company establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organization structure as well as business segments and major customers in consolidated financial statements. The Company operates in five principal reportable segments: Fishery Development Division, HU Plantation Division, Organic Fertilizer and Bread Grass Division, Cattle Farm Development Division and Corporate and Others Division. On October 5, 2016, (i) Jiang Men City A Power Fishery Development Co., Limited (“JFD”) and Tri- Way Industries Limited (“TRW’), part of Fishery Division, were disposed from the Company; and (ii). Capital Award Inc. (“CA”), part of Fishery Development Division, ceased its income from sale of goods - fishery since October 5, 2016. As a result, Fishery Development Division – sale of goods was treated as Discontinued operations. No geographic information is required as all revenue and assets are located in the P.R.C.

  For the three months ended September 30, 2017 
  Continuing
operation
  Discontinued
operation
    
  Fishery     Organic Fertilizer  Cattle Farm     Fishery    
  Development  HU Plantation  and Bread Grass  Development  Corporate and  Development    
  Division(1)  Division (2)  Division (3)  Division (4)  others (5)  Division(1)  Total 
                      
Revenue $2,978,371  $1,486,465  $21,057,805  $7,281,156  $15,589,136  $-  $48,392,933 
                             
Net income (loss) $696,266  $10,010  $575,316  $684,685  $1,484,571  $-  $3,450,948 
                             
Total assets $74,754,393  $48,728,564  $379,508,585  $36,656,931  $276,688,775  $-  $816,337,248 

On December 30, 2017, QZH was disposed to third party and derecognized as variable interest entity on the same date.   

 

  For the three months ended September 30, 2016 
  Continuing
operation
  Discontinued
operation
    
  Fishery     Organic Fertilizer  Cattle Farm     Fishery    
  Development  HU Plantation  and Bread Grass  Development  Corporate and  Development    
  Division(1)  Division (2)  Division (3)  Division (4)  others (5)  Division(1)  Total 
                      
Revenue $23,377,355  $6,692,140  $48,697,145  $9,658,454  $23,232,486  $12,460,878  $124,118,458 
                             
Net income (loss) $10,191,548  $2,479,488  $5,833,910  $1,060,267  $(1,040,511) $2,767,775  $21,292,477 
                             
Total assets $164,123,917  $49,180,420  $350,422,450  $36,538,577  $107,268,695  $8,381,108  $715,915,167 

  For the nine months ended September 30, 2017 
  Continuing  Discontinued    
  Operation  operation    
  Fishery     Organic Fertilizer  Cattle Farm     Fishery    
  Development  HU Plantation  and Bread Grass  Development  Corporate and  Development    
  Division(1)  Division (2)  Division (3)  Division (4)  others (5)  Division(1)  Total 
                      
Revenue $16,167,636  $3,565,220  $67,135,311  $23,094,392  $56,769,967  $-  $166,732,526 
                             
Net income (loss) $5,006,568  $(488,030) $3,086,832  $2,574,705  $1,840,866  $-  $12,020,941 
                             
Total assets $74,754,393  $48,728,564  $379,508,585  $36,656,931  $276,688,775  $-  $816,337,248 

  For the three months ended September 30, 2018 
  Fishery     Organic Fertilizer  Cattle Farm       
  Development  HU Plantation  and Bread Grass  Development  Corporate and    
  Division(1)  Division (2)  Division (3)  Division (4)  others (5)  Total 
                   
Revenue $6,502,373  $988,030  $5,933,042  $8,028,334  $17,298,238  $38,750,017 
                         
Net income (loss) $906,175  $(599,743)  $399,756  $992,139  $1,766,595  $3,465,562 
                         
Total assets $87,021,604  $45,899,308  $326,860,510  $39,856,112  $283,736,237  $783,373,768 

 

  For the three months ended September 30, 2017 
  Fishery     Organic Fertilizer  Cattle Farm       
  Development  HU Plantation  and Bread Grass  Development  Corporate and    
  Division(1)  Division (2)  Division (3)  Division (4)  others (5)  Total 
                   
Revenue $2,978,371  $1,486,465  $21,057,805  $7,281,156  $15,589,136  $48,392,933 
                         
Net income (loss) $696,266  $10,010  $575,316  $684,685  $1,484,571  $3,450,848 
                         
Total assets $74,754,393  $48,728,564  $379,508,585  $36,656,931  $276,688,775  $816,337,248 

  For the nine months ended September 30, 2016 
  Continuing  Discontinued    
  Operation  operation    
  Fishery     Organic Fertilizer  Cattle Farm     Fishery    
  Development  HU Plantation  and Bread Grass  Development  Corporate and  Development    
  Division(1)  Division (2)  Division (3)  Division (4)  others (5)  Division(1)  Total 
                      
Revenue $55,776,414  $12,194,399  $124,003,741  $21,555,101  $49,303,780  $57,480,332  $320,313,767 
                             
Net income (loss) $19,838,145  $3,611,696  $15,989,599  $2,121,686  $(4,332,930) $11,467,257  $48,695,453 
                             
Total assets $164,123,917  $49,180,420  $350,422,450  $36,538,577  $107,268,695  $8,381,108  $715,915,167 

  For the nine months ended September 30, 2018 
  Fishery     Organic Fertilizer  Cattle Farm       
  Development  HU Plantation  and Bread Grass  Development  Corporate and    
  Division(1)  Division (2)  Division (3)  Division (4)  others (5)  Total 
                   
                   
Revenue $10,036,762  $3,082,503  $22,327,936  $19,100,254  $51,928,550  $106,476,004 
                         
Net income (loss) $1,521,546  $(1,123,369)  $379,533  $1,687,951  $6,970,288  $9,435,949 
                         
Total assets $87,021,604  $45,899,308  $326,860,510  $39,856,112  $283,736,237  $783,373,768 

  For the nine months ended September 30, 2017 
  Fishery     Organic Fertilizer  Cattle Farm       
  Development  HU Plantation  and Bread Grass  Development  Corporate and    
  Division(1)  Division (2)  Division (3)  Division (4)  others (5)  Total 
                   
Revenue $16,167,636  $3,565,220  $67,135,311  $23,094,392  $56,769,967  $166,732,526 
                         
Net income (loss) $5,006,568  $(488,030) $3,086,833  $2,574,704  $2,344,638  $12,524,713 
                         
Total assets $74,754,393  $48,728,564  $379,508,585  $36,656,931  $276,688,775  $816,337,248 

 

F-19 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

3.SEGMENT INFORMATION (CONTINUED)

  

 (1)Operated by Capital Award, Inc. (“CA”) and Jiang Men City A Power Fishery Development Co., Limited (“JFD”). On September 30, 2016, part of JFD was disposed from the Company.

 

 (2)Operated by Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”).

 

 (3)Operated by Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”), Qinghai Zhong He Meat Products Co., Limited (“QZH”), A Power Agro Agriculture Development (Macau) Limited (“APWAM”), and Hunan Shenghua A Power Agriculture Co., Limited (“HSA”). On December 30, 2017, QZH was derecognized as variable interest entity of the company.

 

 (4)Operated by Jiang Men City Hang Mei Cattle Farm Development Co. Limited (“JHMC”) and Macau Eiji Company Limited (“MEIJI”).

 

 (5)Operated by Sino Agro Food, Inc. (“SIAF”) and Sino Agro Food Sweden AB (publ) (“SAFS”).

 

F-20 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

3.SEGMENT INFORMATION (CONTINUED)

 

Further analysis of revenue:-

 

  For the three ended September 30, 2017 
  Continuing  Discontinued    
  operations  operations    
        Organic Fertilizer              
  Fishery Development  HU Plantation  and Bread Grass  Cattle Farm Development  Corporate
and
  Fishery
Development
    
  Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Division (6)  Total 
                      
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $-  $- 
                             
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   1,486,465   -   -   -   -   1,486,465 
                             
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   1,669,684   -   -   -   1,669,684 
                             
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   6,282,189   -   -   -   6,282,189 
                             
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   13,105,932   -   -   -   13,105,932 
                             
Macau Eiji Company Limited (“MEIJI”)  -   -   -   7,281,156   -   -   7,281,156 
                             
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   15,589,136   -   15,589,136 
                             
Consulting and service income for development contracts Capital Award, Inc. (“CA”)  2,978,371   -   -   -   -   -   2,978,371 
                             
Commission and management fee Capital Award, Inc. (“CA”)  -   -   -   -   -   -   - 
  $2,978,371  $1,486,465  $21,057,805  $7,281,156  $15,589,136  $-  $48,392,933 

  For the three ended September 30, 2018 
  Fishery     Organic Fertilizer  Cattle Farm       
  Development  HU Plantation  and Bread Grass  Development  Corporate and    
  Division (1)  Division (2)  Division (3)  Division (4)  others (6)  Total 
                   
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $- 
                         
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   988,029   -   -   -   988,029 
                         
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -  $2,390,188   -   -   2,390,188 
                         
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -  $3,542,853   -   -   3,542,853 
                         
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   -   -   -   - 
                         
Macau Eiji Company Limited (“MEIJI”)  -   -   -  $8,028,333   -   8,028,333 
                         
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -  $17,298,242   17,298,242 
                         
Consulting and service income for development contracts Capital Award, Inc. (“CA”) $6,502,372   -   -   -   -   6,502,372 
                         
Commission and management fee Capital Award, Inc. (“CA”)  -   -   -   -   -   - 
  $6,502,372  $988,029  $5,933,041  $8,028,333  $17,298,242  $38,750,017 

 

F-21 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

3.SEGMENT INFORMATION (CONTINUED)

 

Further analysis of revenue:-

 

 For the three months ended September 30, 2016 
 Continuing Discontinued    
 operations  operations    
 Fishery     Organic Fertilizer Cattle Farm     Fishery     For the three ended September 30, 2017 
 Development HU Plantation and Bread Grass Development Corporate and Development     Fishery
Development
 HU Plantation Organic Fertilizer
and Bread Grass
 Cattle Farm
Development
 Corporate and   
 Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Division (6)  Total  Division (1) Division (2) Division (3) Division (4) others (5) Total 
                            
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $12,460,878  $12,460,878  $- $- $- $- $- $- 
                                         
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   6,692,140   -   -   -   -   6,692,140  - 1,486,465 - - - 1,486,465 
                                         
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   5,248,212   -   -   -   5,248,212  - - 1,669,684 - - 1,669,684 
                                         
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   14,054,405   -   -   -   14,054,405  - - 6,282,189 - - 6,282,189 
                                         
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   29,394,528   -   -   -   29,394,528  - - 13,105,932 - - 13,105,932 
                                         
Macau Eiji Company Limited (“MEIJI”)  -   -   -   9,658,454   -   -   9,658,454  - - - 7,281,156 - 7,281,156 
                                         
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   23,232,486   -   23,232,486  - - - - 15,589,136 15,589,136 
                                         
Consulting and service income for development contracts Capital Award, Inc. (“CA”)  23,062,838   -   -   -   -   -   23,062,838  2,978,371 - - - - 2,978,371 
                                         
Commission and management fee Capital Award, Inc. (“CA”)  314,517   -   -   -   -   -   314,517   -  -  -  -  -  - 
 $23,377,355  $6,692,140  $48,697,145  $9,658,454  $23,232,486  $12,460,878  $124,118,458  $2,978,371 $1,486,465 $21,057,805 $7,281,156 $15,589,136 $48,392,933 

 

F-22 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

3.SEGMENT INFORMATION (CONTINUED)

 

Further analysis of revenue:-

 

 For the nine months ended September 30, 2017 
 Continuing Discontinued    
 Operations  operations     For the nine months ended September 30, 2018 
 Fishery     Organic Fertilizer Cattle Farm     Fishery     Fishery   Organic Fertilizer Cattle Farm     
 Development HU Plantation and Bread Grass Development Corporate and Development     Development HU Plantation and Bread Grass Development Corporate and   
 Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Division (6)  Total  Division (1) Division (2) Division (3) Division (4) others (6) Total 
                            
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $-  $-  $- $- $- $- $- $- 
                             
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   3,565,220   -   -   -   -   3,565,220  - 3,082,502 - - - 3,082,502 
                             
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   5,393,285   -   -   -   5,393,285  - - 7,255,245 - - 7,255,245 
                             
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   21,695,718   -   -   -   21,695,718  - - 15,072,691 - - 15,072,691 
                             
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   40,046,308   -   -   -   40,046,308  - - - - - - 
                             
Macau Eiji Company Limited (“MEIJI”)  -   -   -   23,094,392   -   -   23,094,392  - - - 19,100,254 - 19,100,254 
                             
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   56,769,967   -   56,769,967  - - - - 51,928,550 51,928,550 
                             
Consulting and service income for development contracts Capital Award, Inc. (“CA”)  16,167,636   -   -   -   -   -   16,167,636  10,036,762 - - - - 10,036,762 
                                         
Commission and management fee Capital Award, Inc. (“CA”)  -   -   -   -   -   -   -   -  -  -  -  -  - 
 $16,167,636  $3,565,220  $67,135,311  $23,094,392  $56,769,967  $-  $166,732,526  $10,036,762 $3,082,502 $22,327,936 $19,100,254 $51,928,550 $106,476,004 

 

F-23 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

3.SEGMENT INFORMATION (CONTINUED)

 

Further analysis of revenue:-

 

 For the nine months ended September 30, 2016 
 Continuing Discontinued     For the nine months ended September 30, 2017 
 Operations  operations     Fishery     Organic Fertilizer Cattle Farm       
 Fishery
Development
 HU Plantation Organic Fertilizer
and Bread Grass
 Cattle Farm
Development
 Corporate and Fishery
Development
     Development HU Plantation and Bread Grass Development Corporate and   
 Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Division (6)  Total  Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Total 
                            
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $57,480,332  $57,480,332  $-  $-  $-  $-  $-  $- 
                                                    
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   12,194,399   -   -   -   -   12,194,399   -   3,565,220   -   -   -   3,565,220 
                                                    
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   15,561,982   -   -   -   15,561,982   -   -   5,393,285   -   -   5,393,285 
                                                    
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   35,484,854   -   -   -   35,484,854   -   -   21,695,718   -   -   21,695,718 
                                                    
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   72,956,905   -   -   -   72,956,905   -   -   40,046,308   -   -   40,046,308 
                                                    
Macau Eiji Company Limited (“MEIJI”)  -   -   -   21,555,101   -   -   21,555,101   -   -   -   23,094,392   -   23,094,392 
                                                    
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   49,303,780   -   49,303,780   -   -   -   -   56,769,967   56,769,967 
                                                    
Consulting and service income for development contracts Capital Award, Inc. (“CA”)  54,727,215   -   -   -   -   -   54,727,215   16,167,636   -   -   -   -   16,167,636 
                                                    
Commission and management fee Capital Award, Inc. (“CA”)  1,049,199   -   -   -   -   -   1,049,199   -   -   -   -   -   - 
 $55,776,414  $12,194,399  $124,003,741  $21,555,101  $49,303,780  $57,480,332  $320,313,767  $16,167,636  $3,565,220  $67,135,311  $23,094,392  $56,769,967  $166,732,526 

 

F-24 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

3.SEGMENT INFORMATION (CONTINUED)

 

Further analysis of cost of goods sold and cost of services:-

 

COST OF GOODS SOLD

 

  For the three months ended September 30, 2017 
  Continuing   Discontinued      
  operations   operations     
  Fishery  HU  Organic Fertilizer  Cattle Farm      Fishery      
  Development  Plantation  and Bread Grass  Development  Corporate and   Development      
  Division (1)  Division (2)  Division (3)  Division (4)  others (5)   Division (6)    Total 
                      
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $-  $- 
                             
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   1,248,695   -   -   -   -   1,248,695 
                             
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   1,228,851   -   -   -   1,228,851 
                             
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   4,289,390   -   -   -   4,289,390 
                             
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   12,654,496   -   -   -   12,654,496 
                             
Macau Eiji Company Limited (“MEIJI”)  -   -   -   6,319,872   -   -   6,319,872 
                             
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   13,871,205   -   13,871,205 
  $-  $1,248,695  $18,172,737  $6,319,872  $13,871,205  $-  $39,612,509 

  For the three months ended September 30, 2018 
  Fishery  HU  Organic Fertilizer  Cattle Farm       
  Development  Plantation  and Bread Grass  Development  Corporate and    
  Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Total 
                   
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $- 
                         
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   815,981   -   -   -   815,981 
                         
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   1,530,851   -   -   1,530,851 
                         
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   2,355,398   -   -   2,355,398 
                         
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   -   -   -   - 
                         
Macau Eiji Company Limited (“MEIJI”)  -   -   -   6,674,769   -   6,674,769 
                         
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   15,709,185   15,709,185 
  $-  $815,981  $3,886,249  $6,674,769  $15,709,185  $27,086,184 

 

COST OF SERVICES

 

  For the three months ended September 30, 2017 
  Continuing  Discontinued    
  operations  operations    
  Fishery     Organic Fertilizer  Cattle Farm     Fishery    
  Development  HU Plantation  and Bread Grass  Development  Corporate and  Development    
  Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Division (6)  Total 
                      
Name of entity                            
                             
Consulting and service income for development contracts                            
                             
Capital Award, Inc. (“CA”)  2,234,070   -   -   -   -   -   2,234,070 
  $2,234,070  $-  $-  $-  $-  $-  $2,234,070 

  For the three months ended September 30, 2018 
  Fishery     Organic Fertilizer  Cattle Farm       
  Development  HU Plantation  and Bread Grass  Development  Corporate and    
  Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Total 
                   
Name of entity                        
                         
Consulting and service income for development contracts                        
                         
Capital Award, Inc. (“CA”)  5,469,059   -   -   -   -   5,469,059 
  $5,469,059  $-  $-  $-  $-  $5,469,059 

 

F-25 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

3.SEGMENT INFORMATION (CONTINUED)

 

Further analysis of cost of goods sold and cost of services:-

 

COST OF GOODS SOLD

 

  For the three months ended September 30, 2016 
  Continuing  Discontinued    
  operations  operations    
  Fishery  HU  Organic Fertilizer  Cattle Farm     Fishery    
  Development  Plantation  and Bread Grass  Development  Corporate and  Development    
  Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Division (6)  Total 
                      
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $9,291,339  $9,291,339 
                             
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   3,009,881   -   -   -   -   3,009,881 
                             
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   3,063,392   -   -   -   3,063,392 
                             
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   9,710,033   -   -   -   9,710,033 
                             
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   23,542,313   -   -   -   23,542,313 
                             
Macau Eiji Company Limited (“MEIJI”)  -   -   -   9,119,428   -   -   9,119,428 
                             
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   20,576,693   -   20,576,693 
  $-  $3,009,881  $36,315,738  $9,119,428  $20,576,693  $9,291,339  $78,313,079 

  For the three months ended September 30, 2017 
  Fishery  HU  Organic Fertilizer  Cattle Farm       
  Development  Plantation  and Bread Grass  Development  Corporate and    
  Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Total 
                   
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $- 
                         
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   1,248,695   -   -   -   1,248,695 
                         
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   1,228,851   -   -   1,228,851 
                         
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   4,289,390   -   -   4,289,390 
                         
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   12,654,496   -   -   12,654,496 
                         
Macau Eiji Company Limited (“MEIJI”)  -   -   -   6,319,872   -   6,319,872 
                         
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   13,871,205   13,871,205 
  $-  $1,248,695  $18,172,737  $6,319,872  $13,871,205  $39,612,509 

 

COST OF SERVICES

 

  For the three months ended September 30, 2016 
  Continuing  Discontinued    
  operations  operations    
  Fishery     Organic Fertilizer  Cattle Farm  Corporate  Fishery    
  Development  HU Plantation  and Bread Grass  Development  and others  Development    
  Division (1)  Division (2)  Division (3)  Division (4)  (5)  Division (6)  Total 
                      
Name of entity                            
                             
Consulting and service income for development contracts                            
                             
Capital Award, Inc. (“CA”)  12,450,460  $-  $-  $-  $-  $-  $12,450,460 
  $12,450,460  $-  $-  $-  $-  $-  $12,450,460 

  For the three months ended September 30, 2017 
  Fishery     Organic Fertilizer  Cattle Farm       
  Development  HU Plantation  and Bread Grass  Development  Corporate and    
  Division (1)  Division (2)  Division (3)  Division (4)  others (5)  Total 
                   
Name of entity                        
                         
Consulting and service income for development contracts                        
                         
Capital Award, Inc. (“CA”)  2,234,070   -   -   -   -   2,234,070 
  $2,234,070  $-  $-  $-  $-  $2,234,070 

 

F-26 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

3.SEGMENT INFORMATION (CONTINUED)

Further analysis of cost of goods sold and cost of services (Continued):-

COST OF GOODS SOLD 

  For the nine months ended September 30, 2018 
  Fishery
Development
Division (1)
  HU
Plantation
Division (2)
  Organic Fertilizer
and Bread Grass
Division (3)
  Cattle Farm
Development
Division (4)
  Corporate and
others (5)
  Total 
                   
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  -  -  -  -  -
                         
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   2,569,886   -   -   -   2,569,886 
                         
Hunan Shenghua A Power Agriculture Co., Limited (“HSA “)  -   -   4,790,131   -   -   4,790,131 
                         
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP “)  -   -   9,981,074   -   -   9,981,074 
                         
Qinghai Zhong He Meat Products Co., Limited (“QZH “)  -   -   -   -   -   - 
                         
Macau Eiji Company Limited (“MEIJI”)  -   -   -   16,711,195   -   16,711,195 
                         
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   46,568,177   46,568,177 
  $-  $2,569,886  $14,771,205  $16,711,195  $46,568,177  $80,620,463 

COST OF SERVICES

  For the nine months ended September 30, 2018 
  Fishery
Development
Division (1)
  HU
Plantation
Division (2)
  Organic Fertilizer
and Bread Grass
Division (3)
  Cattle Farm
Development
Division (4)
  Corporate and
others (5)
  Total 
                   
Name of entity Consulting and service income for development contracts                        
                         
Capital Award, Inc. (“CA”)  8,133,799   -   -   -   -   8,133,799 
                         
  $8,133,799  $-  $-  $-  $-  $8,133,799 

F-27

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3.SEGMENT INFORMATION (CONTINUED)

 

Further analysis of cost of goods sold and cost of services (Continued):-

 

COST OF GOODS SOLD

 

  For the nine months ended September 30, 2017 
  Continuing
operations
  Discontinued
operations
    
  Fishery
Development
Division (1)
  HU
Plantation
Division (2)
  Organic Fertilizer
and Bread Grass
Division (3)
  Cattle Farm
Development
Division (4)
  Corporate
and others
(5)
  Fishery
Development
Division (6)
  Total 
                      
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $-  $- 
                             
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   2,334,052   -   -   -   -   2,334,052 
                             
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   3,765,816   -   -   -   3,765,816 
                             
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   14,517,323   -   -   -   14,517,323 
                             
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   37,555,254   -   -   -   37,555,254 
                             
Macau Eiji Company Limited (“MEIJI”)  -   -   -   19,582,042   -   -   19,582,042 
                             
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   50,476,389   -   50,476,389 
  $-  $2,334,052  $55,838,391  $19,582,042  $50,476,389  $-  $128,230,874 

  For the nine months ended September 30, 2017 
  Fishery
Development
Division (1)
  HU
Plantation
Division (2)
  Organic Fertilizer
and Bread Grass
Division (3)
  Cattle Farm
Development
Division (4)
  Corporate and
others (5)
  Total 
                   
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $- 
                         
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   2,334,052   -   -   -   2,334,052 
                         
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   3,765,816   -   -   3,765,816 
                         
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   14,517,323   -   -   14,517,323 
                         
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   37,555,254   -   -   37,555,254 
                         
Macau Eiji Company Limited (“MEIJI”)  -   -   -   19,582,042   -   19,582,042 
                         
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   50,476,389   50,476,389 
  $-  $2,334,052  $55,838,391  $19,582,042  $50,476,389  $128,230,874 

 

COST OF SERVICES

 

 For the nine months ended September 30, 2017 
 Continuing
operations
  Discontinued
operations
     For the nine months ended September 30, 2017 
 Fishery
Development
Division (1)
  HU
Plantation
Division (2)
  Organic Fertilizer
and Bread Grass
Division (3)
  Cattle Farm
Development
Division (4)
  Corporate
and others
(5)
  Fishery
Development
Division (6)
  Total  Fishery
Development
Division (1)
 HU
Plantation
Division (2)
 Organic Fertilizer
and Bread Grass
Division (3)
 Cattle Farm
Development
Division (4)
 Corporate and
others (5)
 Total 
                            
Name of entity Consulting and service income for development contracts                                         
                                         
Capital Award, Inc. (“CA”)  11,016,962   -   -   -   -   -   11,016,962   11,016,962  -  -  -  -  11,016,962 
 $11,016,962  $-  $-  $-  $-  $-  $11,016,962  $11,016,962 $- $- $- $- $11,016,962 

 

F-27

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3.SEGMENT INFORMATION (CONTINUED)

Further analysis of cost of goods sold and cost of services (Continued):-

COST OF GOODS SOLD

  For the nine months ended September 30, 2016 
  Continuing
operations
  Discontinued
operations
    
  Fishery
Development
Division (1)
  HU
Plantation
Division (2)
  Organic Fertilizer
and Bread Grass
Division (3)
  Cattle Farm
Development
Division (4)
  Corporate
and others
(5)
  Fishery
Development
Division (6)
  Total 
                      
Name of entity Sale of goods Capital Award, Inc. (“CA”) $-  $-  $-  $-  $-  $44,401,078  $44,401,078 
                             
Jiang Men City Heng Sheng Tai Agriculture Development Co., Limited (“JHST”)  -   5,664,598   -   -   -   -   5,664,598 
                             
Hunan Shenghua A Power Agriculture Co., Limited (“HSA”)  -   -   9,373,214   -   -   -   9,373,214 
                             
Qinghai Sanjiang A Power Agriculture Co., Limited (“SJAP”)  -   -   23,879,210   -   -   -   23,879,210 
                             
Qinghai Zhong He Meat Products Co., Limited (“QZH”)  -   -   55,598,165   -   -   -   55,598,165 
                             
Macau Eiji Company Limited (“MEIJI”)  -   -   -   20,392,263   -   -   20,392,263 
                             
Sino Agro Food, Inc. (“SIAF”)  -   -   -   -   43,452,904   -   43,452,904 
  $-  $5,664,598  $88,850,589  $20,392,263  $43,452,904  $44,401,078  $202,761,432 

COST OF SERVICES

  For the nine months ended September 30, 2016 
  Continuing
operations
  Discontinued
operations
    
  Fishery
Development
Division (1)
  HU
Plantation
Division (2)
  Organic Fertilizer
and Bread Grass
Division (3)
  Cattle Farm
Development
Division (4)
  Corporate
and others
(5)
  Fishery
Development
Division (6)
  Total 
                      
Name of entity Consulting and service income for development contracts                            
                             
Capital Award, Inc. (“CA”)  35,377,800   -   -   -   -   -   35,377,800 
  $35,377,800  $-  $-  $-  $-  $-  $35,377,800 

F-28 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

5.4.INCOME TAXES

 

United States of America

 

The Company was incorporated in the State of Nevada, in the United States of America. The Company has no trading operations in United States of America and no U.S. corporate tax has been provided for in the consolidated financial statements of the Company.

 

Undistributed Earnings of Foreign Subsidiaries

 

The Company intends to use the remaining accumulated and future earnings of foreign subsidiaries to expand operations outside the United States and accordingly, undistributed earnings of foreign subsidiaries are considered to be indefinitely reinvested outside the United States and no provision for U.S. Federal and State income tax or applicable dividend distribution tax has been provided thereon.

 

The Company appointed US tax professionals to assist in filing income tax returns for the years ended December 31, 2016 in compliance with US Treasury Internal Revenue Code and we filed our 2015 Tax returns with the Internal Revenue Service (“IRS”) in 2016.

As of September 30, 2017, the Company reviewed its tax position with the assistance US tax professionals and believed that there would be no taxes and no penalties assessed by the IRS in the United States of America.

F-29 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

5.4.INCOME TAXES (CONTINUED)

 

China

 

Beginning January 1, 2008, the new Enterprise Income Tax (“EIT”) law replaced the existing laws for Domestic Enterprises (“DE’s”) and Foreign Invested Enterprises (“FIE’s”). The new standard EIT rate of 25% replaced the 33% rate currently applicable to both DE’s and FIE’s. The Company is currently evaluating the impact that the new EIT will have on its financial condition. Beginning January 1, 2008, China unified the corporate income tax rule on foreign invested enterprises and domestic enterprises. The unified corporate income tax rate is 25%.

 

Under new tax legislation in China beginning in January 2008, the agriculture, dairy and fishery sectors are exempt from enterprise income taxes.

