YUHE INTERNATIONAL, INC.
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):
On March 17, 2008, First Growth International, Inc., a Nevada corporation (“First Growth”), now renamed as Yuhe International, Inc., filed a Form 8-K (the “Initial Report”) to report the completion on March 12, 2008 of the acquisition of Bright Stand International Limited., an international business company incorporated in the British Virgin Islands (“Bright Stand”). This amended Form 8-K/A is being filed to provide required historical financial statements and pro forma financial information by amendment within 71 calendar days after March 18, 2008.
The information previously reported in the Initial Report is hereby incorporated by reference into this Form 8-K/A. This Current Report on Form 8-K/A is being filed solely to include the financial statements and pro forma financial information required by Items 9.01(a) and 9.01(b), which were not available at the time of the earlier filing. Except as described in this Explanatory Note, no other information in the Initial Report is modified or amended hereby. Capitalized terms used herein and not otherwise defined shall have the respective meaning ascribed to them in the Initial Report.
WEIFANG YUHE POULTRY CO., LTD
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 2007 AND 2006
(Stated in US dollars)
WEIFANG YUHE POULTRY CO., LTD
CONTENTS | | PAGES |
| | |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM | | F-2 |
| | |
CONSOLIDATED BALANCE SHEETS | | F-3 to F-4 |
| | |
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | | F-5 |
| | |
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY | | F-6 |
| | |
CONSOLIDATED STATEMENTS OF CASH FLOWS | | F-7 to F-8 |
| | |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS | | F-9 to F-23 |
WEIFANG YUHE POULTRY CO., LTD |
|
CONSOLIDATED BALANCE SHEETS |
DECEMBER 31, 2007 AND 2006 |
(Stated in US Dollars) |
| | Note | | 2007 | | 2006 | |
ASSETS | | | | | | | |
Current assets | | | | | | | |
Cash and cash equivalents | | | | | $ | 47,455 | | $ | 563,062 | |
Accounts receivable, net | | | | | | 1,586 | | | - | |
Prepaid expenses | | | | | | 63,419 | | | - | |
Inventories | | | 3 | | | 3,946,538 | | | 3,362,941 | |
Advances to suppliers | | | | | | 1,137,767 | | | 471,791 | |
Total current assets | | | | | $ | 5,196,765 | | $ | 4,397,794 | |
Prepaid deposits | | | | | | 665,885 | | | 143,106 | |
Other receivables, net | | | 4 | | | 2,714,589 | | | 1,952,118 | |
Unlisted investments | | | 5 | | | 274,812 | | | 1,207,099 | |
Plant and equipment, net | | | 7 | | | 15,135,284 | | | 13,035,768 | |
Intangible assets, net | | | 8 | | | 2,501,744 | | | 2,365,384 | |
Due from related companies | | | 9 | | | 5,790,486 | | | 4,127,520 | |
Due from directors | | | 10 | | | 228,933 | | | - | |
Deferred expenses | | | | | | 551,795 | | | 463,922 | |
TOTAL ASSETS | | | | | $ | 33,060,293 | | $ | 27,692,711 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | |
Current liabilities | | | | | | | | | | |
Accounts payable | | | | | $ | 5,471,271 | | $ | 7,352,688 | |
Current portion of long-term | | | | | | | | | | |
liabilities | | | 14 | | | 4,306,750 | | | 5,219,060 | |
Loans payable | | | 11 | | | 3,268,087 | | | 4,882,907 | |
Payroll and payroll related liabilities | | | | | | 835,372 | | | 424,317 | |
Accrued expenses | | | | | | 361,926 | | | 96,938 | |
Advances from customers | | | | | | 190,808 | | | 5,544 | |
Tax payables | | | | | | 132,536 | | | 115,580 | |
Due to related companies | | | 12 | | | 1,000,000 | | | 2,567,739 | |
Total current liabilities | | | | | $ | 15,566,750 | | $ | 20,664,773 | |
See accompanying notes to consolidated financial statements
WEIFANG YUHE POULTRY CO., LTD |
|
CONSOLIDATED BALANCE SHEETS (Continued) |
DECEMBER 31, 2007 AND 2006 |
(Stated in US Dollars) |
| | Note | | 2007 | | 2006 | |
| | | | | | | |
Long-term liabilities | | | 14 | | $ | 6,056,794 | | $ | 4,603,032 | |
TOTAL LIABILITIES | | | | | $ | 21,623,544 | | $ | 25,267,805 | |
| | | | | | | | | | |
Commitments and contingencies | | | | | $ | - | | $ | - | |
| | | | | | | | | | |
Minority interests | | | | | $ | 201,752 | | $ | 263,144 | |
| | | | | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | |
Registered capital | | | 13 | | $ | 482,713 | | $ | 482,713 | |
Additional paid in capital | | | | | | 7,009,523 | | | 4,403,806 | |
Retained earnings (deficit) | | | | | | 2,990,742 | | | (2,957,922 | ) |
Accumulated other comprehensive income | | | | | | 752,019 | | | 233,165 | |
| | | | | $ | 11,234,997 | | $ | 2,161,762 | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | $ | 33,060,293 | | $ | 27,692,711 | |
See accompanying notes to consolidated financial statements
WEIFANG YUHE POULTRY CO., LTD |
|
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) |
FOR THE YEARS ENDED DECEMBER 31, 2007 AND 2006 |
(Stated in US Dollars) |
| | Note | | 2007 | | 2006 | |
| | | | | | | |
Net revenues | | | | | $ | 22,075,224 | | $ | 14,595,716 | |
Cost of revenues | | | | | | (13,502,545 | ) | | (15,483,641 | ) |
Gross profit (loss) | | | | | $ | 8,572,679 | | $ | (887,925 | ) |
Operating expenses: | | | | | | | | | | |
Selling | | | | | | (312,927 | ) | | (430,122 | ) |
General and administrative | | | | | | (1,341,987 | ) | | (1,279,238 | ) |
Operating income (loss) | | | | | $ | 6,917,765 | | $ | (2,597,285 | ) |
Other income (expenses): | | | | | | | | | | |
Interest income | | | | | | 796 | | | 9,553 | |
Interest expenses | | | | | | (924,845 | ) | | (971,785 | ) |
Investment losses | | | | | | (101,264 | ) | | (152,521 | ) |
Profit (loss) on disposal of fixed assets | | | | | | (5,180 | ) | | 172,314 | |
Income (loss) before income taxes | | | | | $ | 5,887,272 | | $ | (3,539,724 | ) |
| | | | | | | | | | |
Income taxes | | | 15 | | | - | | | - | |
Net income (loss) before minority interests | | | | | $ | 5,887,272 | | $ | (3,539,724 | ) |
| | | | | | | | | | |
Minority interests (earnings) loss | | | | | | 61,392 | | | (68,387 | ) |
Net income (loss) | | | | | $ | 5,948,664 | | $ | (3,608,111 | ) |
| | | | | | | | | | |
Other comprehensive income: | | | | | | | | | | |
Foreign currency translation adjustment | | | | | | 518,854 | | | 67,066 | |
Comprehensive income (loss) | | | | | $ | 6,467,518 | | $ | (3,541,045 | ) |
See accompanying notes to consolidated financial statements
WEIFANG YUHE POULTRY CO., LTD |
|
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY |
FOR THE YEARS ENDED DECEMBER 31, 2007 AND 2006 |
(Stated in US Dollars) |
| | | | | | | | Accumulated | | | |
| | | | Additional | | Retained | | other | | | |
| | Registered | | paid-in | | earnings | | comprehensive | | | |
| | capital | | capital | | (deficits) | | income | | Total | |
| | | | | | | | | | | |
Balance, January 1, 2006 | | $ | 482,713 | | $ | - | | $ | 650,189 | | $ | 166,099 | | $ | 1,299,001 | |
Net loss | | | - | | | - | | | (3,608,111 | ) | | - | | | (3,608,111 | ) |
Injection of additional capital from shareholders | | | - | | | 4,403,806 | | | - | | | - | | | 4,403,806 | |
Foreign currency translation adjustment | | | - | | | - | | | - | | | 67,066 | | | 67,066 | |
Balance, December 31, 2006 | | $ | 482,713 | | $ | 4,403,806 | | $ | (2,957,922 | ) | $ | 233,165 | | $ | 2,161,762 | |
| | | | | | | | | | | | | | | | |
Balance, January 1, 2007 | | $ | 482,713 | | $ | 4,403,806 | | $ | (2,957,922 | ) | $ | 233,165 | | $ | 2,161,762 | |
Net profit | | | - | | | - | | | 5,948,664 | | | - | | | 5,948,664 | |
Injection of additional capital from shareholders | | | - | | | 2,605,717 | | | - | | | - | | | 2,605,717 | |
Foreign currency translation adjustment | | | - | | | - | | | - | | | 518,854 | | | 518,854 | |
Balance, December 31, 2007 | | $ | 482,713 | | $ | 7,009,523 | | $ | 2,990,742 | | $ | 752,019 | | $ | 11,234,997 | |
See accompanying notes to consolidated financial statements
WEIFANG YUHE POULTRY CO., LTD |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
FOR THE YEARS ENDED DECEMBER 31, 2007 AND 2006 |
(Stated in US Dollars) |
| | 2007 | | 2006 | |
Cash flows from operating activities | | | | | |
Net income (loss) | | $ | 5,948,664 | | $ | (3,608,111 | ) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities | | | | | | | |
Depreciation | | | 1,454,616 | | | 1,441,868 | |
Amortization | | | 25,388 | | | 59,202 | |
Minority interests | | | (61,392 | ) | | 68,387 | |
Allowances for bad debt | | | 231,569 | | | 151,772 | |
Loss (gain) on disposal of fixed assets | | | 5,180 | | | (172,314 | ) |
Write off of inventories | | | - | | | 1,369,460 | |
Loss on investments | | | 101,264 | | | 152,521 | |
Changes in assets and liabilities | | | | | | | |
Accounts receivable | | | (1,504 | ) | | 1,433 | |
Advances to suppliers | | | (608,297 | ) | | (316,980 | ) |
Prepaid expenses | | | (60,895 | ) | | - | |
Prepaid deposits | | | - | | | 147,031 | |
Inventories | | | (338,126 | ) | | (10,507 | ) |
Deferred expenses | | | (53,718 | ) | | 277,187 | |
Accounts payable | | | (2,292,471 | ) | | 2,985,356 | |
Payroll and payroll related liabilities | | | 366,659 | | | 283,781 | |
Accrued expenses | | | 248,038 | | | (108,509 | ) |
Advances from customers | | | 177,526 | | | 5,064 | |
Tax payables | | | 8,642 | | | 111,154 | |
Net cash provided by operating activities | | $ | 5,151,143 | | $ | 2,837,795 | |
| | | | | | | |
Cash flows from investing activities | | | | | | | |
