UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the Quarterly Period Ended September 30, 2008 | ||
OR | ||
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File No.: 000-26293
CHINA YONGXIN PHARMACEUTICALS INC.
(Exact name of Registrant as specified in its charter)
Delaware | 20-1661391 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) |
927 Canada Court
City of Industry, California 91748
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)(ZIP CODE)
(626) 581-9098
(COMPANY’S TELEPHONE NUMBER, INCLUDING AREA CODE)
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. Yes ¨ No x
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 definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” as defined in Rule 12b-2 of the Exchange Act.
Large accelerated filer o | Accelerated filer ¨ |
Non-accelerated filer o | Smaller reporting company x |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
The registrant had 31,291,845 shares of common stock, par value $0.001 per share, outstanding as of November 14, 2008.
CHINA YONGXIN PHARMACEUTICALS INC.
FORM 10-Q
For the Quarterly Period Ended September 30, 2008
INDEX
Page | ||||||||||
Part I | Financial Information | |||||||||
Item 1. | Financial Statements | |||||||||
(a) Balance Sheets as of September 30, 2008 (unaudited) and December 31, 2007 | 2 | |||||||||
(b) Statements of Operations for the Three and Nine Months Ended September 30, 2008 and 2007 (unaudited) | 4 | |||||||||
(c) Statements of Cash Flows for the Nine Months Ended September 30, 2008 and 2007 (unaudited) | 5 | |||||||||
(d) Notes to Financial Statements (unaudited) | 7 | |||||||||
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 22 | ||||||||
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 30 | ||||||||
Item 4. | Controls and Procedures | 30 | ||||||||
Part II | Other Information | |||||||||
Item 1. | Legal Proceedings | 31 | ||||||||
Item 1A. | Risk Factors | 31 | ||||||||
Item 2. | Unregistered Sale of Equity Securities and Use of Proceeds | 31 | ||||||||
Item 3. | Default Upon Senior Securities | 31 | ||||||||
Item 4. | Submission of Matters to a Vote of Security Holders | 31 | ||||||||
Item 5. | Other Information | 32 | ||||||||
Item 6. | Exhibits | 32 | ||||||||
Signatures | 33 |
1
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
CONSOLIDATED BALANCE SHEETS
As of | ||||||||
September 30, 2008 | December 31, 2007 | |||||||
(Unaudited) | (Audited) | |||||||
ASSETS | ||||||||
Current Assets: | ||||||||
Cash and cash equivalents | $ | 826,674 | $ | 1,180,029 | ||||
Accounts receivable, net | 7,711,047 | 6,586,105 | ||||||
Notes receivable | 1,462,853 | - | ||||||
Other receivable, net | 741,501 | 207,337 | ||||||
Advances to suppliers | 4,431,587 | 5,729,235 | ||||||
Prepaid expenses | 356,743 | 319,074 | ||||||
Inventory, net | 8,919,680 | 6,257,450 | ||||||
Total Current Assets | 24,450,085 | 20,279,230 | ||||||
Property and Equipment, net | 6,526,017 | 2,038,629 | ||||||
Intangible Assets, net | 73,722 | 81,152 | ||||||
Total Assets | $ | 31,049,824 | $ | 22,399,011 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current Liabilities: | ||||||||
Accounts payable | $ | 4,657,126 | $ | 5,030,340 | ||||
Accrued expenses & other payable | 2,059,925 | 1,435,235 | ||||||
Advances from customers | 1,895,802 | 799,910 | ||||||
Tax payable | 1,913,039 | 282,899 | ||||||
Loan to related parties | 184,662 | 1,722,557 | ||||||
Short-term loan payable | 2,073,166 | 389,977 | ||||||
Deferred income | - | 239,937 | ||||||
Shares to be issued | 35,000 | 35,000 | ||||||
Net liabilities of discontinued operations | 628,837 | 628,777 | ||||||
Total Current Liabilities | 13,447,557 | 10,564,632 | ||||||
Long term loan | 1,325,502 | 959,616 | ||||||
Minority Interests | 3,752,688 | 2,640,128 | ||||||
18,525,747 | 14,164,376 |
(continued)
2
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
CONSOLIDATED BALANCE SHEETS (continued)
As of | ||||||||
September 30, 2008 | December 31, 2007 | |||||||
(Unaudited) | (Audited) | |||||||
Stockholders' Equity: | ||||||||
Preferred stock, $0.001 par value; 5,000,000 shares authorized; 5,000,000 shares issued and outstanding | 5,000 | 5,000 | ||||||
Common stock; $0.001 par value; 75,000,000 shares authorized; 31,291,845 and 31,041,845 shares issued and outstanding as of September 30, 2008 and December 31, 2007 | 31,292 | 31,042 | ||||||
Additional paid in capital | 566,015 | - | ||||||
Deferred consulting expense - issuance of warrants | (145,632 | ) | - | |||||
Prepaid consulting - issuance of shares | (137,500 | ) | - | |||||
Statutory reserve | 1,696,165 | 1,341,599 | ||||||
Other comprehensive income | 1,722,658 | 859,688 | ||||||
Retained earnings | 8,786,079 | 5,997,306 | ||||||
Total Stockholders' Equity | 12,524,077 | 8,234,635 | ||||||
Total Liabilities and Stockholders' Equity | $ | 31,049,824 | $ | 22,399,011 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
For the Three-Month Periods | For the Nine-Month Periods | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Net Revenues | $ | 15,451,100 | $ | 14,068,126 | $ | 45,025,197 | $ | 36,931,103 | ||||||||
Cost of Goods Sold | (12,412,576 | ) | (11,799,109 | ) | (36,602,807 | ) | (30,495,842 | ) | ||||||||
Gross profit | 3,038,524 | 2,269,017 | 8,422,390 | 6,435,261 | ||||||||||||
Operating Expenses: | ||||||||||||||||
Selling expenses | 858,038 | 733,564 | 2,582,411 | 1,754,710 | ||||||||||||
General and administrative expenses | 369,471 | 438,325 | 1,482,786 | 1,160,059 | ||||||||||||
Total operating expenses | 1,227,509 | 1,171,889 | 4,065,197 | 2,914,769 | ||||||||||||
Income From Operations | 1,811,015 | 1,097,128 | 4,357,193 | 3,520,492 | ||||||||||||
Other Income (Expense) | ||||||||||||||||
Other income | 683,618 | 73,934 | 1,517,758 | 92,159 | ||||||||||||
Other expense | (42,745 | ) | (52,372 | ) | (77,651 | ) | (136,369 | ) | ||||||||
Interest expense | (55,845 | ) | (9,083 | ) | (282,957 | ) | (86,539 | ) | ||||||||
Total other income (expense) | 585,028 | 12,479 | 1,157,150 | (130,749 | ) | |||||||||||
Operating Income Before Tax and Minority Interest | 2,396,043 | 1,109,607 | 5,514,343 | 3,389,743 | ||||||||||||
Provision For Income Tax | (547,088 | ) | (385,131 | ) | (1,487,230 | ) | (1,142,507 | ) | ||||||||
Net Income Before Minority Interest | 1,848,955 | 724,476 | 4,027,113 | 2,247,236 | ||||||||||||