 

No EIT has been provided in the financial statements of SIAF, CA, JHST, JHMC, HSA SJAP and QZHSJAP since they are exempt from EIT for the nine months ended September 30, 20172018 and 20162017 as they are within the agriculture, and cattle sectors.

 

No EIT has been provided in the financial statements of JFDQZH since they are exempt from EIT for the nine months ended September 30, 2016.2017 as it is within the cattle sector. QZH was derecognized as variable interest entity on December 30, 2017.

 

Belize

 

CA, CS and CH are international business companies incorporated in Belize, and are exempt from corporate tax in Belize.

Hong Kong

No Hong Kong profits tax has been provided in the consolidated financial statements of TRW, since these entities did not earn any assessable profits arising in Hong Kong for the nine months ended September 30, 2016.

 

Macau

 

No Macau Corporate income tax has been provided in the consolidated financial statements of APWAM and MEIJI since these entities did not earn any assessable profits for the ninethree months ended September 30, 20172018 and 2016.2017.

 

Sweden

 

No Sweden Corporate income tax has been provided in the consolidated financial statements of SAFS since SAFS incurred a tax loss for the ninethree months ended September 30, 20172018 and 2016.2017.

 

No deferred tax assets and liabilities are of September 30, 20172018 and December 31, 20162017 since there was no difference between the financial statements carrying amounts and the tax bases of assets and liabilities using enacted tax rates in effect in the period in which the differences are expected to reverse.

 

Provision for income taxes is as follows:

 

  Three months ended
September 30, 20172018
  Three months ended
September 30, 20162017
  Nine months ended
September 30, 20172018
  Nine months ended
September 30, 20162017
 
  (Unaudited)  (Unaudited)  (Unaudited)  (Unaudited) 
SIAF $-  $-  $-  $- 
SAFS  -   -   -   - 
TRW----
MEIJI and APWAM  -   -   -   - 
JHST, JFD, JHMC, SJAP, QZH and HSA  -   -   -   - 
  $-  $-  $-  $- 

 

The Company did not recognize any interest or penalties related to unrecognized tax benefits in the nine months ended September 30, 20172018 and 2016.2017. The Company had no uncertain positions that would necessitate recording of tax related liability. The Company is subject to examination by the respective tax authorities.

 

F-30 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  

6.NET INCOME FROM DISCONTINUED OPERATIONS

On August 15, 2016, the acquisition agreement was executed by TRW for acquiring the other 25% equity in JFD which was a Sino Foreign Joint Venture Co. that TRW had 100% equity interest with effect on October 5, 2016. Upon the acquisitions of 3 additional prawn farms assets at fair value of US$238.32 million from respective third parties and the master technology license at fair value of US$30 million from Capital Award, Inc. by JFD, and the consideration of the above acquisitions were planned to be settled by the new issue shares of 99,990,000 TRW shares at $3.41 amounting to $340.53 million on or before March 31, 2017. As a result, SIAF’s equity interest in TRW was diluted from 100% to 23.89% with effective on October 5, 2016. The above transactions leaded the Company loss of control over TRW group, the Company’s investments in TRW and JFD were reclassified from a subsidiary to investments in unconsolidated equity investees as of October 5, 2016. The dilution of the Company’s investments in TRW group constituted a deemed disposal of the subsidiaries. The deemed gain on disposal of $56,947,005 was recorded in the consolidated statement of profit and loss account of the Company for the year ended December 31, 2016. On October 1, 2016, SIAF took all assets and liabilities of TRW and JFD except plant and equipment - fish farm. The Company intends to convert the amount due from and into equity interest in its unconsolidated equity investee ($40,788,236) during the fourth quarter 2017, which would result in an equity interest in TRW increasing from its current 23.89% to 36.60%. 

Prior to loss of control over TRW group, the Fishery Development Division represented a separate business segment. On October 5, 2016, (i) Jiang Men City A Power Fishery Development Co., Limited (“JFD”) and Tri- Way Industries Limited (“TRW”), part of Fishery Division, were disposed from the Company; and (ii) Capital Award Inc. (“CA”), part of Fishery Development Division, ceased its income from sale of goods - fishery since October 5, 2016. As a result, Fishery Development Division - sale of goods was treated as Discontinued operations. The post-tax result of the Fishery Development Division has been disclosed as a discontinued operation in the consolidated statements of income and comprehensive income. Loss of control over TRW and JFD were not subject to business tax of PRC and income tax of PRC and Hong Kong.

The Company did not retain any significant continuing involvements with discontinued operations - Fishery Development Division, and retained its investment in the discontinued operations as unconsolidated equity investee upon closing the transaction pursuant to ASC 205-20-50-24A and B. There was no option to repurchase a discontinued operation.

Net income from discontinued operations

  Three months ended
September 30, 2017
  Three months ended
September 30, 2016
  Nine months ended
September 30, 2017
  Nine months ended
September 30, 2016
 
             
Revenue                
-Sale of goods $-  $12,460,878  $-  $57,480,332 
Cost of sales  -   (9,291,339)  -   (44,401,078)
Gross profit  -   3,169,539   -   13,079,254 
                 
General and administrative expenses  -   (270,028)  -   (791,347)
                 
Income from operations  -   2,899,511   -   12,287,907 
Interest income/(expenses)  -   617   -   323 
Net income from discontinued business  -   2,900,128   -   12,288,230 
Provision for income taxes  -   -   -   - 
Net income from discontinued operations  -   2,900,128   -   12,288,230 
Less: Net income attributable to the non-controlling interest  -   (132,3532)  -   (820,973)
                 
Net income from discontinued operations attributable to Sino Agro Food, Inc. and subsidiaries $-  $2,767,775  $-  $11,467,257 

F-31

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7.5.CASH AND CASH EQUIVALENTS

 

  September 30, 2017  December 31, 2016 
         
Cash and bank balances $1,865,684  $2,576,058 

F-32

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

  September 30, 2018  December 31, 2017 
  (Unaudited)  (Audited) 
         
Cash and bank balances $417,373  $560,043 

  

8.6.INVENTORIES

 

As of September 30, 2017,2018, inventories are as follows:

  September 30, 2017  December 31, 2016 
       
Sleepy cods, prawns, eels and marble goby  -   481,509 
Beef and mutton  23,435,619   13,217,456 
Bread grass  1,423,165   2,115,815 
Beef cattle  6,638,851   6,814,132 
Organic fertilizer  19,451,282   15,901,153 
Forage for cattle and consumable  8,787,059   6,536,517 
Raw materials for bread grass and organic fertilizer  18,534,940   15,829,424 
Immature seeds  2,074,281   1,696,266 
  $80,345,197  $62,592,272 

  September 30, 2018  December 31, 2017 
  (Unaudited)  (Audited) 
       
Bread grass  817,220   976,514 
Beef cattle  12,670,022   5,903,442 
Organic fertilizer  13,514,239   16,832,390 
Forage for cattle and consumable  7,180,751   7,397,910 
Raw materials for bread grass and organic fertilizer  19,744,531   19,113,274 
Immature seeds  2,483,134   2,405,417 
  $56,409,897  $52,628,947 

  

9.7.DEPOSITS AND PREPAYMENTS

 

  September 30, 2017  December 31, 2016 
       
Deposits for        
-  purchases of equipment $6,733,546  $5,555,471 
-  acquisition of land use rights  3,373,110   3,373,110 
- inventories purchases  15,685,124   13,729,305 
- aquaculture contracts  2,261,538   2,261,538 
- consulting service providers and others  6,317,702   8,150,000 
- construction in progress  13,871,440   13,719,339 
- issue of shares as collateral  35,250,553   26,493,841 
Prepayments - debts discounts and others  3,812,152   5,007,015 
Shares issued for employee compensation and overseas professional and bond interest  302,738   3,982,812 
Others  6,327,576   2,573,535 
  $93,935,479  $84,845,966 

  September 30, 2018  December 31, 2017 
  (Unaudited)  (Audited) 
Deposits for        
-  purchases of equipment $1,204,333  $2,815,774 
-  acquisition of land use rights  174,444   3,244,567 
- inventories purchases  16,498,565   24,282,950 
- construction in progress  4,821,609   6,774,380 
- issue of shares as collateral  25,761,658   25,427,293 
Shares issued for employee compensation and overseas professional and bond interest  1,055,341   702,625 
Others  7,072,149   7,212,061 
  $56,588,099  $70,459,650 

 

10.8.ACCOUNTS RECEIVABLE

 

The Company has performed an analysis on all of its accounts receivable and determined that all amounts are collectible by the Company. As such, all accounts receivable are reflected as a current asset and no allowance for bad debt has been recorded as of September 30, 20172018 and December 31, 2016. Bad debts written off for the three months ended and the nine months ended September 30, 2017, and 2016 are $0.2017.

 

Aging analysis of accounts receivable is as follows:

 

 September 30, 2017  December 31, 2016  September 30, 2018 December 31, 2017 
      (Unaudited) (Audited) 
0 - 30 days $16,093,379  $28,550,628  $8,485,275 $7,973,308 
31 - 90 days  23,944,325   29,905,888  27,446,204 18,240,251 
91 - 120 days  11,707,115   39,219,847  3,905,126 5,725,069 
over 120 days and less than 1 year  53,410,424   25,235,723  11,757,890 21,551,845 
over 1 year  -   -   43,289,545  29,480,945 
 $105,155,243  $122,912,086  $94,884,040 $82,971,418 

 

F-33F-31 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

11.9.OTHER RECEIVABLES

 

 September 30, 2017  December 31, 2016  September 30, 2018 December 31, 2017 
      (Unaudited) (Audited) 
Advanced to employees $326,587  $260,007  $659,513 $219,186 
Advanced to suppliers  14,655,824   9,428,841  3,864,514 3,768,585 
Advanced to customers  18,635,244   19,469,256  14,096,509 11,982,331 
Advanced to developers  16,032,772   7,500,000  343,073 399,449 
Others  9,138,954   10,462,696   7,278,135  4,310,927 
 $58,789,381  $47,120,800  $26,241,744 $20,680,478 

 

Advanced to employees, suppliers, customers and developers are unsecured, interest free and with no fixed terms of repayment.

 

The Company entered loan agreements with suppliers, customers and developers to assist them to procure project loans.

12.10.PLANT AND EQUIPMENT

 

 September 30, 2018 December 31, 2017 
 September 30, 2017  December 31, 2016  (Unaudited) (Audited) 
          
Plant and machinery $7,203,563  $6,022,686  $5,269,857 $5,501,975 
Structure and leasehold improvements  171,577,557   163,414,025  199,573,342 209,378,338 
Mature seeds and herbage cultivation  44,206,623   28,781,286  52,767,958 49,685,830 
Furniture and equipment  912,754   827,356  694,717 699,494 
Motor vehicles  963,254   926,511   589,289  614,792 
  224,863,751   199,971,864  258,895,163 265,880,429 
           
Less: Accumulated depreciation  (17,242,391)  (10,244,637)  (25,537,294)  (19,022,632)
Net carrying amount $207,621,360  $189,727,227  $233,357,869 $246,857,797 

 

Depreciation expense was $2,552,397 and $2,491,515, $1,142,872,$7,877,928 and $6,997,754 and $3,406,801 for the three months ended and the nine months ended September 30, 20172018 and 2016,2017, respectively.

 

14.11.CONSTRUCTION IN PROGRESS

 

  September 30, 2017  December 31, 2016 
       
Construction in progress        
- Office, warehouse and organic  fertilizer plant in HSA $4,670,785  $4,474,428 
- Oven room, road for production of dried flowers  5,155,478   3,603,863 
- Organic fertilizer and bread grass production plant and office building  3,341,861   622,036 
- Rangeland for beef cattle and office building  10,558,715   8,674,515 
- Fish pond  17,782,371   17,782,371 
  $41,509,210  $35,157,213 

15.LAND USE RIGHTS
  September 30, 2018  December 31, 2017 
  (Unaudited)  (Audited) 
Construction in progress        
- Rangeland for beef cattle and office building  12,422,745   6,178,308 
- Oven room, road for production of dried flowers  1,138,465   - 
   13,561,210   6,178,308 

Private ownership of agricultural land is not permitted in the P.R.C. Instead, the Company has leased seven lots of land. The cost of the first lot of land use rights acquired in 2007 in Guangdong Province, the P.R.C. was $6,408,289 and consists of 180.26 acres with the lease expiring in 2067. The cost of the second lot of land use rights acquired in 2008 in Guangdong Province, the P.R.C. was $764,128, which consists of 31.84 acres with the lease expiring in 2068. The cost of the third lot of land use rights acquired in 2011 was $12,040,571, which consists of 84.5 acres in Guangdong Province, the P.R.C. with the lease expires in 2037. The cost of the fourth lot of land use rights acquired in 2011 was $35,405,750 which consisted of 287.27 acres in the Hunan Province, the P.R.C. and the leases expire in 2051, 2054 and 2071. The cost of the fifth lot of land use rights acquired in 2012 was $528,240 which consisted of 21.09 acres in Qinghai Province, the P.R.C. and the lease expires in 2051. The cost of the sixth lot of land use rights acquired in 2013 was $489,904 which consisted of 6.26 acres in Guangdong Province, the P.R.C. and the lease expires in 2023. The cost of the seventh lot of land use rights acquired in 2014 was $4,453,665 which consisted of 33.28 acres in Guangdong Province, the P.R.C. and the lease expires in 2044.

 

F-34F-32 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

15.12.LAND USE RIGHTS (CONTINUED)

 

  September 30, 2017  December 31, 2016 
       
Cost $64,703,394  $62,300,409 
Less: Accumulated amortization  (10,199,388)  (8,626,719)
Net carrying amount $54,504,006  $53,673,690 

  Amount 
    
Balance @1.1.2016 $65,961,071 
Exchange difference  (3,660,662)
Balance @12.31.2016 $62,300,409 
Exchange difference  2,402,985 
Balance @9.30.2017 $64,703,394 
  September 30, 2018  December 31, 2017 
  (Unaudited)  (Audited) 
Cost $65,657,005  $65,573,223 
Less: Accumulated amortization  (11,503,189)  (10,735,192)
Net carrying amount $54,153,816  $54,838,031 

  

Land use rights are amortized on the straight-line basis over their respective lease periods. The lease period of agriculture land is 3010 to 60 years. Amortization of land use rights was $325,169, $567,309, $361,634,$1,166,622 and $1,572,669 and $1,053,668 for the three months and the nine months ended September 30, 20172018 and 20162017 respectively.

 

16.13.GOODWILL

 

Goodwill represents the fair value of the assets acquired the acquisitions over the cost of the assets acquired. It is stated at cost less accumulated impairment losses. Management tests goodwill for impairment on an annual basis or when impairment indicators arise. In these instances, the Company recognizes an impairment loss when it is probable that the estimated cash flows are less than the carrying value of the assets. To date, no such impairment loss has been recorded.

 

 September 30, 2018 December 31, 2017 
 September 30, 2017  December 31, 2016  (Unaudited) (Audited) 
          
Goodwill from acquisition $724,940  $724,940  $724,940 $724,940 
Less: Accumulated impairment losses  -   -   -  - 
Net carrying amount $724,940  $724,940  $724,940 $724,940 

 

17.14.PROPRIETARY TECHNOLOGIES

 

By an agreement dated November 12, 2008, TRW acquired an enzyme technology master license, registered under a Chinese patent, for the manufacturing of livestock feed and bioorganic fertilizer and its related labels for $8,000,000. On October 1, 2015, the Company took up such assets at $5,473,720 from TRW. On October 5, 2016, TRW and JFD were derecognized as subsidiaries.$5,473,720.

 

On March 6, 2012, MEIJI acquired an aromatic-feed formula technology for the production of aromatic cattle for $1,500,000. On October 1, 2013, SIAF was granted a license to exploit sleepy cods breeding technology to grow out of sleepy cods for $2,270,000 for 50 years. SJAP booked bacterial cellulose technology license and related trademark for $2,119,075 and amortized expenditures for 20 years starting from January 1, 2014.

 

F-35F-33 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

17.14.PROPRIETARY TECHNOLOGIES (CONTINUED)

 

 September 30, 2018 December 31, 2017 
 September 30, 2017  December 31, 2016  (Unaudited) (Audited) 
          
Cost $11,184,696  $11,108,131  $11,111,740 $11,211,100 
Less: Accumulated amortization  (1,465,018)  (1,017,434)  (2,031,175)  (1,622,495)
Net carrying amount $9,719,678  $10,090,697  $9,080,565 $9,588,605 

 

Amortization of proprietary technologies was $145,052 and $152,440, $145,055,$438,503 and $447,584 and $429,937 for the three months and the nine months ended September 30, 20172018 and 2016,2017, respectively.  No impairments of proprietary technologies have been identified for the three months and the nine months ended September 30, 20172018 and 2016.2017.

 

18.15.INTERESTS IN UNCONSOLIDATED EQUITY INVESTEES

 

On February 28, 2011, TRW applied to form a corporate joint venture, Enping City Bi Tao A Power Fishery Development Co., Limited (“EBAPFD”)(” EBAPFD “), incorporated in the PRC. TRW owned a 25% equity interest in EBAPFD. On November 17, 2011, TRW formed Jiang Men City A Power Fishery Development Co., Limited (“JFD”) in which it acquired a 25% equity interest, while withdrawing its 25% equity interest in EBAPFD. As of December 31, 2011, the Company had invested for total cash consideration of $1,258,607 in JFD. JFD operates an indoor fish farm. On January 1, 2012, the Company acquired an additional 25% equity interest in JFD for total cash consideration of $1,662,365. As of January 1, 2012, the Company had consolidated the assets and operations of JFD. On April 1, 2012, the Company acquired an additional 25% equity interest in JFD for the total cash consideration of $1,702,580. These acquisitions were at our option according the terms of the original development agreement. The Company owned a 75% equity interest in JFD, representing majority of voting rights and controls its board of directors.

 

On August 15, 2016, the acquisition agreement was executed by TRW for acquiring the other 25% equity in JFD which was a Sino Foreign Joint Venture Co. that TRW had 100% equity interest with effect on October 5, 2016. Upon the acquisitions of 3 additional prawn farms assets at fair value of $238.32 million from respective third parties and the master technology license at fair value of $30 million from Capital Award, Inc. by JFD, and the consideration of the above acquisitions were planned to be settled by the new issue shares of 99,990,000 TRW shares at $3.41 amounting to $340.53 million on or before March 31,September 30, 2017. As a result, SIAF’s equity interest in TRW was diluted from 100% to 23.89% with effective on October 5, 2016. The above transactions leaded the Company loss of control over TRW group, the Company’s investments in TRW and JFD were reclassified from a subsidiary to investments in unconsolidated equity investees as of October 5, 2016. The dilution of the Company’s investments in TRW group constituted a deemed disposal of the subsidiaries. The deemed gain on disposal of $56,947,005 was recorded in net income from discontinued operations of the consolidated statements of income and other comprehensive income of the Company for the year ended December 31, 2016. On October 1, 2016, SIAF took up all assets and liabilities of TRW and JFD except plant and equipment - fish farm. The Company intends to convertconverted the amount due from andunconsolidated equity investee into equity interest in its unconsolidated equity investee ($40,788,236) during the fourth quarter of 2017, which would resultresulted in an equity interest in TRW increasing from its current 23.89% to 36.60%.

 

On May 6, 2016, SJAP invested in 30% equity interest in Guangzhou Horan Taita Information Technology Co., Limited (“HTIT”), a company incorporated in P.R.C. for $150,806.RMB 1,000,000. The investment has been fully impaired on December 31, 2017.

 

 September 30, 2017  December 31, 2016  September 30, 2018 December 31, 2017 
      (Unaudited) (Audited) 
Investments at cost             
- TRW $124,657,542  $83,869,286  $142,694,669 $134,694,930 
- HITT  160,670   144,154 
Amount due from a consolidated equity investee - TRW  14,438,797   55,120,003   60,092,201  58,572,766 
Share of post-acquisition profits  5,262,524   - 
 $144,519,533  $139,133,443  $202,786,870 $193,267,696 

 

F-36F-34 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

19.LONG TERM INVESTMENT

  September 30, 2017  December 31, 2016 
       
Investment in Huangyuan County Rural Credit Union $753,352  $720,773 
Less: Accumulated impairment losses  -   - 
  $753,352  $720,773 

20.16.TEMPORARY DEPOSITS PAID TO ENTITIES FOR EQUITY INVESTMENTS IN FUTURE SINO JOINT VENTURE COMPANIES

 

Intended                
unincorporated Projects        Projects       
Investee Engaged   September 30, 2017  December 31, 2016  Engaged   September 30, 2018 December 31, 2017 
   (Unaudited) (Audited)  
A Trade center * $4,086,941  $4,086,941  Trade center  * $12,000,000 $12,000,000 
B Fish Farm 2 GaoQiqiang Aquaculture *  6,000,000   6,000,000  Fish Farm 2 GaoQiqiang Aquaculture  * 17,403,959 17,403,959 
C Cattle farm 2 *  5,558,057   5,558,057  Cattle farm 2  *  5,512,558  5,513,263 
     $15,644,998  $15,644,998    $34,916,517 $34,917,222 

 

The Company made temporary deposits paid to entities for equity investments in future Sino Joint Venture companies (“SJVCs”) engaged in projects development of trade and seafood centers, fish, prawns and cattle farms. Such temporary deposits represented as deposits of the respective consideration required for the purchase of equity stakes of respective future SJVCs. The amounts were classified as temporary because legal procedures of formation of SJVCs have not yet been completed. As of SemptemberSeptember 30, 2017,2018, the percentages of equity stakes of A (trade center)and seafood centers), B (fish farm 2 GaoQiqiang Aquaculture Farm) and C (cattle farm 2) are 31%, 23% and 35% respectively.

 

 *The above amounts were subject to conversion to an additional equity investment in the investees upon the completion of legal procedures of formation of SJVCs.

 

21.17.VARIABLE INTEREST ENTITY

 

On September 28, 2009, APWAM acquired the PMH’s 45% equity interest in the Sino-Foreign joint venture company, Qinghai Sanjiang A Power Agriculture Co. Limited (“SJAP”), which was incorporated in the P.R.C. As of September 30, 2017,2018, the Company has invested $2,251,359$4,054,421 in this joint venture. SJAP is engaged in its business of the manufacturing of organic fertilizer, livestock feed, and beef cattle and plantation of crops and pastures.

 

Continuous assessment of the VIE relationship with SJAP

The Company may also have a controlling financial interest in an entity through an arrangement that does not involve voting interests, such as a VIE. The Company evaluates entities deemed to be VIE’s using a risk and reward model to determine whether to consolidate. A VIE is an entity (1) that has total equity at risk that is not sufficient to finance its activities without additional subordinated financial support from other entities, (2) where the group of equity holders does not have the power to direct the activities of the entity that most significantly impact the entity’s economic performance, or the obligation to absorb the entity’s expected losses or the right to receive the entity’s expected residual returns, or both, or (3) where the voting rights of some investors are not proportional to their obligations to absorb the expected losses of the entity, their rights to receive the expected residual returns of the entity, or both, and substantially all of the entity’s activities either involve or are conducted on behalf of an investor that has disproportionately fewer voting rights.

 

F-37F-35 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

21.17.VARIABLE INTEREST ENTITY (CONTINUED)

 

The Company also quantitatively and qualitatively examined if SJAP is considered a VIE. Qualitative analyses considered the extent to which the nature of its variable interest exposed the Company to losses. For quantitative analyses, the Company also used internal cash flow models to determine if SJAP was a VIE and, if so, whether the Company was the primary beneficiary. The projection of these cash flows and probabilities thereof requires significant managerial judgment because of the inherent limitations that relate to the use of historical data for the projection of future events. On September 30, 2017,2018, the Company evaluated the above VIE testing results and concluded that the Company is the primary beneficiary of SJAP’s expected losses or residual returns and that SJAP qualifies as a VIE of the Company. As result, the Company has consolidated SJAP as a VIE.

 

The reasons for the changes are as follows:

 

 ·Originally, the board of directors of SJAP consisted of 7 members; 3 appointees from Qinghai Sanjiang (one stockholder), 1 from Garwor (one stockholder), and 3 from the Company, such that the Company did not have majority interest represented on the board of directors of SJAP.

 

 ·On May 7, 2010, Qinghai Sanjiang sold and transferred its equity interest in SJAP to Garwor. The State Administration for Industry and Commerce of Xining City Government of the P.R.C. approved the sale and transfer.

 

Consequently Garwor Quanwang and the Company agreed that the new board of directors of SJAP would consist of 3 members; 1 appointee from Garwor and 2 appointees from the Company, such that the Company now had a majority interest in the board of directors of SJAP. Also, and in accordance with the Company’s Sino Joint Venture Agreement, the Company’s management appointed the chief financial officer of SJAP. As a result, the financial statements of SJAP were included in the consolidated financial statements of the Company.

 

Continuous assessment of the VIE relationship with QZH

The Company may also have a controlling financial interest in an entity through an arrangement that does not involve voting interests, such as a VIE. The Company evaluates entities deemed to be VIE’s using a risk and reward model to determine whether to consolidate. A VIE is an entity (1) that has total equity at risk that is not sufficient to finance its activities without additional subordinated financial support from other entities, (2) where the group of equity holders does not have the power to direct the activities of the entity that most significantly impact the entity’s economic performance, or the obligation to absorb the entity’s expected losses or the right to receive the entity’s expected residual returns, or both, or (3) where the voting rights of some investors are not proportional to their obligations to absorb the expected losses of the entity, their rights to receive the expected residual returns of the entity, or both, and substantially all of the entity’s activities either involve or are conducted on behalf of an investor that has disproportionately fewer voting rights.

 

The Company also quantitatively and qualitatively examined if QZH is considered a VIE. Qualitative analyses considered the extent to which the nature of its variable interest exposed the Company to losses. For quantitative analyses, the Company also used internal cash flow models to determine if QZH was a VIE and, if so, whether the Company was the primary beneficiary. The projection of these cash flows and probabilities thereof requires significant managerial judgment because of the inherent limitations that relate to the use of historical data for the projection of future events. On September 30, 2017, the Company evaluated the above VIE testing results and concluded that the Company is the primary beneficiary of QZH’s expected losses or residual returns and that QZH qualifies as a VIE of the Company. As result, the Company has consolidated QZH as a VIE.

 

SJAP is sole stockholder of QZH and SJAP appointed sole director of QZH. Consequently, the Company indirectly control directorship of QZH, such that the Company now had a majority interest in the directorship of QZH. Also, and in accordance with the Company’s Sino Joint Venture Agreement, the Company’s management appointed the chief financial officer of QZH. As a result, the financial statements of QZH were included in the consolidated financial statements of the Company for the three months and nine months ended September 30, 2017.

The reasons for the QZH qualified as a VIE are as follows:

·Originally, SJAP was sole stockholder of QZH, owned 100% equity interest in QZH and controlled directorship of QZH.

·On October 25, 2015, both QZH and new stockholder, Qinghai Quanwang Investment Management Co., Ltd (“QQI”) contributed additional capital of $4,157,682 and $769,941, respectively. As of result, SJAP decreased its equity interest from 100% to 86% and QQI owned 14% equity interest. In addition, according to investment agreement between QZH and QQI, (i) QQI only enjoyed interest 6% annually on its capital contribution and did not enjoy any profit distribution; (ii) investment period was 3 years only, and (iii) SJAP shared 100% on profit or loss after deduction 6% interest to QQI and enjoyed 100% voting rights of QZH’s board and stockholders meetings.

·Consequently, the Company still indirectly control directorship of QZH, such that the Company now had a majority interest in the directorship of QZH. Also, and in accordance with the Company’s Sino Joint Venture Agreement, the Company’s controlled QZH’s chief financial officer appointment. As a result, the financial statements of QZH were included in the consolidated financial statements of the Company.