Purchase of fixed assets | | $ | (1,881,815 | ) | $ | (205,335 | ) |
Sale of plant and equipment | | | - | | | 1,493,381 | |
Prepayment in equipment deposits | | | (492,519 | ) | | - | |
Sale of equity investments | | | 873,700 | | | - | |
Advances to loans receivables | | | (2,192,163 | ) | | (367,407 | ) |
Proceeds for sales of henhouses | | | 1,357,454 | | | - | |
Advances to directors | | | (219,824 | ) | | - | |
Advances to related parties receivables | | | (1,323,918 | ) | | (1,496,339 | ) |
Net cash (used in) investing activities | | $ | (3,879,085 | ) | $ | (575,700 | ) |
WEIFANG YUHE POULTRY CO., LTD |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) |
FOR THE YEARS ENDED DECEMBER 31, 2007 AND 2006 |
(Stated in US Dollars) |
| | 2007 | | 2006 | |
| | | | | |
Cash flows from financing activities | | | | | |
Repayments to loans payable | | $ | - | | $ | (1,139,553 | ) |
Repayments to other long-term loans | | | (129,208 | ) | | - | |
Proceeds from loans payables | | | - | | | 5,024,446 | |
Repayment of due to related parties | | | (1,675,151 | ) | | (6,038,217 | ) |
Net cash (used in) financing activities | | $ | (1,804,359 | ) | $ | (2,153,324 | ) |
| | | | | | | |
Effect of foreign currency translation on cash and cash equivalents | | | 16,694 | | | 16,614 | |
| | | | | | | |
(Decrease) increase in cash and cash equivalents | | | (515,607 | ) | | 125,385 | |
| | | | | | | |
Cash and cash equivalents–beginning of year | | | 563,062 | | | 437,677 | |
Cash and cash equivalents–end of year | | $ | 47,455 | | $ | 563,062 | |
| | | | | | | |
Supplementary cash flow information: | | | | | | | |
Interest paid in cash | | $ | 710,347 | | $ | 716,310 | |
Non-cash investing and financing activities:
1. | During 2006, the Company sold its henhouse with unpaid receivable of $1,688,519 as of December 31, 2006. |
2. | During 2007 and 2006, fixed asset additions financed with loans payable of $733,149 and $1,109,104, respectively. |
3. | During 2007 and 2006, additional paid-in capital of $2,605,717 and $4,403,806 was recorded when shareholder assumed the company's debt. |
See accompanying notes to consolidated financial statements
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
1. | ORGANIZATION AND PRINCIPAL ACTIVITIES |
Weifang Yuhe Poultry Co., Ltd (the Company) was established in Weifang, Shandong of the People’s Republic of China (the PRC) as a limited company on March 8, 1996. The Company currently operates through itself and one subsidiary located in Mainland China: Weifang Taihong Feed Co., Ltd. (Taihong).
Taihong was established in Weifang, Shandong of the People’s Republic of China (the PRC) as a limited company on May 26, 2003. Pursuant to a group reorganization on September 14, 2007, the Company became the holding company of Taihong.
The Company and its subsidiary (hereinafter, collectively referred to as “the Group”) are engaged in the business of chick and feed production.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a) Method of Accounting
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. The Company's functional currency is the Chinese Renminbi; however the accompanying consolidated financial statements have been translated and presented in United States Dollars ($).
(b) Principles of consolidation
The consolidated financial statements are presented in US Dollars and include the accounts of the Company and its 56.25% subsidiary, Taihong. All significant inter-company balances and transactions are eliminated in consolidation.
The Company acquired its subsidiary on September 14, 2007 through a reorganization between entities under common control. Accordingly, the transaction was accounted for similar to a pooling of interests in accordance with SFAS 141 Appendix D and is presented as if it had occurred at the beginning of the first period presented. The following table depicts the identity of the subsidiary:
Name of Company | | Place & date of Incorporation | | Attributable Equity Interest % | | Registered Capital | | | |
Weifang Taihong Feed Co., Ltd. | | | PRC/ May 26 2003 | | | 56.25 | | $ | 965,379 | | | (RMB8,000,000 | ) |
(c) Use of estimates
The preparation of the financial statements in conformity with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Management makes these estimates using the best information available at the time the estimates are made; however actual results could differ materially from those estimates.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
(d) Economic and political risks
The Company’s operations are conducted in the PRC. Accordingly, the Company’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 economy.
The Company’s operations in the PRC are subject to special considerations and significant risks not typically associated with companies in North America and Western Europe. These include risks associated with, among others, the political, economic and legal environment and foreign currency exchange. The Company’s results may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion, remittances abroad, and rates and methods of taxation, among other things.
(e) Plant and equipment
Plant and equipment are carried at cost less accumulated depreciation. Depreciation is provided over their estimated useful lives, using the straight-line method. Estimated useful lives of the plant and equipment are as follows:
Buildings | | | 20 years | |
Machinery | | | 10 years | |
Vehicle | | | 5 years | |
Furniture and equipment | | | 3 years | |
The cost and related accumulated depreciation of assets sold or otherwise retired are eliminated from the accounts and any gain or loss is included in the statement of income. The cost of maintenance and repairs is charged to income as incurred, whereas significant renewals and betterments are capitalized.
(f) Intangible assets
Intangible assets represent land use rights in the PRC. Land use rights are carried at cost and amortized on a straight-line basis over the period of rights of 50 years commencing from the date of acquisition of equitable interest. According to the laws of PRC, the government owns all of the land in the PRC. Companies or individual are authorized to possess and use the land only through land usage rights approved by the PRC government.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
(g) Accounting for the impairment of long-lived assets
The long-lived assets held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of assets may not be recoverable. It is reasonably possible that these assets could become impaired as a result of technology or other industry changes. Determination of recoverability of assets to be held and used is done by comparing the carrying amount of an asset to future net undiscounted cash flows to be generated by the assets.
If such assets are considered to be impaired, the impairment to be recognized is measured as the amount by which the carrying amount of the assets exceeds the fair value of the assets. Assets to be disposed of are reported at the lower of the carrying amount or fair value less costs to sell. During the reporting periods, there was no impairment loss.
(h) Inventories
Inventories consisting of raw materials, work in progress and finished goods are stated at lower of cost or net realizable value. The cost of inventories is determined using weighted average cost method, and includes expenditure incurred in acquiring the inventories and bringing them to their existing location and condition. Net realizable value is the estimated selling price in the ordinary course of business less any applicable selling expenses. Finished goods are comprised of direct materials, direct labor and an appropriate proportion of overhead. At each balance sheet date, inventories that are worth less than cost are written down to their net realizable value, and the difference is charged to the cost of revenues of that period.
(i) Trade receivables
Trade receivables are recognized and carried at the original invoice amount less allowance for any uncollectible amounts. An estimate for doubtful accounts is made when collection of the full amount is no longer probable. Bad debts are written off as incurred.
(j) Cash and cash equivalents
The Company considers all highly liquid investments purchased with original maturities of three months or less to be cash equivalents. The Company maintains bank accounts only in the PRC. The Company does not maintain any bank accounts in the United States of America. Cash deposits in PRC banks are not insured by any government agency or entity.
(k) Revenue recognition
Net revenue is recognized when the customer takes delivery and acceptance of products, the price is fixed or determinable as stated in the sales contract, and the collectibility is reasonably assured.
Customers do not have a general right of return on products delivered.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
(l) Cost of revenues
Cost of revenues consists primarily of material costs, employee compensation, depreciation and related expenses, which are directly attributable to the production of products. Write-down of inventory to lower of cost or market is also recorded in cost of revenues.
(m) Advertising
The Group expensed all advertising costs as incurred. Advertising expenses for the years ended December 31, 2007 and 2006 were $1,776 and $23,266 respectively.