Minority Interest | (191,894 | ) | 25 | (883,775 | ) | (1,472 | ) | |||||||||
Net Income | 1,657,061 | 724,501 | 3,143,338 | 2,245,764 | ||||||||||||
Other Comprehensive Item: | ||||||||||||||||
Foreign currency translation gain | 26,258 | 155,793 | 862,970 | 385,223 | ||||||||||||
Net Comprehensive Income | $ | 1,683,319 | $ | 880,294 | $ | 4,006,308 | $ | 2,630,987 | ||||||||
Earning per share | ||||||||||||||||
Basic | $ | 0.05 | $ | 0.03 | $ | 0.10 | $ | 0.11 | ||||||||
Diluted | $ | 0.05 | $ | 0.03 | $ | 0.10 | $ | 0.11 | ||||||||
Weighted average number of shares outstanding | ||||||||||||||||
Basic | 31,291,845 | 21,000,000 | 31,150,819 | 21,000,000 | ||||||||||||
Diluted | 31,291,845 | 21,000,000 | 31,150,819 | 21,000,000 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
For the Nine-Month Periods | ||||||||
Ended September 30, | ||||||||
2008 | 2007 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net Income | $ | 3,143,338 | $ | 2,245,764 | ||||
Adjustments to reconcile net income to net cash provided by/(used in) operating activities: | ||||||||
Issuance of stocks and warrants for services | 283,132 | - | ||||||
Depreciation and amortization | 228,046 | 122,445 | ||||||
Minority interest | 883,775 | 1,472 | ||||||
(Increase) / decrease in current assets: | ||||||||
Accounts receivable | (621,508 | ) | (2,525,670 | ) | ||||
Notes receivable | (1,429,375 | ) | - | |||||
Other receivable | (506,881 | ) | (122,961 | ) | ||||
Advances to suppliers | 1,684,069 | 200,604 | ||||||
Prepaid expenses | (13,633 | ) | (134,272 | ) | ||||
Inventory | (2,146,820 | ) | (3,042,355 | ) | ||||
Increase / (decrease) in current liabilities: | ||||||||
Accounts payable | (673,640 | ) | 258,188 | |||||
Accrued expenses and other payable | 544,957 | 441,017 | ||||||
Tax payable | 1,575,559 | 1,193,605 | ||||||
Advances from customers | 1,012,714 | 83,686 | ||||||
Deferred income | (251,873 | ) | - | |||||
Total Adjustments | 568,522 | (3,524,241 | ) | |||||
Net cash provided by/(used in) operating activities | 3,711,860 | (1,278,477 | ) | |||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchase of property & equipment, net | (4,451,714 | ) | (683,050 | ) | ||||
Contribution from minority shareholders | 11,513 | 15,696 | ||||||
Net cash used in investing activities | (4,440,201 | ) | (667,354 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Receipt of loan from non-related parties | 297,481 | 1,098,687 | ||||||
Loan from (to) related parties | - | 686,567 | ||||||
Contribution of share capital | - | 28 | ||||||
Net cash provided by financing activities | 297,481 | 1,785,282 | ||||||
NET DECREASE IN CASH AND CASH EQUIVALENTS | (430,860 | ) | (160,549 | ) | ||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | 77,505 | 50,795 | ||||||
CASH AND CASH EQUIVALENTS, BEGINNING BALANCE | 1,180,029 | 1,248,404 | ||||||
CASH AND CASH EQUIVALENTS, ENDING BALANCE | $ | 826,674 | $ | 1,138,650 |
(continued)
5
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(unaudited)
For the Nine-Month Periods | ||||||||
Ended September 30, | ||||||||
2008 | 2007 | |||||||
SUPPLEMENTAL DISCLOSURES: | ||||||||
Cash paid during the year for: | ||||||||
Interest paid | $ | 223,116 | $ | 9,094 | ||||
Income tax paid | $ | 983 | $ | 102,374 |
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - ORGANIZATION
China Yongxin Pharmaceuticals Inc. (formerly Digital Learning Management Corporation and Nutradyne Group, Inc.) (the “Company") was incorporated in Delaware on February 18, 1999 under the name of FreePCSQuote. The Company through its Chinese subsidiaries is engaged in the pharmaceutical medicines and appliances wholesale distribution, pharmacy retail drug stores and ginseng product sales.
On December 21, 2006, Changchun Yongxin Dirui Medical Co., Ltd, a Chinese corporation ("Yongxin") and all of the shareholders of Yongxin entered into a share exchange agreement with the Company. The agreement was amended on June 15, 2007. On November 16, 2007, Yongxin and the Company closed the Amended Exchange Agreement. In accordance with the Amended Exchange Agreement, the Company issued 21,000,000 shares of newly issued common stock and 5 million shares of Series A Preferred Stock to the Yongxin shareholders or their designees, representing, immediately following closing, 70% of the total issued and outstanding shares of common stock of the Company in exchange for 80% shares of Yongxin. The Series A Convertible Preferred Stock is convertible over a 3 year period, into up to 30 million shares of common stock.
For accounting purposes, this transaction has been accounted for as a reverse merger, since the stockholders of Yongxin own a majority of the issued and outstanding shares of common stock of the Company, and the directors and executive officers of Yongxin became the directors and executive officers of the Company. This acquisition was accounted for at historical cost in a manner similar to that in pooling of interests method since after the acquisition, the former shareholders of Yongxin Medical acquired majority of the outstanding shares of the Company. The financial statements of the legal acquirer are not significant; therefore, no pro forma financial information is submitted. The historical financial statements are those of "Changchun Yongxin Dirui Medical Co, Inc. & Subsidiaries".
Changchun Yongxin Dirui Medical Co, Inc. & Subsidiaries ("Yongxin Medical"), was established in 1993. The Company is engaged in medicines wholesale and retail. The Company’s operations are based in Changchun City, Jilin Province, China.
In 2004, Yongxin Medical established Jilin Province Yongxin Chain Drugstore Ltd. (“Yongxin Drugstore”) with an investment of RMB 2,500,000 (equivalent to $303,000) to develop customer-terminal network market. In July 2005, the Company obtained the franchise rights in Jilin Province from American Medicine Shoppe (Mixing International Medical Chains) and by now has developed 4 chains of “Meixin Yongxin”. As of December 31, 2007, Yongxin Drugstore has developed 11 retail chains drug stores in the name of Yongxin Drugstore which cover a business area of 13,000 M2, throughout Changchun city in China. These drugstores sell over-the counter western and traditional Chinese machines, and medication treatment appliances and other items.