As of December 30, 2017, QZH was derecognized as a VIE

 

F-38F-36 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

2218..CONSTRUCTION CONTRACT

 

 (i)Costs and estimated earnings in excess of billings on uncompleted contracts

 

 September 30, 2017  December 31, 2016  September 30, 2018 December 31, 2017 
      (Unaudited) (Audited) 
Costs $8,208,913  $7,288,360   6,186,261  $8,208,912 
Estimated earnings  6,740,288   5,846,890     4,777,300   6,740,289 
Less: Billings  (13,700,014)  (12,394,266)    (10,712,733)  (13,700,014)
Costs and estimated earnings in excess of billings on uncompleted contracts $1,249,187  $740,984   250,828  $1,249,187 

  

 (ii)Billings in excess of costs and estimated earnings on uncompleted contracts

     
 September 30, 2017  December 31, 2016  September 30, 2018 December 31, 2017 
      (Unaudited) (Audited) 
Billings $40,590,477  $24,115,354    46,840,333  $41,543,554 
Less: Costs  (23,404,302)  (13,907,143)    (28,276,841)  (23,980,880)
Estimated earnings  (11,583,494)  (7,577,459)    (13,213,327)  (11,822,609)
Billing in excess of costs and estimated earnings on uncompleted contracts $5,602,681  $2,630,752  $5,350,165  $5,740,065 

  

 (iii)Overall

 

 September 30, 2017  December 31, 2016  September 30, 2018 December 31, 2017 
      (Unaudited) (Audited) 
Billings $54,290,491  $36,509,620  $   57,553,066 $55,243,568 
Less: Costs  (31,613,215)  (21,195,503)    (34,463,102) (32,189,792)
Estimated earnings  (18,323,782)  (13,424,349)     (17,990,627)  (18,562,898)
Billing in excess of costs and estimated earnings on uncompleted contracts $4,353,494  $1,889,768  $   5,099,337 $4,490,878 

  

23.19.OTHER PAYABLES

 

 September 30, 2017  December 31, 2016  September 30, 2018 December 31, 2017 
      (Unaudited) (Audited) 
Due to third parties $3,806,880  $451,195  $8,459,454 $11,133,656 
Due to debts loan  7,692,222   4,797,332 
Straight note payable 29,867,999 29,367,999 
Promissory notes issued to third parties  14,492,221   11,192,117  10,826,560 11,089,779 
Due to local government  1,288,233   713,565   87,222  91,827 
 $27,279,556  $17,154,209  $49,241,235 $51,683,261 
           
Less: Amount classified as non-current liabilities           
Promissory notes issued to third parties  (14,492,221)  (11,192,117)  (10,826,560)  (11,089,779)
Due to debts loan  (7,692,222)  - 
Amount classified as current liabilities $5,095,113  $5,962,092  $38,414,675 $40,593,482 

 

Due to third parties are unsecured, interest free and have no fixed terms of repayment.

 

As of September 30, 2017, the Company issued 1,344,098 shares of common stock as collateral to secure debts loan of $7,692,222.

F-39F-37 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

24.20.BORROWINGS

 

There are no provisions in the Company’s bank borrowings and long term debts that would accelerate repayment of debt as a result of a change in credit ratings or a material adverse change in the Company’s business. Under certain agreements, the Company has the option to retire debt prior to maturity, either at par or at a premium over par.

 

Short term bank loan

 

Name of lender Interest rate  Term September 30, 2017  December 31, 2016 
            
Da Tong National Development Rural Bank Limited              
Da Tong County, Xining City, Qinghai Province, the P.R.C.  10% July 14 ,2016 - May 28, 2017 $-  $2,883,090 
Da Da Tong National Development Rural Bank Limited              
Da Tong County, Xining City, Qinghai Province, the P.R.C.  10% June 7, 2017 - June 6, 2018  1,506,705^+@  - 
        $1,506,705  $2,883,090 
Name of lender Interest rate  Term September 30, 2018  December 31, 2017 
       (Unaudited)  (Audited) 
China Development Bank
Beijing City, the P.R.C
  5.2835% November 29, 2017 - November 28, 2018 $4,361,098  $3,060,913 
China Development Bank
Beijing City, the P.R.C
  5.2835% December 14, 2017 - December 13, 2018 $   $1,530,455 
Add: current portion of long term
bank loan
       $145,370  $76,522 
         4,506,468   4,667,890 

 

Long term bank loan

 

Name of lender Interest rate  Term September 30, 2017  December 31, 2016  Interest rate Term September 30, 2018 December 31, 2017 
                   (Unaudited)  (Audited) 
China Development Bank
Beijing City, the P.R,C.
  5.39% December 9, 2016 - December 15, 2026 $6,026,819^*# $5,766,182 
China Development Bank   December 16, 2016 -     
Beijing City, the P.R,C. 5.39% December 15, 2026 $5,814,799 $6,121,824 
Less: current portion of long term
bank loan
     $(145,370) $(76,522)
      5,669,429  6,045,302 

On November 30, 2017 and December 14, 2017, the Company obtained two 1-year short term loans of RMB20 million (approximately $3.18million) and RMB10 million (approximately $1.59million) respectively from China Development Bank for the period from November 29, 2017 to November 28, 2018 and December 14, 2017 to December 13, 2018 respectively, bearing fixed interest at 5.2835% per annum. Both loans were guaranteed by Xining City SME Guarantee Corporation.

On December 16, 2016, the Company obtained a 10-year long term loan of RMB40million (approximately $6.05million) from China Development Bank for the period from December 16, 2016 to December 15, 2026, bearing an annual interest rate at 110% of the benchmark rate of PBOC on the date of the loan agreement and will be adjusted in line with any adjustment of the benchmark rate which is 5.39% (12.31.2017: 5.39%). The loan was guaranteed by Mr. Zhao Yilin and Ms. Song Haixian, Mr. Zhao Yilin’s wife. The loan was also secured by land use right with net carrying amount of $399,363 as of September 30, 2018 (12.31.2017: 429,982) and a batch of plant, machinery and equipment with net carrying amount of $5,700,609 (12.31.2017: 5,954,915). According to the loan agreement, 2 partial payments of RMB500,000 each, totaling of RMB1,000,000 (approximately $145,370) were scheduled to be repaid by December 15, 2018 and May 20, 2019 respectively.

 

The above note agreements contained regular provisions requiring timely repayment of principals and accrued interests, payment of default interest in the event of default, and without specific financial covenants. Management of the Company believes the Company is in material compliance with the terms of the loan agreements.

 

 ^personal and corporate guaranteed by third parties.

*secured by land use rights with net carrying amount of $309,257 (12.31.2016: $416,973).

+secured by property and equipment with net carrying amount of $870,736 (12.31.2016: $ 1,036,889).

@secured by land use rights with net carrying amounts of $330,507 (12.31.2016: $363,092).

#repayable $72,078, $216,232, $288,308, $432,464, $432,464, $720,773, $720,773, $1,441,545 and $1,702,182 in  2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 and 2026, respectively (31.12.2016: repayable $72,078, $216,232, $288,308, $432,464, $432,464, $720,773, $720,773, $1,441,545 and $ 1,441,545 in  2018, 2019, 2020, 2021, 2022, 2023, 2024, 2025 and 2026, respectively).

F-40F-38 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

25.21.NEGOTIABLE PROMISSORY NOTES

 

On August 29, 2015, TRW issued negotiable promissory notes to three fund companies and one individual for $3,450,000 and the company acted as guarantor for repayment. As of October 1, 2016, the Company entered assignment agreement with TRW to take up liabilities of negotiable promissory notes.

 

  September 30, 2017  December 31, 2016 
         
Negotiable promissory notes $368,462  $1,113,140 
  September 30, 2018  December 31, 2017 
  (Unaudited)  (Audited) 
Negotiable promissory notes $977,155  $977,155 

 

Principal amount: $135,479  (12.31.2016: $1,035,479)722,167  (12.31.2017: $722,167)
Interest payable: $232,983 (12.31.2016: $77,661)254,988 (12.31.2017: $254,988)
Interest rate: 2.5% (12.31.2016:(12.31.2017: 2.50% %) per month on principal amount. Interest shall be calculated on the basis of a 30/360 day count convention
Default interest rate 15% per month on principal amount. Interest shall be calculated on the basis of a 30/360 day count convention
Interest payment Accrued interest on the principal amount shall be paid by cash  in arrears on each interest payment date
Issue date: August 29, 2015  and  October 12, 2015
Repayment date: Repaid in full within  283 calendar days from the issue of notes
Conversion option: Notes holders can exercise at any time from and including the day falling 60 calendar days from the date of the notes, upon the note holders giving not less than 5 business day prior written notices to TRW and the Company, the principal amount shall be converted to shares of the Company. The TRW may at their own discretion choose to settle such conversion option with newly issue shares or existing shares, at their sole discretion. In the event a dividend, share split or consolidation or spin-off (each a Corporate Event”) from the Company, the conversion price shall be adjusted to provide the same economic value to the notes holders as if such Corporate Event did not occur.
Security: Corporate guarantee by the Company

 

F-41F-39 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

26.22.CONVERTIBLE NOTE PAYABLES

On August 29, 2014, the Company completed the closing of a private placement financing transaction with an accredited investor, which purchased a 10.5% Convertible Note (the “Note 1”) in the aggregate principal amount of up to $33,300,000. The Company received the total advance of $11,632,450. The Company shall offer investor a discount equal to 25% of the amount of the principal advanced by the investor.

Interest on the note shall accrue on the outstanding principal balance of this Note from August 29, 2014. Interest shall be payable quarterly on the last day of each of March, June, September and December commencing September 30, 2014 provided, however, that note holder may elect to require the Company to issue to the note holder a promissory note in lieu of cash in satisfaction of any interest due and payable at such time. Any interest payment note shall be subject to the same terms as the note. The note has a maturity date of February 28, 2020.

The note is convertible, at the discretion of the note holder, into shares of the Company’s common stock (i) at any time following an Event of Default, or (ii) for a period of thirty (30) calendar days following October 31, 2015 and each anniversary thereof, at an initial conversion price per share of $1.00, (price prior to reversed split) subject to adjustment for stock splits, reverse stock splits, stock dividends and other similar transactions and subject to the terms of the note. As long as the note is outstanding, the investor shall have a right of first refusal, exercisable for thirty (30) calendar days after notice to the note holder, to purchase securities proposed to be offered and sold by the Company.

The Company and the note holder entered into a restructuring agreement regarding the settlement of the Note 1. Both parties have agreed to restructure the indebtedness represented by Note 1 as follows: (a) SIAF issues 5,196,333 shares of its common stock and transfer 400,000 shares of TRW to the note holder; and (b) SIAF executes a new promissory note in the principal amount of $15,589,000 to the note holder to be paid in installments over a period of time. However, both parties remain open to negotiate an all-cash settlement of the Note 1.

As a result, the amount outstanding under Note 1 was reclassified as other payables – straight note payable of $29,367,999 (see Note 19).

On October 20, 2017, the Company issued another Convertible Note (the"Note 2") with a principal amount of $4,000,000 due on February 28, 2018. The note holder had the option to convert all or any part of the outstanding note into the common stock of the Company (the "Primary Optional Conversion") or TRW (the "Secondary Optional Conversion") at any time for a period of eight months from the note's maturity date. The conversion price for Primary Optional Conversion is lesser of $1.5 per share or at 65% of the market share price of the Company. While the conversion price for Secondary Optional Conversion is $3.41 per share subject to equitable adjustment for stock split, stock dividend or right offerings.

Under the agreement, the Company shall pay the note holder 120,000 common shares of SIAF or 32,000 common shares of TRW as an origination fee. The note bears a flat interest payment which shall be settled by 200,000 common shares of SIAF or 55,000 common shares of TRW. As of September 30, 2018, no settlement for both origination fee and interest payment. The supplemental agreement to the Bond Subscription Agreement with the Subscriber to extend the Bond Issue by a year to December 31, 2018 was signed. All other terms and conditions of the Bond Subscription Agreement and the Conditions continue in full force and effect.

  September 30, 2018  December 31, 2017 
  (Unaudited)  (Audited) 
       
Convertible note due December 31, 2018 $3,894,978  $3,894,978 
Less: classified as current liabilities  (3,894,978)  (3,894,978)
Non-current liabilities $-  $- 

The fair value of the conversion option was approximately $211,320, the Company discounted the note and created a derivative liability, which will be evaluated annually and adjusted for any change in value. For the year ended December 31, 2017, the Company recognized the amortization of the discount of approximately $106,297.

The Company estimated the fair value of the derivative liabilities using the Binomial Option Pricing Model and the following key assumptions during the nine months ended September 30, 2018 and the year ended December 31, 2017

September 30, 2018
Expected dividends-
Expected term (years)0.34
Volatility52.09% - 54.32%
Risk-free rate1.65% - 1.9%

The following table sets forth, by level within the fair value hierarchy, the Company’s financial liabilities that were accounted for at fair value as of September 30, 2018 and December 31, 2017.

  Level 1  Level 2  Level 3  Total 
LIABILITIES: $  $  $  $ 
             
Derivative liabilities as of September 30, 2018  -   -   2,100   2,100 
Derivative liabilities as of December 31, 2017  -   -   2,100   2,100 

The following table represents the change in the fair value of the derivative liabilities during the nine months ended September 30, 2018

    
Fair value of derivative liabilities as of December 31, 2017 $2,100 
Change in fair value of derivative liabilities  - 
Fair value of derivative liabilities as of September 30, 2018 $2,100 

The above note agreement contained regular provisions requiring timely repayment of principals and accrued interests, payment of default interest in the event of default, default and optional conversion and without specific financial covenants. Management of the Company believes the Company is in material compliance with the terms of the convertible note agreement.

F-40

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

23.SHAREHOLDERS’ EQUITY

 

The Group’s share capital as of September 30, 20172018 and December 31, 20162017 shown on the consolidated balance sheet represents the aggregate nominal value of the share capital of the Company as of that date.

 

On March 22, 2010, the Company designated 100 shares of Series A preferred stock at a par value per share of $0.001. As of the same date, 100 shares of Series A preferred stock were issued at $1 per share for cash in the amount of $100.

 

The Series A preferred stock:

 

 (i)does not pay a dividend;

 

 (ii)votes together with the shares of Common Stock of the Corporation as a single class and, regardless of the number of shares of Series A Preferred Stock outstanding and as long as at least one of such shares of Series A Preferred Stock is outstanding, shall represent eighty percent (80%) of all votes entitled to be voted at any annual or special meeting of shareholders of the Corporation or action by written consent of shareholders. Each outstanding share of the Series A Preferred Stock shall represent its proportionate share of the 80%, which is allocated to the outstanding shares of Series A Preferred Stock; and

 

 (ii)ranks senior to common stockholders, holders of Series B convertible preferred stockholders and any other stockholders on liquidation.

 

The Company has designated 100 shares of Series A preferred stock with 100 shares issued and outstanding as of September 30, 20172018 and December 31, 2016,2017, respectively.

 

F-42F-41 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

26.23.SHAREHOLDERS’ EQUITY (CONTINUED)

 

The Series B convertible preferred stock:

 

On March 22, 2010, the Company designated 7,000,000 shares of Series B convertible preferred stock at a par value per share of $0.001. The Series B convertible preferred stock is redeemable,redeemable; the stockholders are not entitled to receive any dividend and voting rights but rank senior over common stockholders on liquidation, and can convert to common stock on a one for one basis at any time. On June 26, 2010, 7,000,000 shares of common stock were surrendered for cancellation and the Company issued 7,000,000 shares of Series B convertible preferred stock at $9.90 per share. Pursuant to share exchange agreement made as of December 22, 2012, between the Company and a stockholder, Capital Adventure Inc., a holder of 3,000,000 shares of common shares, with the consent of Board of Directors, to exchange for 3,000,000 shares of Series B convertible preferred stock on a one-for-one basis. As of December 23, 2012, 3,000,000 shares of Series B convertible preferred stock were issued to Capital Adventure Inc., for the exchange of its holding of 3,000,000 shares of common stocks. As of December 31, 2012, 3,000,000 shares of common stocks were still not returned to the Company. On March 27, 2013, 3,000,000 Series B convertible preferred stock were cancelled. On December 17, 2014, the Company approved an amendment to certificate designation in respect of Series B preferred stock. Pursuant to the above new amendment, each holder of Series B preferred stock shall have the rights, at any time or from time to time, to convert each 9.9 shares of Series B preferred to one fully paid and non-assessable share of common stock of par value $0.001 per share. On June 15, 2015, Series B preferred stockholder exercised at the above conversion ratio to convert 7,000,000 shares of Series B preferred stock to 707,070 shares of common stock.

 

There were 0 shares of Series B convertible preferred stock issued and outstanding as of September 30, 2017 and December 31, 2016, respectively.

 

The Series F Non-Convertible Preferred Stock:

 

 (i)is not redeemable subject to (iv);

 

 (ii)except for (iv), with respect to dividend rights, rights on liquidation, winding up and dissolution, rank junior and subordinate to (a) all classes of Common Stock,(b) all other classes of Preferred Stock and (c) any class or series of capital securities of the Company.

 

 (iii)shall not entitled to receive any further dividend; and

 

 (iv)on May 30, 2014, the holders of shares of Series F Non-Convertible Preferred Stock with coupon shall be entitled to a coupon payment directly from the Company at the redemption rate of $3.40 per share. Upon redemption, the Holder shall no longer own any shares of Series F with coupon that have been redeemed, and all such redeemed shares shall disappear and no longer exist on the books and records of the Company; redeemed shares of Series F which no longer exist upon redemption shall thereafter be counted toward the authorized but unissued “blank check” preferred stock of the Company.

 

On August 22, 2012, the Company’s Board of Directors declared that the Company’s stockholders were entitled to receive one share of restricted Series F Non-convertible Preferred Stock for every 100 shares of Common Stock owned by the stockholders as of September 28, 2012, with lesser or greater amounts being rounded up to the nearest 100 shares of Common Stock for purpose of the computing the dividend. The holders of record of shares of Series F Non-Convertible Preferred Stock shall be entitled to a coupon payment directly from the Company at the redemption rate of $3.40 per share and be payable on May 30, 2014. However, the Company was unable to issue the Series F Non-convertible Preferred Stock as originally contemplated. Consequently, The Company’s transfer agent was instructed to note in its record date rather than actual issue the Preferred F shares. On June 14, 2014, the Company announced the delay in payment of the coupon until May 30, 2015. The company reserved the excess over the nominal amount of the Series F Non-convertible Preferred Stock of $3,124,737 as Series F Non-convertible Preferred Stock redemption payable. As of May 30, 2015, payment on the F series shares has been made, and respective shares cancelled, accordingly.

 

As a result, total issued and outstanding of Series F Non-Convertible Preferred Stock as of September 30, 20172018 and December 31, 20162017 are 0 shares and grand total issued and outstanding preferred stock as of September 30, 20172018 and December 31, 20162017 are 100 shares.

 

F-43F-42 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

26.23.SHAREHOLDERS’ EQUITY (CONTINUED)

 

Common Stock:

 

DuringOn November 10, 2014, the year endedCompany approved an amendment to the Corporation’s Articles of Incorporation to effectuate a reverse stock split (the “Reverse Split”) of the Corporation’s common stock, par value $0.001 per share (the “Common Stock”) affecting both the authorized and issued and outstanding number of such shares by a ratio of 9.9 for 1. The Reverse Split became effective in the State of Nevada on December 16, 2014. Subsequent to the December 31, 2016,2014, the Company (i) issued 1,199,068Board of directors and the holders of a majority of the voting power of our stockholders of the company have approved an amendment to articles of incorporation to increase its authorized shares of common stockCommon Stock from 17,171,716 to employees and directors valued at fair value of $5.98 per share for $7,169,823 for employee compensation; (ii) issued 132,787 shares of common stock valued to professionals at fair value of $5.98 per share for $794,066 for service compensation; (iii) issued 2,461,247 shares of common stock ranging from $6.96 to $8.91 amounting to $5,765,476 as collateral to secure debts loan of $4,797,332, and the shares issued by the Company were valued at the trading price of the stock on the date the shares were issued; and purchased 1,200,000 shares of common stock of $4.85 amounting to $5,820,000 for cancellation.22,727,272.

 

The Board of directors and the holders of a majority of the voting power of our stockholders of the company have approved an amendment to articles of incorporation to increase its authorized shares of Common Stock from 22,727,27322,727,272 to 27,000,000 and the amendment was filed on December 28, 2016.

During the year ended December 31, 2017, the Company (i) issued 1,167,502 shares of employees and directors at fair value of $1.00 to $3.45 per share for $1,452,984 for employee compensation; (ii) issued 500,800 shares of common stock valued to professionals at fair value of $1 per share for $500,800 for service compensation; (iii) issued 4,074,979 shares of common stock ranging from $1.40 to $5.15 amounting to $12,054,045 as collateral to secure trade and loan facilities, and the shares issued by the Company were valued at the trading price of the stock on the date the shares were issued; and (iv) 892,735 shares of common stock issued for $0 as top up securities for debts loans. 

 

The Board of directors and the holders of a majority of the voting power of our stockholders of the company have approved an amendment to articles of incorporation to increase its authorized shares of Common Stock from 27,000,000 to 50,000,000 and the amendment was filed on on August 24, 2017 with an effective date of August 25, 2017.

 

During the three months ended September 30, 2017, the Company issued 2,382,246 shares of common stock valued at fair value of $1.40 amounting to $3,335,144 as additional collateral to secure loan and trade facility shares issued by the Company were valued at the trading price of the stock on the date the shares were issued.

During the nine months ended September 30, 2017,2018, the Company (i) issued (i) 425,103535,598 shares of common stock valued to employees and directors valued at fair value of $3.45ranging from $1 to $1.56 per share for $403,650$576,170 for employee compensation; (ii) 4,074,979issued 16,032,263 shares of common stock valued to professionals and contractors ranging from $ 0.55 to $1.00 per share for 9,725,196 for service compensation; and (iii) issued 1,479,593 shares of common stock valued at fair value ranging from $1.4 to $5.15 amounting to $12,054,044 as additional collateral to secure loan and trade facility and the shares issued by the Company were valued at the trading price$ 0.50 per share for 739,797 for settlement of the stock on the date the shares were issued. debts.

 

The Company has 27,811,57347,410,329 and 22,726,85929,362,875 shares of common stock issued and outstanding as of September 30, 20172018 and December 31, 2016,2017 respectively.

 

F-44F-43 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

27.24.OBLIGATION UNDER OPERATING LEASES

 

The Company leases (i) 2,178 square feet of agriculture space used for offices for a monthly rent of $634$906 in Enping City, Guangdong Province, P.R.C., its lease expiring on March 31, 2019; and (ii) 5,081 square feet of office space in Guangzhou City, Guangdong Province, P.R.C. for a monthly rent of $12,733,$12,430, its lease expiring on July 8, 2018; and (iii) 1,5552018. The lease was renewed on July 9, 2018 for a 2,695 square feet of staff quarters in Linli District, Hunan Province, P.R.C.office space for a monthly rent of $226, its lease expiring$6,806 expired on May 1, 2018.July 8, 2020.

 

Lease expenses were $21,304 and $42,790, $42,790,$102,851 and $126,569 and $226,524 for the three months ended and the nine months ended September 30, 20172018 and 2016,2017, respectively.

 

The future minimum lease payments as of September 30, 2017,2018, are as follows:

 

Year ending December 31, 2017 $45,790 
Year ending December 31, 2018 and thereafter  123,680 
  $169,470 
Within 1 year $82,362 
2 to 5 years  57,994 
 Over 5 years  - 
  $140,356 

 

F-45F-44 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

28.25.STOCK BASED COMPENSATION

On May 10, 2016, the Company issued directors and employees a total of 1,199,068 shares of common stock valued at fair value of $5.98 per share for services rendered to the Company. The fair values of the common stock issued were determined by using the trading price of the Company’s common stock on the date of issuance of $5.98 per share. On the same date, the Company issued professionals a total of 132,787 shares of common stock valued at fair value of $5.98 per share for services rendered to the Company. The fair values of the common stock issued were determined by using the trading price of the Company’s common stock on the date of issuance of $5.98 per share.

 

The Company calculated stock based compensation of $7,965,624 and recognized $4,345,993 for the year ended December 31, 2016. As of December 31, 2016, the deferred compensation balance for staff was $3,982,813 and the deferred compensation balance of $3,982,813 was to be amortized over 6 months beginning on January 1, 2017.

On June 30, 2017, the Company issued professionals aemployees total of 117,000 shares of common stock valued at fair value of $3.45 per share for services rendered to the Company. The fair values of the common stock issued were determined by using the trading price of the Company’s common stock on the date of issuance of $3.45 per share. On December 31, 2017, the Company issued employees total of 500,800 shares of common stock valued at fair value of $1 per share for services rendered to the Company. The fair values of the common stock issued were determined by using the trading price of the Company’s common stock on the date of issuance of $3.45 per share. On December 31, 2017, the Company issued employees total of 1,050,502 shares of common stock valued at fair value of $1 per share for services rendered to the Company. The fair values of the common stock issued were determined by using the trading price of the Company’s common stock on the date of issuance of $1 per share.

 

The Company calculated stock basedstock-based compensation of $2,952,327 and $4,386,463 and recognized $546,496, $100,912, $1,990,972,$1,896,986 and $4,083,725 and $2,354,153 for the three months and the nine months ended September 30, 20172018 and 2016,2017, respectively. As of September 30, 2017,2018, the deferred compensation balance for staff was $302,738$1,055,341 and the deferred compensation balance of $302,738 waswere to be amortized over 96 months beginning on OctoberOct 1, 2017.2018, respectively.

 

29.26.CONTINGENCIES

 

As of September 30, 20172018 and December 31, 2016,2017, the Company did not have any pending claims, charges, or litigation that it expects would have a material adverse effect on its consolidated balance sheets, consolidated statements of income and other comprehensive income or consolidated statements of cash flows.

 

TheOn September 19, 2015, the Company entered into loan and pledgea trade facility agreement with two independent third parties. Pursuant to the agreement, the Company provides collateral in the form of Company's common shares to a Shanghai, P.R.C.PRC based lender (the “lender”"Lender") and the Lender agrees to provide a revolving trade facility loan up to $20,000,000 to a PRC based borrower. The lender has various trading facilitiesarrangement was commenced on February 15, 2016 and has agreed to allowwill be expired on February 15, 2019.

As of September 30, 2018, the Company or its nominee to use parts of trading facilities up to an amount of $20 million (31.12.2016: $20 million) to be used in tranches and revolved up to a period of three years, of which $16,626,325 (31.12.2016: $13,982,640) was utilized.has issued aggregate 4,809,979 (12.31.2017: 4,809,979) common shares as collateral.

 

30.27.RELATED PARTY TRANSACTIONS

 

In addition to the transactions and balances as disclosed elsewhere in these consolidated financial statements, during the ninethree months ended September 30, 20172018 and 2016,2017, the Company had the following significant related party transactions:-

 

Name of related party Nature of transactions
   

Mr. Solomon Yip
Kun Lee,
Chairman

Tri-way Industries

Limited, (“TRW’)

Unconsolidated

equity investee

 

Included in due to a director, due to Mr. Solomon Yip Kun Lee is $850,274$0 and $2,070,390$107,074 as of September 30, 20172018 and December 31, 2016,2017, respectively. The amounts are unsecured, interest free and have no fixed terms of repayment.

Tri-way Industries Limited, (“TRW’) Unconsolidated equity investee

Included in interest in unconsolidated equity investee, due from Tri-way Industries Limited is $14,438,797$60,092,201 and $55,120,003$58,572,766 as of September 30, 20172018 and December 31, 2016,2017, respectively. The amounts are unsecured, interest free and have no fixed terms of repayment.

Included in accounts receivable, due from Tri-way Industries Limited is $21,767,182$59,710,606 and $15,771,795$49,065,385 as of September 30, 20172018 and December 31, 2016,2017, respectively. The amounts are unsecured, interest free and have no fixed terms of repayment.

The Company has consulting and service income from development contracts of 6,502,373 and $2,978,371, $0,$10,036,762 and $16,167,636 and $0 from Tri-way Industries Limited for the three months and the nine months ended September 30, 2018 and 2017, and 2016, respectively.