(n) Retirement benefit plans
The employees of the Group are members of a state-managed retirement benefit plan operated by the government of the PRC. The Group is required to contribute a specified percentage of payroll costs to the retirement benefit scheme to fund the benefits. The only obligation of the Group with respect to the retirement benefit plan is to make the specified contributions.
Retirement benefits in the form of contributions under defined contribution retirement plans to the relevant authorities are charged to the statements of income as incurred. The retirement benefit expenses for the years ended December 31, 2007 and 2006 were $237,128 and $153,580 respectively.
(o) Income tax
The Company accounts for income taxes using an asset and liability approach and allows for recognition of deferred tax benefits in future years. Under the asset and liability approach, deferred taxes are provided for the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is provided for deferred tax assets if it is more likely than not these items will either expire before the Company is able to realize their benefits, or that future realization is uncertain.
The Company is operating in the PRC, and in accordance with the relevant tax laws and regulations of PRC, the corporation income tax rate is 33%. However, the Company is a poultry company, and in accordance with the relevant regulations regarding the favorable tax treatment for an outstanding poultry company, the Company is entitled to a tax free treatment until December 31, 2007.
The corporate income tax for the subsidiary, Weifang Taihong Feed Co., Ltd is 33%.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
(p) Shipping and handling fees
Shipping and handling fees are expensed when incurred. Shipping and handling charges included in the selling expenses for the years ended December 31, 2007 and 2006 were $12,217 and $25,913 respectively.
(q) Minority interests
Minority interests refer to the 43.75% investment by third parties in the equity of Taihong and is not held by the Company.
(r) Foreign currency translation
The accompanying financial statements are presented in United States dollars. The functional currency of the Company is the Renminbi (RMB). The financial statements are translated into United States dollars from RMB at year-end exchange rates as to assets and liabilities and average exchange rates as to revenues and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions occurred.
December 31, 2007 | |
Balance sheet | RMB 7.31410 to US$1.00 |
Statement of income and comprehensive income | RMB 7.61720 to US$1.00 |
| |
December 31, 2006 | |
Balance sheet | RMB 7.81750 to US$1.00 |
Statement of income and comprehensive income | RMB 7.98189 to US$1.00 |
The RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions. No representation is made that the RMB amounts could have been, or could be, converted into US$ at the rates used in translation.
(s) Comprehensive income
Comprehensive income is defined to include all changes in equity except those resulting from investments by owners and distributions to owners. Among other disclosures, all items that are required to be recognized under current accounting standards as components of comprehensive income are required to be reported in a financial statement that is presented with the same prominence as other financial statements. The Company’s current component of comprehensive income is the foreign currency translation adjustment.
(t) Fair value of financial instruments
SFAS No. 107, “Disclosures about Fair Value of Financial Instruments” (“SFAS 107”) requires entities to disclose the fair values of financial instruments except when it is not practicable to do so. Under SFAS No. 107, it is not practicable to make this disclosure when the costs of formulating the estimated values exceed the benefit when considering how meaningful the information would be to financial statement users.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
The fair values of all assets and liabilities do not differ materially from their carrying amounts. None of the financial instruments held are derivative financial instruments and none were acquired or held for trading purposes during the years ended December 31, 2007 or 2006.
(u) Recent accounting pronouncements
In December 2007, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 160, “Noncontrolling Interests in Consolidated Financial Statements — an amendment of ARB No. 51” (“SFAS No. 160”). SFAS No. 160 requires that ownership interests in subsidiaries held by parties other than the parent, and the amount of consolidated net income, be clearly identified, labeled, and presented in the consolidated financial statements. It also requires once a subsidiary is deconsolidated, any retained noncontrolling equity investment in the former subsidiary be initially measured at fair value. Sufficient disclosures are required to clearly identify and distinguish between the interests of the parent and the interests of the noncontrolling owners. It is effective for fiscal years beginning on or after December 15, 2008 and requires retroactive adoption of the presentation and disclosure requirements for existing minority interests. All other requirements shall be applied prospectively. We are currently evaluating the impact of adopting SFAS No. 160 on our consolidated financial statements.
In February 2007, the FASB issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities – an amendment of FASB Statement No. 115”. This statement permits entities to choose to measure many financial instruments and certain other items at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. This Statement is expected to expand the use of fair value measurement, which is consistent with the Board’s long-term measurement objectives for accounting for financial instruments. We expect the Statement will have no material impact on our consolidated financial statements.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
Inventories consist of the following:
| | 2007 | | 2006 | |
| | | | | |
Raw materials | | $ | 235,278 | | $ | 19,131 | |
Work in progress | | | 1,787,960 | | | 3,060,157 | |
Finished goods | | | 1,923,300 | | | 283,653 | |
| | $ | 3,946,538 | | $ | 3,362,941 | |
Other receivables, net consist of the following:
| | 2007 | | 2006 | |
| | | | | |
Loan receivables | | $ | 2,816,516 | | $ | 495,682 | |
Henhouses sales (note 6) | | | 350,009 | | | 1,688,519 | |
Others | | | 37,305 | | | - | |
| | $ | 3,203,830 | | $ | 2,184,201 | |
Less: Allowances | | | (489,241 | ) | | (232,083 | ) |
| | $ | 2,714,589 | | $ | 1,952,118 | |
Other receivables are unsecured, interest free and have no fixed repayment date.
Allowance is made when collection of the full amount is no longer probable. Management reviews and adjusts this allowance periodically based on historical experience, current economic climate as well as its evaluation of the collectibility of outstanding accounts. The Group evaluates the credit risks of its customers utilizing historical data and estimates of future performance.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
Unlisted investments at December 31, 2007 are the 3% investments in Hanting Rural Credit Cooperative (“Hanting”). It is stated at cost because the Group does not have significant influence or control over this investment. The management of the Company has reviewed the investment in Hanting for any impairment and determined there is no indication that the carrying amount of Hanting may not be recoverable.
Unlisted investments at December 31, 2006 are investments in Weifang Jiaweike Food Co., Ltd (“Jiaweike”) and Hanting.
Investment in Jiaweike was recorded using the equity method of accounting. The consolidated statement of income includes the Group's share of the post-acquisition results of Jiaweike for the year. In the consolidated balance sheet, unlisted investments related to Jiaweike are stated at the Group's share of the net assets of Jiaweike plus the premium paid less any discount on acquisition in so far as it has not already been amortized to the statement of income, less any identified impairment loss.
| | | | | | Portion of | | |
| | | | | | nominal | | |
Name of | | Place | | Form of | | value of | | |
associate | | of | | business | | registered | | Principal |
company | | registration | | structure | | capital | | activities |
| | | | | | | | |
Weifang Jiaweike Food Co., Ltd. | | PRC | | Limited company | | 48.54 | | Processing of foodstuff |
The remaining 51.46% of Jiaweike was hold by Shandong Yuhe Food Co., Ltd from which Mr. Gao Zhentao, the director of the company is also the director
Reconciliation on the unlisted investments is as follows:
Balance, January 1, 2006 | | $ | 1,319,631 | |
Equity share of investment losses | | | (152,521 | ) |
Effect of foreign currency translation | | | 39,989 | |
Balance, December 31, 2006 | | $ | 1,207,099 | |
Equity share of investment losses | | | (101,264 | ) |
Disposal of Jiaweike | | | (848,719 | ) |
Effect of foreign currency translation | | | 17,696 | |
Balance, December 31, 2007 | | $ | 274,812 | |
During 2007, Jiaweike was disposed of to Weifang Hexing Breeding Co., Ltd, a related company where Mr. Gao Zhentao, the director of the Company is also the director. No gain or loss was recognized on disposal as the consideration was at the carrying value of the equity investment.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
During the year 2006, the Group disposed of three henhouses for business operational reason with a sales price of the following:
Buildings | | $ | 1,976,178 | | | | |
Land use rights | | | 902,042 | | | | |
Others | | | 269,740 | | | | |
| | $ | 3,147,960 | | | | |
Amount received | | | 1,459,441 | | | | |
Receivables – sales of fixed assets | | $ | 1,688,519 | | | (note 4) | |
7. | PLANT AND EQUIPMENT, NET |
Plant and equipment consists of the following:
| | 2007 | | 2006 | |
At cost | | | | | |
Buildings | | $ | 10,092,337 | | $ | 9,215,455 | |
Machinery | | | 5,641,344 | | | 5,452,976 | |
Motor vehicles | | | 424,679 | | | 411,660 | |
Furniture and equipment | | | 374,713 | | | 346,625 | |
| | $ | 16,533,073 | | $ | 15,426,716 | |
Less: accumulated depreciation | | | (5,702,882 | ) | | (3,919,713 | ) |
Construction in progress | | | 4,305,093 | | | 1,528,765 | |
| | $ | 15,135,284 | | $ | 13,035,768 | |
Depreciation expenses included in the cost of sales for the years ended December 31, 2007 and 2006 were, $1,207,093 and $1,158,565 respectively, and included in the general and administrative expenses for the years ended December 31, 2007 and 2006 were, $ 247,523 and $283,303 respectively.
As of December 31, 2007 and December 31, 2006, buildings and machinery of the Group were pledged as collateral under certain loan arrangements.