On March 16, 2007, Jilin Province Yongxin Chain Drugstore Ltd. entered into various agreements with retail drug stores in Tianjin, established Tianjin Jingyongxin Chain Drugstore Ltd. (“Jinyongxin Drugstore”) with an investment of $116,868, in which the Company has the 90% ownership of the Jinyongxin Drugstore. The Company is located in Tianjin City, China. As of December 31, 2007, Jinyongxin Drugstore has developed 8 retail chain drug stores which cover a business area of 2,462 M2, throughout Tianjin City in China.
On May 15, 2007, Yongxin Medical established Jilin Dingjian Natural Health Products Co., Ltd. (“Dingjian”) with an investment of $116,868 whereby the shareholders of the company have 90% ownership of Dingjian. Dingjian was formed under laws of the People's Republic of China and is located in Changchun City, Jilin Province.
7
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION (continued)
On June 15 2007, Jilin Province Yongxin Chain Drugstore Ltd. established “Baishan Caoantang Chain Drugstore Ltd.” (hereinafter referred to “Caoantang Drugstore”) with an investment of $328,430, including $144,509 in cash and $183,921 cash to purchase the property and equipment with Yongxin agreed to pay $80,076 evenly over the next 30 months for this investment. Caoantang Drugstore is a 100% owned subsidiary of Yongxin Drugstore. Caoantang Drugstore owns 31 chain retail drugstores and covers a business area of 3,000 M2, which sell over-the counter western and traditional Chinese machines, and medication treatment appliances and other items.
On May 5, 2008 the Company changed its name from Nutradyne Group, Inc to China Yongxin Pharmaceuticals Inc.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
UNAUDITED INTERIM FINANCIAL INFORMATION
The accompanying unaudited consolidated financial statements have been prepared by the Company, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) Form 10-QSB and Item 310 of Regulation S-B, and generally accepted accounting principles for interim financial reporting. The information furnished herein reflects all adjustments (consisting of normal recurring accruals and adjustments) which are, in the opinion of management, necessary to fairly present the operating results for the respective periods. Certain information and footnote disclosures normally present in annual consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted pursuant to such rules and regulations. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and footnotes included in the Company’s Annual Report on Form 10-KSB. The results of the nine months ended September 30, 2008 are not necessarily indicative of the results to be expected for the full year ending December 31, 2008.
BASIS OF PRESENTATION
The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. Our functional currency is the Chinese Renminbi; however the accompanying financial statements have been translated and presented in United States Dollars ($).
TRANSLATION ADJUSTMENT
As of September 30, 2008, the accounts of Yongxin were maintained, and its financial statements were expressed, in Chinese Yuan Renminbi (CNY). Such financial statements were translated into U.S. Dollars (USD) in accordance with Statement of Financial Accounts Standards (“SFAS”) No. 52, “Foreign Currency Translation,” with the CNY as the functional currency. According to the Statement, all assets and liabilities were translated at the current exchange rate, stockholders’ equity are translated at the historical rates and income statement items are translated at the average exchange rate for the period. The resulting translation adjustments are reported under other comprehensive income in accordance with SFAS No. 130, “Reporting Comprehensive Income” as a component of shareholders’ equity.
USE OF ESTIMATES
The preparation of financial statements in conformity with generally accepted accounting principles in the United States (“GAAP”) requires management to make certain 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 period. Actual results could differ from those estimates. Significant estimates include collectibility of accounts receivable, accounts payable, sales returns and recoverability of long-term assets.
8
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
PRINCIPLES OF CONSOLIDATION
The consolidated financial statements include the accounts of China Yongxin Pharmaceuticals Inc. and its subsidiaries collectively referred to within as the “Company”. All material inter-company accounts, transactions and profits have been eliminated in consolidation.
MINORITY INTEREST
The Company owns 90% ownership interest in Tianjin Chain Store and Natural & Health Products Company. The remaining 10% interest in each of the entities is owned by outside third parties. As at September 30, 2008, minority interest in Tianjin Chain Store and Natural & Health Products Company amounted to $27,220 compared to $16,825 as at December 31, 2007. The Company acquired 80% of Yongxin. The remaining 20% represents minority interest amounting to $3,725,468 as at September 30, 2008 compared to $2,623,303 as at December 31, 2007.
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. Reserves are recorded primarily on a specific identification basis. As of September 30, 2008 and December 31, 2007, allowance for doubtful debts amounted to $191,140 and $331,475, respectively.
ADVANCES TO SUPPLIERS
The Company advances to certain vendors for purchase of its material. The advances to suppliers are interest free and unsecured. As of September 30, 2008 and December 31, 2007, advance to suppliers amounted to $4,431,587 and $5,729,235, respectively.
INVENTORIES
Inventories are valued on a lower of weighted average cost or market basis. Inventory includes product cost, inbound freight, warehousing costs and vendor allowances not included as a reduction of advertising expense. The management compares the cost of inventories with the market value and allowance is made for writing down their inventories to market value, if lower. Work in process inventories include the cost of raw materials and outsource processing fees.
PROPERTY AND EQUIPMENT
Property and equipment are recorded at cost. Depreciation is computed using the straight-line method over useful lives ranging from 5 to 10 years. Expenditures for maintenance and repairs are charged to earnings as incurred; additions, renewals and betterments are capitalized. When property and equipment are retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the respective accounts, and any gain or loss is included in operations. Assets held under capital leases are recorded at the lesser of the present value of the future minimum lease payments or the fair value of the leased property. Expenditures for maintenance and repairs are charged to operations as incurred. Depreciation of property and equipment is provided using the straight-line method for substantially all assets with estimated lives of:
9
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
PROPERTY AND EQUIPMENT (continued)
Buildings | 20 years |
Infrastructures and leasehold improvements | 10 years |
Equipment (including electronic facilities, sports, education and recreation facilities) | 10 years |
Automobiles | 10 years |
Furniture and fixtures | 5 years |
Computer hardware and software | 5 years |
IMPAIRMENT OF LONG-LIVED ASSETS
Effective January 1, 2002, the Company adopted Statement of Financial Accounting Standards No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (“SFAS 144”), which addresses financial accounting and reporting for the impairment or disposal of long-lived assets and supersedes SFAS No. 121, “Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of,” and the accounting and reporting provisions of APB Opinion No. 30, “Reporting the Results of Operations for a Disposal of a Segment of a Business.” The Company periodically evaluates the carrying value of long-lived assets to be held and used in accordance with SFAS 144. SFAS 144 requires impairment losses to be recorded on long-lived assets used in operations when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets’ carrying amounts. In that event, a loss is recognized based on the amount by which the carrying amount exceeds the fair market value of the long-lived assets. Loss on long-lived assets to be disposed of is determined in a similar manner, except that fair market values are reduced for the cost of disposal.