 

F-46F-45 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

31.28.EARNINGS PER SHARE

 

Basic earnings per share is computed by dividing net income attributable to common shareholders by the weighted average number of common shares outstanding during the year. Diluted earnings per share reflects the potential dilution of securities by including other potential common stock, including convertible preferred stock, stock options and warrants, in the weighted average number of common shares outstanding for the year, if dilutive. The numerators and denominators used in the computations of basic and dilutive earnings per share are presented in the following table:

 

  Three months ended
September 30, 2017
  Three months ended
September 30, 2016
 
     (Restated) 
BASIC        
         
Numerator for basic earnings per share attributable to the Company’s common stockholders:        
         
Net income used in computing basic earnings per share - continuing and discontinued operations $3,450,848  $21,292,477 
Net income used in computing basic earnings per share - continuing operations $3,450,848  $18,524,702 
Basic earnings per share - continuing and discontinued operations $0.14  $1.04 
Basic earnings per share - continuing operations $0.14  $0.91 
Basic weighted average shares outstanding  24,231,617   20,376,225 

  Three months ended
September 30, 2018
  Three months ended
September 30, 2017
 
      
BASIC        
         
Numerator for basic earnings per share attributable to the Company’s common stockholders:        
         
Net income used in computing basic earnings per share $3,465,562  $3,450,848 
Basic earnings per share $0.09  $0.14 
Basic weighted average shares outstanding  36,650,450   24,231,617 

 

  Three months ended
September 30, 2017
  Three months ended
September 30, 2016
 
     (Restated) 
DILUTED        
Numerator for basic earnings per share attributable to the Company’s common stockholders:        
Net income used in computing basic earnings per share - continuing and discontinued operations $3,450,848  $21,292,477 
Convertible note interest  526,543   404,877 
Net income used in computing diluted earnings per share $3,977,391  $21,697,354 
         
Diluted earnings per share - continuing and discontinued operations $0.15  $0.95 

  Three months ended
September 30, 2017
  Three months ended
September 30, 2016
 
       
Numerator for basic earnings per share attributable to the Company’s common stockholders:        
Net income used in computing basic earnings per share - continuing operations $3,450,848  $18,524,702 
Convertible mote interest  526,543   404,877 
Net income used in computing diluted earnings per share $3,997,391  $18,929,579 
         
Diluted earnings per share - continuing operations $0.15  $0.83 
         
Basic weighted average shares outstanding  24,231,617   20,376,225 
         
Add:        
weight average of common stock convertible from convertible note payables  2,126,141   2,378,667 
         
Diluted weighted average shares outstanding  26,357,758   22,754,892 

  Three months ended
September 30, 2018
  Three months ended
September 30, 2017
 
DILUTED        
Net income used in computing basic earnings per share $3,465,562  $3,450,848 
Convertible mote interest  -   526,543 
Net income used in computing diluted earnings per share $3,465,562  $3,977,391 
         
Diluted earnings per share $0.09  $0.15 
         
Basic weighted average shares outstanding  36,650,450   24,231,617 
         
Add:        
weight average of common stock convertible from convertible note payables  -   2,126,141 
         
Diluted weighted average shares outstanding  36,650,450   26,357,758 

 

F-47F-46 

 

 

SINO AGRO FOOD, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

31.EARNINGS PER SHARE (CONTINUED)

  

  Nine months ended
September 30, 2018
  Nine months ended
September 30, 2017
 
      
BASIC        
         
Numerator for basic earnings per share attributable to the Company’s common stockholders:        
         
Net income used in computing basic earnings per share $9,435,949  $12,524,713 
Basic earnings per share $0.27  $0.62 
Basic weighted average shares outstanding  35,381,345   20,309,014 

  Nine months ended
September 30, 2017
  Nine months ended
September 30, 2016
 
     (Restated) 
BASIC        
         
Numerator for basic earnings per share attributable to the Company’s common stockholders:        
         
Net income used in computing basic earnings per share - continuing and discontinued operations $12,524,713  $48,695,453 
Net income used in computing basic earnings per share - continuing operations $12,524,713  $37,228,196 
Basic earnings per share - continuing and discontinued operations $0.62  $2.45 
Basic earnings per share - continuing operations $0.62  $1.87 
Basic weighted average shares outstanding  20,309,014   19,900,082 

 

  Nine months ended
September 30, 2017
  Nine months ended
September 30, 2016
 
     (Restated) 
DILUTED        
Numerator for basic earnings per share attributable to the Company’s common stockholders:        
Net income used in computing basic earnings per share - continuing and discontinued operations $12,524,713  $48,695,453 
Convertible note interest  1,579,630   1,466,044 
Net income used in computing diluted earnings per share $14,104,343  $50,161,497 
         
Diluted earnings per share - continuing and discontinued operations $0.63  $2.24 

��

 Nine months ended
September 30, 2017
  Nine months ended
September 30, 2016
  Nine months ended
September 30, 2018
  Nine months ended
September 30, 2017
 
          
DILUTED        
        
Numerator for basic earnings per share attributable to the Company’s common stockholders:                
Net income used in computing basic earnings per share - continuing operations $12,524,713  $37,228,196 
        
Net income used in computing basic earnings per share $9,435,949  $12,524,713 
Convertible mote interest  1,579,630   1,466,044   -   1,579,630 
Net income used in computing diluted earnings per share $14,104,343  $38,694,240  $9,435,949  $14,104,343 
                
Diluted earnings per share - continuing operations $0.63  $1.72 
Diluted earnings per share $0.27  $0.63 
                
Basic weighted average shares outstanding  20,309,014   19,900,082   35,381,345   20,309,014 
                
Add:                
weight average of common stock convertible from convertible note payables  2,187,382   2,534,765   -   2,187,382 
                
Diluted weighted average shares outstanding  22,496,396   22,434,847   35,381,345   22,496,396 

For the nine months ended September 30, 2017, full dilution effect of convertible note of $22,038,798 was taken into account for calculation of the diluted earnings per share because convertible note holder can exercise the right to exercise to convert to common stock by giving 1 month notice after October 1, 2015 under terms of convertible note agreement.

 

F-48F-47 

 

 

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

This Quarterly Report on Form 10-Q (the “Form 10-Q”) contains “forward-looking statements,” within the meaning of the Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 21E of the Exchange Act. Forward-looking statements can be identified by the use of forward-looking terminology, such as “estimates,” “projects,” “plans,” “believes,” “expects,” “anticipates,” “intends,” or the negative thereof or other variations thereon, or by discussions of strategy that involve risks and uncertainties These statements reflect management’s current beliefs and are based on information now available to it. Accordingly, these statements are subject to certain risks, uncertainties and contingencies that could cause the Company’s actual results, performance or achievements in 20172018 and beyond to differ materially from those expressed in, or implied by, such statements. Such statements, include, but are not limited to, statements contained in this Form 10-Q relating to the Company’s business, financial performance, business strategy, recently announced transactions and capital outlook. Important factors that could cause actual results to differ materially from those in the forward-looking statements include: a continued decline in general economic conditions nationally and internationally; decreased demand for our products and services; market acceptance of our products; the impact of any litigation or infringement actions brought against us; competition from other providers and products; the inability to raise capital to fund continuing operations; changes in government regulation; the ability to complete customer transactions, and other factors relating to our industry, our operations and results of operations and any businesses that may be acquired by us. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may differ significantly from those anticipated, believed, estimated, expected, intended or planned. Readers of this Form 10-Q should not place undue reliance on any forward-looking statements. Except as required by federal securities laws, the Company undertakes no obligation to update or revise these forward-looking statements to reflect new events or uncertainties.

 

You should read the following discussion and analysis of the financial condition and results of operations of the Company together with the financial statements and the related notes presented in Item 1 of Part I of this Form 10-Q.

 

 Description and interpretation and clarification of business category on the consolidated results of the operations

 

The Company’s strategy is to manage and operate its businesses under five (5) business divisions or units on a standalone basis, namely:

 

Beef & Organic Fertilizer Division(SJAP QZH and HSA)
Plantation Division(JHST)
Cattle Farm Division(MEIJI and JHMC)
Corporate & Others Division(SIAF)
Fishery Division(CA)

 

A summary of each business division is described below:

 

·Beef and Organic Fertilizer Divisionrefers to:

 

(i)The operationoperations of SJAP in manufacturing and sales of organic fertilizer, bulk livestock feed, concentrated livestock feed, and the sales of live cattle inclusive of: (a) cattle that are not being slaughtered in our own slaughter house operated by Qinghai Zhong He Meat Products Co., Limited (“QZH”) are sold live to third party livestock wholesalers and, (b) cattle that are sold to QZH and slaughtered and deboned and packed by QZH.cattle. The sales of meats deboned and packed by QZH that are sold to various meat distributors, wholesalers and super market chains and our own retail butcher stores. QZH is a fully owned subsidiary of our partially owned subsidiary Qinghai Sanjiang A Power Agriculture Co., Ltd. (“SJAP”); as such, the financial statements of these two companies (SJAP and QZH), as well as those of HAS (described immediately below)HSA) are consolidated into our wholly owned subsidiary, A Power Agro Agriculture Development (Macau) Limited (“APWAM”), as one entity. SJAP and QZH are bothis a variable interest entitiesentity over which we exercise significant control.

 

(ii)The operationoperations of Hunan Shenghua A Power Agriculture Co. Ltd. (“HSA”) in manufacturing and sales of organic fertilizer.

 

·Plantation Divisionrefers to the operations of Jiangmen City Heng Sheng Tai Agriculture Development Co. Ltd. (“JHST”) in the HU Plantation business where dragon fruit flowers (dried and fresh) and immortal vegetables are sold to wholesale and retail markets. JHST’s financial statements are consolidated into the financial statements of Macau EIJI Company Ltd. (“MEIJI”) as one entity.entity.

 

·Cattle Farm Divisionrefers to the operations of Cattle Farm 1 under Jiangmen City Hang Mei Cattle Farm Development Co. Ltd (“JHMC”) where cattle are sold live to third party livestock wholesalers who sell them mainly to Guangzhou and Beijing livestock wholesale markets. The financial statements of JHMC are consolidated into MEIJI as one entity along with MEIJI’s operation in the consulting and service for development of other cattle farms (e.g., Cattle Farm 2) or related projects.

- 3 -

 

·Corporate & Others Divisionrefers to the business operations of Capital Award Inc. and Sino Agro Food, Inc., including import/export business and consulting and service operations provided to projects that are not included in the above categories, and not limited to corporate affairs.

 

·Fishery Divisionrefers to the operations of Capital Award Inc. (“Capital Award” or “CA”) covering its engineering, technology and consulting service management of fishery farms and seafood sales operations and marketing, where;where Capital Award generates revenues from providing engineering consulting services as turnkey contractors to owners and developers of fishery projects that are being designed and engineered into turnkey contracts by Capital Award in China using its A Power Module Technology Systems (“APM”).

Capital Award generates revenues from providing engineering consulting services as turnkey contractors to owners and developers of fishery projects that are being designed and engineered into turnkey contracts by Capital Award in China using its A Power Module Technology Systems (“APM”) as follows:

A. Engineering and Technology Services; via Consulting and Service Contracts (“CSC’s”) for the development, construction, and supply of plant and equipment, and management of fishery (and prawn or shrimp) farms and related business operations.

B. Seafood Sales from CA’s projected farms: which is now a dis-continued operation.

 

 - 4 -1 

 

 

CONSOLIDATED RESULTS OF OPERATIONS

 

Part A. Unaudited Income Statements of Consolidated Results of Operations for three months ended September 30, 20172018 compared to the three months ended September 30, 2016.2017.

 

A (1) Income Statements (Unaudited)

 

In $ Three months ended Three months ended Difference Note
 Three months ended Three months ended   September 30,2018 September 30,2017     
In $ September 30, 2017 September 30, 2016  Difference Note
Continuing operations                           
Revenue  48,392,933   111,657,580   (63,264,647) 1  38,750,017   48,392,933   (9,642,916) 1
Sale of goods  32,247,645   45,414,562   (13,166,917) 
Consulting, services, commission and management fee  2,978,371   23,377,355   (20,398,984)    6,502,372   2,978,371   3,524,001  
Cost of goods sold and services  32,555,243   2,234,070   30,321,173  2
Sale of goods  45,414,562   88,280,225   (42,865,663)    27,086,184   39,612,509   (12,526,325) 
Cost of goods sold and services  41,846,579   81,472,200   (39,625,621) 2
Consulting, services, commission and management fee  2,234,070   12,450,460   (10,216,390)    5,469,059   2,234,070   3,234,989  
Gross Profit  6,194,774   6,546,354   (351,580) 3
Sale of goods  39,612,509   69,021,740   (29,409,231)    5,161,461   744,301   4,417,160  
Gross Profit  6,546,354   30,185,380   (23,639,026) 3
Consulting, services, commission and management fee  744,301   10,926,895   (10,182,594)    1,033,313   5,802,053   (4,768,740) 
Sale of goods  5,802,053   19,258,485   (13,456,432)  
Other income (expenses)  (327,128)  292,670   (619,798)  
Net income (expenses)  1,487,309   1,052,544   434,765  
General and administrative expenses  (3,254,065)  (4,741,686)  1,487,621  4  (3,991,962)  (3,254,065)  (737,897) 4
Net income (expenses) before income tax  2,965,161   25,736,364   (22,771,203)    3,690,121   4,344,833   (654,712) 
Net Income from continuing operations  2,965,161   25,736,364   (22,771,203)  
Income on investment  1,379,672   -   1,379,672  4.a.
Less: Net( income) loss attributable to Non - controlling interest  (893,985)  (7,211,439)  6,317,454  5
Net income from continuing operations attributable to SIAF Inc. and subsidiaries  3,450,848   18,524,925   (15,074,077)  
Discontinued operations              
Net income from discontinued operations  -   2,900,004   (2,900,004)  
Less: Net ( income) loss attributable to Non - controlling interest  -   (132,452)  132,452   
Net income from discontinuing operations attributable to SIAF Inc. and subsidiaries      2,767,552   (2,767,552)  
Income before interest, taxation, depreciation & amortization  7,120,467   7,887,693   (767,226) 
Depreciation and amortization (D&A)  3,022,618   3,211,264   (188,646) 
Income before interest and taxation  4,097,849   4,676,429   (578,580) 
Net Interest  407,728   331,596   76,132  
Tax  -   -   -  
Net income  3,690,121   4,344,833   (654,712) 
Less:Net( income) loss atributable to Non - controlling interest  (224,559)  (893,985)  669,426  5
Net income attributable to SIAF Inc. and subsidiaries  3,450,848   21,292,477   (17,841,629)    3,465,562   3,450,848   14,714  
Other comprehensive income (loss) Foreign currency translation gain (loss)  569,938   (1,793,042)  2,362,980     (13,737,567)  569,938   (14,307,505) 
Comprehensive income  4,020,786   19,499,435   (15,478,649)    (10,272,005)  4,020,786   (14,292,791) 
Less: other comprehensive (income) loss attributed to the non-controling interest  (983,217)  226,668   (1,209,885)    2,837,539   (983,217)  3,820,756  
Comprehensive income attributed to Sino Agro Food, Inc and subsidiaries  3,037,569   19,726,103   (16,688,534)    (7,434,466)  3,037,569   (10,472,035) 
                           
Weighted average number of shares outstanding                           
- Basic  24,231,617   20,376,225   3,855,392     36,650,450   24,231,617   12,418,833  
- Diluted  26,357,758   22,754,892   3,602,866     36,650,450   26,357,758   10,292,692  
From continuing and discontinued operations             6
Earnings per share attributable to the Sino Agro Food, Inc. and subsidiaries common stockholders:             
Basic  0.14   1.04   (0.90)    0.09   0.14   (0.05) 6
Diluted  0.15   0.95   (0.80) 6.a.  0.09   0.15   (0.06) 
              
From continuing operations              
Basic  0.14   0.91   (0.77)  
Diluted  0.15   0.81   (0.66)  

 

 - 5 -2 

 

 

Note (1, 2 & 3) Sales, cost of sales and gross profit information and analysis:

 

·The Company’s revenues were generated from (1) Sale of Goods and (2) Consulting and Services provided in project and business developments covering engineering, construction, supervision, training, management and technology etc.

 

The table below shows the segmentalsegmented sales, gross profit, and corresponding cost of sales for the three months ended September 30, 20172018 (Q3 2017)2018) compared to the three months ended September 30, 20162017 (Q3 2016)2017).

In US$In US$ Sales of goods Cost of Goods sold Sales of Goods’  Gross profit In US$ Sales of goods Cost of Goods sold Sales of Goods' Gross profit 
   2017Q3 2016Q3 2017Q3 2016Q3 2017Q3 2016Q3   2018Q3 2017Q3 2018Q3 2017Q3 2018Q3 2017Q3 
                              
SJAP Sales of live cattle  1,988,257   7,119,057   1,898,480   5,937,538   89,777   1,181,519 Sales of live cattle  1,510,411   1,988,257   1,219,239   1,898,480   291,172   89,777 
 Sales of feedstock          -       -     Sales of feedstock          -   -   -   - 
 Bulk Livestock feed  991,871   1,622,283   456,382   730,130   535,489   892,154 Bulk Livestock feed  207,979   991,871   95,742   456,382   112,237   535,489 
 Concentrate livestock feed  2,715,027   4,471,123   1,537,340   2,480,922   1,177,687   1,990,201 Concentrate livestock feed  1,570,407   2,715,027   871,424   1,537,340   698,983   1,177,687 
 Sales of fertilizer  587,034   841,942   397,188   561,443   189,846   280,499 Sales of fertilizer  254,056   587,034   168,994   397,188   85,062   189,846 
 SJAP Total  6,282,189   14,054,405   4,289,390   9,710,033   1,992,799   4,344,372 SJAP Total  3,542,853   6,282,189   2,355,398   4,289,390   1,187,455   1,992,799 
 * QZH’s (Slaughter & Deboning operation)  -   330,754       143,320       187,434 * QZH's (Slaughter & Deboning operation)      -       53,780   -   71,880 
 ** QZH’s (Deboning operation)          -       -   - ** QZH's (Deboning operation)              -   -   - 
 on cattle & Lamb locally supplied  1,204,236   4,460,323   1,081,470   3,406,372   122,766   1,053,951 on cattle & Lamb locally supplied      1,204,236       1,081,470   -   122,766 
 on imported beef and mutton  11,901,696   24,603,451   11,573,026   19,992,621   328,670   4,610,830 on imported beef and mutton      11,901,696       11,573,026   -   328,670 
 Sales of  live  cattle      -   -   -   -     Sales of live cattle              -   -   - 
 QZH Total  13,105,932   29,394,528   12,654,496   23,542,313   451,436   5,852,215 QZH Total      13,105,932       12,654,496   -   451,436 
HSA Sales of Organic fertilizer  928,982   908,272   803,411   701,757   125,571   206,515 Sales of Organic fertilizer  798,630   928,982   766,897   803,411   31,733   125,571 
 Sales of Organic Mixed Fertilizer  740,702   4,339,940   425,440   2,361,635   315,262   1,978,305 Sales of Organic Mixed Fertilizer  1,591,558   740,702   763,954   425,440   827,604   315,262 
 HSA Total  1,669,684   5,248,212   1,228,851   3,063,392   440,833   2,184,820 HSA Total  2,390,188   1,669,684   1,530,851   1,228,851   859,337   440,833 
 SJAP’s & HS.A./Organic fertilizer total  21,057,805   48,697,145   18,172,737   36,315,738   2,885,068   12,381,407 SJAP's & HS.A./Organic fertilizer total  5,933,041   21,057,805   3,886,249   18,172,737   2,046,792   2,885,068 
JHST Sales of Fresh HU Flowers  22,399   475,340   20,420   196,554.86   1,979   278,785 Sales of Fresh HU Flowers  -   22,399       20,419.63   -   1,980 
 Sales of Dried HU Flowers  628,063   5,173,014   604,913   2,122,825   23,150   3,050,189 Sales of Dried HU Flowers  106,698   628,063   93,795   604,913   12,903   23,150 
 Sales of Dried Immortal vegetables      -   -   -   -   - Sales of Dried Immortal vegetables  -       -   -   -   - 
 Sales of Vegetable products  836,003   1,043,786   623,362   690,501   212,641   353,285 Sales of Vegetable products  881,331   836,003   722,187   623,362   159,144   212,641 
 JHST/Plantation Total  1,486,465   6,692,140   1,248,695   3,009,881   237,770   3,682,259 JHST/Plantation Total  988,029   1,486,465   815,982   1,248,695   172,047   237,771 
MEIJI            -       -               -   -   -   - 
 Sale of Live cattle (Aromatic)  7,281,156   9,658,454   6,319,872   9,119,428   961,284   539,026 Sale of Live cattle (Aromatic)  8,028,333   7,281,156   6,674,769   6,319,872   1,353,564   961,284 
 MEIJI / Cattle farm Total  7,281,156   9,658,454   6,319,872   9,119,428   961,284   539,026 MEIJI / Cattle farm Total  8,028,333   7,281,156   6,674,769   6,319,872   1,353,564   961,284 
SIAF            -       -               -   -   -   - 
 Sales of goods through trading/import/export activities                      Sales of goods through trading/import/export activities          -   -   -   - 
 on seafood  7,467,142   10,126,889   6,651,655   8,927,273   815,487   1,199,616 on seafood  9,286,201   7,467,142   8,188,572   6,651,655   1,097,629   815,487 
 on imported beef and mutton  8,121,994   13,105,597   7,219,550   11,649,420   902,444   1,456,177 on imported beef and mutton  8,012,041   8,121,994   7,520,612   7,219,550   491,429   902,444 
 SIAF/ Others & Corporate total  15,589,136   23,232,486   13,871,205   20,576,693   1,717,931   2,655,793 SIAF/ Others & Corporate total  17,298,242   15,589,136   15,709,184   13,871,205   1,589,058   1,717,931 
            -                       -   -         
Group TotalGroup Total  45,414,562   88,280,225   39,612,509   69,021,740   5,802,054   19,258,485 Group Total  32,247,645   45,414,562   27,086,184   39,612,509   5,161,461   5,802,054 
                                                  
Increases/(decrease) of Q3 2017 to Q3 2016 in $  -42,865,663               -13,456,431     
Increases / (increase) of Q3 2017 to Q3 2016 in %  -49%              -70%    
Decrease of Q3 2018 to Q3 2017 in $Decrease of Q3 2018 to Q3 2017 in $  -13,166,917       -12,526,325       -640,593     
Decreases of Q3 2018 to Q3 2017 in %Decreases of Q3 2018 to Q3 2017 in %  -29%      -32%      -11%    

 - 6 -3 

 

Overall comparison of Q3 20172018 to Q3 20162017

 

The Company’s revenues generated from the sale of goods waswere $45,414,562 for the quarter period endingended September 30, 2017 compared to $88,280,225$32,247,645 for the same period ended September 30, 2016,2018, reflecting a decrease of 49%29%, or $42,865,663.$13,166,918.

 

The Company’s cost of goods sold $39,612,509was $27,086,184 for the quarter period endingended September 30, 20172018 compared to $69,021,740$39,612,509 for the same period ended September 30, 2016,2017, reflecting a decrease of 43%32%, or $29,409,231.$12,526,325.

 

Gross profits of the Company generated from goods sold were $5,802,053 for the quarter period endingended September 30, 20172018 compared to $19,258,485$5,161,464 for the same period ended September 30, 2016 representing2017, reflecting a decrease of 70%11%, or $13,456,431.$640,590.

The Company’s revenues generated from Consulting and Service fees were $6,502,372 for the quarter ended September 30 2018 compared to $2,978,371 for the same period ended September 30, 2017 reflecting an increase of 118% or $3,524,001

The Company’s cost of service & consulting fees were $5,469,059 for the quarter ended September 30, 2018 compared to $2,234,070 for the same period ended September 30, 2017 reflecting an increase of $3,234,989.

The Company’s gross profit generated from service & consulting fee was $1,033,313 for the quarter ended September 30, 2018 compares to $744,301 for the same period ended September 30, 2017 reflecting an increase of $289,012.

 

The overall lower performance is primarily due to (i) sales of goodsthe decreases in the “Fishery Sector (or CA’s sales of goods)” is now discontinuedSJAP’s live cattle, fertilizer and recorded as investment income,feed sector’s performances, and (ii) the continuously unstable, depressed local cattlediscontinued operation of QZH. All other divisions (in HSA, JHST, MEIJI and beef industry led to poorer performanceCorporate) are holding well with minor increases in concentrated live-stock feed and deboning of the imported beef.each division.

 

Details of each segment are being described below:

 

·1. (i) Beef and Organic Fertilizer Division refers to operation of SJAP and QZH

 

In US$ Sales of goods  Cost of Goods sold  Sales of Goods' Gross profit 
   2018Q3  2017Q3  2018Q3  2017Q3  2018Q3  2017Q3 
                   
SJAPSales of  live  cattle  1,510,411   1,988,257   1,219,239   1,898,480   291,172   89,777 
 % of increase / decrease                        
 Decrease in $  (477,846)  -24%          201,395   224%
 Sales of   feedstock                        
 Bulk Livestock feed  207,979   991,871   95,742   456,382   112,237   535,489 
 Concentrate livestock feed  1,570,407   2,715,027   871,424   1,537,340   698,983   1,177,687 
 % of increase / decrease                        
 Decrease in $  (1,144,620)  -42%          (478,704)  -41%
 Sales of   fertilizer  254,056   587,034   168,994   397,188   85,062   189,846 
 SJAP Total  3,542,853   6,282,189   2,355,399   4,289,390   1,187,454   1,992,799 
QZH(Dis-continued operation)                        
 * QZH's (Slaughter & Deboning operation)      -                 
 ** QZH's (Deboning operation)              -       - 
 on cattle & Lamb locally supplied      1,204,236       1,081,470   -   122,766 
 on imported beef and mutton      11,901,696       11,573,026   -   328,670 
 % of increase / decrease                        
 decreases in $  (11,901,696)  -100%          (328,670)  -100%
 Sales of  live  cattle      -       -         
 QZH Total  -   13,105,932   -   12,654,496   -   451,436 
                          
 SJAP  total  3,542,853   19,388,121   2,355,399   16,943,886   1,187,454   2,444,235 
 % of increase / decrease                        
 decreases in $  (15,845,268)  -82%  (14,588,488)  -86%  (1,256,781)  -51%
                          
HSASales of  Organic fertilizer  798,630   928,982   766,897   803,411   31,733   125,571 
 Sales of Organic Mixed Fertilizer  1,591,558   740,702   763,954   425,440   827,604   315,262 
 HSA Total  2,390,188   1,669,684   1,530,851   1,228,851   859,337   440,833 
 % of increase                        
 Increases in $  720,504   43%          418,504   95%
 SJAP's & HS.A./Organic fertilizer total  5,933,041   21,057,805   3,886,250   18,172,737   2,046,791   2,885,068 

    2017Q3  2016Q3  2017Q3  2016Q3  2017Q3  2016Q3 
                     
SJAP Sales of live cattle  1,988,257   7,119,057   1,898,480   5,937,538   89,777   1,181,519 
 % of increase / decrease  -72%              -92%    
 Decrease in $  (5,130,800)              (1,091,742)    
  Sales of feedstock                        
  Bulk Livestock feed  991,871   1,622,283   456,382   730,130   535,489   892,154 
  Concentrate livestock feed  2,715,027   4,471,123   1,537,340   2,480,922   1,177,687   1,990,201 
  % of increase / decrease  -39%              -41%    
  Decrease in $  (1,756,096)              (812,514)    
  Sales of fertilizer  587,034   841,942   397,188   561,443   189,846   280,499 
  SJAP Total  6,282,189   14,054,405   4,289,390   9,710,033   1,992,799   4,344,372 
  * QZH’s (Slaughter & Deboning operation)  -   330,754       143,320       187,434 
  ** QZH’s (Deboning operation)          -       -     
  on cattle & Lamb locally supplied  1,204,236   4,460,323   1,081,470   3,406,372   122,766   1,053,951 
  on imported beef and mutton  11,901,696   24,603,451   11,573,026   19,992,621   328,670   4,610,830 
  % of increase / decrease  -52%              -93%    
  decreases in $  (12,701,755)              (4,282,160)    
  Sales of live cattle  -       -           - 
  QZH Total  13,105,932   29,394,528   12,654,496   23,542,313   451,436   5,852,215 
                           
  SJAP and QZH total  19,388,121   43,448,933   16,943,886   33,252,346   2,444,235   10,196,587 
  % of increase / decrease  -55%              -76%    
  decreases in $  (24,060,812)              (7,752,352)    

4

 

As illustrated in the Tabletable above, when comparing Q3 20172018 against the same period in 2016,2017, the losses in revenue (negative variance of $24$16 million, or -55%-82%) and gross profit (negative variance of 7.750.22 million, or -76%-9%) waswere primarily due to the continuouslycontinued depressed cattle market, in which, duringmarket. During the Q3 2017,quarter, SJAP only sold cattle grown in its own farm without any sales from its cooperative farmers, also reflecting poor results in the sales revenue and gross profit of concentrated livestock feed as well, which had decreased by $1.76$1.14 million (a decrease of -39%-42%) and $0.8$0.48 million (a decrease of 41%), respectively.

 

Sales revenueAs stated in the Form 10-Q for Q2 2018, after the reorganization of SJAP’s segment operations (i.e., derecognition of QZH in late December 2017), its current segment operations during this quarter show that its operations decreased in both sales revenues and gross profit compared to same period in 2017. However, even under the current depressed environment of deboningthe local cattle industry, SJAP has demonstrated that it is self-sustainable, having maintained an operating profit of RMB1.36 million as recorded in SJAPs stand-alone financial report.

Management of SJAP is not expecting a quick result to its revitalization plan of developing the HuangYuen City Center into a Trade Center of the cattle and packaging imported beef meats decreased by $12.7industry. However, longer term SJAP plans to capitalize on the annual sales of four million (a decreasehead of -52%)local cattle and 4.2 million (a decreasesheep using SJAP’s existing commercially zoned land bank of -93%), respectively primarily dueabout 55 acres plus an additional 68 acres that the local government intends to dedicate to SJAP for the development project. However, the government’s policies currently are not favorable toward the Property Development industry, the local cattle industry, Financial Investment Institutions etc. and the policies in revamping the local Public listed Companies leading to the increaseattitude of outside competition coming into“Wait and See” taken by the institutions that SJAP has been approaching in the past months to invest in the development project. As such, SJAP is managing its current businesses steadily with the aim to sustain it through depressed market thus reducingtimes until the Company’s market share and profits, accordingly.