Interest capitalized for the construction in progress for the years ended December 31, 2007 and 2006 amounted to $99,900 and $69,960 respectively.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
Intangible assets consist of the following:
| | 2007 | | 2006 | |
| | | | | |
Land use rights, at cost | | $ | 2,748,026 | | $ | 2,571,070 | |
Less: accumulated amortization | | | (246,282 | ) | | (205,686 | ) |
| | $ | 2,501,744 | | $ | 2,365,384 | |
As of December 31, 2007 and December 31, 2006, land use rights of the Group were pledged as collateral under certain loan arrangements.
Amortization expenses included in the cost of revenues for the years ended December 31, 2007 and 2006 were, $25,388 and $59,202 respectively.
9. | DUE FROM RELATED COMPANIES |
| | 2007 | | 2006 | |
| | | | | |
Hexing Green Agriculture Co., Ltd – Mr. Gao Zhentao, the director of the company is also the director | | $ | 70,990 | | $ | 66,419 | |
Shandong Yuhe Food Co., Ltd – Mr. Gao Zhentao, the director of the company is also the director | | | 5,617,363 | | | 4,015,833 | |
Shangdong Yuhe New Agriculture Academy of Sciences – Mr. Gao Zhentao, the director of the company is also the director | | | 48,384 | | | 45,268 | |
Weifang Hexing Breeding Co., Ltd – Mr. Gao Zhentao, the director of the company is also the director | | | 53,723 | | | - | |
Weifang Jiaweike Food Co., Ltd – Mr. Gao Zhentao, the director of the company is also the director | | | 26 | | | - | |
| | $ | 5,790,486 | | $ | 4,127,520 | |
The amounts due from related companies are unsecured, interest free and have no fixed repayment date
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
Details of due from directors are as follows:
| | 2007 | | 2006 | |
| | | | | |
Mr. Tan Yi | | $ | 78,092 | | $ | - | |
Mr. Gao Zhenbo | | | 76,716 | | | - | |
Mr. Gao Zhentao | | | 74,125 | | | - | |
| | $ | 228,933 | | $ | - | |
The amounts due from directors are unsecured, interest free and have no fixed repayment date.
Loans payable are loans from unrelated companies for temporary operation purposes. They are unsecured, interest free and have no fixed repayment date.
12. | DUE TO RELATED COMPANIES |
| | 2007 | | 2006 | |
| | | | | |
Weifang Hexing Breeding Co., Ltd – Mr. Gao Zhentao, the director of the company is also the director | | $ | - | | $ | 1,879,785 | |
Bright Stand International Limited - Mr. Gao Zhentao, the director of the company is also the director | | | 1,000,000 | | | - | |
Weifang Jiaweike Food Co., Ltd – Mr. Gao Zhentao, the director of the company is also the director | | | - | | | 687,954 | |
| | $ | 1,000,000 | | $ | 2,567,739 | |
The amounts due to related companies are unsecured, interest free and have no fixed repayment date. These loans are used for working capital purposes.
Bright Stand is the legal and accounting acquirer of the Group. Bright Stand becomes our 100% shareholder after January 31, 2008 business combination.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
As of December 31, 2007 and 2006, capital contributions paid-up amounted to $482,713 (RMB4,000,000).
| | 2007 | | 2006 | |
Loans from Nansun Rural Credit, interest rate at 9.22% to 10.51% per annum, due from Nov 28, 08 to May 17, 10 | | $ | 8,203,333 | | $ | 8,608,890 | |
| | | | | | | |
Loans from Shuangyang Rural Credit interest rate at 9.33% per annum, due on Oct 12, 08 | | | 888,694 | | | 831,468 | |
| | | | | | | |
Loans from Hanting Kaiyuan Rural Credit Cooperative, interest rate at 9.22% to 13.31% per annum, due from Nov 28, 08 to Jan 10, 09 | | | 874,555 | | | - | |
| | | | | | | |
Loans from Hanting Rural Credit Cooperative, interest rate at 8.19% per annum, due from Nov 8, 09 | | | 396,962 | | | 381,734 | |
| | $ | 10,363,544 | | $ | 9,822,092 | |
Less: current portion of long-term liabilities | | | (4,306,750 | ) | | (5,219,060 | ) |
| | $ | 6,056,794 | | $ | 4,603,032 | |
Future maturities of long-term loans as at December 31, 2007 are as follows:
2008 | | $ | 4,306,750 | |
2009 | | | 2,638,738 | |
2010 | | | 3,418,056 | |
| | $ | 10,363,544 | |
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
The Company is operating in the PRC, and in accordance with the relevant tax laws and regulations of PRC, the corporation income tax rate is 33%. However, the Company is an agricultural company, and in accordance with the relevant regulations regarding the tax exemption, the Company is tax-exempt as long as it is registered as an agricultural entity.
Taihong is operating in the PRC, and in accordance with the relevant tax laws and regulations of PRC, the corporation income tax rate is 33%. Taihong has net operating losses of $4,115,841 at December 31, 2007, resulting in a deferred tax asset of $1,358,228 which has been fully reserved.
The Group uses the asset and liability method, where deferred tax assets and liabilities are determined based on the expected future tax consequences of temporary differences between the carrying amounts of assets and liabilities for financial and income tax reporting purposes. There are no material timing differences and therefore no deferred tax asset or liability at December 31, 2007 and 2006.
The provision for income taxes consists of the following:
| | 2007 | | 2006 | |
Current tax | | | | | |
- PRC | | $ | - | | $ | - | |
- Deferral tax provision | | | - | | | - | |
| | $ | - | | $ | - | |
All of the Group’s income (loss) before income taxes is from PRC sources. Actual income tax expenses reported in the consolidated statements of income and comprehensive income differ from the amounts computed by applying the PRC statutory income tax rate of 33% to income (loss) before income taxes for the two years ended December 31, 2007 and 2006 for the following reasons:
| | 2007 | | 2006 | |
| | | �� | | |
Income (loss) before income taxes | | $ | 5,887,272 | | $ | (3,539,724 | ) |
Computed “expected” income tax expense (benefit) at 33% | | $ | 1,942,800 | | $ | (1,168,109 | ) |
Valuation allowance for deferred tax assets | | | (352,732 | ) | | - | |
Effect of cumulative tax losses | | | - | | | 540,778 | |
Tax holiday | | | (1,590,068 | ) | | 627,331 | |
| | $ | - | | $ | - | |
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
16. | RELATED PARTIES TRANSACTIONS |
The following material transactions with related parties during the years were in the opinion of the directors, carried out in the ordinary course of business and on normal commercial terms:
| | 2007 | | 2006 | |
| | | | | |
Sales of goods to a related company | | $ | - | | $ | 266,725 | |
Sales to Weifang Hexing Breeding Co., Ltd, a related company, for the years ended December 31, 2007 and 2006 was nil and $266,725 respectively.
During 2007, Jiaweike was disposed of to the Weifang Hexing Breeding Co., Ltd, a related company where Mr. Gao Zhentao, the director of the Company is also the director. (note 5)
17. | SIGNIFICANT CONCENTRATIONS AND RISK |
(a) Customer Concentrations
The Group did not have any customer that individually comprised 10% or more of net revenue for the years ended December 31, 2007 and 2006.
(b) Credit Risk
Financial instruments that potentially subject the Group to significant concentration of credit risk consist primarily of cash and cash equivalents. As of December 31, 2007 and 2006, substantially all of the Group’s cash and cash equivalents were held by major financial institutions located in the PRC, which management believes are of high credit quality.
(c) Group’s operations are in China
All of the Group’s products are produced in China. The Group’s operations are subject to various political, economic, and other risks and uncertainties inherent in China. Among other risks, the Group’s operations are subject to the risks of transfer of funds; domestic and international customs and tariffs; changing taxation policies; foreign exchange restrictions; and political conditions and governmental regulations.
WEIFANG YUHE POULTRY CO., LTD
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Stated in US Dollars)
18. | BUSINESS AND GEOGRAPHICAL SEGMENTS |
The Group currently engages in the business of chick and feed production. No analysis of the Group's sales and assets by business is presented as most of the feed products are used internally.
The Group’s operations are located in the PRC. All revenue is from customers in the PRC. All of the company’s assets are located in the PRC. Accordingly, no analysis of the Group's sales and assets by geographical market is presented.
20. | COMMITMENTS AND CONTINGENCIES |
The Group has given guarantee to the following parties as at December 31, 2006 which are summarized as follows:
Weifang Sansong Food Co., Ltd – a non-related party | | $ | 370,962 | |
Shandong Yuhe Food Group Co., Ltd – shareholder of the Company | | | 2,046,690 | |
Shandong Dongxiang Logistic Co., Ltd – a non-related party | | | 255,836 | |
Weifang Yibang Commerce Co., Ltd – a non-related party | | | 319,795 | |
| | $ | 2,993,283 | |
Management has assessed the fair value of the obligation arising from the above financial guarantees and considered it is remote to affect the consolidated financial statements according to their previous experiences. Therefore, no obligations in respect of the above guarantees were recognized as of December 31, 2006.
The Company did not give further guarantee to the above companies as at December, 31, 2007.
21. | ADDITIONAL PAID IN CAPITAL |
During the years ended December 31, 2007 and 2006, additional paid in capital of the Group of $2,605,717 and $4,403,806 were recorded when shareholders assumed the company’s debt.