REVENUE RECOGNITION
The Company’s revenue recognition policies are in compliance with Staff Accounting Bulletin (“SAB”) 104. Sales revenue is recognized at the date of shipment to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is completed, no other significant obligations of the Company exist and collectibility is reasonably assured. The Company recognizes revenue net of an allowance for estimated returns, at the time the merchandise is sold or services performed. The allowance for sales returns is estimated based on the Company’s historical experience. Sales taxes are presented on a net basis (excluded from revenues and costs). Payments received before all of the relevant criteria for revenue recognition are satisfied are recorded as unearned revenue.
FAIR VALUE OF FINANCIAL INSTRUMENTS
Statement of Financial Accounting Standard No. 107, Disclosures about fair value of financial instruments, requires that the Company disclose estimated fair values of financial instruments. The carrying amounts reported in the statements of financial position for current assets and current liabilities qualifying as financial instruments are a reasonable estimate of fair value.
STOCK BASED COMPENSATION
Effective January 1, 2006, the Company adopted Statement No. 123R, Share-Based Payment (SFAS 123R), which requires companies to measure and recognize compensation expense for all stock-based payments at fair value. SFAS 123R is being applied on the modified prospective basis. Prior to the adoption of SFAS 123R, the Company accounted for its stock-based compensation plans under the recognition and measurement principles of Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations, and accordingly, recognized no compensation expense related to the stock-based plans. Under the modified prospective approach, SFAS 123R applies to new awards and to awards that were outstanding on January 1, 2006 that are subsequently modified, repurchased or cancelled.
10
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
BASIC AND DILUTED EARNINGS PER SHARE
Earnings per share are calculated in accordance with the Statement of Financial Accounting Standards No. 128 (SFAS No. 128), “Earnings per share”. SFAS No. 128 superseded Accounting Principles Board Opinion No.15 (APB 15). Net income (loss) per share for all periods presented has been restated to reflect the adoption of SFAS No. 128. Basic earnings per share are computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per share are computed by dividing net income by the weighted average number of common shares and dilutive common equivalent shares (restricted stock awards and stock options) outstanding during the period. Weighted average number of common shares was calculated in accordance with the Statement of Financial Accounting Standards No. 141R (SFAS No. 141R), “Business Combinations”. Basic & diluted earning per share was $0.05 and $0.10 for the three month and nine month periods ended September 30, 2008 respectively. Basic & diluted earning per share was $0.03 and $0.11 for the three month and nine month periods ended September 30, 2007, respectively.
SEGMENT REPORTING
Statement of Financial Accounting Standards No. 131 ("SFAS 131"), "Disclosure about Segments of an Enterprise and Related Information" requires use of the "management approach" model for segment reporting. The management approach model is based on the way a company's management organizes segments within the company for making operating decisions and assessing performance. Reportable segments are based on products and services, geography, legal structure, management structure, or any other manner in which management disaggregates a company. The Company allocates its resources and assesses the performance of its sales activities based upon its products and services (see Note 19).
RECENT ACCOUNTING PRONOUNCEMENTS
In December 2007, the FASB issued SFAS No. 160, “Noncontrolling Interests in Consolidated Financial Statements”, which is an amendment of Accounting Research Bulletin (“ARB”) No. 51. This statement clarifies that a noncontrolling interest in a subsidiary is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. This statement changes the way the consolidated income statement is presented, thus requiring consolidated net income to be reported at amounts that include the amounts attributable to both parent and the noncontrolling interest. This statement is effective for the fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2008. Based on current conditions, the Company does not expect the adoption of SFAS 160 to have a significant impact on its results of operations or financial position.
In December 2007, the FASB issued SFAS No. 141 (revised 2007), “Business Combinations.” This statement replaces FASB Statement No. 141, “Business Combinations.” This statement retains the fundamental requirements in SFAS 141 that the acquisition method of accounting (which SFAS 141 called the purchase method) be used for all business combinations and for an acquirer to be identified for each business combination. This statement defines the acquirer as the entity that obtains control of one or more businesses in the business combination and establishes the acquisition date as the date that the acquirer achieves control. This statement requires an acquirer to recognize the assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date, measured at their fair values as of that date, with limited exceptions specified in the statement. This statement applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008. The Company does not expect the adoption of SFAS 160 to have a significant impact on its results of operations or financial position.
11
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
RECENT ACCOUNTING PRONOUNCEMENTS (continued)
In March 2008, the FASB issued FASB Statement No. 161, “Disclosures about Derivative Instruments and Hedging Activities”. The new standard is intended to improve financial reporting about derivative instruments and hedging activities by requiring enhanced disclosures to enable investors to better understand their effects on an entity’s financial position, financial performance, and cash flows. It is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application encouraged. The new standard also improves transparency about the location and amounts of derivative instruments in an entity’s financial statements; how derivative instruments and related hedged items are accounted for under Statement 133; and how derivative instruments and related hedged items affect its financial position, financial performance, and cash flows.
FASB Statement No. 161 achieves these improvements by requiring disclosure of the fair values of derivative instruments and their gains and losses in a tabular format. It also provides more information about an entity’s liquidity by requiring disclosure of derivative features that are credit risk–related. Finally, it requires cross-referencing within footnotes to enable financial statement users to locate important. Based on current conditions, the Company does not expect the adoption of SFAS 161 to have a significant impact on its results of operations or financial position.
In May 2008, FSAB issued SFASB No.162, The Hierarchy of Generally Accepted Accounting Principles. The pronouncement mandates the GAAP hierarchy reside in the accounting literature as opposed to the audit literature. This has the practical impact of elevating FASB Statements of Financial Accounting Concepts in the GAAP hierarchy. This pronouncement will become effective 60 days following SEC approval. The Company does not believe this pronouncement will impact its financial statements.
In May 2008, FASB issued SFASB No. 163, Accounting for Financial Guarantee Insurance Contracts, an interpretation of FASB Statement No. 60. The scope of this statement is limited to financial guarantee insurance (and reinsurance) contracts. The pronouncement is effective for fiscal years beginning after December 31, 2008. The Company does not believe this pronouncement will impact its financial statements.
NOTE 3 –OTHER RECEIVABLES
Other receivables as of September 30, 2008 and December 31, 2007, are summarized as follows. The receivables are interest free, unsecured, and due on demand.