- 7 -

In vieweconomic conditions of the situation referenced above, which has been ongoing for more than 12 months, and, in addition, has seen the Central Government’s request for upgradescountry will improve, allowing operations to the facilities due to more stringent environmental policies, requiring additional expended capital, SJAP’s management has decided to temporarily cease QZH’s operation beginning in October 2017, until such time as an effective solution is found.improve gradually.

 

The table below shows the itemized sales of goods and related cost of sales in quantity and unit price for the quarterly periodquarter ended September 30, 20172018 compared to the same period ended September 30, 20162017 of the beef and organic fertilizer divisions.

 

  Description of items             
SJAP Cattle Operation  2017Q3  2016Q3  Difference  
  Production and Sales of live cattle Heads  853   3,230   -2,377  A.4.1
  Average Unit sales price US$/head  2,331   2,204   127   
  Unit cost prices US$/head  2,226   1,838   387   
  Production and sales of feedstock                
  Bulk Livestock feed MT  5,627   9,013   -3,386  A.4.2
  Average Unit sales price US$/MT  176   180   -4   
  Unit cost prices US$/MT  81   81   0   
  Concentrated livestock feed MT  6,330   9,967   -3,637  A.4.3
  Average Unit sales price US$/MT  429   449   -20   
  Unit cost prices US$/MT  243   249   -6   
  Production and sales of fertilizer MT  3,420   6,341   -2,921  A.4.4
  Average Unit sales price US$/MT  172   133   39   
  Unit cost prices US$/MT  116   89   28   
* QZH (Slaughter & De-boning operation)                
  Slaughter operation                
  Slaughter of cattle Heads      850   -850  A.4.5
  Service fee US$/Head      10   -10   
  Sales of associated products Pieces      850   -850   
  Average Unit sales price US$/Piece      379   -379   
  Unit cost prices US$/Piece      169   -169   
  De-boning & Packaging activities               A. 4.6.
  From Cattle supplied locally                
  De-boned Meats MT  361   478   -117   
  Average Unit sales price US$/MT  3,336   9,329   -5,993   
  Unit cost prices US$/MT  2,996   7,125   -4,129   
  From imported beef MT  1,653   2,707   -1,054   
  Average Unit sales price US$/MT  7,200   9,089   -1,889   
  Unit cost prices US$/MT  7,001   7,386   -384   
5

 

Description of items             
Cattle Operation   2018Q3  2017Q3  Difference   
Production and Sales of  live  cattle Heads  610   853   (243) A.4.1
Average Unit sales price US$/head  2,476   2,331   145   
Unit cost prices US$/head  1,999   2,226   (227)  
Production  and sales of   feedstock                
Bulk Livestock feed MT  1,228   5,627   (4,399) A.4.2
Average Unit sales price US$/MT  169   176   (7)  
Unit cost prices US$/MT  78   81   (3)  
Concentrated livestock feed MT  4,626   6,330   (1,704) A.4.3
Average Unit sales price US$/MT  339   429   (89)  
Unit cost prices US$/MT  188   243   (54)  
Production and sales of fertilizer MT  2,019   3,420   (1,401) A.4.4
Average Unit sales price US$/MT  126   172   (46)  
Unit cost prices US$/MT  84   116   (32)  

* QZH (Slaughter & De-boning operation)                                

Slaughter operation
Slaughter of cattleHeadsA.4.5
Service feeUS$/Head
Sales of associated productsPieces
Average Unit sales priceUS$/Piece
Unit cost pricesUS$/Piece
De-boning & Packaging activitiesA. 4.6.
From Cattle supplied locally
De-boned MeatsMT361
Average Unit sales priceUS$/MT3,336
Unit cost pricesUS$/MT2,996
From imported beefMT1,653
Average Unit sales priceUS$/MT7,200
Unit cost pricesUS$/MT7,001

The live cattle prices have not changed much during the quarter, thus the lower unit price/head was primarily due to smaller sized cattle being sold and the overall situation of the local live cattle industry remaining depressed. This also affected the sales of SJAP’s livestock feed, creating greater inventories with fewer sales occurring.

The decrease in the sales of bulk and concentrated stock feed was 3,3864,399 MT in bulk feed from 9,013 MT in Q3 2016 to 5,627 MT in Q3 2017 to 1,228 MT in Q3 2018, and 3,6371,704 MT in concentrated feed from 9,9675,627 MT in Q3 20162017 to 6,3301,228 MT in Q3 2017,2018, again for the same reasons as mentioned above.

The big differencedrop in unit sale prices of the de-boned local meatfertilizer and feed is mainly due to this quarter’s meat sales were derived from(i) the clearance of old stock, at reduceddepreciation in RMB and (ii) the market conditions that caused the necessity to offer lower unit prices.

 

 - 8 -6 

 

 

1. (ii). The operations of HSA in manufacturing and sales of organic fertilizer itemizing unit sales, costs and quantity of sales:

 

In US$In US$ Sales of goods Cost of good sold Gross Profit In US$ Sales of goods Cost of good sold Gross Profit 
  2017Q3 2016Q3 2017Q3 2016Q3 2017Q3 2016Q3    2018Q3 2017Q3 2018Q3 2017Q3 2018Q3 2017Q3 
HS.A Sales of  Organic fertilizer  928,982   908,272   803,411   701,757   125,571   206,515  Sales of  Organic fertilizer  798,630   928,982   766,897   803,411   31,733   125,571 
 Sales of Organic Mixed Fertilizer  740,702   4,339,940   425,440   2,361,635   315,262   1,978,305  Sales of Organic Mixed Fertilizer  1,591,558   740,702   763,954   425,440   827,604   315,262 
 HS.A Total  1,669,684   5,248,212   1,228,851   3,063,392   440,833   2,184,820  HS.A Total  2,390,188   1,669,684   1,530,851   1,228,851   859,337   440,833 
 % of increase or decrease (-)  -68%      -60%      -80%     % of increase or decrease (-)  43%              95%    
                        
  2018Q3 2017Q3  difference 
HSA Fertilizer and Cattle operation  MT   MT                 
 Organic Fertilizer  3,457   3,717   3,457   6,082       -2,625 
 % of increase or decrease (-)          -43%            
 Average Unit sales price  236   251   231   153       -92 
 Unit cost prices  191   203   222   132       90 
 Organic Mixed Fertilizer  3,985   3,690   3,985   1,796       2,189 
 % of increase or decrease (-)          122%            
 Average Unit sales price  400   426   399   412       -13 
 Unit cost prices  228   243   192   237       -45 
 Retailing packed fertilizer (For super marlet sales)      MT               - 
 % of increase or decrease (-)                        
 Average Unit sales price      US$/MT               - 
 Unit cost prices      US$/MT               - 

 

     2017Q3  2016Q3  difference 
HSA Fertilizer and Cattle operation            - 
 Organic Fertilizer MT  6,082   3,593   2,489 
  % of increase or decrease (-)    69.27%        
  Average Unit sales price US$/MT  153   245   -92 
  Unit cost prices US$/MT  132   192   -60 
  Organic Mixed Fertilizer MT  1,796   10,040   -8,244 
  % of increase or decrease (-)    -82%        
  Average Unit sales price US$/MT  412   432   -20 
  Unit cost prices US$/MT  237   235   2 
  Retailing packed fertilizer (For super marlet sales) MT      37   -37 
  % of increase or decrease (-)              
  Average Unit sales price US$/MT      725   -725 
  Unit cost prices US$/MT      365   -365 

Revenue from our HSA business segment increased by $0.75 million, or 45%, from $1.7 million for Q3 2017 to $2.4 million for Q3 2018. Gross profit from HSA increased by $0.42 million, or 95%, from $.44 million for Q3 2017 to $.86 million for Q3 2018.

 

During Q3 2018, the HSA’s sales of Organic and Mixed Organic Fertilizer were back to normal levels compared to sales during the same period in 2017 HSA improvedafter retrofitting its production and sales of organic fertilizer by 2,489 MT from Q3 2016’s 3,593 MT to Q3 2017’s 6,082 MTplants. There were slight drops in unit selling prices due primarily due to the dropdepreciation of RMB translating into lower unit sale prices from Q3 2016’s $245 MT to Q3 2017’s $153 MT which was mainly due to increasing competition in the Fertilizer Trade; the sales on Organic Mixed Fertilizer has dropped by 8,244 MT compared between Q3 2016 and Q3 2017 mainly due to the late start-up of this section’s remodeled/retrofitted production plant operating only one month, during the quarter.US$ equivalent.

 

Without incurring furtherHSA will maintain its direction to keep its capital expenditure at this junctureas low as possible and to lease out some of its assets that are currently unproductive until such time as self-generated results allow, HAS’s sales improved by $0.7 million from Q2 2017’s $0.9 millionit will have generated enough cash flow to Q3 2017’s $1.6 million with improved gross profit by $0.3 million from Q2 2017’s $0.17 millionafford further capital expenditure. In this respect, during this quarter HSA leased out its Cattle buildings and related facilities to Q3 2017’s $0.48 million.a third party for a period of one year at US$300,000/year (or equivalent to about RMB2,000,000/year). This may be considered a low return on investment, but there are cost of savings (e.g., cost of maintenance and general administrations, etc.) to compensate for the shortfall in return of investment. Subsequent to the end of the third quarter, in October, 2018 HSA also leased out 10 acres of land situated at the front entrance of its property for annual rental of $80,000 at tenure of 24 months. This land was originally intended to develop and build a Trading Complex for trading local commodities of the local traders for annual rent of $80,000 for a term of 24 months.

- 9 -

 

·Plantation Division refers to the operations of Jiangmen City Heng Sheng Tai Agriculture Development Co. Ltd. (“JHST”). JHST is engaged in the HU Plantation business where dragon fruit flowers (dried and fresh), cash vegetable crops and immortal vegetables are sold to wholesale and retail markets. JHST’s financial statements are consolidated into the financial statements of MEIJI as one entity.

In US$ Sales of goods  Cost of Goods sold  Sales of Goods’  Gross profit 
    2017Q3  2016Q3  2017Q3  2016Q3  2017Q3  2016Q3 
JHST Sales of Fresh HU Flowers  22,399   475,340   20,420   196,555   1,979   278,785 
  Sales of Dried HU Flowers  628,063   5,173,014   604,913   2,122,825   23,150   3,050,189 
  Sales of Dried Immortal vegetables                   
  Sales of Other Value added products  836,003   1,043,786   623,362   690,501   212,641   353,285 
  JHST/Plantation Total  1,486,465   6,692,140   1,248,695   3,009,881   237,770   3,682,259 
  Increases / (decrease) in $  (5,205,675)              (3,444,488)    
  % of increases / (decrease)  -78%              -94%    
7

 

 Description of items   2017Q3  2016Q3  Differences 
 Fresh HU Flowers Pieces  248,808   3,285,600   -3,036,792 
  Average Unit sales price US$/piece  0.09   0.14   -0.05 
  Unit cost prices US$/piece  0.08   0.06   0.02 
  Dried HU Flowers MT  125.0   446   -321 
  Average Unit sales price US$/MT  5,025   11,599   -6,574 
  Unit cost prices US$/MT  4,839   4,760   80 
  Dried Immortal vegetables MT            
  Average Unit sales price US$/MT            
  Unit cost prices US$/MT            
  Vegetable products MT  776   1,381   -605 
  Average Unit sales price US$/MT  1,077   756   321 
  Unit cost prices US$/MT  803   500   303 
  Sales of goods  Cost of sales  Gross profit 
  2018 Q3  2017 Q3  2018 Q3  2017 Q3  2018 Q3  2017 Q3 
Sales of fresh HU flowers  -   22,399       20,419.63   -   1,980 
Sales of dried HU flowers  106,698   628,063   93,795   604,913   12,903   23,150 
Sales of immortal vegetables  -       -   -   -   - 
Sales of cash crop vegetables  881,331   836,003   722,187   623,362   159,144   212,641 
Total sales revenues  988,029   1,486,465   815,982   1,248,695   172,047   237,771 

Description of items        
    2018 Q3  2017 Q3 
Dried HU flowers MT  23   125 
Average unit sales price US$ / MT  5,639   5,025 
Unit cost price US$ / MT  4,078   4,839 
           
Vegetable crops MT  870   766 
Average unit sales price US$ / MT  1,013   1,077 
Unit cost price US$ / MT  830   803 

Revenue from our plantation division decreased by $5.2$0.50 million, (or 78%34%), from $6.7 million for Q3 2016 to $1.5 million for Q3 2017.2017 to $1.0 million for Q3 2018. The decrease was primarily due to lower prices both in fresh flowers by $0.05/piece and dried flowers by $6,574/MT primarily due to the poorer quality of flowers, which in turn resulted fromdue to root diseases caused by excessive rain during theof past few years.

 

As was noted in our Form 10-Q for Q2 2018, JHST is experimenting with many different crops and other biological plant products aiming at the development of more stable crops and/or products that will eventually help the Company to develop the plantation into a much larger economical scale of operation free from effects caused by the vagaries of weather in Guangdong Province.

To date, our experimental crop of Passion Fruitspassion fruits harvested during the quarter had good reception with reasonable and stable prices averaging over RMB20/kg (or approximately US$3/kg)m which is. These results are encouraging; consequently, we are working on improving the yield per acre targeting to start commercial production in spring 20182019 with about 100 acres; atacres. At the same time we have successfully attracted the interest of a health-products purveyor to market our Immortal vegetable plants (“IVP”) under their brand label via their e-commerce platform with shipments covering all corners of China. In this respect, we are redesigning and repackaging our IVPs with the aim to have this salesales program launched with commercial harvests beginning from spring of 2018.2019.

 

- 10 -

There were good crops of passion fruit ready and targeted for harvest in Q4 2018, but unfortunately that extremely heavy storm in October 2018 damaged all 25 acres of passion fruit and flooding spoiled part of the cash vegetable crops (about 100 acres) that will diminish JHST’s income in Q4 2018. At the same time the said storm damaged the staff quarters (of about 2,000 m2) in the plantation that were constructed in temporary building materials (instead of bricks) such that most workers of the plantation are now residing in Aqua-farm 1 next to the plantation until such time as the staff quarters will have been repaired. At the same time the storm also damaged the fruit trees planted on over approximately 150 acres in the plantation that will not affect JHST’s 2018/2019 revenues and incomes, but will take some time before recovery.

 

·Cattle Farm Divisionrefers to the operations of Cattle Farm 1 under Jiangmen City Hang Mei Cattle Farm Development Co. Ltd (“JHMC”) where cattle are sold live to third party livestock wholesalers who are selling them mainly in Guangzhou and Beijing livestock wholesale markets. The financial statements of JHMC are consolidated into MEIJI as one entity along with MEIJI’s operation in the consulting and service for development of other cattle farms, such as Cattle Farm 2, or related projects.

 

In US$ Sales of goods  Cost of Goods sold  Sales of Goods’  Gross profit 
    2017Q3  2016Q3  2017Q3  2016Q3  2017Q3  2016Q3 
                     
MEIJI                          
(CF1) Sale of Live cattle (Aromatic)  7,281,156   9,658,454   6,319,872   9,119,428   961,284   539,026 
  MEIJI / Cattle farm Total  7,281,156   9,658,454   6,319,872   9,119,428   961,284   539,026 
  Increases / (decrease)  in $  -2,377,298               422,258     
  % of increase or (decrease)  -25%              78%    
8

In US$ Sales of goods  Cost of Goods sold  Sales of Goods'  Gross profit 
    2018Q3  2017Q3  2018Q3  2017Q3  2018Q3  2017Q3 
                     
MEIJI                          
(CF1) Sale   of  Live cattle (Aromatic)  8,028,333   7,281,156   6,674,769   6,319,872   1,353,565   961,284 
  MEIJI / Cattle farm Total  8,028,333   7,281,156   6,674,769   6,319,872   1,353,565   961,284 
  Increases / (decrease)  in $  747,177               392,281     
  % of increase or (decrease)  10%              41%    

 

     2018 Q3 2017 Q3    
MEIJI Production and sale of Live cattle (Aromatic) Heads  4,731   4,417   314  Production  and  sale   of  Live cattle (Aromatic) Heads  3,778   4,731   314 
CF1 Average Unit sales price US$/head  1,539   2,187   -648  Average Unit sales price US$/head  2,125   1,539   -648 
 Unit cost prices US$/head  1,336   2,065   -729  Unit cost prices US$/head  1,767   1,336   -729 

 

Cattle Farm 1 revenue decreasedincreased sales by $2,377,298$747,177, (or 25%10%), from Q3 2016’s $9,658,4542017’s $7,281,156 to Q3 2017’s $7,281,1562018’s $8,028,333 while gross profit increased by $422,258$392,281 (or 78%41%) from $539,026$961,284 in Q3 20162017 to Q3 2017’s $961,284,2018’s $1,353,565, reflecting price-pointsthe fact that the prices of the local “Yellow Cattle” breed.are rising slightly (from RMB68/kg to RMB 73/Kg of live weight) and that larger cattle were sold in 2018.

 

- 11 -

In addition, revenue and gross profit for Q3 2018 would have been greater were they not restrained by 357 head of cattle being kept in a quarantine station missing the sales in the quarter and increasing the cost of sales of the quarter. This will be readjusted in the subsequent quarter.

 

·Corporate & Others Divisionrefers to the business operations of Sino Agro Food, Inc., including import/export business and consulting and service operations provided to projects not included in the above categories, and not limited to corporate affairs.

 

In US$ Sales of goods  Cost of Goods sold  Sales of Goods’  Gross profit 
    2017Q3  2016Q3  2017Q3  2016Q3  2017Q3  2016Q3 
                     
SIAF                   
  Sales of goods through trading/import/export activities                        
  on seafood  7,467,142   10,126,889   6,651,655   8,927,273   815,487   1,199,616 
  Increases / (decrease) in $  -2,659,747               -384,129     
  % of increases / (decrease)  -26%              -32%    
  on imported beef and mutton  8,121,994   13,105,597   7,219,550   11,649,420   902,444   1,456,177 
  Increases / (decrease) in $  (4,983,603)              (553,733)    
  % of increases / (decrease)  -38%              -38%    
  SIAF/ Others & Corporate total  15,589,136   23,232,486   13,871,205   20,576,693   1,717,931   2,655,793 
  Increases / (decrease) in $  (7,643,350)              (937,862)    
  % of increases / (decrease)  -33%              -35%    

  In US$ Sales of goods  Cost of Goods sold  Sales of Goods' Gross profit 
    2018Q3  2017Q3  2018Q3  2017Q3  2018Q3  2017Q3 
                     
SIAF                          
  Sales of goods through trading/import/export activities                        
  on seafood  9,286,201   7,467,142   8,188,572   6,651,655   1,097,629   815,487 
  Increases / (decrease) in $  1,819,059               282141.75     
  % of increases / (decrease)  24%              35%    
  on imported beef and mutton  8,012,041   8,121,994   7,520,612   7,219,550   491,429   902,444 
  Increases / (decrease) in $  -109,953               (411,015)    
  % of increases / (decrease)  -1%              -46%    
  SIAF/ Others & Corporate  total  17,298,242   15,589,136   15,709,184   13,871,205   1,589,058   1,717,931 
  Increases / (decrease) in $  1,709,106               (128,873)    
  % of increases / (decrease)  11%              -8%    

 

  Description of items           
      2017Q3  2016Q3  Difference 
SIAF Seafood trading from imports        
  Mixed seafoods MT  400   542   -142 
  Average of sales price US$/MT  18,668   18,702   (34)
  Average of cost prices US$/MT  16,629   16,486   143 
  Beef & Lambs trading from imports MT  417   1,239   -822 
  Average of sales price US$/MT  19,501   10,578   8,923 
  Average of cost prices US$/MT  17,334   9,402   7,932 
Description of items   2018Q3  2017Q3  Difference 
SIAF Seafood  trading from imports              
  Mixed seafoods MT  524   400   124 
  Average of sales price US$/MT  17,722   18,668   (946)
  Average of cost prices US$/MT  15,627   16,629   (1,002)
  Beef & Lambs trading from imports MT  460   417   44 
  Average of sales price US$/MT  17,417   19,501   -2,084 
  Average of cost prices US$/MT  16,349   17,334   -985 

 

Revenue from the corporate division decreasedCorporate Division increased by $7.6$1.7 million or (33%(24%) from Q3 2016’s $23.22017’s $15.6 million to Q3 2017’s $15.62018’s $17.3 million. The decreaseincrease was primarily due to our decision to trade in selective products that could maintain certain profit margins developed with selected clients.

 

9

Gross profit from the corporate sector decreased by $0.94 million$0.13million or (35%(8%) from $2.66 million for Q3 2016 to $1.72 million for Q3 2017.2017 to $1.59 million for Q3 2018. The decrease was marginal and will improve as we increase the importingimports of higher quality products sourced from an increasing number of reputable suppliers.

 

In this respect, the Company is confident that this segment will continue to improve as the disposable income of China’s middle class continues to grow.

- 12 -

·5.A. Engineering technology consulting and services:

 

Notes to Table A (1) Note (1.1, 2.1 and 3.1)

 

Table A.5 below shows the revenue, cost of services and gross profit generated from consulting, services, commission and management fee for three months ended September 30, 2016 (Q3 2017).2017 and September 30, 2017.

 

Revenues (consulting, service, commission and management fee):

 

      2017Q3  2016Q3  Difference  Description of work
                
Sales Revenues (Consulting and Services)          
                   
    CA  2,978,371   23,377,355   -20,398,984  Working in progress of PF(2), NPF
  Group Total Revenues    2,978,371   23,377,355   -20,398,984   
Cost of sales              -   
    CA  2,234,070   12,450,460   -10,216,390   
  Group Total Cost of sales    2,234,070   12,450,460   -10,216,390   
Gross Profit              -   
    CA  744,301   10,926,895   -10,182,594   
  Group Total Gross Profit    744,301   10,926,895   -10,182,594   
                   
  % of increase or (decrease)                
  Group revenues    -87%          
  Group gross profits    -93%          

    2018Q3  2017Q3  Difference  Description of work
Sales Revenues (Consulting and Services)                
  CA  6,502,372   2,978,371   3,524,001  Working in progress of PF(2), NPF
Group Total Revenues    6,502,372   2,978,371   3,524,001   
Cost of sales                
  CA  5,469,059   2,234,070   3,234,989   
Group Total Cost of sales    5,469,059   2,234,070   3,234,989   
Gross Profit                
  CA  1,033,313   744,301   289,012   
Group Total Gross Profit    1,033,313   744,301   289,012   
                 
% of increase or (decrease)                
Group revenues        118%      
Group gross profits        39%      

 

Revenues decreasedincreased by $20.40 million$3,524,001 (or 87%118%) from $23.38 million$2,978,371 for Q3 20162017 to $2.98 million$6,502,372 for Q3 2017.2018. Cost of services for consulting, service, commission and management fees decreasedincreased by $10.22 million$3,234,989 (or 82%145%) from $12.45 million$2,234,070 for Q3 20162017 to $2.23 million$5,469,059 for Q3 2017.2018. Gross profit decreasedincreased by $10.19 million$289,012 (or 93%39%) from $10.93 million$744,301 for Q3 20162017 to $0.74 million$1,033,314 for Q3 2017.2018.

 

The decreaseincrease in revenue/cost of sales was primarily due to the current policyneeds of capital expenditure spent in Aqua-farm 4 by Tri-way (the developerIndustries Limited to reorganize its production by finishing part of the Fishery properties) to restrictconstruction & retrofitting work in its development capital expenditures (CapEx) until they have successfully sourced its funding.indoor APM farms and on about 20 acres of ODRAS farms.

 

The issuance of shares for Q3 2017

·Total issued and outstanding shares as at 30.09.2017 is at 27,811,573 shares reflecting an increase of 2,382,246 shares for the quarter from Q2 2017’s total issued and outstanding count of 25,429,327 shares. The primarily reason is due to the decrease in the market price of our shares of common stock, from an average of $12 per share in Q3 2015 to $1.40 per share end of Q3 2017, which reduced the overall value of the security (collateral shares), thus requiring the Company to increase its securitized collateral for loans and facilities totaling $36.8 million, consisting of Trade Facility Loans totaling $26.7 m and loans from third parties collectively amounting to $12.6 million, less $2.5 million having been repaid (net $10.1 million), resulting in a total of 8.45 million shares issued as collateral security averaged at $4.35/share, which remains at a favorable margin when compared to the market price of $1.40/share as at 30.09.2017.

Collateral shares do not hold voting or dividend rights and thus do not carry the same ownership rights as the shares of our common stock held by common shareholders of the Company.

- 13 -

The Table below shows the actual increase of shares from year end 2014 to 30.09.2017:

    # of  Total issued and  % of
increase
Inclusive of
the
  Effective  Real %
of
increase
 
As at   

Collateral

Shares

  outstanding
(“I&O”) shares
  collateral
shares
  share  count,
net of  C/S
  Net of
C/S
 
31.12.2014 The fully diluted total I&O shares inclusive the B series shares     17,869,786          
31.12.2015 The fully diluted total I&O shares inclusive the B series shares      20,133,757   13%  17,917,573   0%
  The Collateralized shares  2,216,184                 
31.12.2016 The fully diluted total I&O shares inclusive the B series shares      22,726,569   13%  19,249,138   7%
  The Collateralized shares  3,477,431                 
30.09.2017 The fully diluted total I&O shares inclusive the B series shares      27,811,573   22%  19,366,138   1%
  The Collateralized shares  8,445,435                 

The Gain/Loss on extinguishment of debts historical previously stated:

During the last three years, we have issued unregistered securities to Chinese persons none of them residents of the United States. None of these transactions involved any underwriters, underwriting discounts or commissions, or any public offering. The sales of these securities were, except as set forth below, deemed to be exempt from the registration requirements of the Securities Act of 1933 by virtue of Section 4(a)(2) thereof, and/or Rule 506 of Regulation D promulgated there under, as transactions by an issuer not involving a public offering. The recipients of securities in each transaction represented their intention to acquire the securities for investment only and not with a view to or for sale in connection with any distribution thereof and appropriate legends were affixed to the certificates issued in such transactions. All purchasers of our securities were accredited or sophisticated persons and had adequate access, through employment, business or other relationships, to information about us.

We relied upon Regulation S of the Securities Act of 1933, as amended, for these issuances, none of which was made to US citizens or residents. We believe that Regulation S was available because:

·None of these issuances involved underwriters, underwriting discounts or commissions;

·We placed Regulation S required restrictive legends on all certificates issued;

·No offers or sales of stock under the Regulation S offering were made to persons in the United States; and

·No direct selling efforts of the Regulation S offering were made in the United States.

The other income for the three months ended September 30, 2017 amounted to $(327,128) and derived from the combination of (1) Gain on extinguishment of debt $0 (Note 4), Government Grant $0 and other income $4,468 less interest expense of $331,596. The other income for the three months ended September 30, 2016 amounted to $292,670 derived from the combination of (1) Gain on extinguishment of debt $0 (Note 4), Government Grant $1,305,147 and other income $0 less interest expense of $1,012,477.

Gain (loss) of extinguishment of debts

Any deficit (excess) of the fair value of the shares over the carrying cost of the debt has been reported as a gain (loss) on the extinguishment of debt of $ 0 and $0 has been credited (charged) to operations for the three months ended September 30, 2016 and 2015, respectively.

Note (4) to Table A 1 General and Administrative Expenses and Interest Expenses

General and administrative and interest expenses (including depreciation and amortization) decreasedincreased by $2,168,502$737,898 or 38%,23% from $5,754,163$3,254,065 for Q3 20162018 to $3,585,661$3,991,963 for Q3 2017.2018. The decreaseincrease was primarily due to decrease in Wages and salaries of $1,685,158 from $2,225,651 for Q3 2016 to $540,493 for Q3 2017, and decreaseincrease in office and corporate expenses of $508,985$607,217 from $1,481,203 for Q3 2016 to $972,218 for Q3 2017 since part of these costs in the past were associated with discontinued operations, Tri-way, and are now charged to that entity, instead. This change-over also reflected in the decrease in interest expense of $680,881 from $1,012,477$1,579,435 for Q3 2016 to $331,596 for Q3 2017.2018.

 

 - 14 -10 

 

 

Note to Table A 1 Depreciation and Amortization

Depreciation and amortization increased by $1,561,703 or 95% to $3,211,264 for Q3 2017 from $1,649,561 for Q3 2016.The increase was primarily due to the increase of depreciation by $1,348,643 to $2,491,515 for Q3 2017 from depreciation of $1,142,872 for Q3 2016 whereas the increase of amortization by $213,060 to $719,749 for Q3 2017 from amortization of $506,689 for Q3 2016.