In January 2008, Bright Stand International Limited (Bright Stand), a British Virgin Islands business company acquired 100% equity ownership of the Company and 56.25% equity ownership of Taihong with cash consideration equal to the appraised fair market value of Yuhe in the amount of RMB 81,450,400, or $11,306,522. As a result, the Company and Taihong became wholly-owned subsidiaries of Bright Stand.
BRIGHT STAND INTERNATIONAL LIMITED
FINANCIAL STATEMENTS
FOR THE PERIOD FROM AUGUST 3, 2007 (DATE OF INCEPTION)
TO DECEMBER 31, 2007
(Stated in US dollars)
BRIGHT STAND INTERNATIONAL LIMITED
CONTENTS | | PAGES |
| | |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM | | F-26 |
| | |
BALANCE SHEET | | F-27 |
| | |
STATEMENT OF OPERATIONS | | F-28 |
| | |
STATEMENT OF STOCKHOLDERS’ EQUITY | | F-29 |
| | |
STATEMENT OF CASH FLOWS | | F-30 |
| | |
NOTES TO FINANCIAL STATEMENTS | | F-31 to F-35 |
BRIGHT STAND INTERNATIONAL LIMITED
BALANCE SHEET
DECEMBER 31, 2007
(Stated in US Dollars)
| | Note | | | |
| | | | | |
ASSETS | | | | | |
Current assets | | | | | |
Cash and cash equivalents | | | | | $ | 1,050,168 | |
Total current assets | | | | | $ | 1,050,168 | |
Due from a related company | | | 3 | | | 1,000,000 | |
TOTAL ASSETS | | | | | $ | 2,050,168 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | |
Current liabilities | | | | | | | |
Accrued expenses | | | | | | 70 | |
Due to related companies | | | 4 | | | 2,210 | |
Total current liabilities | | | | | $ | 2,280 | |
TOTAL LIABILITIES | | | | | $ | 2,280 | |
| | | | | | | |
Commitments and contingencies | | | | | $ | - | |
| | | | | | | |
STOCKHOLDERS’ EQUITY | | | | | | | |
Common stock, par value $1.00, 50,000 shares authorized, 100 shares issued and outstanding | | | 5 | | $ | 100 | |
Additional paid in capital | | | | | | 2,050,000 | |
Accumulated deficit | | | | | | (2,212 | ) |
| | | | | $ | 2,047,888 | |
| | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | $ | 2,050,168 | |
See accompanying notes to financial statements
BRIGHT STAND INTERNATIONAL LIMITED
STATEMENT OF OPERATIONS
FOR THE PERIOD FROM AUGUST 3, 2007 (DATE OF INCEPTION)
TO DECEMBER 31, 2007
(Stated in US Dollars)
| | Note | | | |
| | | | | |
Revenues | | | | | $ | - | |
| | | | | | | |
Operating expenses: | | | | | | | |
Selling and distribution | | | | | | - | |
General and administrative | | | | | | (2,340 | ) |
| | | | | | | |
Operating loss | | | | | $ | (2,340 | ) |
Other income | | | | | | 198 | |
Interest expenses | | | | | | (70 | ) |
| | | | | | | |
Loss before taxes | | | | | $ | (2,212 | ) |
| | | | | | | |
Income taxes | | | 6 | | | - | |
| | | | | | | |
Net loss | | | | | $ | (2,212 | ) |
| | | | | | | |
Basic and diluted loss per common share | | | | | $ | (22.12 | ) |
| | | | | | | |
Weighted average shares outstanding | | | | | $ | 100 | |
See accompanying notes to financial statements
BRIGHT STAND INTERNATIONAL LIMITED
STATEMENT OF STOCKHOLDERS’ EQUITY
FOR THE PERIOD FROM AUGUST 3, 2007 (DATE OF INCEPTION)
TO DECEMBER 31, 2007
(Stated in US Dollars)
| | Common | | stock | | Additional | | Accumulated | | | |
| | Number | | | | paid in | | deficit | | Total | |
| | Of shares | | Amount | | capital | | | | | |
Issue of common stock on incorporation | | | 100 | | $ | 100 | | $ | - | | $ | - | | $ | 100 | |
Net loss | | | - | | | - | | | - | | | (2,212 | ) | | (2,212 | ) |
Contribution from shareholder | | | - | | | - | | | 2,050,000 | | | - | | | 2,050,000 | |
Balance, December 31, 2007 | | | 100 | | $ | 100 | | $ | 2,050,000 | | $ | (2,212 | ) | $ | 2,047,888 | |
See accompanying notes to financial statements
BRIGHT STAND INTERNATIONAL LIMITED
STATEMENT OF CASH FLOWS
FOR THE PERIOD FROM AUGUST 3, 2007 (DATE OF INCEPTION)
TO DECEMBER 31, 2007
(Stated in US Dollars)
Cash flows from operating activities | | | |
Net loss | | $ | (2,212 | ) |
Adjustments to reconcile net loss to net cash used in operating activities | | | | |
Accrued expenses | | | 70 | |
Net cash used in operating activities | | $ | (2,142 | ) |
| | | | |
Cash flows from investing activities | | | - | |
Due from a related company | | | (1,000,000 | ) |
Net cash used by investing activities | | $ | (1,000,000 | ) |
| | | | |
Cash flows from financing activities | | | | |
Sale of stock | | $ | 100 | |
Contributions from a shareholder | | | 2,050,000 | |
Proceeds from related party loan | | | 2,210 | |
Net cash provided by financing activities | | $ | 2,052,310 | |
| | | | |
Net cash and cash equivalents sourced | | $ | 1,050,168 | |
| | | | |
Cash and cash equivalents–beginning of period | | | - | |
| | | | |
Cash and cash equivalents–end of period | | $ | 1,050,168 | |
See accompanying notes to financial statements
NOTES TO FINANCIAL STATEMENTS
(Stated in US Dollars)
1. | ORGANIZATION AND PRINCIPAL ACTIVITIES |
Bright Stand International Limited (the Company) was established in the British Virgin Islands as a BVI business company on August 3, 2007. The Company is principally engaging in the holding of investments.
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
The Company maintains its general ledger and journals on the accrual method of accounting for financial reporting purposes. The financial statements and notes are representations of management. Accounting policies adopted by the Company conform to accounting principles generally accepted in the United States of America and have been consistently applied in the presentation of the financial statements, which are compiled on the accrual basis of accounting.
The preparation of the financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Management makes these estimates using the best information available at the time the estimates are made; however actual results could differ materially from those estimates.
| (c) | Cash and cash equivalents |
The Company considers all highly liquid investments purchased with original maturities of three months or less to be cash equivalents.
The Company accounts for income taxes using an asset and liability approach and allows for recognition of deferred tax benefits in future years. Under the asset and liability approach, deferred taxes are provided for the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. A valuation allowance is provided for deferred tax assets if it is more likely than not these items will either expire before the Company is able to realize their benefits, or that future realization is uncertain.
BRIGHT STAND INTERNATIONAL LIMITED
NOTES TO FINANCIAL STATEMENTS
(Stated in US Dollars)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
| (e) | Recent accounting pronouncements |
In September 2006, the FASB issued SFAS 157, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. SFAS 157 applies under other accounting pronouncements that require or permit fair value measurements, where fair value is the relevant measurement attribute. The standard does not require any new fair value measurements. SFAS 157 is effective for financial statements issued for fiscal year beginning after November 15, 2007, and interim periods within that fiscal year. The Company is currently evaluating the impact of SFAS 157 on its operation and financial condition.
In February 2007, FASB issued Statement of Financial Accounting Standards No. (“SFAS”) 159, “The Fair Value Option for Financial Assets and Financial Liabilities - Including an Amendment of FASB Statement No. 115” (“SFAS 159”). SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value. Entities that elect the fair value option will report unrealized gains and losses in earnings at each subsequent reporting date. The fair value option may be elected on an instrument-by-instrument basis, with a few exceptions. SFAS 159 also establishes presentation and disclosure requirements to facilitate comparisons between entities that choose different measurement attributes for similar assets and liabilities. The requirements of SFAS 159 are effective for our fiscal year beginning on January 1, 2008. The Company does not anticipate that the adoption of this standard will have a material impact on these financial statements.
In December 2007, the SEC issued Staff Accounting Bulletin No. 110 (“SAB 110”). SAB 110 permits companies to continue to use the simplified method, under certain circumstances, in estimating the expected term of “plain vanilla” options beyond December 31, 2007. SAB 110 updates guidance provided in SAB 107 that previously stated that the Staff would not expect a company to use the simplified method for share option grants after December 31, 2007. Adoption of SAB 110 is not expected to have a material impact on the Company’s financial statements
BRIGHT STAND INTERNATIONAL LIMITED
NOTES TO FINANCIAL STATEMENTS
(Stated in US Dollars)
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
In December 2007, the Financial Accounting Standards Board issued Statement of Financial Accounting Standard (“SFAS”) No. 160, “Noncontrolling Interests in Consolidated Financial Statements, an amendment of ARB No. 51”. SFAS 160 establishes accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary. SFAS 160 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2008. As such, the Company is required to adopt these provisions at the beginning of the fiscal year ended December 31, 2009. The Company is currently evaluating the impact of SFAS 160 on its financial statements but does not expect it to have a material effect.