September 30, 2008 | December 31, 2007 | |
Advances to employees | $60,013 | $12,449 |
Advances to store employees | $2,695 | $123,313 |
Advances to third parties | $466,955 | - |
Rent receivable | $132,138 | - |
Deposits | $7,648 | $33,512 |
Others | $72,052 | $38,063 |
Total | $741,501 | $207,337 |
12
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 – PREPAID EXPENSES
The balance of Company prepaid expenses as of September 30, 2008 and December 31, 2007 comprised of the following:
September 30, 2008 | December 31, 2007 | |
Prepaid heating fees | $1,013 | $27,321 |
Prepaid rent | $305,880 | $275,696 |
Other prepaid expenses | $49,850 | $16,057 |
Total | $356,743 | $319,074 |
NOTE 5 – INVENTORIES
As of September 30, 2008 and December 31, 2007, inventory consisted of the following:
September 30, 2008 | December 31, 2007 | |
Raw materials | $88,913 | $48,902 |
Work-in-progress | - | $5,534 |
Finish goods | $8,830,767 | $6,203,014 |
Total | $8,919,680 | $6,257,450 |
NOTE 6 - PROPERTIES AND EQUIPMENT
As of September 30, 2008 and December 31, 2007 the property and equipment of the Company consisted of the following:
September 30, 2008 | December 31, 2007 | |
Office furniture and fixtures | $934,983 | $767,958 |
Vehicles | $443,928 | $380,023 |
Construction in progress | $4,377,685 | - |
Buildings | $1,528,446 | $1,400,166 |
Total property and equipment | $7,285,042 | $2,548,147 |
Less: accumulated depreciation | ($759,025) | ($509,518) |
Net value of property and equipment | $6,526,017 | $2,038,629 |
The Company had depreciation expense of $209,195 and $122,445 for the nine month periods ended September 30, 2008 and 2007.
13
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 7 INTANGIBLE ASSETS
As of September 30, 2008 and December 31, 2007, the intangible assets of the Company consisted of the following:
September 30, 2008 | December 31, 2007 | |
Trademark | $44,920 | $1,097 |
Software | $65,982 | $96,704 |
Total intangible assets | $110,902 | $97,801 |
Less: accumulated amortization | ($37,180) | ($16,649) |
Net value of intangible assets | $73,722 | $81,152 |
The amortization expense for the nine month periods ended September 30, 2008 and 2007 amounted to $18,851 and $0, respectively.
The amortization expenses for intangible assets for next five years after September 30, 2008 are as follows:
September 30, 2009 | $16,533 |
September 30, 2010 | $14,947 |
September 30, 2011 | $13,975 |
September 30, 2012 | $9,270 |
September 30, 2013 | $5,689 |
Total | $60,414 |
NOTE 8 ACCRUED EXPENSES AND OTHER PAYABLE
The other payable represents the deposits made by the sales representatives and sales distributors for the right to sale products for the Company. Other payables and accrued expenses consist of the following as of September 30, 2008 and December 31, 2007:
September 30, 2008 | December 31, 2007 | |
Accrued compensation | $989,159 | $889,382 |
Accrued rent expense | $248,532 | $201,108 |
Accrued acquisition cost payable | - | $65,802 |
Accrued interest | $47,871 | $56,737 |
Accrued payable to other companies | $436,820 | $20,920 |
Accrued education & employee funds | $29,201 | - |
Other accrued expenses | $55,446 | - |
Sales agents deposits | $84,996 | $54,459 |
Rent security deposit | - | $69,842 |
Other payables | $167,900 | $76,985 |
Total | $2,059,925 | $1,435,235 |
NOTE 9 ADVANCE FROM CUSTOMERS
The advances from customers amounted to $1,895,802 and $799,910, respectively as of September 30, 2008 and December 31, 2007, represent the deposits made by customers to purchase inventory from the Company.
14
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 10 DEFERRED INCOME
A portion of the Company’s net revenue is derived directly from government-sponsored healthcare programs, and the Company is therefore subject to government regulations on reimbursement on the sales made through the healthcare programs. The Jilin Province Social Insurance Bureau and Changchun City Insurance Bureau reimburse 90% of the sales that the Company’s pharmacy retail stores made through the healthcare program networks in the following month, and retain 10% of the sales until the following year. The amount will be repaid proportionally based on the level of evaluation made by the Insurance Bureaus in the following year. The Company classified the 10% of sales that made through the healthcare program networks as deferred income as the collectablity of the sales is uncertain. As of September 30, 2008 and December 31, 2007, the Company has deferred income of $0 and $239,937, respectively.
NOTE 11 SHARES TO BE ISSUED
The Company classifies all amounts, against which shares have not been issued, as shares to be issued. Once the Company issues shares, the amounts are classified as Common stock. As of September 30, 2008 the Company has total 500,000 shares to be issued with balance of $35,000 pursuant to an agreement with a software consultant entered into by the Company in 2005.
NOTE 12 TAX PAYABLE
Tax payable comprised of the following taxes as of September 30, 2008 and December 31, 2007:
September 30, 2008 | December 31, 2007 | |
VAT | $134,018 | $20,651 |
Business Tax | $95,158 | $88,574 |
City Construction Tax | $6,282 | $6,613 |
Education Tax | $5,205 | $5,229 |
Income Tax | $1,670,901 | $160,109 |
Others | $1,475 | $1,723 |
Total | $1,913,039 | $282,899 |
The Company is registered in the State of Delaware and has operations in primarily two tax jurisdictions; the PRC and the United States. For certain operations in the US, the Company has incurred net accumulated operating losses for income tax purposes. The Company believes that it is more likely than not that these net accumulated operating losses will not be utilized in the future. Therefore, the Company has provided full valuation allowance for the deferred tax assets arising from the losses at these locations as of September 30, 2008. Accordingly, the Company has no net deferred tax assets.
September 30, 2008 | December 31, 2007 | |
Current income tax expense | ||
US Federal | - | - |
US State | - | - |
PRC current income tax expense | $1,487,230 | $1,142,507 |
Total Provision for Income Tax | $1,487,230 | $1,142,507 |
15
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12 TAX PAYABLE (continued)
The following is a reconciliation of the provision for income taxes at the U.S. federal income tax rate to the income taxes reflected in the Statement of Operations:
2008 | 2007 | |
Tax expense (credit) at statutory rate - federal | 34% | - |
State tax expense net of federal tax | 6% | - |
Changes in valuation allowance | (40%) | - |
Foreign income tax - PRC | 25% | 33% |
Exempt from income tax | - | - |
Temporary difference | 2% | 1% |
Tax expense at actual rate | 27% | 34% |
United States of America
The Company has significant income tax net operating losses (“NOL”) carried forward from prior years. Due to the change in ownership of more than fifty percent, the amount of NOL which may be used in any one year will be subject to a restriction under section 382 of the Internal Revenue Code. Due to the uncertainty of the realizability of the related deferred tax assets of $4,923,940, a reserve equal to the amount of deferred income taxes has been established at September 30, 2008. The Company has provided 100% valuation allowance to the deferred tax assets as of September 30, 2008.
People’s Republic of China (“PRC”)
Beginning January 1, 2008, the new Enterprise Income Tax (“EIT”) law replaced the existing laws for Domestic Enterprises (“DES”) and Foreign Invested Enterprises (“FIEs”). The new standard EIT rate of 25% will replace the 33% rate currently applicable to both DES and FIEs. The two years tax exemption, six years 50% tax reduction tax holiday for production-oriented FIEs will be eliminated. The Company is currently evaluating the effect of the new EIT law will have on its financial position.