In this respect, total depreciation and amortization amounted to $3,211,264 for Q3 2017, out of which amount $1,096,271 was reported under general and administration expenses and $2,114,993 was reported under cost of goods sold; whereas total depreciation and amortization was at $1,649,561 for Q3 2016 and out of which amount $852,427 was reported under General and Administration expenses and $797,134 was reported under cost of goods sold.

Category 2018 Q3  2017 Q3  Difference 
        $ 
Office and corporate expenses  1,579,435   972,218   607,217 
Wages and salaries  380,383   540,493   (160,111)
Traveling and related lodging  5,602   7,769   (2,167)
Motor vehicles expenses and local transportation  5,731   23,142   (17,410)
Entertainments and meals  7,309   27,901   (20,592)
Others and miscellaneous  521,708   586,271   (64,563)
Depreciation and amortization  1,491,795   1,096,271   395,523 
Sub-total  3,991,963   3,254,065   737,898 
Interest expenses  407,728   331,596   76,132 
             
Total  4,399,691   3,585,661   814,030 

 

Note (5) to Table A 1 Non-controlling interests

Table (F) below shows the derivation of non-controlling interest

Names of intermediate holdco.
subsidiaries
 Capital
Award Inc.
(Belize)
 Macau EIJI Company Ltd. (Macau)  A Power Agro
Agriculture
Development
(Macau) Ltd.
     Total 
Abbreviated names CA (MEIJI)  (APWAM)       
                     
% of equity holding on below subsidiaries (in China) n.a.  75%  75%  26%  45%      
Name of China subsidiaries None  Jiangmen City Heng Sheng Tai Agriculture Development Co. Ltd.(China)   Jiangmen City Hang Mei Cattle Farm Development Co. Ltd.(China)       Quinghai Sangjiang A Power Agrivulture Co. Ltd. (China)   Qing Hai Zhonghe Meat product Co.Ltd (China)     
Abbreviated names    (JHST)   (JHMC)   (HSA)   (SJAP)   (QZH)     
             Hunan Shanghua A Power Agriculture Co. Ltd (China            
Net income of the P.R.C. subsidiaries for the period ended 30. June 2017 in $   $13,347  $576,549  $86,510  $907,590  $327,727     
                           
Equity % of non-controlling interest    25%  25%  24.0%  58.75%  58.75%    
                           
Non-controlling interest’s shares of Net incomes in $   $3,337  $144,137  $20,762  $533,209  $192,540  $893,985 

Names of intermediate holdco.
subsidiaries
 Capital Award
Inc. (Belize)
 Macau EIJI Company Ltd. (Macau)  A Power Agro
Agriculture
Development
(Macau) Ltd.
  Total 
Abbreviated names CA (MEIJI)  (APWAM)    
% of equity holding on below subsidiaries (in China) n.a. 75% 75% 26% 41.25%   
                  
Name of China subsidiaries None Jiangmen City
Heng Sheng Tai
Agriculture
Development Co.
Ltd.(China)
  Jiangmen City
Hang Mei Cattle
Farm Development
Co. Ltd.(China)
  Hunan Shanghua A
Power Agriculture
Co. Ltd (China)
  Quinghai Sangjiang
A Power
Agrivulture Co.
Ltd. (China)
    
Abbreviated names   (JHST)  (JHMC)  (HSA)  (SJAP)    
                  
Net income of the P.R.C. subsidiaries for the period ended 30. September 2018 in $   $(1,497,826) $1,422,754  $1,239,469   (1,363,542)    
                       
Equity % of non-controlling  interest    25%  25%  24.0%  58.75%    
                       
Non-controlling interest's shares of Net incomes in $   $(374,457) $355,689  $297,473   (801,081)  (522,377)

The net income attributed to non-controlling interest is $893,985$(522,377) shared by (JHST, JHMC, HSA, SJAP QZH and JFD collectively) forQ3 2017 Q1-3 2018 as shown in Table (F) above.

11

 

Note (6) to Table A 1 Earnings per share (EPS)

 

Earnings per share decreased by $0.90 (basic)$0.05(basic) and $0.80$0.06 (diluted) per share from EPS of $1.04$0.14 (basic) and$0.950.15 (diluted) for Q3 20162017 to EPS of $0.14$0.09 (basic) and $0.15$0.09 (diluted) for Q3 2017.2018. The reason for the decrease is primarily due to the decrease of net income attributable to Sino Agro Food, Inc. and subsidiaries by $17.8 million from $21.3$3.45 million for Q3 20162017 to $3.5$3.47 million for Q3 2017.2018.

 

 - 15 -12 

 

 

Part B: Unaudited Consolidated Balance Sheets as of September 30, 20172018 (unaudited) and December 31, 20162017 (audited)

 

Consolidated Balance sheets September 30,2017 December 31,2016  Changes +-  Note
 30-Sep-18 December  31, 2017 Changes +- Note
 $ $ $   (Unaudited) (Audited)    
ASSETS                            
Current assets                            
Cash and cash equivalents  1,865,684   2,576,058   (710,374) B $417,373  $560,043   (142,670) B
Inventories  80,345,197   62,592,272   17,752,925  9  56,409,897   52,628,947   3,780,950  9
Costs and estimated earnings in excess of billings on uncompleted contracts  1,249,187   740,984   508,203     250,828   1,249,187   (998,359)  
Deposits and prepaid expenses  93,935,479   84,845,966   9,089,513  10
Accounts receivable  105,155,243   122,912,086   (17,756,843) 11
Deposits and prepayments  56,588,099   70,459,650   (13,871,551) 10
Accounts receivable, net of allowance for doubtful accounts  94,884,040   82,971,418   11,912,622  11
Other receivables  58,789,381   47,120,800   11,668,581     26,241,744   20,680,478   5,561,266   
Total current assets  341,340,171   320,788,166   20,552,005     234,791,981   228,549,723   6,242,258   
Property and equipment              
Property and equipment, net of accumulated depreciation  207,621,360   189,727,227   17,894,133  12
Plant and equipment          0   
Plant and equipment, net of accumulated depreciation  233,357,869   246,857,797   (13,499,928) 12
Construction in progress  41,509,210   35,157,213   6,351,997  13  13,561,210   6,178,308   7,382,902  13
Land use rights, net of accumulated amortization  54,504,006   53,673,690   830,316  14  54,153,816   54,838,031   (684,215) 14
Total property and equipment  303,634,576   278,558,130   25,076,446   
Total plant and equipment  301,072,895   307,874,136   (6,801,241)  
Other assets                            
Goodwill  724,940   724,940   -     724,940   724,940   -   
Proprietary technologies, net of accumulated amortization  9,719,678   10,090,697   (371,019)    9,080,565   9,588,605   (508,040)  
Investment in unconsolidated equity investee  144,519,533   139,133,443   5,386,090  15
Long term investment  753,352   720,773   32,579   
Temporary deposits paid to entities for investments in future Sino Joint Venture companies  15,644,998   15,644,998   -   
Interests in unconsolidated equity investees  202,786,870   193,267,696   9,519,174   
Temporary deposits paid to entities for investments in Sino joint venture companies  34,916,517   34,917,222   (705)  
Total other assets  171,362,501   166,314,851   5,047,650     247,508,892   238,498,463   9,010,429   
          0   
Total assets  816,337,248   765,661,147   50,676,101    $783,373,768  $774,922,322   8,451,446   
              
LIABILITIES AND STOCKHOLDERS’ EQUITY              
              
Current liabilities             16             15
Accounts payable and accruals  12,552,569   8,789,324   3,763,245   
Billings in excess of cost and estimated earnings on uncompleted contracts  5,602,681   2,630,752   2,971,929   
Accounts payable and accrued expenses $8,515,417  $4,243,496   4,271,921   
Billings in excess of costs and estimated earnings on uncompleted contracts  5,350,165   5,740,065   (389,900)  
Due to a director  850,274   2,070,390   (1,220,116)    -   107,074   (107,074)  
Other payables  9,892,445   5,962,092   3,930,353     38,414,675   40,593,482   (2,178,807)  
Borrowings-Short term bank loan  1,506,705   2,883,090   (1,376,385)  
Borrowings - Short term bank loan  4,506,468   4,667,890   (161,422)  
Negotiable promissory notes  368,462   1,113,140   (744,678)    977,155   977,155   -   
Derivative liability  2,100   2,100   -   
Convertible note payable  3,894,978   3,894,978   -   
Income tax payable  1,227   1,130   97     343   377   (34)  
Total current liabilities  30,774,363   23,449,918   7,324,445   
  61,661,301   60,226,617   1,434,684   
              
Non-current liabilities                            
Other payables  17,387,111   11,192,117   6,194,994     10,826,560   11,089,779   (263,219) 16
Long term debts  6,026,819   5,766,182   260,637   
Notes payable  20,058,798   21,314,877   (1,256,079) 16D
Total non-current liabilities  43,472,728   38,273,176   5,199,552   
Borrowings - Long term bank loan  5,669,429   6,045,302   (375,873)  
  16,495,989   17,135,081   (639,092)  
              
Commitments and contingencies              
              
Stockholders’ equity                            
Common stock  27,811   22,727   5,084     47,410   29,363   18,047   
Additional paid-in capital  168,193,890   155,741,280   12,452,610   
Additional paid - in capital  180,766,757   169,743,640   11,023,117   
Retained earnings  467,117,365   454,592,652   12,524,713     450,924,455   441,488,507   9,435,948   
Accumulated other comprehensive income  2,209,103   -4,335,355   6,544,458     (7,965,574)  2,346,174   (10,311,748)  
Treasury stock  -1,250,000   -1,250,000   -     (1,250,000)  (1,250,000)  -   
Total SIAF Inc. and subsidiaries’ equity  636,298,169   604,771,304   31,526,865   
Non-controlling interest  105,791,988   99,166,749   6,625,239   
Total Sino Agro Food, Inc. and subsidiaries stockholders’ equity  622,523,048   612,357,684   10,165,364   
Non - controlling interest  82,693,430   85,202,940   (2,509,510)  
Total stockholders’ equity  742,090,157   703,938,053   38,152,104     705,216,478   697,560,624   7,655,854   
Total liabilities and stockholders’ equity  816,337,248   765,661,147   50,676,101    $783,373,768  $774,922,322   8,451,446   

 

 - 16 -13 

 

 

Note B. Cash and Cash Equivalents

 

The change in cash and cash equivalents of $(710,374)$(142,670) was derived from cash and cash equivalents of $1,865,684$417,373 and $2,576,058$560,043 as of September 30, 20172018 and December 31, 2016,2017, respectively.

 

Note (9) Breakdown of inventory

Sept. 30, 2017
$
Bread grass1,423,165
Beef cattle6,638,851
Organic fertilizer19,451,282
Forage for cattle and consumable8,787,059
Raw materials for bread grass and organic fertilizer18,534,940
Beef and mutton23,435,619
Immature seeds2,074,281
80,345,197
  September 30, 2018 
  (Unaudited) 
    
Bread grass  817,220 
Beef cattle  12,670,022 
Organic fertilizer  13,514,239 
Forage for cattle and consumable  7,180,751 
Raw materials for bread grass and organic fertilizer  19,744,531 
Immature seeds  2,483,134 
  $56,409,897 

  

Note (10) Breakdown of Deposits and Prepaid Expenses

 

Note (10.1)

  Sept. 30. 2017  Note
  $  
Deposits for      
- purchases of equipment  6,733,547   
- acquisition of land use rights  3,373,110  10.1
- inventories purchases  15,685,124   
- aquaculture contracts  2,261,538   
- consulting service providers and others  6,317,702   
- construction in progress  13,871,440   
- Collaterals of shares  35,250,553   
Prepayments - debts discounts and others  3,812,152   
Shares issued for employee compensation and overseas professional and bond interest  302,738   
Others  6,327,576   
   93,935,479   

Note (10.1) Breakdown of Deposit for- acquisition of Land Use Right:

As of September 30, 2017, we have $3,373,110 for a deposit paid for the acquisition of a Land Use Right derived from the following transactions:

·$3,182,180 (or RMB20,000,000) was full payment made on June 6, 2012 for Land Use Right by HSA comprising a block of land measuring 150 Mu (or 25 acres of prime agriculture land) located at Linli District of Hunan Province within 10 Km of HSA’s complex. The process of application to register the said “Land Use Right,” sometimes referred to as a LUR, is in progress, and, as such, this payment is recorded as Deposit and Prepaid Expenses pending final approval. Due to the delay in approving the LUR, HSA has revised and supplemented the contract of this land by a lease agreement until official approval is granted, and, in the interim, the deposit and prepayment on the land is being treated as a rent-to-own lease arrangement providing a prepayment on the property until the LUR is granted.

- 17 -

·$190,930 (or RMB1, 200,000) was paid by SJAP as deposit for the acquisition of “Land Use Right” on a block of land measuring 15 Mu (or 2.475 acres) located at Huangyuan district next to SJAP’s complex on October 15, 2012. The process of rezoning this piece of land to residential (at present, agriculture) continues, and once completed will be transferred from the Local Government (Huangyuan County) to SJAP to build new staff quarters.
  September 30, 2018 
  (Unaudited) 
Deposits for    
-  purchases of equipment $1,204,333 
-  acquisition of land use rights  174,444 
- inventories purchases  16,498,565 
- construction in progress  4,821,609 
- issue of shares as collateral  25,761,658 
Shares issued for employee compensation and overseas professional and bond interest  1,055,341 
Others  7,072,148 
  $56,588,098 

 

Note (11): Breakdown of Accounts receivable:

 

   September 30,2017  September 30,2018 
  Accounts receivable 0-30 days 31-90 days 91-120 days over 120 days
and less
than 1 year
  Accounts receivable 0-30 days 31-90 days 91-120 days over 120 days and
less than 1 year
 over 1 years 
   $ $ $ $ $  $ $ $ $ $   
Consulting and Service totaling                      
 CA  43,874,092   2,957,651   -   -   40,916,441 
Sales of Live Fish, eels and prawns (from Farms) (CA)    -   -   -   -   - 
Consulting and Service totaling (CA)  59,710,606   6,249,857   -   -   10,171,204   43,289,545 
Sales of imported seafood (SIAF)    13,643,100   5,747,626   4,995,831   2,899,644   -   20,349,957   -   17,662,160   2,687,797   -     
Sales of Cattle and Beef Meats (from Enping Farm) (MEIJI)    5,868,206   -   4,834,166   1,034,039   -   5,751,065   -   5,751,065   -   -     
Sales of HU Flowers (Fresh & Dried) (JHST)    3,663,388   467,096   1,026,312   486,385   1,683,595   1,635,957   371,361   607,186   280,643   376,767     
Sales Fertilizer, Bulk Stock feed and Cattle by (SJAP)    9,382,408   2,001,184   3,885,134   2,238,028   1,258,062   4,909,582   1,079,903   2,245,176   913,307   671,195     
Sales Fertilizer from (HSA)    4,778,889   555,311   1,085,381   317,326   2,820,871   2,526,873   784,154   1,180,617   23,379   538,724     
Sales of Beef (QZH)    23,945,160   4,364,511   8,117,501   4,731,693   6,731,455 
                                              
Total    105,155,243   16,093,379   23,944,325   11,707,115   53,410,424   94,884,040   8,485,275   27,446,204   3,905,126   11,757,890   43,289,545 

 

·14The bulk of the over 120-days accounts receivable under CA’s consulting and service sector represents outstanding debt owed by Tri-way to the Company, expected to be settled within Q4 2017, either in cash or shares of the debtor.

The bulk of the over 120-days accounts receivable under CA’s consulting and service sector represents outstanding debt owed by Tri-way to the Company, which is expected to be settled within the foreseeable future.

 

Information on trading terms and provision for diminution in value of accounts receivable:

 

Our accounts receivable aging is less than 12 months old. Receivables from revenue derived from consulting and services billed for work completed are within our normal trading terms of 180 days and therefore no diminution in value is required, as the credit quality of the receivables is not in doubt. SIAF’s receivables in consulting and services are mainly provided to WHX, WC1 and Shanghai wholesale centers collectively, and the extended credit terms for this quarter for more than 120 days to WHX and WC1 is primarily to allow them more time to accommodate their development of import sales in beef that requires much more working capital; this also applies to the higher credit terms on CA’s sales of fish to WC1 and Shanghai WC.

 

Sales of fertilizer and bulk livestock feed: These comprise sales made to regional farmers contracted by us to grow crops and pastures using and purchasing our fertilizer. We in turn agree to buy their cattle that are fed with our bulk and concentrated cattle feed purchased from us. Under this arrangement, our accounts receivable are normally carried forward until such time they can be offset against our account payables due to these contracted farmers(that is, the amount owed for the amount of crops and pastures is ultimately offset against the amount of cattle that we have purchased from them, respectively). As these debtors are our contract farmers and operate a profitable and viable business with us and have a good track record we consider their credit quality is good and collection from them is not in doubt, thus no diminution in value is required.

 

 Information on concentration of credit risk of account receivables:revenue:

 

We have 4 major long-term customers (referring to Customer A, B, C and D mentioned in the Financial Statement of this report under Note), who have accounted for 55.04% of our consolidated revenues for Q3 20172018 as shown in the table below:

 

  three months ended Sept. 30, 2017 
  % of total Revenue  $ Customer’s Total Revenue 
Customer A  24.59%   11,901,694 
Customer B  21.89%    10,593,305 
Customer C  16.34%    7,909,219 
Customer D  10.32%    4,995,831 
           
   73.15%    35,400,049 

- 18 -

  three months ended Sept. 30, 2018 
  % of total Revenue $ Customer's Total Revenue 
Customer A  29.44%   11,435,058 
Customer B  20.94%   8,135,032 
Customer C  16.74%   6,502,373 
Customer D  15.09%   5,863,184 
          
   82.21%   31,935,647 

 

Customer A is Hunan City Bo Bo Go Supermarket chain (“BBG”), which is a publicly traded company in China with more than 5,000 chain stores and 11,000 7/11 stores operating in various districts and cities of China. During Q3 2017, we sold $11.9 million of goods to BBG representing 24.59% of our total revenue of $48.4 million derived mainly from SJAP (QZH)’s segment of beef.

Customer B is ShangHai Virgo Trading co. Ltd, which is one of our major distributors of imported beef and seafood as well as our farmed seafood. We sold $10.6$11.4 million of goods to Virgo during Q3 20172018 representing 21.89%29.44% of our total revenue of $48.4$38.75 million during the quarter.

 

Customer CB is Cattle Wholesale represented by Mr. Zhen Runchi who buys our fattened cattle to sell them in the Guangdong and Beijing cattle markets and at the same time supplies us with young cattle. During Q3 2017,2018, transactions through Mr. Zhen Runchi generated 16.3420.94 % of our total consolidated revenue (equivalent to $7,909,219$8,135,032 out of our total revenue of $48,392,933)$38,750,017).

Customer C is Tri-way Industries through our divestment when Tri-way (or “TRW”) became our “Investment Associate.” During Q3 2018, transactions through Tri-way Industries generated 20.94 % of our total consolidated revenue (equivalent to $6,502,373 out of our total revenue of $38,750,017).

 

Customer D is WSC 1, which is owned and operated by Guangzhou City A Power NaWei Trading Co. Ltd (“APNW”). APNW distributes seafood to other wholesalers in various cities in China. WSC 1 is ideally situated at the center of all interprovincial logistic services. At the same time, APNW has obtained all relevant Import Quotas and Permits as of September 30, 2014. As such, SIAF relies on APNW’s import permits for its import and export trades to be carried out in China. Sales affected through WSC 1 contribute 10.32%15.09% of our total consolidated revenue (equivalent to $4,995,831$5,863,184 out of our total revenue of $48,392,933)$38,750,017).

 

The Company had 4 major customers whose accounts receivable balance individually represented the following percentages of the Company’s total accounts receivable during Q3 2017:2018:

 

  Sept. 30.2017  Total 
  % of total Accounts receivables  amount in $  Accounts receivables 
Customer A  21.02%     22,106,909 
Customer B  20.70%      21,767,182 
Customer C  18.82%      19,793,205 
Customer D  7.34%      7,721,316 
   67.88%      71,388,612 
15

  Sept. 30.2018  Total 
  % of total Accounts receivables  amount in $  Accounts receivables 
Customer A  62.91%      59,710,606 
Customer B  12.43%      11,798,976 
Customer C  9.01%      8,550,980 
Customer D  6.23%      5,914,090 
   90.58%      85,974,652 

 

Note (12)

 

Property and equipment, net of accumulation depreciation

 

Sept. 30. 2017
$
Plant and machinery7,203,563
Structure and lease hold improvements171,577,557
Mature seeds and herbage cultivation44,206,623
Furniture and equipment912,754
Motor vehicles963,254
224,863,751
Less: Accumulated depreciation-17,242,391
Net carrying amount207,621,360
  September 30, 2018 
  (Unaudited) 
    
Plant and machinery $5,269,857 
Structure and leasehold improvements  199,573,342 
Mature seeds and herbage cultivation  52,767,958 
Furniture and equipment  694,717 
Motor vehicles  589,289 
   258,895,163 
     
Less: Accumulated depreciation  (25,537,293)
Net carrying amount $233,357,870 

 

Note (13) Construction in progress

 

  Sept. 30. 2017September 30, 2018 
  $
(Unaudited) 
Construction in progress    
  - Oven roomroad for production of dried flowers4,670,785
  - Office, warehouse and organic fertilizer plant in HAS5,155,478
  - Organic fertilizer and bread grass production plant and office building3,341,861
- Rangeland for beef cattle and office building  10,558,71512,422,745 
Fish pondOven room, road for production of dried flowers  17,782,371
41,509,2101,138,465 

 

 - 19 -16 

 

 

Note (14) Land Use Rights, net of accumulated amortizationamortizatio:n:

 

Item Owner Location Acres  Date
Acquired
 Tenure  Expiry
dates
 Cost  $  Monthly
amortization  $
  2017.09.30
Balance  $
  Nature of
ownership
 Nature of
project
Hunan lot1 HS.A Ouchi Village, Fenghuo Town, Linli County  31.92  4/5/2011  43  4/4/2054  242,703   470   206,015  Lease Fertilizer production
Hunan lot2 HS.A Ouchi Village, Fenghuo Town, Linli County  247.05  7/1/2011  60  6/30/2071  36,666,141   50,925   32,846,751  Management Right Pasture growing
Hunan lot3 HS.A Ouchi Village, Fenghuo Town, Linli County  8.24  5/24/2011  40  5/23/2051  378,489   789   317,773  Land Use Rights Fertilizer production
Guangdong lot 1 JHST Yane Village, Liangxi Town, Enping City 
  8.23  8/10/2007  60  8/9/2067  1,064,501   1,478   884,127  Management Right HU Plantation
Guangdong lot 2 JHST Nandu Village of Yane Village, Liangxi Town, Enping City  27.78  3/14/2007  60  3/13/2067  1,037,273   1,441   854,310  Management Right HU Plantation
Guangdong lot 3 JHST Nandu Village of Yane Village, Liangxi Town, Enping City  60.72  3/14/2007  60  3/13/2067  2,267,363   3,149   1,867,426  Management Right HU Plantation
Guangdong lot 4 JHST Nandu Village of Yane Village, Liangxi Town, Enping City  54.68  9/12/2007  60  9/11/2067  2,041,949   2,836   1,698,788  Management Right HU Plantation
Guangdong lot 5 JHST Jishilu Village of Dawan Village,Juntang Town, Enping City  28.82  9/12/2007  60  9/11/2067  960,416   1,334   799,013  Management Right HU Plantation
Guangdong lot 6 JHST Liankai Village of Niujiang Town, Enping City  31.84  1/1/2008  60  12/31/2068  821,445   1,141   687,960  Management Right Fish Farm
Guangdong lot 7 JHST Nandu Village of Yane Village, Liangxi Town, Enping City  41.18  1/1/2011  26  12/31/2037  5,716,764   18,323   4,232,604  Management Right HU Plantation
Guangdong lot 8 JHST Shangchong Village of Yane Village, Liangxi Town, Enping City  11.28  1/1/2011  26  12/31/2037  1,566,393   5,020   1,159,734  Management Right HU Plantation
Guangdong lot 9 MEIJI Xiaoban Village of Yane Village, Liangxi Town, Enping City  41.18  4/1/2011  20  3/31/2031  5,082,136   21,176   3,430,442  Management Right Cattle Farm
Qinghai lot 1 SJAP No. 498, Bei Da Road, Chengguan Town of Huangyuan County,Xining City, Qinghai Province  21.09  11/1/2011  40  10/30/2051  527,234   1,098   449,248  Land Use Right & Building ownership Cattle farm, fertilizer and livestock feed production
Guangdong lot 10 JHST Niu Jiang Town, Liangxi Town, Enping City  6.27  3/4/2013  10  3/3/2023  489,904   4,083   265,365  Management Right Processing factory
Guangdong lot 11 CA Da San Dui Wei ,You Nan Village, Conghua District of Guangzhou City  33.28  10/28/2014  30  10/27/2044  4,453,665   12,371   4,008,299  Management  Right Agriculture
  JHST Land improvement cost incurred     12/1/2013        3,914,275   6,155   3,631,167     
Exchange difference                  -2,527,259       -2,835,015     
       654           64,703,394   131,789   54,504,006     

Item Owner  Location Acres  Date Acquired Tenure  Expiry dates Cost  $  Monthly
amortization  $
  2018.09.30
Balance  $
  Nature of
ownership
 Nature of
project
Hunan lot1  HS.A  Ouchi Village, Fenghuo Town, Linli County  31.92  4/5/2011  43  4/4/2054  242,703   470   206,015  Lease Fertilizer production
Hunan lot2  HS.A  Ouchi Village, Fenghuo Town, Linli County  247.05  7/1/2011  60  6/30/2071  36,666,141   50,925   32,846,751  Management Right Pasture growing
Hunan lot3  HS.A  Ouchi Village, Fenghuo Town, Linli County  8.24  5/24/2011  40  5/23/2051  378,489   789   317,773  Land Use Rights Fertilizer production
Guangdong lot 1  JHST  Yane Village, Liangxi Town, Enping City  8.23  8/10/2007  60  8/9/2067  1,064,501   1,478   884,127  Management Right HU Plantation
Guangdong lot 2  JHST  Nandu Village of Yane Village, Liangxi Town, Enping City  27.78  3/14/2007  60  3/13/2067  1,037,273   1,441   854,310  Management Right HU Plantation
Guangdong lot 3  JHST  Nandu Village of Yane Village, Liangxi Town, Enping City  60.72  3/14/2007  60  3/13/2067  2,267,363   3,149   1,867,426  Management Right HU Plantation
Guangdong lot 4  JHST  Nandu Village of Yane Village, Liangxi Town, Enping City  54.68  9/12/2007  60  9/11/2067  2,041,949   2,836   1,698,788  Management Right HU Plantation
Guangdong lot 5  JHST  Jishilu Village of Dawan Village,Juntang Town, Enping City  28.82  9/12/2007  60  9/11/2067  960,416   1,334   799,013  Management Right HU Plantation
Guangdong lot 6  JHST  Liankai Village of Niujiang Town, Enping City  31.84  1/1/2008  60  12/31/2068  821,445   1,141   687,960  Management Right Fish Farm
Guangdong lot 7  JHST  Nandu Village of Yane Village, Liangxi Town, Enping City  41.18  1/1/2011  26  12/31/2037  5,716,764   18,323   4,232,604  Management Right HU Plantation
Guangdong lot 8  JHST  Shangchong Village of Yane Village, Liangxi Town, Enping City  11.28  1/1/2011  26  12/31/2037  1,566,393   5,020   1,159,734  Management Right HU Plantation
Guangdong lot 9  MEIJI  Xiaoban Village of Yane Village, Liangxi Town, Enping City  41.18  4/1/2011  20  3/31/2031  5,082,136   21,176   3,430,442  Management Right Cattle Farm
Qinghai lot 1  SJAP  No. 498, Bei Da Road, Chengguan Town of Huangyuan County,Xining City, Qinghai Province  21.09  11/1/2011  40  10/30/2051  527,234   1,098   449,248  Land Use Right & Building ownership Cattle farm, fertilizer and livestock feed production
Guangdong lot 10  JHST  Niu Jiang Town, Liangxi Town, Enping City  6.27  3/4/2013  10  3/3/2023  489,904   4,083   265,365  Management Right Processing factory
Guangdong lot 11  CA  Da San Dui Wei ,You Nan Village, Conghua District of Guangzhou City  33.28  10/28/2014  30  10/27/2044  4,453,665   12,371   4,008,299  Management  Right Agriculture
   JHST  Land improvement cost incurred     12/1/2013        3,914,275   6,155   3,631,167  Management  Right HU Plantation
Exchange difference                    -1,573,648       -3,185,205     
                                   
         654           65,657,005   131,789   54,153,816     

 

 - 20 -17 

 

 

Note (15) Other ReceivablesCurrent Liabilities:

 

  Sept. 30, 2017Note
$
Advanced to employees326,58715.A
Advanced to suppliers14,655,82415.B
Advanced to customers18,635,244
Advanced to developers16,032,772
Others9,138,954
58,789,381

Note 15 A & B: Breakdown of Advances to Suppliers at SJAP’s operations:

At SJAP it is a common practice to make cash advances to our cooperative growers (presently standing at 22 corporatives with over 2,000 members) who are our suppliers, to carry them through respective growing periods (for cropping or pasturing or cattle growing purposes) before final harvests of produce or sale of their cattle. On average, it works out to less than $5,325 per member that in the management’s opinion is a normal season to season process deemed fair and equitable. In this respect, as the average increases it means that the typical cooperative farmer is increasing his productivity (whether in the growth of crops or cattle), and in simple terms, it represents good progress indicating that SJAP’s revenue is also increasing.