In December 2007, the Financial Accounting Standards Board issued Statement of Financial Accounting Standard (“SFAS”) No. 141(R), "Business Combinations”. SFAS 141(R) establishes principles and requirements for how the acquirer recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, an any noncontrolling interest in the acquiree, recognizes and measures the goodwill acquired in the business combination or a gain from a bargain purchase, and determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination. SFAS 141(R) is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2008. As such, the Company is required to adopt these provisions at the beginning of the fiscal year ended December 31, 2009. The Company is currently evaluating the impact of SFAS 141(R) on its financial statements but does not expect it to have a material effect.
3. | DUE FROM RELATED COMPANIES |
The amount due from a related company is unsecured, interest free and repayable on demand.
Weifang Yuhe Poultry Co., Ltd | | $ | 1,000,000 | |
The shareholder of Weifang Yuhe Poultry Co., Ltd is Gao Zhentao who is also the director of the Company.
4. | DUE TO RELATED COMPANIES |
The amount due to a related company is unsecured, interest free and repayable on demand.
Weifang Hexing Breeding Co., Ltd | | $ | 2,210 | |
The shareholder of Weifang Hexing Breeding Co., Ltd is Gao Zhentao who is also the director of the Company.
BRIGHT STAND INTERNATIONAL LIMITED
NOTES TO FINANCIAL STATEMENTS
(Stated in US Dollars)
Authorized: | | | |
50,000 ordinary shares of $1 each | | $ | 50,000 | |
| | | | |
Issued and fully paid, including additional paid in capital: | | | | |
100 ordinary shares of $1.00 each | | $ | 2,050,100 | |
The Company was incorporated at August 3, 2007, with an authorized share capital of $50,000 divided into 50,000 shares of $1.00 each. One Hundred shares were subscribed upon its incorporation for working capital purposes. On December 28, 2007, the shareholder of the Company contributed $2,050,000 for the acquisition of subsidiary. Mr. Yamamoto Kunio has 100% equity ownership.
The calculation of the basic and diluted earnings per share attributable to the common stock holders is based on the following data:
Earnings: | | | |
Earnings for the purpose of basic earnings per share | | $ | (2,212 | ) |
Effect of dilutive potential common stock | | | - | |
Earnings for the purpose of basic earnings per share | | $ | (2,212 | ) |
Number of shares | | | | |
Weighted average number of common Stock for the purpose of basic earnings per share | | | 100 | |
Effect of dilutive potential common stock | | | - | |
Weighted average number of common stock for the purpose of dilutive earnings per share | | $ | 100 | |
BRIGHT STAND INTERNATIONAL LIMITED
NOTES TO FINANCIAL STATEMENTS
(Stated in US Dollars)
The Company was incorporated in the British Virgin Islands and is not subject to income taxes under the current laws of the British Virgin Islands.
No deferred tax has been provided as there is no material temporary difference arising for the period from August 3, 2007 to December 31, 2007.
In January 2008, the Company acquired 100% equity ownership of Weifang Yuhe Poultry Co., Ltd (“Weifang Yuhe”) and 56.25% equity ownership of Weifang Taihong Feed Co., Ltd. (“Weifang Taihong”). As Weifang Yuhe directly holds 43.75% of Weifang Taihong, the Company indirectly holds 100% equity of Weifang Taihong after the acquisition.
The Company presently has one wholly-owned subsidiary Weifang Yuhe, and one indirect wholly-owned subsidiary Weifang Taihong.
YUHE INTERNATIONAL, INC.
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
YUHE INTERNATIONAL, INC.
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
Basis of Presentation
The unaudited pro forma consolidated financial statements of Yuhe International, Inc. (“Yuhe”) in the opinion of management include all material adjustments directly attributable to the share exchange contemplated by a share exchange agreement, dated October 18, 2007, among Bright Stand International Limited, Weifang Yuhe Poultry Co., Limited (“Weifang”) and all of the shareholders of Weifang Yuhe Poultry Co., Limited (the “Share Exchange Agreement”). Pursuant to the Share Exchange Agreement, Bright Stand International Limited acquired all the equity of Weifang and 43.75% of Taihong. The acquisition was completed and effected when the majority considerations were received by the shareholders of Weifang on January 31, 2008.
Pursuant to the Equity Transfer Agreement, on March 12, 2008, Yuhe International, Inc. issued to the shareholders of Bright Stand International Limited (“Bright Stand”) 126,857,134 shares in exchange for all of the issued and outstanding capital stock of Bright Stand. Bright Stand thereby became a wholly owned subsidiary of Yuhe. The pro forma consolidated statement of operations includes the accounts of Yuhe, Bright Stand and Weifang.
The statement of operations was prepared as if the above mentioned acquisition of Bright Stand International Limited by Yuhe International, Inc. was consummated on January 1, 2006 and the balance sheet was prepared as if it was consummated on December 31, 2007. These pro forma consolidated financial statements have been prepared for comparative purposes only and do not purport to be indicative of the results of operations which actually would have resulted had the transaction occurred on the dates indicated and are not necessarily indicative of the results that may be expected in the future.
YUHE INTERNATIONAL, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF DECEMBER 31, 2007
| | Yuhe International, Inc. | | Bright Stand International Limited | | Weifang Yuhe Poultry Co., Ltd | | Pro forma Adjustment | | Pro forma Total | |
Current assets | | | | | | | | | | | |
Cash and cash equivalents | | $ | - | | $ | 1,050,168 | | $ | 47,455 | | $ | 14,102,000 | | $ | 15,199,623 | |
Accounts receivable and other current assets | | | - | | | - | | | 65,005 | | | | | | 65,005 | |
Inventories | | | - | | | - | | | 3,946,538 | | | 1,640 | | | 3,948,178 | |
Advances to suppliers | | | - | | | - | | | 1,137,767 | | | | | | 1,137,767 | |
Total current assets | | $ | - | | $ | 1,050,168 | | $ | 5,196,765 | | $ | 14,103,640 | | $ | 20,350,573 | |
Due from related companies | | $ | - | | $ | 1,000,000 | | $ | 5,790,486 | | $ | (1,000,000 | ) | $ | 5,790,486 | |
Prepaid deposits | | | | | | - | | | 665,885 | | | | | | 665,885 | |
Other receivables, net | | | - | | | - | | | 2,714,589 | | | | | | 2,714,589 | |
Deferred expenses | | | - | | | - | | | 551,795 | | | | | | 551,795 | |
Other non-current assets | | | - | | | - | | | 503,745 | | | | | | 503,745 | |
Goodwill | | | - | | | - | | | - | | | 1,224,490 | | | 1,224,490 | |
Property, plant and equipment, net | | | - | | | - | | | 15,135,284 | | | (131,109 | ) | | 15,004,175 | |
Intangible assets, net | | | - | | | - | | | 2,501,744 | | | 267,274 | | | 2,769,018 | |
Restricted cash | | | - | | | - | | | - | | | 1,750,000 | | | 1,750,000 | |
Total assets | | $ | - | | $ | 2,050,168 | | $ | 33,060,293 | | $ | 16,214,295 | | $ | 51,324,756 | |
Current liabilities | | | | | | | | | | | | | | | | |
Accounts payable | | $ | - | | $ | - | | $ | 5,471,271 | | $ | | | $ | 5,471,271 | |
Payroll and payroll related liabilities | | | - | | | - | | | 835,372 | | | | | | 835,372 | |
Due to related companies | | | - | | | - | | | 1,000,000 | | | (1,000,000 | ) | | - | |
Other current liabilities | | | - | | | 2,280 | | | 685,270 | | | | | | 687,550 | |
Current portion of long-term loans | | | - | | | - | | | 4,306,750 | | | | | | 4,306,750 | |
Loans payable | | | - | | | - | | | 3,268,087 | | | | | | 3,268,087 | |
Total current liabilities | | $ | - | | $ | 2,280 | | $ | 15,566,750 | | $ | (1,000,000 | ) | $ | 14,569,030 | |
YUHE INTERNATIONAL, INC.