The following table sets forth the significant components of the provision for income taxes for operation in PRC as of September 30, 2008 and 2007.
September 30, 2008 | December 31, 2007 | |
Net taxable income | $5,916,664 | $3,389,743 |
Income tax @ 25% & 34%, respectively | $1,487,230 | $1,142,507 |
16
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 13 SHORT-TERM LOANS PAYABLE
The Company had loans payable amounting to $2,073,166 as of September 30, 2008 and $389,977 as of December 31, 2007. The loans are secured by personal properties of a main shareholder of the Companies. The loans payable at September 30, 2008 comprised of the following:
September 30, 2008 | December 31, 2007 | |
Loan Payable to Changchun Beilong Logistic Trading Co., interest at 12% annually, due by June 25, 2008 | - | $274,176 |
Loan payable to a non-related party, interest at 12% annually, due by July 23, 2008 | - | $20,563 |
Loan payable to a non-related party, interest at 12% annually, due by November 27, 2008 | $235,645 | - |
Loan payable to a non-related party, interest at 11% annually, due by December 27, 2008 | $250,373 | - |
Loan payable to a non-related party, interest at 12% annually, due by December 31, 2008 | $658,486 | - |
Loan payable to a non-related party, interest free, due by December 31, 2008 | $776,332 | - |
Loan payable to a non-related party, interest at 12% annually, due by February 24, 2009 | $22,092 | - |
Various loans, interest free, unsecured and due on demand | $130,238 | $95,238 |
Total | $2,073,166 | $389,977 |
NOTE 14 – LONG-TERM LOAN PAYABLE
The Company had long term loans payable amounting to $1,325,502 as of September 30, 2008 and $959,616 as of December 31, 2007. The loans are secured by personal properties of a significant shareholder of the Companies. The loans payable at September 30, 2008 comprised of the following:
The following is the future payment schedule of the long term loan:
September 30, 2008 | December 31, 2007 | |
Loan Payable to Runfeng Agriculture Credit Union, interest at 11.02% annually, due by January 26, 2011 | $1,325,502 | $959,616 |
The following is the future payment schedule of the long term loan
Due January 26, 2011 | $1,325,502 |
17
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 15 – LOANS FROM RELATED PARTIES
As of September 30, 2008 and December 31, 2007, the loans from related parties were comprised of the following:
September 30, 2008 | December 31, 2007 | |
Loan Payable to a shareholder, interest free, due by March 22, 2008 | - | $41,126 |
Loan payable to a shareholder, interest at 12% annually, due by February 28, 2008 | - | $704,811 |
Loan payable to a shareholder, interest free, due by March 22, 2008 | - | $791,957 |
Loans payable to officers, interest free, due on demand | $184,662 | $184,663 |
Total | $184,662 | $1,722,557 |
Interest expense was $6,321 and $0 for the nine month periods ended September 30, 2008 and 2007.
NOTE 16 – SHAREHOLDERS' EQUITY
As of September 30, 2008 and December 31, 2007, the Company had 31,291,845 and 31,041,845 shares of common stock issued and outstanding.
On April 1, 2008, the Company issued to Investor Relations International (“IRI”) 250,000 restricted common stock valued at $275,000, to render investor relations and financial communication services. The Company is amortizing the prepaid consulting over 1 year period based upon the terms of the agreement.
NOTE 17 – WARRANTS
Following is a summary of the warrant activity for the period ended September 30, 2008:
Outstanding, December 31, 2007 | 1,810,923 |
Granted during the year | 300,000 |
Expired during the year | (56,060) |
Exercised during the year | - |
Outstanding, September 30, 2008 | 2,054,863 |
Following is a summary of the status of warrants outstanding at September 30, 2008:
Outstanding Warrants | Exercisable Warrants | ||||
Exercise Price | Number of Warrants | Average Remaining Contractual Life | Average Exercise Price | Number of Warrants | Intrinsic Value |
$0.50 - $4.58 | 2,054,863 | 3.14 | $0.99 | 2,054,863 | - |
18
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 17 – WARRANTS (continued)
The assumptions used in calculating the fair value of options granted using the Black-Scholes option pricing model are as follows:
The 300,000 warrants granted at March 15, 2008:
Risk-free interest rate | 2.47% |
Expected life of the warrants | 5 years |
Expected volatility | 199% |
Expected dividend yield | 0 |
NOTE 18 – COMMITMENTS
Consulting agreements
On April 1, 2008, the Company signed a letter of engagement with Investor Relations International (“IRI”). According to the terms of the agreement, IRI agreed to perform investor relations and financial communication services. The agreement was for a twelve-month period and the Company agreed to pay $10,000 per month to IRI, issue 250,000 shares of restricted common stock, and issue 300,000 warrants at an exercise price from $1.50 to $4.00 per share. During the nine month period ended September 30, 2008, the Company expensed $283,132 and deferred $283,132 in the consolidated financial statements.
Leases
The Company leases its operating locations. Initial terms are typically 5 to 10 years, followed by additional terms containing priority of renewal options at the maturity of the lease agreements, and may include rent escalation clauses. The company recognizes rent expense on a straight-line basis over the term of the lease.
Minimum rental commitments at September 30, 2008, under all leases having an initial or remaining non-cancelable term of more than one year are shown:
2009 | $744,122 |
2010 | $715,280 |
2011 | $643,273 |
2012 | $86,857 |
2013 | - |
Total minimum lease payments | $2,189,532 |
The Company sub-leases its building to an unrelated company. The lease term is one year. The Company recognizes rent income on a straight-line basis over the term of the lease.
NOTE 19 – SEGMENT INFORMATION
The Company operates in three business segments: retail drug stores, pharmaceutical medicine wholesales and ginseng product sales. These segments were identified based on their separate and distinct products and services, technology, marketing strategies and management reporting. Management evaluates the segments’ operating performance separately and allocates resources based on their respective financial condition, results of operations and cash flows. Inter-segment transactions and balances are eliminated in consolidation.
The retail drug store segment is complemented by such core front-end categories as over-the-counter medications, health and beauty products, and other items. As of September 30, 2008, the retail drug store segment operated 93 retail stores with business area of 18,462 square meters in three cities in China.
19
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 19 – SEGMENT INFORMATION (continued)
The pharmaceutical medicine wholesales segment, operated through Yongxin Medical, provides logistics wholesale distribution of over-the-counter and prescribed medicines to hospitals, clinics, medical institutions and retail drug stores.
The ginseng products segment operated through Dingjian, processing and manufacturing ginseng electuary, pellets and liquid extracts that distributed by wholesalers and in retail drug stores.