The sub-contractors and suppliers of the Zhongshan Projects are reputable entities that in management’s opinion are employing their funds in and are working on the Zhongshan Project, such that the project will progress smoothly.

Note (16) Current Liabilities:

Sept. 30, 20172018  Note
Current liabilities      
Accounts payable and accruals  12,552,5698,515,417  16.A15A
Billings in excess of cost and estimated earnings on uncompleted contracts  5,602,681
Due to a director850,2745,350,165   
Other payables  9,892,44538,414,675   16 B15B
Borrowings-Short term bank loan  1,506,7054,506,468   
Negotiable promissory notes  368,462977,155
Derivative liability2,100
Convertible note payable3,894,978   
Income tax payable  1,227343   
   30,774,36361,661,301   

 

Note 16A:15A: Accounts payables and accrued expenses clarification:

 

Our current trading environment is limited to a number of suppliers who offer prolonged credit terms, which means that most purchases are paid for in cash or short credit terms (7 to 10 days); this grants us better bargaining ability to obtain cash discounts resulting in the low trade account payables balance of $12.55$8.52 million, about 25.9%21.99% of total revenue of $48.4$38.75 million.

 

Note (16B)(15B): Analysis of Other Payables:

 

As of September 30, 2017,2018, other payables totaling $27,279,556$41,129,945 was composed of the following:

 

Straight note payable of $29,867,999 represents a 10.5% Convertible Note in the aggregate principal amount of up to $33,300,000 issued on August 29, 2014. On July 18, 2017, the Company and the note holder entered into a restructuring agreement regarding the settlement of the Note as follows:

(i) 50% in cash settlement of $15,589,000 to be paid in monthly installments.

(ii) The other 50% balance of $15,589,000 to be settled by the issuance of 5,196,333 common shares of the Company and 400,000 shares of Tri-way Industries Limited.

As of the date of this report, the Company has paid $3.59 million with $11,999,000 remaining owed on the $15,589,000 settlements.

Over the past years, other advances and deferred payments had been provided by other unrelated third parties, contractors, services providers, and agents fees etc. to our subsidiaries with some in the form of promissory notes or agreements at no fixed term of repayment and interest free; some at an interest rate calculated from 3% up to 8% over a 1/2 to 5 year term; and the remainder covered by conditions settled through verbal arrangements with the Company. These sums amount to $11,419,945 unpaid and outstanding as of September 30, 2018 after the settlement of $4,042,097 by the issuance of 6,641,689 shares at an average of $0.55/share to debt holders during Q3 2018.

Note (15C): Analysis of Convertible Notes payables:

On October 20, 2017, the Company issued a Convertible Note (i.e."Note 2") with a principal amount of $4,000,000 due on February 28, 2018 and subsequently a US$600,000 short term note (incorporated into “Note 2”) also scheduled to mature in February 2018. The note holder originally had the option to convert all or any part of the outstanding note into the common stock of the Company (the "Primary Optional Conversion") or TRW (the "Secondary Optional Conversion") at any time for a period of eight months from the note's maturity date. The conversion price for Primary Optional Conversion is lesser of $1.50 per share or at 65% of the market share price of the Company. The conversion price for Secondary Optional Conversion is $3.41 per share subject to equitable adjustment for stock split, stock dividend or rights offerings.

Under the agreement, the Company shall pay the note holder 120,000 common shares of SIAF or 32,000 common shares of TRW as an origination fee. The note bears a flat interest payment which shall be settled by 200,000 common shares of SIAF or 55,000 common shares of TRW.

18

As of the date of this report, no settlement has occurred for either the origination fee or the interest payment, and as such the note holder and the Company agreed to settle pending the completion of a settlement agreement to revise the final settlement at a sum of US$6 million covering both principal and interest payment to be paid in installments within the next 9 months on or before year end of 2019. The Company is expecting the final agreement to be executed as soon as possible.

Note (16) Non-current liabilities

Other payables of $10,826,560: During Q3 20172018, the Company issued promissory notes amounting to $617,230 to unrelated third parties for advances granted by third parties collectively to the Company (and/or to its subsidiaries). During Q3 2018 we redeemed $0$739,797 of Promissory Notes for advances granted by third parties in past fiscal year 2017years to be settled by the issuance of shares and/or cash leaving a balance of $14,492,221$10,826,560 of Promissory Notespromissory notes still due and outstanding as of September 30, 2017.

A grant of $1,288,233 was received from the Chinese government to SJAP for the development of a certain project; however if SJAP will not be able to complete the project, it will have to repay the grant to the Government. As of September 30, 2017, as work is in progress on the said project but it is not yet completed, the grant is recorded as other payables.2018.

 

 - 21 -19 

 

During the nine months ended September 30, 2017, other advances provided by other unrelated third parties collectively to our subsidiaries with no fixed term of repayment at interest free terms that do not have any promissory note or agreement but verbal understandings. These sums amount to $11,499,102 unpaid and outstanding as of September 30, 2017

 

Part C. Nine Months Ended September 30, 20172018 Compared to Nine Months Ended September 30, 20162017 (presented in summarized Charts below):

 

Revenue:

 

Revenues decreased by $153,581,241$60,256,521 or 48%36% to $106,476,004 for the nine months ended September 30, 2018 from $166,732,526 for the nine months ended September 30, 2017 from $320,313,767 for the nine months ended September 30, 2016.2017. The decrease was primarily due to the decrease of revenue generated from our fishery, beef, organic fertilizer, and cattle farm, whereas corporate and others operations and the maturity of on-going divisional businesses improved their revenues.for reasons explained in earlier sections.

 

The following chart illustrates the changes by category from the nine months ended September 30, 20172018 to September 30, 20162017

 

Revenue       
         
  2017   2016     2018 2017   
Category Q1-Q3  Q1-Q3  Difference  Q1- Q3 Q1- Q3 Difference 
       $  $ $ $ 
Fishery  16,167,636   113,256,746   (97,089,110)  10,036,762   16,167,636   (6,130,874)
                        
Plantation  3,565,220   12,194,399   (8,629,179)  3,082,503   3,565,220   (482,717)
                        
Beef  47,241,793   88,813,154   (41,571,361)  5,011,148   47,241,793   (42,230,645)
                        
Organic fertilizer  19,893,518   35,190,587   (15,297,069)  17,316,788   19,893,518   (2,576,730)
                        
Cattle farm  23,094,392   21,555,101   1,539,291   19,100,254   23,094,392   (3,994,138)
                        
Corporate and others  56,769,967   49,303,780   7,466,187   51,928,549   56,769,967   (4,841,418)
                        
Total  166,732,526   320,313,767   (153,581,241)  106,476,004   166,732,526   (60,256,522)

Cost

 

Cost decreased by $98,891,396$50,493,574 or 42%36% to $88,754,262 for the nine months ended September 30, 2018 from $139,247,836 for the nine months ended September 30, 2017 from $238,139,232 for the nine months ended September 30, 2016.2017. The decrease was primarily due to the reciprocal decrease in sales generated from the Company’s fishery, plantation, beef, organic fertilizer, cattle farm and corporate and other operations for the nine months ended September 30, 20172018 as compared to the nine months ended September 30, 2016.2017.

 

The following chart illustrates the changes by category from the nine months ended September 30, 20172018 to September 30, 2016.2017.

Cost

  2018  2017    
Category Q1- Q3  Q1- Q3  Difference 
  $  $  $ 
Fishery  8,133,799   11,016,962   (2,883,163)
             
Plantation  2,569,886   2,334,052   235,834 
             
Beef  4,121,113   44,148,494   (40,027,381)
             
Organic fertilizer  10,650,092   11,689,897   (1,039,805)
             
Cattle farm  16,711,195   19,582,042   (2,870,847)
             
Corporate and others  46,568,177   50,476,389   (3,908,212)
             
Total  88,754,262   139,247,836   (50,493,574)

 

 - 22 -20 

 

Cost         
  2017  2016    
Category Q1- Q3  Q1- Q3  Difference 
  $  $  $ 
Fishery  11,016,962   79,778,878   (68,761,916)
             
Plantation  2,334,052   5,664,598   (3,330,546)
             
Beef  44,148,494   68,857,559   (24,709,065)
             
Organic fertilizer  11,689,897   19,993,030   (8,303,133)
             
Cattle farm  19,582,042   20,392,263   (810,221)
             
Corporate and others  50,476,389   43,452,904   7,023,485 
             
Total  139,247,836   238,139,232   (98,891,396)

Gross Profit

 

Gross profit decreased by $54,689,845$9,762,948 or 67%36% to $17,721,742 for the nine months ended September 30, 2018 from $27,484,690 for the nine months ended September 30, 2017 from $82,174,535 for the nine months ended September 30, 2016. The2017.The decrease was primarily due to the corresponding decreases in operation revenues.revenues generated by operations.

 

The following chart illustrates the changes by category from the nine months ended September 30, 20172018 to September 30, 2016.2017.

 

The gross profit by category is as follows:

 

Gross profit         
  2017  2016    
Category Q1-Q3  Q1-Q3  Difference 
        $ 
Fishery  5,150,674   33,477,868   (28,327,194)
             
Plantation  1,231,168   6,529,801   (5,298,633)
             
Beef  3,093,299   19,955,595   (16,862,296)
             
Organic fertilizer  8,203,621   15,197,557   (6,993,936)
             
Cattle farm  3,512,350   1,162,838   2,349,512 
             
Corporate and others  6,293,578   5,850,876   442,702 
             
Total  27,484,690   82,174,535   (54,689,845)

Gross Profit

  2018  2017    
Category Q1- Q3  Q1- Q3  Difference 
  $  $  $ 
Fishery  1,902,963   5,150,674   (3,247,711)
             
Plantation  512,617   1,231,168   (718,551)
             
Beef  890,035   3,093,299   (2,203,264)
             
Organic fertilizer  6,666,696   8,203,621   (1,536,925)
             
Cattle farm  2,389,059   3,512,350   (1,123,291)
             
Corporate and others  5,360,372   6,293,578   (933,206)
             
Total  17,721,742   27,484,690   (9,762,948)

 

General and Administrative Expenses and Interest Expenses

 

General and administrative expenses and interest expenses (including depreciation and amortization) increaseddecreased by $380,192$3,628,623 or 2%22% to $13,066,431 for the nine months ended September 30, 2018 from $16,695,054 for the nine months ended September 30, 2017 from $16,314,8622017.  The change was primarily due to a decrease in wages and salaries to $1,481,441 for the nine months ended September 30, 2016.  The change was primarily due to (i) an increase in Wages and salaries of $1,776,1512018 from $5,041,093 for the nine months ended September 30 2017 from $3,264,942 for the nine months ended September 30, 2016 and (ii) a decrease in Office and corporate expense of $533,568 for the nine months ended September 30, 2017 from $4,227,072 for the nine months ended September 30, 2016.2017.

Category 2018 Q1-Q3  2017 Q1-Q3  Difference 
        $ 
Office and corporate expenses  4,703,280   3,693,504   1,009,776 
Wages and salaries  1,481,441   5,041,093   (3,559,652)
Traveling and related lodging  17,183   38,721   (21,538)
Motor vehicles expenses and local transportation  37,613   79,998   (42,385)
Entertainments and meals  35,092   185,549   (150,457)
Others and miscellaneous  1,279,843   2,258,306   (978,462)
Depreciation and amortization  4,233,294   3,835,975   397,318 
Sub-total  11,787,746   15,133,146   (3,345,400)
Interest expenses  1,278,685   1,561,908   (283,223)
Total  13,066,431   16,695,054   (3,628,623)

 

 - 23 -21 

 

Category 2017
Q1-Q3
  2016
Q1-Q3
  Difference 
        $ 
Office and corporate expenses  3,693,504   4,227,072   (533,568)
             
Wages and salaries  5,041,093   3,264,942   1,776,151 
             
Traveling and related lodging  38,721   119,580   (80,859)
             
Motor vehicles expenses and local transportation  79,998   119,256   (39,258)
             
Entertainments and meals  185,549   634,507   (448,958)
             
Others and miscellaneous  2,258,306   2,156,311   101,995 
             

Depreciation and amortization

  3,835,975   2,638,240   1,197,736 
             
Sub-total  15,133,146   13,159,908   1,973,238 
             
Interest expenses  1,561,908   3,154,954   (1,593,046)
             
Total  16,695,054   16,314,862   380,192 

Depreciation and Amortization

 

Depreciation and amortization increased by $4,127,580$465,046 or 84%5% to $9,018,006$9,483,053 for the nine months ended September 30, 20172018 from $4,890,426$9,018,007 for the nine months ended September 30, 2016.2017. The increase was primarily due to the increase of depreciation by $3,590,593$900,174 to $7,877,928 for the nine months ended September 30, 2018 from depreciation of $6,997,754 for the nine months ended September 30, 2017, and the decrease of amortization by $415,128 to $1,605,125 for nine months ended September 30, 2018 from amortization of $2,020,253 for nine months ended September 30, 2017.

In this respect, total depreciation of $3,406,801and amortization amounted to $9,483,053 for the nine months ended September 30, 2016,2018, out of which amount $4,233,294 was reported under General and the increaseadministration expenses and $5,249,759 was reported under cost of amortization by $536,628 to $2,020,253 for nine months ended September 30, 2017 from amortization of $1,483,625 for nine months ended September 30, 2016.

In this respect,goods sold; whereas total depreciation and amortization amounted to $9,018,006 for the nine months ended September 30, 2017, out of which amount $3,835,975 was reported under General and administration expenses and $5,182,031 was reported under cost of goods sold; whereas total depreciation and amortization was at $4,890,426 for the nine months ended September 30, 2016, out of which amount $2,638,240 was reported under General and Administration expenses and $2,252,186 was reported under cost of goods sold..

 

Income Taxes

 

The Company wasis incorporated in the State of Nevada, in the United States of America. The Company has no trading operations in United States of America and no US corporate tax has been provided for in the consolidated financial statements of the Company.

 

Undistributed Earnings of Foreign Subsidiaries

 

The Company intends to use the remaining accumulated and future earnings of foreign subsidiaries to expand operations outside the United States and accordingly, undistributed earnings of foreign subsidiaries are considered to be indefinitely reinvested outside the United States and no provision for U.S. Federal and State income tax or applicable dividend distribution tax has been provided thereon.

 

The Company appointedfailed to file US tax professionals to assist in filing income tax returns for the years ended December 31, 20162007 through December 31, 2012 in compliance with US Treasury Internal Revenue CodeService Code. The Company has reviewed its tax position with the assistance US tax professional and believes that there will be no taxes and no penalties assessed by the Internal Revenue Service in the United States of America. The Company has appointed US tax professional to assist in filing these income tax returns. In this respect we filed our 2015 Tax returns with the Internal Revenue Service (“IRS”) in 2016.ISR USA Government on July, 2014.

 

No EIT has been provided in the financial statements of SIAF, CA, JHST, JHMC, JFD, HAS, QZH and SJAP since they are exempt from EIT for the nine months ended September 30, 20172018 and 20162017 as they are within the agriculture, dairy and fishery sectors.

 

CA, CS and CH are international business companies incorporated in Belize, and are exempt from corporate tax in Belize.

 

No Hong Kong profits tax has been provided in the consolidated financial statements, since TRW did not earn any assessable profits arising in Hong Kong for the nine months ended September 30, 20172018 and 2016.2017.

 

No Macau Corporate income tax has been provided in the consolidated financial statements, since APWAM and MEIJI did not earn any assessable profits for the nine months ended September 30, 20172018 and 2016.2017.

- 24 -

 

No Swedish Corporate income tax has been provided in the consolidated financial statements, since SAFS incurred a tax loss for the nine months ended September 30, 20172018 and 2016.2017.

 

No deferred tax assets and liabilities are of September 30, 20172018 and December 31, 20162017 since there was no difference between the financial statements carrying amounts and the tax bases of assets and liabilities using enacted tax rates in effect in the period in which the differences are expected to reverse.

 

Off Balance Sheet Arrangements

None.

 

Liquidity and Capital Resources

 

As of September 30 2017,2018, unrestricted cash and cash equivalents amounted to $1,865,684$417,373 (see notes to the consolidated financial statements), and our working capital as of September 30, 20172018 was $315,363,140.$173,130,680.

 

As of September 30, 2017,2018, our total long-term debts are as follows:

 

Contractual Obligations Less than 1 year  1-3 years  3-5 years  More than 5 years  Total 
Short Term Bank Loan  1,506,705               1,506,705 
Negotiable Promissory Notes  368,462               368,462 
Long Term Bank Loan      6,026,819           6,026,819 
Promissory Notes  14,492,221               14,492,221 
Notes Payable      20,058,798           20,058,798 
22

Contractual Obligations Less than 1 year  1-3years  3-5 years  More than 5 years  Total 
Short Term Bank Loan  4,506,468               4,506,468 
Negotiable promissory notes  977,155               977,155 
Long Term Debts      5,669,429           5,669,429 
Promissory Notes      10,826,560           10,826,560 
convertible note payables  3,894,978               3,894,978 

 

Cash provided by operating activities amounted to $27,498,878$11,637,524 for Q1-3 2017.2018. This compares with cash provided by operating activities totaling $62,060,468$27,498,878 for Q1-3 2016.2017. The decrease in cash flows provided by operating activities resulted primarily from the increasedecrease in inventoriesaccount receivable of $17,752,925$(11,912,622) for Q1-3 20172018 from $2,207,149$17,756,843 for Q1-3 2016.2017.

 

Cash used in investing activities totaled $21,625,928$(6,832,839) for Q1-3 2017.This2018.This compares with cash used in investing activities totaling $57,758,296$(21,625,928) for Q1-3 2016.2017. The increase in cash flows used in investing activities resulted primarily from paymentpurchases of property and equipment and non-current assets held for constructionsale of $7,073,340$(3,500) for Q1-3 20172018 compared to $47,834,113$(14,552,588) for Q1-3 2016.2017.

 

Cash used in financing activities totaled $3,413,653$0 for Q1-3 2017.2018. This compares with cash used in financing activities totaling $5,611,449$(3,413,653) for Q1-3 2016.2017. The decreaseincrease in cash used in financing activities was primarily due to convertible notes repaid of $1,500,000$0 during Q1-3 20172018 from $7,676,760$1,500,000 paid during Q1-3 2016.2017.

 

AcquisitionSales of SFJVC’sunregistered shares and further acquisition plan:equity changes

 

An SFJVC agreement typically contains an option clauseDuring the quarter the company issued a total of 7,104,837 shares for further investment. Initially, the China Developertotal consideration of project companies invites us to invest$4,042,097 in their venture. If management believes it advisable, it carries out an in-depth studysettlements of the target company including legal due diligence, business plan, budget and projected financial information. The final decision is made through the resolution of the Company’s Board of Directors. If the decision is made to proceed with an investment, there is first formed an SFJVC, within which in turn the Company acquires further equity interest. The acquisition price of such interest is determined in accordance to the book value of the SFJVCother payables detailed as of the acquisition date. Consideration generally consists in part of cash and in part of contract against trade debts owed by the China Developer due to Consulting & Services fees charged to the China Developer by the Company in accordance with the Consulting & Services agreement. Project companies’ record development cost as construction in progress and treat the amount due to us as partial investment in new SFJVC.follows:

 

The Company’s expenditures as the consulting and service provider providing turnkey services to the China Developer for the development of the project include (i) administrative and operational expenses provided for and incurred in the project (charged and recorded under general and administrative operation expenses), billable to the China Developer, (ii) other development expenditures (inclusive of subcontractors’ and sub-suppliers’ cost plus mark-up) billable to the Developer, as well. Consulting & Services fees are exclusively billed to the 3rdparty China Developer, and not to the future SFJVC companies.

·Settlement for 4 professionals on consulting and service rendered fees for $303,055 by the issuance of 551,010 shares at $0.55/share.

 

- 25 -·A total of 4,611,086 shares were issued to 5 building contractors and/or suppliers for the settled consideration of $2,536,097.

 

·The payments to other unrelated third parties for $739,797 by the issuance of 1,479,593 shares.

 

There is currently no concrete plan to establish any additional SFJVCs.

·The issuance of 463,148 shares to a total of 17 staffs/workers for $463,148 for services rendered and owed during year 2016 to 2017.

 

CRITICAL ACCOUNTING POLICIES

 

BASIS OF PRESENTATION

 

The unaudited consolidated financial statements for the nine months ended September 30, 20172018 are prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”).

 

The unaudited quarterly financials for the nine months ended September 30, 20172018 results are for the months and do not necessarily indicate the results for a full year. The information included in this interim report should be read in conjunction with the information included in the Company’s annual report on Form 10-K for the fiscal year ended December 31, 2016.2017.

 

BASIS OF CONSOLIDATION

 

The consolidated financial statements include the financial statements of SIAF, its subsidiaries Capital Award, CS, CH, TRW, MEIJI, JHST, JFD, JHMC, HSA, APWAM, SAFS and its variable interest entity SJAP and QZH. All material inter-company transactions and balances have been eliminated in consolidation. The results of companies acquired or disposed of during the year are included in the consolidated Financial Statements from the effective date of acquisition.

23

 

BUSINESS COMBINATIONS

 

The Company adopted the accounting pronouncements relating to business combinations (primarily contained in ASC Topic 805 “Business Combinations”), including assets acquired and liabilities assumed arising from contingencies. These pronouncements established principles and requirements for how the acquirer of a business recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any non-controlling interest in the acquire as well as provides guidance for recognizing and measuring the goodwill acquired in the business combination and determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination. In addition, these pronouncements eliminate the distinction between contractual and non-contractual contingencies, including the initial recognition and measurement criteria and require an acquirer to develop a systematic and rational basis for subsequently measuring and accounting for acquired contingencies depending on their nature. Our adoption of these pronouncements will have an impact on the manner in which we account for any future acquisitions.

 

NON-CONTROLLINGNON - CONTROLLING INTEREST IN CONSOLIDATED FINANCIAL STATEMENTS

 

The Company adopted the accounting pronouncement on non-controlling interests in consolidated financial statements, which establishes accounting and reporting standards for the non-controlling interest in a subsidiary and for the deconsolidation of a subsidiary. This guidance is primarily contained in ASC Topic “Consolidation”. It clarifies that a non-controlling interest in a subsidiary is an ownership interest in the consolidated financial statements. The adoption of this standard has not had material impact on our consolidated financial statements.

 

USE OF ESTIMATES

 

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make assumptions and estimates that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods covered thereby. Actual results could differ from these estimates. Judgments and estimates of uncertainties are required in applying the Company’s accounting policies in certain areas. The following are some of the areas requiring significant judgments and estimates: determinations of the useful lives of assets, estimates of allowances for doubtful accounts, cash flow and valuation assumptions in performing asset impairment tests of long-lived assets, estimates of the reliability of deferred tax assets and inventory reserves.

 

REVENUE RECOGNITION

 

The Company’s revenue recognition policies are in compliance with ASC 605. Sales revenue is recognized when all of the following have occurred: (i) persuasive evidence of an arrangement exists, (ii) delivery has occurred or services have been rendered, (iii) the price is fixed or determinable, and (iv), the ability to collect is reasonably assured. These criteria are generally satisfied at the time of shipment when risk of loss and title passes to the customer. Service revenue is recognized when services have been rendered to a buyer by reference to the stage of completion. License fee income is recognized on the accrual basis in accordance with the underlying agreements.

 

- 26 -

Government grants are recognized upon (i) the Company has substantially accomplished what we must be done pursuant to the terms of the policies and terms of the grant that are established by the local government; and (ii) the Company receives notification from the local government that the Company has satisfied all of the requirements to receive the government grants; and or (iii) the amounts are received.

 

Multiple-Element Arrangements

   

To qualify as a separate unit of accounting under ASC 605-25 “605-25“Multiple Element Arrangements”, the delivered item must have value to the customer on a standalone basis. The significant deliverables under the Company’s multiple-element arrangements are consulting and service under development contract, commission and management service.

 

Revenues from the Company’sCompany's fishery development services contract are performed under fixed-price contracts. Revenues under long-term contracts are accounted for under the percentage-of-completion method of accounting in accordance with the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 605,Revenue Recognition (“ASC 605”). Under the percentage-of-completion method, the Company estimates profit as the difference between total estimated revenue and total estimated cost of a contract and recognized that profit over the contract term. The percentage of costs incurred determines the amount of revenue to be recognized. Payment terms are generally defined by the installation contract and as a result may not match the timing of the costs incurred by the Company and the related recognition of revenue. Such differences are recorded as either costs or estimated earnings in excess of billings on uncompleted contracts or billings in excess of costs and estimated earnings on uncompleted contracts.

 

The Company determines a customer’s credit worthiness at the time an order is accepted. Sudden and unexpected changes in a customer’s financial condition could put recoverability at risk.

 

24

The percentage of completion method requires the ability to estimate several factors, including the ability of the customer to meet its obligations under the contract, including the payment of amounts when due. If the Company determines that collectability is not assured, we will defer revenue recognition and use methods of accounting for the contract such as the completed contract method until such time as the Company determines that collectability is reasonably assured or through the completion of the project.

 

For fixed-price contracts, the Company uses the ratio of costs incurred to date on the contract (excluding uninstalled direct materials) to management’smanagement's estimate of the contract’scontract's total costs, to determine the percentage of completion on each contract. This method is used as management considers expended costs to be the best available measure of progression of these contracts. Contract costs included all direct material, subcontract and labor costs and those indirect costs related to contract performance, such as supplies, tool repairs and depreciation. The Company accounts for maintenance and repair services under the guidance of ASC 605 as the services provided relate to construction work. Contract costs incurred to date and expected total contract costs are continuously monitored during the term of the contract. Changes in job performance, job conditions, and estimated profitability arising from contract penalty, change orders and final contract settlements may result in revisions to the estimated profitability during the contract. These changes, which include contracts with estimated costs in excess of estimated revenues, are recognized as contract costs in the period in which the revisions are determined. Profit incentives are included in revenues when their realization is reasonably assured. At the point the Company anticipates a loss on a contract, the Company estimates the ultimate loss through completion and recognizes that loss in the period in which the possible loss was identified.

 

 The Company does not provide warranties to customers on a basis customary to the industry; however, the customers can claim warranty directly from product manufacturers for defects in equipment or products. Historically, the Company has experienced no warranty claims.

 

The Company’s fishery development consultancy services revenues are recognized when the relevant services are rendered, and are subject to a Chinese business tax at a rate of 0% of the gross fishery development contract service income approved by the Chinese local government.

 

COST OF GOODS SOLD AND SERVICES

 

Cost of goods sold consists primarily of direct purchase cost of merchandise goods, and related levies. Cost of services consists primarily of direct cost and indirect cost incurred to date for development contracts and provision for anticipated losses on development contracts.

 

SHIPPING AND HANDLING

 

Shipping and handling costs related to cost of goods sold are included in general and administrative expenses, which totaled $0, $1,716, $2,988,$2,745 and $17,861 and $17,272 for the three months and the nine months ended September 30, 2018 and 2017, and 2016, respectively.

- 27 -

  

ADVERTISING

 

Advertising costs are included in general and administrative expenses, which totaled $375,221, $382,424, $382,596,$1,175,724 and $1,386,186 and $1,163,547 for the three months ended and the nine months ended September 30, 20172018 and 2016,2017, respectively.

 

RESEARCH AND DEVELOPMENT EXPENSES

 

Research and development expenses are included in general and administrative expenses, which totaled $449,910, $449,910$0, 449, 910, $0 and $0$449,910 for the three months ended and the nine months ended September 30, 20172018 and 2016,2017, respectively.

 

CASH AND CASH EQUIVALENTS

 

The Company considers all highly liquid securities with original maturities of three months or less when acquired to be cash equivalents. Cash and cash equivalents kept with financial institutions in People’s Republic of China(“P.R.C”) are not insured or otherwise protected. Should any of those institutions holding the Company’s cash become insolvent, or the Company is unable to withdraw funds for any reason, the Company could lose the cash on deposit at that institution.