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF DECEMBER 31, 2007
| | Yuhe International, Inc. | | Bright Stand International Limited | | Weifang Yuhe Poultry Co., Ltd | | Pro forma Adjustment | | Pro forma Total | |
| | | | | | | | | | | |
Long-term liabilities | | | | | | | | | | | |
Long-term loans | | $ | - | | $ | - | | $ | 6,056,794 | | $ | | | $ | 6,056,794 | |
Total liabilities | | $ | - | | $ | 2,280 | | $ | 21,623,544 | | $ | (1,000,000 | ) | $ | 20,625,824 | |
| | | | | | | | | | | | | | | | |
Minority interests | | $ | - | | $ | - | | $ | 201,752 | | $ | (201,752 | ) | $ | - | |
| | | | | | | | | | | | | | | | |
Shareholders' Equity | | | | | | | | | | | | | | | | |
Preferred stock, $0.001 par value, 1,000,000 shares authorized, no shares issued and outstanding | | $ | - | | $ | - | | $ | - | | $ | | | $ | - | |
Common stock, $0.001 par value, 500,000,000 shares authorized, 228,571,416 shares issued and outstanding | | | 16,000 | | | 2,050,100 | | | - | | | (1,837,529 | ) | $ | 228,571 | |
Share capital | | | - | | | - | | | 482,713 | | | (482,713 | ) | | - | |
Additional paid-in capital | | | 90,139 | | | - | | | 7,009,523 | | | 22,523,980 | | | 29,623,642 | |
Accumulated (deficits) profit | | | (106,139 | ) | | (2,212 | ) | | 2,990,742 | | | (1,990,065 | ) | | 892,326 | |
Accumulated other comprehensive income | | | - | | | - | | | 752,019 | | | (797,626 | ) | | (45,607 | ) |
Total shareholders’ equity | | $ | - | | $ | 2,047,888 | | $ | 11,234,997 | | $ | 17,416,047 | | $ | 30,698,932 | |
Total liabilities and shareholders’ equity | | $ | - | | $ | 2,050,168 | | $ | 33,060,293 | | $ | 16,214,295 | | $ | 51,324,756 | |
YUHE INTERNATIONAL, INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2007
| | Yuhe International, Inc. | | Bright Stand International Limited | | Weifang Yuhe Poultry Co., Ltd | | Pro forma Adjustment | | Pro forma Total | |
| | | | | | | | | | | |
Net sales | | $ | - | | $ | - | | $ | 22,075,224 | | $ | | | $ | 22,075,224 | |
| | | | | | | | | | | | | | | | |
Cost of sales | | | - | | | - | | | (13,502,545 | ) | | | | | (13,502,545 | ) |
Gross profit | | $ | - | | $ | - | | $ | 8,572,679 | | $ | | | $ | 8,572,679 | |
| | | | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | | | | |
Selling | | | - | | | - | | | (312,927 | ) | | | | | (312,927 | ) |
General and administrative | | | (12,215 | ) | | (2,142 | ) | | (1,341,987 | ) | | | | | (1,356,344 | ) |
(Loss) income from operations | | $ | (12,215 | ) | $ | (2,142 | ) | $ | 6,917,765 | | $ | | | $ | 6,903,408 | |
| | | | | | | | | | | | | | | | |
Non-operating income (expense) | | | | | | | | | | | | | | | | |
Investment loss | | | - | | | - | | | (101,264 | ) | | | | | (101,264 | ) |
Interest income | | | - | | | - | | | 796 | | | | | | 796 | |
Interest expenses | | | (319 | ) | | (70 | ) | | (924,845 | ) | | | | | (925,234 | ) |
Loss on disposal of fixed assets | | | - | | | - | | | (5,180 | ) | | | | | (5,180 | ) |
(Loss) income before income taxes and minority interests | | $ | (12,534 | ) | $ | (2,212 | ) | $ | 5,887,272 | | $ | | | $ | 5,872,526 | |
| | | | | | | | | | | | | | | | |
Income taxes | | | - | | | - | | | - | | | | | | - | |
(Loss) income before minority interest | | $ | (12,534 | ) | $ | (2,212 | ) | $ | 5,887,272 | | $ | | | $ | 5,872,526 | |
| | | | | | | | | | | | | | | | |
Minority interest share profit | | | - | | | - | | | 61,392 | | | (61,392 | ) | | - | |
Net (loss) profit | | $ | (12,534 | ) | $ | (2,212 | ) | $ | 5,948,664 | | $ | (61,392 | ) | $ | 5,872,526 | |
YUHE INTERNATIONAL, INC.
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2007
| | Yuhe International, Inc. | | Bright Stand International Limited | | Weifang Yuhe Poultry Co., Ltd | | Pro forma Adjustment | | Pro forma Total | |
| | | | | | | | | | | |
Other comprehensive income | | | | | | | | | | | |
Foreign currency translation gain | | | - | | | - | | | 518,854 | | | | | | 518,854 | |
Comprehensive (loss) income | | $ | (12,534 | ) | $ | (2,212 | ) | $ | 6,467,518 | | $ | (61,392 | ) | $ | 6,391,380 | |
Income per common share | | | | | | | | | | | | | | | | |
- Basic | | | | | | | | | | | | | | $ | 0.03 | |
- Fully diluted | | | | | | | | | | | | | | $ | 0.02 | |
| | | | | | | | | | | | | | | | |
Basic and fully diluted | | | | | | | | | | | | | | | | |
net income | | | | | | | | | | | | | | $ | 5,872,526 | |
| | | | | | | | | | | | | | | | |
Common shares outstanding | | | | | | | | | | | | | | | | |
- Basic | | | | | | | | | | | | | | | 228,571,416 | |
- Fully diluted | | | | | | | | | | | | | | | 235,571,416 | |
YUHE INTERNATIONAL, INC.
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED DECEMBER 31, 2007
The following adjustments to the unaudited pro forma financial statements are based on the assumption that the share exchange was consummated as of December 31, 2007.
DESCRIPTION | | DR | | Cr | |
| | $ | | $ | |
| | | | | |
Share capital-Bright Stand International | | | | | |
Limited | | | 2,050,100 | | | | |
Accumulated (deficits) / profit | | | | | | 101,963 | |
Additional paid in capital | | | | | | 1,948,137 | |
| | | 2,050,100 | | | 2,050,100 | |
To record the elimination of cost of investment against share capital of Bright Stand International Limited.
Cash ($425,000 – $420,000) | | | 5,000 | | | | |
Additional paid in capital ($14,000-$425,000+$420,000) | | | 9,000 | | | | |
Share capital (14,000,000 x $0.001) | | | | | | 14,000 | |
| | | 14,000 | | | 14,000 | |
To record 14,000,000 shares issued pursuant to share exchange agreement between First Growth Investors Inc. and Halter Financial Investments, L.P. for $425,000, and subtract a special cash dividend paid of $420,000.
Additional paid in capital | | | 126,857 | | | | |
Share capital (126,857,134 x $0.001) | | | | | | 126,857 | |
To record 126,857,134 shares issued pursuant to share exchange agreement between First Growth Investors Inc. and Bright Stand International Limited.
Cash ($18,000,000 - $1,750,000 - $2,153,000) | | | 14,097,000 | | | | |
Restricted cash | | | 1,750,000 | | | | |
Additional paid in capital | | | | | | 15,761,286 | |
Share capital (85,714,282 x $0.001) | | | | | | 85,714 | |
| | | 15,847,000 | | | 15,847,000 | |
YUHE INTERNATIONAL, INC.
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED DECEMBER 31, 2007
To record 85,714,282 shares issued pursuant to a Securities Purchase Agreement between First Growth Investors Inc. and certain investors for $18,000,000 includes (1,750,000 hold back) after deducting issuance costs of $2,153,000.
Cash | | | 11,618,189 | | | | |
Additional paid in capital | | | | | | 11,618,189 | |
To record the cash invested from the shareholder of Bright Stand International Ltd.
Investment in subsidiaries | | | | | |
($11,306,522 + $311,667) | | | 11,618,189 | | | | |
Cash | | | | | | 11,618,189 | |
To record the acquisition of Weifang Yuhe and Weifang Taihong at $11,306,522 and $311,667 respectively.
Share capital | | | 482,713 | | | | |
Additional paid in capital | | | 6,681,775 | | | | |
Accumulated (deficits) profit | | | 2,092,028 | | | | |
Accumulated other comprehensive | | | | | | | |
income | | | 797,626 | | | | |
Minority interests | | | 225,503 | | | | |
Property, plant and equipment, net | | | | | | 131,109 | |
Intangible assets, net | | | 267,274 | | | | |
Inventories | | | 1,640 | | | | |
Investment in subsidiaries | | | | | | 11,618,189 | |
Goodwill | | | 1,200,739 | | | | |
| | | 11,749,298 | | | 11,749,298 | |
To record the elimination of investment in subsidiaries and the recognition of goodwill arising from acquisition of Weifang Yuhe Poultry Co., Ltd by Bright Stand International Limited, and fair value adjustments on property, plant and equipment and intangible assets.
Due to related companies | | | 1,000,000 | | | | |
Due from related companies | | | | | | 1,000,000 | |
To record the elimination of inter-company balances.
BRIGHT STAND INTERNATIONAL LIMITED
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
BRIGHT STAND INTERNATIONAL LIMITED
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
Basis of Presentation
The unaudited pro forma consolidated financial statements of Bright Stand International Limited in the opinion of management include all material adjustments directly attributable to the share exchange contemplated by a share exchange agreement, dated October 18, 2007, among Bright Stand International Limited, Weifang Yuhe Poultry Co., Limited (“Weifang”) and all of the shareholders of Weifang Yuhe Poultry Co., Limited (the “Share Exchange Agreement”). Pursuant to the Share Exchange Agreement, Bright Stand International Limited acquired all the equity of Weifang and 43.75% of Taihong. The acquisition was completed and effected when the majority considerations were received by the shareholders of Weifang on January 31, 2008. The pro forma consolidated statement of operations includes the accounts of Bright Stand International Limited and Weifang Yuhe Poultry Co., Limited.
The statement of operations was prepared as if the above mentioned acquisition of Weifang by Bright Stand International Limited was consummated on January 1, 2007 and the balance sheet was prepared as if it was consummated on December 31, 2007. These pro forma consolidated financial statements have been prepared for comparative purposes only and do not purport to be indicative of the results of operations which actually would have resulted had the transaction occurred on the dates indicated and are not necessarily indicative of the results that may be expected in the future.