The following table summarizes significant financial information by segment:
September 30, 2008 | September 30, 2007 | |
Revenues from unaffiliated customers: | ||
Retail drug stores | $8,795,741 | $6,468,536 |
Pharmaceutical medicine wholesales | $39,800,502 | $33,633,936 |
Unallocated | $1,000 | - |
Revenues from inter-company sales | ($3,572,046) | ($3,171,369) |
Consolidated Totals | $45,025,197 | $36,931,103 |
Net income: | ||
Retail drug stores | $791,482 | $482,239 |
Pharmacy wholesales | $3,709,393 | $1,824,704 |
Unallocated | ($402,321) | - |
Net income from inter-company | ($71,441) | ($59,707) |
Consolidated Totals | $4,027,113 | $2,247,236 |
Depreciation and amortization: | ||
Retail drug stores | $139,916 | $41,440 |
Pharmacy wholesales | $86,595 | $81,005 |
Unallocated | $1,535 | - |
Consolidated Totals | $228,046 | $122,445 |
Capital expenditures: | ||
Retail drug stores | $789,133 | $607,898 |
Pharmacy wholesales | $3,662,581 | $75,152 |
Consolidated Totals | $4,451,714 | $683,050 |
Identifiable assets: | ||
Retail drug stores | $8,580,006 | $5,959,622 |
Pharmacy wholesales | $22,461,560 | $11,662,957 |
Unallocated | $8,258 | - |
Consolidated Totals | $31,049,824 | $17,622,579 |
20
CHINA YONGXIN PHARMACEUTICALS INC. AND SUBSIDIARIES
(formerly Nutradyne Group, Inc.)
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
NOTE 20 – STATUTORY RESERVE
As stipulated by the Company Law of the People’s Republic of China (PRC), net income after taxation can only be distributed as dividends after appropriation has been made for the following:
i. | Making up cumulative prior years’ losses, if any; |
ii. | Allocations to the “Statutory Surplus Reserve” of at least 10% of income after tax, as determined under PRC accounting rules and regulations, until the fund amounts to 50% of the Company’s registered capital; |
iii. | Allocations of 5% to 10% of income after tax, as determined under PRC accounting rules and regulations, to the Company’s “Statutory Common Welfare Fund”, which is established for the purpose of providing employee facilities and other collective benefits to the Company’s employees; and statutory common welfare fund is no longer required per the new cooperation law executed in 2006. |
iv. | Allocations to the discretionary surplus reserve, if approved in the stockholders’ general meeting. |
In accordance with the Chinese Company Law, the Company allocated 10% of its annual net income, amounting to $443,207 as statutory reserve for the nine month period ended September 30, 2008.
NOTE 21 - DISCONTINUED OPERATIONS
On September 30, 2005, Software Education of America, Inc., subsidiary of Nutradyne, filed a petition in bankruptcy under Chapter 7 of the U.S. Bankruptcy Code. The petition was necessitated because SEA was unable to continue to meet its financial obligations. SEA is presented in the accompanying financial statements as a discontinued operation.
Balance Sheet information for the discontinued subsidiaries of Nutradyne, SEA and Global as of September 30, 2008 is as follows:
Assets: | ||
Cash | $ 46 | |
Liabilities: | ||
Accounts payable | $ 227,636 | |
Accrued expenses | 238,581 | |
Notes payable | 162,666 | |
Total liabilities | $ 628,883 | |
Net liabilities of discontinued operations | $ 628,837 |
Notes payable consist of two unsecured, non-interest bearing notes payable to two former stockholders of SEA totaling $16,666 due January 15, 2005. No payments have been made.
Notes payable also include a $146,000 line of credit acquired from SEA and converted into a term loan payable with interest at the prime rate plus 3.5% secured by all assets of SEA of approximately $83,000 and guaranteed by the former stockholders of SEA. This loan is payable in monthly principal payments of $6,083 plus interest until November 15, 2006, at which time all unpaid principal and accrued interest is due. A technical event of default occurred with this note.
21
The following discussion relates to a discussion of the financial condition and results of operations of China Yongxin Pharmaceuticals Inc. (the “Company”) and its subsidiaries. This management's discussion and analysis of financial condition and results of operations for nine month periods ending September 30, 2008 and September 30, 2007 should be read in conjunction with its financial statements and the related notes, and the other financial information included in this report.
Forward-Looking Statements
The following discussion should be read in conjunction with our condensed consolidated financial statements and related notes included elsewhere in this report. This report contains forward-looking statements. The words "anticipated," "believe," "expect, "plan," "intend," "seek," "estimate," "project," "could," "may" and similar expressions are intended to identify forward-looking statements. These statements include, among others, information regarding future operations, future capital expenditures, and future net cash flow. Such statements reflect our management's current views with respect to future events and financial performance and involve risks and uncertainties, including, without limitation, general economic and business conditions, changes in foreign, political, social, and economic conditions, regulatory initiatives and compliance with governmental regulations, the ability to achieve further market penetration and additional customers, and various other matters, many of which are beyond our control. Should one or more of these risks or uncertainties occur, or should underlying assumptions prove to be incorrect, actual results may vary materially and adversely from those anticipated, believed, estimated or otherwise indicated. Consequently, all of the forward-looking statements made in this report are qualified by these cautionary statements and there can be no assurance of the actual results or developments.
Overview
China Yongxin Pharmaceuticals Inc. (formerly Nutradyne Group, Inc.") (“Yongxin” or the “Company”) was incorporated in Delaware on February 18, 1999 under the name of FreePCSQuote.Com. On November 16, 2007, the Company closed the Amended Exchange Agreement with Changchun Yongxin Dirui Medical Co., Ltd., a China corporation ("Yongxin Medical") and all of the shareholders of Yongxin Medical.
Yongxin Medical, was established in 1993 and is engaged in the wholesale distribution of pharmaceuticals and medical appliances, the operation of retail drugstores and the cultivation, processing and manufacture of ginseng-based products. Yongxin Medical’s s operations are based in Changchun City, Jilin Province, China.
In 2004, Yongxin Medical established Jilin Province Yongxin Chain Drugstore Ltd. (“Yongxin Drugstore”) with an investment of RMB 2,500,000 (equivalent to $303,000) to focus on developing a terminal network market. In July 2005, Yongxin Drugstore acquired exclusive franchise rights in the Jilin province from a large retain drug chain based in the United States. Yongxin Medical has has developed 4 chains of drug stores pursuant to the franchise agreement. As of September 30, 2008, the Company has developed 42 retail chains in the name of Yongxin Drugstore covering a large community inside Changchun City in China. These drugstores sell over-the counter western and traditional Chinese medicines, medical treatment appliances and other items.
On, March 16, 2007, Yongxin Drugstore entered into various agreements with retail drug stores in Tianjin and established Tianjin Jingyongxin Chain Drugstore Ltd. (“Jinyongxin Drugstore”) with an investment of $116,868. Yongxin Medical owns a 90% ownership interest in Jinyongxin Drugstore. Jinyongxin Drugstore is located in Tianjin City, China. As of September 30, 2008, Jinyongxin Drugstore had developed 14 retail chain drug stores covering a business area of 2,462 square meters throughout Tianjin City in China.