 

ACCOUNTS RECEIVABLE

 

The Company maintains reserves for potential credit losses on accounts receivable. Management reviews the composition of accounts receivable and analyzes historical bad debts, customer concentrations, customer credit worthiness, current economic trends and changes in customer payment patterns to evaluate the adequacy of these reserves. Terms of the sales vary. Reserves are recorded primarily on a specific identification basis.

 

25

The standard credit period of the Company’s most of customers is three months. Any amount that has an extended settlement date of over one year is classified as a long term receivable. Management evaluates the collectability of the receivables at least quarterly. There were no bad debts written off for the nine months ended September 30, 20172018 or September 30, 2016.2017.

 

INVENTORIES

 

Inventories are valued at the lower of cost (determined on a weighted average basis) and net realizable value. Costs incurred in bringing each product to its location and conditions are accounted for as follows:

 

·raw materials - purchase cost on a weighted average basis;
·manufactured finished goods and work-in-progress - cost of direct materials and labor and a proportion of manufacturing overhead based on normal operation capacity but excluding borrowing costs; and
·retail and wholesale merchandise finished goods - purchase cost on a weighted average basis.

 

Net realizable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and the estimated costs necessary to make the sale.

 

PROPERTY AND EQUIPMENT

 

Property and equipment are stated at cost less accumulated depreciation and any accumulated impairment losses. Such costs include the cost of replacing parts that are eligible for capitalization when the cost of replacing the parts is incurred. The assets’ residual values, useful lives and depreciation methods are reviewed, and adjusted if appropriate, at the end of each year.

 

Depreciation is calculated on a straight-line basis over the estimated useful life of the assets.

 

Milk cows10 years
Plant and machinery5 - 10 years
Structure and leasehold improvements10 -20 years
Mature seed andherbage cultivation20 years
Furniture, fixtures and equipment2.5 - 10 years
Motor vehicles5 -10  years

 

An item of property and equipment is removed from the accounts upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising on disposal of the asset (calculated as the difference between the net disposal proceeds and the carrying amount of the item) is included in the consolidated statements of income in the period the item is disposed.

- 28 -

 

GOODWILL

 

Goodwill is an asset representing the fair economic benefits arising from other assets acquired in a business combination that are not individually identified and separately recognized. Goodwill is tested for impairment on an annual basis at the end of the company’s fiscal year, or when impairment indicators arise. The Company uses a fair-value-based approach to test for impairment at the level of each reporting unit. The Company directly acquired MEIJI which is engaged in Hu Plantation. As a result of this acquisition, the Company recorded goodwill in the amount of $724,940. This goodwill represents the fair value of the assets acquired in these acquisitions over the cost of the assets acquired.

 

PROPRIETARY TECHNOLOGIES

 

The Company has determined that technological feasibility is established at the time a working model of products is completed. Master license of stock feed manufacturing technology was acquired and the costs of acquisition were capitalized as proprietary technologies when technological feasibility had been established. Proprietary technologies are intangible assets of finite lives. Proprietary technologies are amortized using the straight line method over their estimated lives of 25 years.

 

An aromatic cattle-feeding formula was acquired and the costs of acquisition are capitalized as proprietary technologies when technological feasibility has been established. Cost of acquisition on aromatic cattle-feeding formula is amortized using the straight-line method over its estimated life of 25 years.

 

The cost of sleep cod breeding technology license is capitalized as proprietary technologies when technological feasibility has been established. Cost of granting sleep cod breeding technology license is amortized using the straight-line method over its entitled life of 25 years.

26

 

Bacterial cellulose technology license and related trademark are capitalized as proprietary technologies when technological feasibility has been established. Cost of license and related trademark is amortized using the straight-line method over its estimated life of 20 years.

 

Management evaluates the recoverability of proprietary technologies on an annual basis of the end of the company’s fiscal year, or when impairment indicators arise. As required by ASC Topic 350 “Intangible - Goodwill and Other”, the Company uses a fair-value-based approach to test for impairment.

 

CONSTRUCTION IN PROGRESS

 

Construction in progress represents direct costs of construction as well as acquisition and design fees incurred. Capitalization of these costs ceases and the construction in progress is transferred to property and equipment when substantially all the activities necessary to prepare the assets for their intended use are completed. No depreciation is provided until construction is completed and the asset is ready for its intended use.

 

LAND USE RIGHTS

 

Land use rights represent acquisition of land use right rights of agriculture land from farmers and are amortized on the straight line basis over the respective lease periods. The lease period of agriculture land is in the range from 10 years to 60 years. Land use rights purchase prices were determined in accordance with the P.R.C Government’s minimum lease payments of agriculture land and mutually agreed between the company and the vendors. No independent professional appraiser performed a valuation of land use rights at the balance sheet dates.

 

CORPORATE JOINT VENTURE

 

A corporation formed, owned, and operated by two or more businesses (ventures) as a separate and discrete business or project (venture) for their mutual benefit is considered to be a corporate joint venture. Investee entities, in which the company can exercise significant influence, but not control, are accounted for under the equity method of accounting. Under the equity method of accounting, the company’s share of the earnings or losses of these companies is included in net income.

 

A loss in value of an investment that is other than a temporary decline is recognized as a charge to operations. Evidence of a loss in value might include, but would not necessarily be limited to absence of an ability to recover the carrying amount of the investment or inability of the investee to sustain an earnings capacity that would justify the carrying amount of the investment.

- 29 -

 

VARIABLE INTEREST ENTITY

 

An entity (investee) in which the investor has obtained less than a majority-owned interest, according to the Financial Accounting Standards Board (FASB). A variable interest entity (VIE) is subject to consolidation if a VIE is an entity meeting one of the following three criteria as elaborated in ASC Topic 810-10,Consolidation.

 

(a)equity-at-risk is not sufficient to support the entity’sentity's activities
(b)as a group, the equity-at-risk holders cannot control the entity; or
(c)the economics do not coincide with the voting interest.

 

If a firm is the primary beneficiary of a VIE, the holdings must be disclosed on the balance sheet. The primary beneficiary is defined as the person or company with the majority of variable interests

 

TREASURY STOCK

 

Treasury stock consists of a Company’s own stock which has been issued, but is subsequently reacquired by the Company. Treasury stock does not reduce the number of shares issued but does reduce the number of shares outstanding. These shares are not eligible to receive cash dividends. Accounting for excesses and deficiencies on treasury stock transactions is governed by ASC 505-30-30.

 

State laws and federal agencies closely regulate transactions involving a company’s own capital stock, so the purchase of outstanding shares and converting them into treasury shares must have a legitimate purpose. Some of the most common reasons for purchasing outstanding shares are as follows:

 

(i) to meet additional stock needs for various reasons, including newly implemented stock option plans, the issuance stock for convertible bonds or convertible preferred stock, or a stock dividend;

27

 

(ii) to eliminate the ownerships interests of a stockholder;

 

(iii) to increase the market price of the stock that returns capital to shareholders; and

 

(iv) to potentially increase earnings per share of the stock by decreasing the shares outstanding on the same earnings.

 

The cost method of accounting for treasury stock shares has been adopted by the Company. The purchase of outstanding shares is treated as a temporary reduction in shareholders’ equity in view of the expectation to reissue the shares instead of retiring them. When the Company reissues the treasury shares, the temporary account is eliminated. The cost of treasury stock shares reacquired is charged to a contra account, in this case a contra equity account that reduces the stockholder equity balance.

 

INCOME TAXES

 

The Company accounts for income taxes under the provisions of ASC 740 “Accounting for Income Taxes”. Under ASC 740, deferred tax assets and liabilities are determined based on the difference between the financial statement carrying amounts and the tax bases of assets and liabilities using enacted tax rates in effect in the years in which the differences are expected to reverse.

 

The provision for income tax is based on the results for the year as adjusted for items, which are non-assessable or disallowed. It is calculated using tax rates that have been enacted or substantively enacted at the balance sheet date. Deferred taxes area accounted for using the balance sheet liability method in respect of temporary differences arising from differences between the carrying amount of assets and liabilities in the financial statements and the corresponding tax basis used in the computation of assessable tax profit. In principle, deferred tax liabilities are recognized for all taxable temporary differences, and deferred tax assets are recognized to the extent that it is probable that taxable profit will be available against which deductible temporary differences can be utilized.

 

Deferred income taxes are calculated at the tax rates that are expected to apply to the period when the asset is realized or the liability is settled. Deferred tax is charged or credited in the income statement, except when it relates to items credited or charged directly to equity, in which case the deferred tax is also adjusted in the equity accounts. Deferred tax assets and liabilities are offset when they relate to income taxes levied by the same taxation authority and the Company intends to settle its current tax assets and liabilities on a net basis. ASC 740 also prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken, or expected to be taken, in a tax return. ASC 740 also provides guidance related to, among other things, classification, accounting for interest and penalties associated with tax positions, and disclosure requirements. Any interest and penalties accrued related to unrecognized tax benefits will be recorded in tax expense.

 

- 30 -

POLITICAL AND BUSINESS RISK

 

The Company’sCompany's operations are carried out in the PRC. Accordingly, the Company’sCompany's business, financial condition and results of operations may be influenced by the political, economic and legal environment in the PRC, and by the general state of the PRC’sPRC's economy. The Company’sCompany's operations in the PRC are subject to specific considerations and significant risks not typically associated with companies in North America and Western Europe. The Company’sCompany's results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion and remittance abroad, and rates and methods of taxation, among other things.

 

IMPAIRMENT OF LONG-LIVED ASSETS AND INTANGIBLE ASSETS

 

In accordance with ASC 360, “Property, Plant and Equipment”, long-lived assets to be held and used are analyzed for impairment whenever events or changes in circumstances indicate that the related carrying amounts may not be recoverable. The Company reviews the carrying amount of its long-lived assets, including intangibles, for impairment, at the end of each fiscal year. An asset is considered impaired when estimated future cash flows are less than the carrying amount of the asset. In the event the carrying amount of such asset is considered not recoverable, the asset is adjusted to its fair value. Fair value is generally determined based on discounted future cash flow. As of September 30, 20162018 and December 31, 2015,2017, the Company determined no impairment losses were necessary.

 

EARNINGS PER SHARE

 

As prescribed in ASC Topic 260 “Earning per Share”, Basic Earnings per Share (“EPS”EPS) is computed by dividing net income available to common stockholders by the weighted average number of common stock shares outstanding during the year. Diluted EPS is computed by dividing net income available to common stockholders by the weighted-average number of common stock shares outstanding during the year plus potential dilutive instruments such as stock options and warrants. The effect of stock options on diluted EPS is determined through the application of the treasury stock method, whereby proceeds received by the Company based on assumed exercises are hypothetically used to repurchase the Company’s common stock at the average market price during the period.

 

28

For the three months ended September 30, 20172018 and 2016,2017, basic earnings per share attributable to Sino Agro Food, Inc. and subsidiaries’ common stockholders for continuing and discontinued operations amounted to $0.14$0.09 and $1.04,$0.14, respectively. For the three months ended September 30, 20172018 and 2016,2017, diluted earnings per share attributable to Sino Agro Food, Inc. and its subsidiaries’ common stockholders for continuing and discontinued operations amounted to $0.15$0.09 and $0.95,$0.15, respectively.

 

For the threenine months ended September 30, 20172018 and 2016,2017, basic earnings per share attributable to Sino Agro Food, Inc. and subsidiaries’subsidiaries common stockholders for continuing operations amounted to $0.14$0.27 and $0.91,$0.62, respectively. For the threenine months ended September 30, 20172018 and 2016,2017, diluted earnings per share attributable to Sino Agro Food, Inc. and its subsidiaries’ common stockholders for continuing operations amounted to $0.15$0.27 and $0.81,$0.63, respectively.

For the nine months ended September 30, 2017 and 2016, basic earnings per share attributable to Sino Agro Food, Inc. and subsidiaries’ common stockholders for continuing and discontinued operations amounted to $0.62 and $2.45, respectively. For the nine months ended September 30, 2017 and 2016, diluted earnings per share attributable to Sino Agro Food, Inc. and its subsidiaries’ common stockholders for continuing and discontinued operations amounted to $0.63 and $2.24, respectively.

For the nine months ended September 30, 2017 and 2016, basic earnings per share attributable to Sino Agro Food, Inc. and subsidiaries’ common stockholders for continuing operations amounted to $0.62 and $1.81, respectively. For the nine months ended September 30, 2017 and 2016, diluted earnings per share attributable to Sino Agro Food, Inc. and its subsidiaries’ common stockholders for continuing operations amounted to $0.63 and $1.72, respectively.

 

FOREIGN CURRENCY TRANSLATION

 

The reporting currency of the Company is the U.S. dollar. The functional currency of the Company is the Chinese Renminbi (RMB). For those entities whose functional currency is other than the U.S. dollars, all assets and liabilities are translated into U.S. dollars at the exchange rate on the balance sheet date; shareholder equity is translated at historical rates and items in the statements of income and of cash flows are translated at the average rate for the period.

 

Because cash flows are translated based on the weighted average translation rate, amounts related to assets and liabilities reported in the statements of cash flows will not necessarily agree with changes in the corresponding balances in the balance sheets. Translation adjustments resulting from this process are included in accumulated other comprehensive income in the consolidated statements of equity.

 

- 31 -

For the nine months ended September 30, 2016

Translation gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the statements of income and comprehensive income as incurred. The balance sheet amounts with the exception of equity as of September 30, 2016 and December 31, 2015 were translated at RMB6.68 to $1.00 and RMB6.36 to $1.00, respectively. The average translation rates applied to the consolidated statements of income and comprehensive income and of cash flows for the nine months ended September 30, 2016 and September 30, 2015 were RMB6.58 to $1.00 and RMB6.17 to $1.00, respectively

For the nine months ended September 30, 2017

 

Translation gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the statements of income and comprehensive income as incurred. The balance sheet amounts with the exception of equity as of September 30, 2017 and December 31, 2016 were translated at RMB6.64 to $1.00 and RMB6.94 to $1.00, respectively. The average translation rates applied to the consolidated statements of income and comprehensive income and of cash flows for the nine months ended September 30, 2017 and September 30, 2016 were RMB6.80 to $1.00 and RMB6.58 to $1.00, respectively.

For the nine months ended September 30, 2018

Translation gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the statements of income and comprehensive income as incurred. The balance sheet amounts with the exception of equity as of September 30, 2018 and December 31, 2017 were translated at RMB6.88 to $1.00 and RMB6.53 to $1.00, respectively. The average translation rates applied to the consolidated statements of income and comprehensive income and of cash flows for the nine months ended September 30, 2018 and September 30, 2017 were RMB6.51 to $1.00 and RMB6.80 to $1.00, respectively. 

 

ACCUMULATED OTHER COMPREHENSIVE INCOME

 

ASC Topic 220 “Comprehensive Income” establishes standards for reporting and displaying comprehensive income and its components in financial statements. Comprehensive income is defined as the change in stockholders’ equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources. The comprehensive income for all periods presented includes both the reported net income and net change in cumulative translation adjustments.

 

RETIREMENT BENEFIT COSTS

 

P.R.C. state managed retirement benefit programs are defined contribution plans and the payments to the plans are charged as expenses when employees have rendered service entitling them to the contribution.

 

STOCK-BASED COMPENSATION

 

The Company adopts both ASC Topic 718, “Compensation - Stock Compensation” and ASC Topic 505-50,Equity-Based Payments to Non-Employees” using the fair value method in which an entity issues its equity instruments to acquire goods and services from employees and non-employees. Stock compensation for stock granted to non-employees has been determined in accordance with this accounting standard and the accounting standard regarding accounting for equity instruments that are issued to other than employees for acquiring, or in conjunction with selling goods or services, as the fair value of the consideration received or the fair value of equity instruments issued, whichever is more reliably measured. This accounting standard allows the “simplified” method to determine the term of employee options when other information is not available. Under ASC Topic 718 and ASC Topic 505-50, stock compensation expenses is measured at the grant date on the value of the option or restricted stock and is recognized as expenses, less expected forfeitures, over the requisite service period, which is generally the vesting period.

29

 

FAIR VALUE OF FINANCIAL INSTRUMENTS

 

The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:

 

Level 1 Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.

 

Level 2 Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.

 

Level 3 Pricing inputs that are generally observable inputs and not corroborated by market data.

 

The carrying amounts of the Company’s financial assets and liabilities, such as cash and accrued expenses, approximate their fair values because of the short maturity of these instruments.

 

- 32 -

The carrying amounts of the Company’s financial assets and liabilities, such as cash and accrued expenses, approximate their fair values because of the short maturity of these instruments. The Company does not have any assets or liabilities measured at fair value on a recurring or a non-recurring basis, consequently, the Company did not have any fair value adjustments for assets and liabilities measured at fair value as of September 30, 2017September30, 2018 or December 31, 2016,2017, nor gains or losses are reported in the statements of income and comprehensive income that are attributable to the change in unrealized gains or losses relating to those assets and liabilities still held at the reporting date for the nine months ended September 30, 20172018 or 2016.2017.

 

NEW ACCOUNTING PRONOUNCEMENTS

 

The Company does not expect any recent accounting pronouncements to have a material effect on the Company’s financial position, results of operations, or cash flows.

 

In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update No. 2016-02,Leases (Topic 842) (ASU(ASU 2016-02), which generally requires companies to recognize operating and financing lease liabilities and corresponding right-of-useright of-use assets on the balance sheet. This guidance will be effective for us in the first quarter of 2019 on a modified retrospective basis and early adoption is permitted. We are still evaluating the effect that this guidance will have on our consolidated financial statements and related disclosures.

 

In March 2016, the FASB issued Accounting Standards Update No. 2016-08,Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net)(ASU 2016-08), which clarifies the implementation guidance on principal versus agent considerations. The guidance includes indicators to assist an entity in determining whether it controls a specified good or service before it is transferred to the customers. This guidance will be effective for us in the first quarter of 2018, with the option to adopt it in the first quarter of 2017. We are still evaluating the effect that this guidance will have on our consolidated financial statements and related disclosures.

 

In March 2016, the FASB issued Accounting Standards Update No. 2016-09,Compensation-Stock Compensation (Topic 718): Improvement to Employee Share-based Payment Accounting(ASU 2016-09) to simplify the accounting for share-based payment transactions, including the income tax consequences, an option to recognize gross share-based compensation expense with actual forfeitures recognized as they occur, as well as certain classifications on the statement of cash flows. This guidance will bebecame effective for us in the first quarter of 2017, and early adoption is permitted. We are still evaluating the effect that this guidance will have on our consolidated financial statements and related disclosures.

 

30

In October 2016, the FASB issued Accounting Standards Update No. 2016-16,Income Taxes (Topic 740): Intra-Entity Transfers Other than Inventory (ASU(ASU 2016-16), which requires companies to recognize the income-tax consequences of an intra-entity transfer of an asset other than inventory. This guidance will be effective for us in the first quarter of 2018, with the option to adopt it in the first quarter of 2017. We currently anticipate adopting the new standard effective January 1, 2018, and do not expect the standard to have a material impact on our consolidated financial statements.

 

In November 2016, the FASB issued Accounting Standards Update No. 2016-18,Statement of Cash Flows (Topic 230): Restricted Cash (ASU(ASU 2016-18), which requires companies to include amounts generally described as restricted cash and restricted cash equivalents in cash and cash equivalents when reconciling beginning-of-period and end-of-period total amounts shown on the statement of cash flows. This guidance will be effective for us in the first quarter of 2018 and early adoption is permitted. We are still evaluating the effect that this guidance will have on our consolidated financial statements and related disclosure.disclosure

 

In January 2017, the FASB issued Accounting Standards Update No. 2017-01,Business Combinations (Topic 805): Clarifying the Definition of a Business(ASU 2017-01), which revises the definition of a business and provides new guidance in evaluating when a set of transferred assets and activities is a business. This guidance will be effective for us in the first quarter of 2018 on a prospective basis, and early adoption is permitted. We do not expect the standard to have a material impact on our consolidated financial statements.

 

In January 2017, the FASB issued Accounting Standards Update No. 2017-04,Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment(ASU 2017-04), which eliminates step two from the goodwill impairment test. Under ASU 2017-04, an entity should recognize an impairment charge for the amount by which the carrying amount of a reporting unit exceeds its fair value up to the amount of goodwill allocated to that reporting unit. This guidance will be effective for us in the first quarter of 2020 on a prospective basis, and early adoption is permitted. We do not expect the standard to have a material impact on our consolidated financial statements.

- 33 -

Other accounting standards that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial statements upon adoption.

 

ITEM 3.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

 

Market risk is the risk of loss to future earnings, to fair values or to future cash flows that may result from changes in the price of a financial instrument. The value of a financial instrument may change as a result of changes in interest rates, exchange rates, commodity prices, equity prices and other market changes.Not Applicable

Foreign Currency Risk

Currency fluctuations and restrictions on currency exchange may adversely affect our business, including limiting our ability to convert Chinese Renminbi (RMB) into foreign currencies and, if the RMB were to decline in value, reducing our revenue in U.S. dollar terms.

The Chinese government currently manages the exchange rate of the RMB. The value of our common stock is indirectly affected by the foreign exchange rate between the U.S. dollar and the RMB. Appreciation or depreciation in the value of the RMB relative to the U.S. dollar does affect our financial results reported in U.S. dollar terms without giving effect to any underlying change in our business or results of operations.

Translation gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency are included in the statements of income and comprehensive income as incurred. The average translation rates applied to the consolidated statements of income and comprehensive income and of cash flows for the years ended December 31, 2013 through 2016 were RMB6.19, RMB6.14, RMB6.23, and RMB6.64, respectively.

Depository Insurance Risk

Cash and cash equivalents are held for working capital purposes and consist primarily of bank deposits. We do not enter into investments for trading or speculative purposes.

Banks and other financial institutions in the PRC do not provide insurance for funds held on deposit. A portion of our assets are in the form of cash deposited with banks in the PRC, and in the event of bank failure, we may not have access to, or may lose entirely, our funds on deposit. This exposure could result in our inability to immediately access funds to pay our suppliers, employees and/or other creditors.

 

ITEM 4.     CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

We maintain “disclosure controls and procedures,” as such term is defined in Rule 13a-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”), that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. We conducted an evaluation (the “Evaluation”), under the supervision and with the participation of our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of the design and operation of our disclosure controls and procedures (“Disclosure Controls”) as of the end of the period covered by this report pursuant to Rule 13a-15 of the Exchange Act. Based on this Evaluation, our CEO and CFO concluded that our Disclosure Controls were effective as of the end of the period covered by this report.

 

Changes in Internal Control over Financial Reporting

 

We have also evaluated our internal controls for financial reporting, and there has been no change in our internal control over financial reporting that occurred during the three months ended September 30, 20172018 that has materially affected, or is reasonably likely to materially affect our internal control over financial reporting

- 34 -

 

Limitations on the Effectiveness of Controls

 

Our management, including our CEO and CFO, does not expect that our Disclosure Controls and internal controls will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management or board override of the control.

 

The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

 

31

Subsequent Events

On October 5, 2018, Tri-way Industries limited (“TRW”), a Hong Kong company in which Sino Agro Food, Inc. (the “Company”) owns a minority interest, inadvertently issued a press release regarding a proposed distribution (the “Distribution”) of its shares to the Company’s shareholders (the “First Release”).

On January 13, 2016, securities representing beneficial interests in the shares of common stock on the Company, referred to as VPS Shares, began to be traded on the Oslo Børs’ Merkur Market (the “Oslo Market”) under the symbol “SIAF-ME.” The Company’s common stock trades on the OTC QX under the symbol “SIAF.” As required by the rules of the Oslo Market, on October 8, 2018, the Company issued an announcement through the Oslo Market (the “Second Release”) summarizing the contents of the First Release.

On October 30, 2018, the Company issued another announcement regarding the purported Distribution through the Oslo Market (the “Third Release”).

On November 7, 2018, having been made aware that the Distribution could not proceed as originally planned, TRW prepared a press release to be issued modifying its original plans regarding the Distribution and withdrew the related record date (the “Fourth Release”).

On November 7, 2018, the Company again issued an announcement through the Oslo Market, which referred to the Fourth Release as an attachment thereto (the “Fifth Release”). While TRW intended to issue the Fourth Release prior to the announcement of the Fifth Release, the Fourth Release was not in fact published until later on November 7, 2018.

References to the Tri-way dividend

Tri-way Industries Limited (“TRW”) a Hong Kong based aquaculture company reports the details of its share dividend distribution to shareholders of its Investment Associate, Sino Agro Food, Inc. (“SIAF”), based on exercising its option to liquidate outstanding debt owed SIAF of USD 62,338,065, covering both a portion or all of accounts payable and other payables owed SIAF to date. TRW elected to exercise the option to distribute TRW common shares in lieu of paying a cash dividend, and/or a cash plus share dividend against the USD 62,338,065, the option of which had been granted by SIAF to TRW as part of its agreement with TRW to see its debt repaid in the best interest of both parties. Repayment of the USD 62,338,065 debt outstanding represents an 18.3% ownership distribution in TRW to owners/shareholders of SIAF.

The distribution of TRW shares to each shareholder of SIAF is predicated on two variables; namely, the total issued and outstanding shares of common stock of the Company as of record date (which will not be known for some time), and the number of shares of common stock of the Company individually held under each SIAF shareholder’s account in order to determine the ratio of shares of SIAF required to be owned in order to receive one (1) share of TRW as well as the total number of TRW shares to be received by each individual shareholder.

PART II - OTHER INFORMATION

 

ITEM 1.LEGAL PROCEEDINGS

 

None

 

ITEM 1A.RISK FACTORS

 

Not applicable

 

ITEM 2.UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

During the 3 months period ended September 30, 2017,quarter the Companycompany issued 2,382,246a total of 7,104,837 shares for total consideration of $4,042,097 in settlements of other payables detailed as additional security against working capital made available through a trade facility loan.follows:

 

·Settlement for 4 professionals on consulting and service rendered fees for $303,055 by the issuance of 551,010 shares at $0.55/share.

·A total of 4,611,086 shares were issued to 5 building contractors and/or suppliers for the settled consideration of $2,536,097.

·The payments to other unrelated third parties for $739,797 by the issuance of 1,479,593 shares.

·The issuance of 463,148 shares to a total of 17 staffs/workers for $463,148 for services rendered and owed during year 2016 to 2017.

32

The shares were issued pursuant to the exemption from registration under the Securities Act provided by its Regulation S.

ITEM 3.DEFAULTS UPON SENIOR SECURITIES

 

None

 

ITEM 4.MINE SAFETY DISCLOSURES

 

Not applicable.

 

ITEM 5.OTHER INFORMATION

 

None

 

ITEM 6.EXHIBITS

 

Exhibit No.No . Description of Exhibits
   
31.1 Section 302 Certification of Principal Executive Officer+
31.2 Section 302 Certification of Principal Financial Officer+
32.1 Section 906 Certification of Principal Executive Officer and Principal Financial Officer *
101.INS XBRL Instance Document +
101.SCH XBRL Taxonomy Extension Schema Document +
101.CAL XBRL Taxonomy Calculation Linkbase Document +
101.LAB XBRL Taxonomy Labels Linkbase Document +
101.PRE XBRL Taxonomy Presentation Linkbase Document +
101.DEF XBRL Definition Linkbase Document +

 

+filed herewith

* furnished herewith

 

 - 35 -33 

 

 

SIGNATURES

 

 Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  SINO AGRO FOOD, INC.
   
November 14, 20172018By:/s/ LEE YIP KUN SOLOMON
  

Lee Yip Kun Solomon

Chief Executive Officer

(Principal Executive Officer)

 November 14, 2017By:/s/ DANIEL RITCHEY
Daniel Ritchey

Chief Financial Officer

( and Principal Financial Officer)

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

November 14, 20172018By:/s/ Lee Yip Kun SolomonLEE YIP KUN SOLOMON
  

Lee Yip Kun Solomon

Chief Executive Officer, Director

(Principal Executive Officer)

 

November 14, 20172018By:/s/ Daniel RitcheyTAN POAY TEIK
  Daniel Ritchey

Tan Poay Teik

Chief Financial Officer, and DirectorMarketing

 

November 14, 20172018By:/s/ Tan Poay TeikCHEN BORHANN
  Tan Poay Teik
Chief Marketing Officer and Director
November 14, 2017By:/s/

Chen Bor Hann

Chen Bor Hann

Corporate Secretary and Director

 

November 14, 20172018By:/s/ Yap Koi Ming
  Yap Koi Ming

Daniel Ritchey

Director

 

November 14, 20172018By:/s/ Nils Erik SandbergSOH LIM CHANG
  Nils Erik Sandberg
Director

November 14, 2017By:/s/ Soh Lim Chang
Soh Lim Chang

Director

 

 - 36 -34