BRIGHT STAND INTERNATIONAL LIMITED
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF DECEMBER 31, 2007
| | Bright Stand International Limited | | Weifang Yuhe Poultry Co., Ltd | | Pro forma Adjustment | | Pro forma Total | |
Current assets | | | | | | | | | |
Cash and cash equivalents | | $ | 1,050,168 | | $ | 47,455 | | $ | | | $ | 1,097,623 | |
Accounts receivable and other current assets | | | - | | | 65,005 | | | | | | 65,005 | |
Inventories | | | - | | | 3,946,538 | | | 1,640 | | | 3,948,178 | |
Advances to suppliers | | | - | | | 1,137,767 | | | | | | 1,137,767 | |
Total current assets | | $ | 1,050,168 | | $ | 5,196,765 | | $ | 1,640 | | $ | 6,248,573 | |
| | | | | | | | | | | | | |
Due from related companies | | $ | 1,000,000 | | $ | 5,790,486 | | $ | (1,000,000 | ) | $ | 5,790,486 | |
Prepaid deposits | | | - | | | 665,885 | | | | | | 665,885 | |
Other receivables, net | | | - | | | 2,714,589 | | | | | | 2,714,589 | |
Deferred expenses | | | - | | | 551,795 | | | | | | 551,795 | |
Other non-current assets | | | - | | | 503,745 | | | | | | 503,745 | |
Goodwill | | | - | | | - | | | 1,224,490 | | | 1,224,490 | |
Property, plant and equipment, net | | | - | | | 15,135,284 | | | (131,109 | ) | | 15,004,175 | |
Intangible assets, net | | | - | | | 2,501,744 | | | 267,274 | | | 2,769,018 | |
Total assets | | $ | 2,050,168 | | $ | 33,060,293 | | $ | 362,295 | | $ | 35,472,756 | |
| | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable | | $ | - | | $ | 5,471,271 | | $ | | | $ | 5,471,271 | |
Payroll and payroll related liabilities | | | - | | | 835,372 | | | | | | 835,372 | |
Due to related companies | | | - | | | 1,000,000 | | | (1,000,000 | ) | | - | |
Other current liabilities | | | 2,280 | | | 685,270 | | | | | | 687,550 | |
Current portion of long term loans | | | - | | | 4,306,750 | | | | | | 4,306,750 | |
Loans payable | | | - | | | 3,268,087 | | | | | | 3,268,087 | |
Total current liabilities | | $ | 2,280 | | $ | 15,566,750 | | $ | (1,000,000 | ) | $ | 14,569,030 | |
BRIGHT STAND INTERNATIONAL LIMITED
PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF DECEMBER 31, 2007
| | Bright Stand International Limited | | Weifang Yuhe Poultry Co., Ltd | | Pro forma Adjustment | | Pro forma Total | |
| | | | | | | | | |
Long-term liabilities | | | | | | | | | |
Long-term loans | | $ | - | | $ | 6,056,794 | | $ | | | $ | 6,056,794 | |
Total liabilities | | $ | 2,280 | | $ | 21,623,544 | | $ | (1,000,000 | ) | $ | 20,625,824 | |
| | | | | | | | | | | | | |
Minority interests | | $ | - | | $ | 201,752 | | $ | (201,752 | ) | $ | - | |
| | | | | | | | | | | | | |
Shareholders’ Equity | | | | | | | | | | | | | |
Common stock, $1 par value, 50,000 shares authorized, 100 shares issued and outstanding | | $ | 100 | | $ | - | | $ | - | | $ | 100 | |
Share capital | | | - | | | 482,713 | | | (482,713 | ) | | - | |
Additional paid-in capital | | | 2,050,000 | | | 7,009,523 | | | 4,936,414 | | | 13,995,937 | |
Accumulated (deficits) profit | | | (2,212 | ) | | 2,990,742 | | | (2,092,028 | ) | | 896,502 | |
Accumulated other comprehensive income | | | - | | | 752,019 | | | (797,626 | ) | | (45,607 | ) |
Total shareholders’ equity | | $ | 2,047,888 | | $ | 11,234,997 | | $ | 1,564,047 | | $ | 14,846,932 | |
Total liabilities and shareholders’ equity | | $ | 2,050,168 | | $ | 33,060,293 | | $ | 362,295 | | $ | 35,472,756 | |
BRIGHT STAND INTERNATIONAL LIMITED
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE PERIOD FROM AUGUST 3, 2007 (DATE OF INCORPORATION)
TO DECEMBER 31, 2007
| | Bright Stand International Limited | | Weifang Yuhe Poultry Co., Ltd | | Pro forma Adjustment | | Pro forma Total | |
| | | | | | | | | |
Net sales | | $ | - | | $ | 22,075,224 | | $ | | | $ | 22,075,224 | |
| | | | | | | | | | | | | |
Cost of sales | | | - | | | (13,502,545 | ) | | | | | (13,502,545 | ) |
Gross profit | | $ | - | | $ | 8,572,679 | | $ | | | $ | 8,572,679 | |
| | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | |
Selling | | | - | | | (312,927 | ) | | | | | (312,927 | ) |
General and administrative | | | (2,142 | ) | | (1,341,987 | ) | | | | | (1,344,129 | ) |
Income from operations | | $ | (2,142 | ) | $ | 6,917,765 | | $ | | | $ | 6,915,623 | |
| | | | | | | | | | | | | |
Non-operating income (expense) | | | | | | | | | | | | | |
Investment loss | | | - | | | (101,264 | ) | | | | | (101,264 | ) |
Interest income | | | - | | | 796 | | | | | | 796 | |
Interest expenses | | | (70 | ) | | (924,845 | ) | | | | | (924,915 | ) |
Loss on disposal of fixed assets | | | - | | | (5,180 | ) | | | | | (5,180 | ) |
(Loss) income before income taxes and minority interests | | $ | (2,212 | ) | $ | 5,887,272 | | $ | | | $ | 5,885,060 | |
| | | | | | | | | | | | | |
Income taxes | | | - | | | - | | | | | | - | |
Income before minority interest | | $ | (2,212 | ) | $ | 5,887,272 | | $ | | | $ | 5,885,060 | |
| | | | | | | | | | | | | |
Minority interest share loss | | | - | | | 61,392 | | | (61,392 | ) | | - | |
Net (loss) profit | | $ | (2,212 | ) | $ | 5,948,664 | | $ | (61,392 | ) | $ | 5,885,060 | |
BRIGHT STAND INTERNATIONAL LIMITED
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE PERIOD FROM AUGUST 3, 2007 (DATE OF INCORPORATION)
TO DECEMBER 31, 2007
| | Bright Stand International Limited | | Weifang Yuhe Poultry Co., Ltd | | Pro Forma Adjustment | | Pro Forma Total | |
| | | | | | | | | |
Other comprehensive income | | | | | | | | | |
Foreign currency translation gain | | | - | | | 518,854 | | | | | | 518,854 | |
Comprehensive (loss) income | | $ | (2,212 | ) | $ | 6,467,518 | | $ | (61,392 | ) | $ | 6,403,914 | |
| | | | | | | | | | | | | |
Income per common share | | | | | | | | | | | $ | 58,850.60 | |
| | | | | | | | | | | | | |
Basic and fully diluted income | | | | | | | | | | | $ | 5,885,060 | |
| | | | | | | | | | | | | |
Basic and fully diluted common shares outstanding | | | | | | | | | | | | 100 | |
BRIGHT STAND INTERNATIONAL LIMITED
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD FROM AUGUST 3, 2007 (DATE OF INCORPORATION)
TO DECEMBER 31, 2007
The following adjustments to the unaudited pro forma financial statements are based on the assumption that the share exchange was consummated as of December 31, 2007.
DESCRIPTION | | DR | | Cr | |
| | $ | | $ | |
| | | | | |
Cash | | | 11,618,189 | | | | |
Additional paid in capital | | | | | | 11,618,189 | |
To record the cash invested from the shareholder of Bright Stand International Ltd.
Investment in subsidiaries | | | | | |
($11,306,522 + $311,667) | | | 11,618,189 | | | | |
Cash | | | | | | 11,618,189 | |
To record the acquisition of Weifang Yuhe and Weifang Taihong at $11,306,522 and $311,667 respectively.
Share capital | | | 482,713 | | | | |
Additional paid in capital | | | 6,681,775 | | | | |
Accumulated (deficits) profit | | | 2,092,028 | | | | |
Accumulated other comprehensive income | | | 797,626 | | | | |
Minority interests | | | 225,503 | | | | |
Property, plant and equipment, net | | | | | | 131,109 | |
Intangible assets, net | | | 267,274 | | | | |
Inventories | | | 1,640 | | | | |
Investment in subsidiaries | | | | | | 11,618,189 | |
Goodwill | | | 1,200,739 | | | | |
| | | 11,749,298 | | | 11,749,298 | |
To record the elimination of investment in subsidiaries and the recognition of goodwill arising from acquisition of Weifang Yuhe Poultry Co., Ltd by Bright Stand International Limited, and fair value adjustments on property, plant and equipment and intangible assets.
Due to related companies | | | 1,000,000 | | | | |
Due from related companies | | | | | | 1,000,000 | |
To record the elimination of inter-company balances.
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Yuhe International, Inc.