On May 15, 2007, Yongxin Medical established Jilin Dingjian Natural Health Products Co., Ltd (“Dingjian”) with an investment of $116,868. Yongxin Medical owns a 90% ownership interest in Dingjian. Dingjian was formed under laws of the People's Republic of China and is located in Changchun City, Jilin Province.
On June 15, 2007, Yongxin Drugstore established “Baishan Caoantang Chain Drugstore Ltd.” (“Caoantang Drugstore”) with an investment of $328,430, including $144,509 in cash and $183,921 in cash to purchase the property and equipment. Yongxin Drugstore agreed to pay $80,076 monthly over the next 30 months for the investment. Caoantang Drugstore is a 100%-owned subsidiary of Yongxin Drugstore. Caoantang Drugstore owns 37 chain retail drugstores covering a business area of 3,480 square meters, which sell over-the-counter western and traditional Chinese machines, and medical treatment appliances and other items.
22
In accordance with the Amended Exchange Agreement on November 16, 2007 between the Company and Yongxin Medical, the Company issued 21,000,000 shares of newly issued common stock and 5 million shares of Series A Preferred Stock to the Yongxin Medical shareholders or their designees, representing, immediately following closing, 70% of the total issued and outstanding shares of common stock of the Company in exchange for 80% of the equity interest of Yongxin Medical. The Series A Convertible Preferred Stock is convertible over a 3 year period, into up to 30 million shares of common stock.
For accounting purposes, this transaction is being accounted for as a reverse merger, since the stockholders of Yongxin Medical own a majority of the issued and outstanding shares of common stock of the Company, and the directors and executive officers of Yongxin Medical became the directors and executive officers of the Company. This acquisition was accounted for at historical cost in a manner similar to that in pooling of interests method since after the acquisition, the former shareholders of Yongxin Medical acquired majority of the outstanding shares of the Company. The financial statements of the legal acquirer are not significant; therefore, no pro forma financial information is submitted. Thus, the historical financial statements are still those of "Changchun Yongxin Dirui Medical Co, Inc. & Subsidiaries".
Yongxin Medical was established in 1993, to engage in the wholesale and retail sale of medicine and pharmaceutical products. Yongxin is located in Changchun City, Jilin Province with a staff of approximately 642, of which 18 are Licensed Pharmacists and 72% of which have a college education.
With the business idea of "sustained operation, integrated innovation", Yongxin Medical has built a marketing network covering the whole Jilin Province. In 2003, Yongxin Medical passed the Jilin Provincial FSDA Quality Certification System and National GSP Certification.
Critical Accounting Policies and Estimates
BASIS OF PRESENTATION
The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. Our functional currency is the Chinese Renminbi (“RMB”); however the accompanying financial statements have been translated and presented in United States Dollars ($).
TRANSLATION ADJUSTMENT
As of September 30, 2008, the accounts of Yomgxin were maintained, and its financial statements were expressed, in Chinese Yuan Renminbi (CNY). Such financial statements were translated into U.S. Dollars (USD) in accordance with Statement of Financial Accounts Standards (“SFAS”) No. 52, “Foreign Currency Translation,” with the CNY as the functional currency. According to the Statement, all assets and liabilities were translated at the current exchange rate, stockholder’s equity are translated at the historical rates and income statement items are translated at the average exchange rate for the period. The resulting translation adjustments are reported under other comprehensive income in accordance with SFAS No. 130, “Reporting Comprehensive Income” as a component of shareholders’ equity.
USE OF ESTIMATES
The preparation of financial statements in conformity with generally accepted accounting principles in the United States (“GAAP”) requires management to make certain 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 period. Actual results could differ from those estimates. Significant estimates include collectibility of accounts receivable, accounts payable, sales returns and recoverability of long-term assets.
23
PRINCIPLES OF CONSOLIDATION
The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries collectively referred to within as the Company. All material inter-company accounts, transactions and profits have been eliminated in consolidation.
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. Reserves are recorded primarily on a specific identification basis.
ADVANCES TO SUPPLIERS
The Company advances to certain vendors for purchase of its material. The advances to suppliers are interest free and unsecured. As of September 30, 2008 and December 31, 2007, advance to suppliers amounted to $4,431,587 and $5,729,235, respectively.
INVENTORIES
Inventories are valued on a lower of weighted average cost or market basis. Inventory includes product cost, inbound freight, warehousing costs and vendor allowances not included as a reduction of advertising expense. The Management compares the cost of inventories with the market value and allowance is made for writing down their inventories to market value, if lower. Work in process inventories include the cost of raw materials and outsource processing fees.
PROPERTY AND EQUIPMENT
Property and equipment are recorded at cost. Depreciation is computed using the straight-line method over useful lives of 5 to 10 years. Expenditures for maintenance and repairs are charged to earnings as incurred; additions, renewals and betterments are capitalized. When property and equipment are retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the respective accounts, and any gain or loss is included in operations. Assets held under capital leases are recorded at the lesser of the present value of the future minimum lease payments or the fair value of the leased property. Expenditures for maintenance and repairs are charged to operations as incurred. Depreciation of property and equipment is provided using the straight-line method for substantially all assets with estimated lives of:
Buildings | 20 years | |
Infrastructures and leasehold improvement | 10 years | |
Equipment (including electronic facilities, sports, education and recreation facilities) | 10 years | |
Automobile | 10 years | |
Furniture and Fixtures | 5 years | |
Computer Hardware and Software | 5 years |
IMPAIRMENT OF LONG-LIVED ASSETS
Effective January 1, 2002, the Company adopted Statement of Financial Accounting Standards No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets” (“SFAS 144”), which addresses financial accounting and reporting for the impairment or disposal of long-lived assets and supersedes SFAS No. 121, “Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of,” and the accounting and reporting provisions of APB Opinion No. 30, “Reporting the Results of Operations for a Disposal of a Segment of a Business.” The Company periodically evaluates the carrying value of long-lived assets to be held and used in accordance with SFAS 144. SFAS 144 requires impairment losses to be recorded on long-lived assets used in operations when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets’ carrying amounts. In that event, a loss is recognized based on the amount by which the carrying amount exceeds the fair market value of the long-lived assets. Loss on long-lived assets to be disposed of is determined in a similar manner, except that fair market values are reduced for the cost of disposal.
24
REVENUE RECOGNITION
The Company’s revenue recognition policies are in compliance with Staff accounting bulletin (SAB) 104. Sales revenue is recognized at the date of shipment to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is completed, no other significant obligations of the Company exist and collectibility is reasonably assured. The Company recognizes revenue net of an allowance for estimated returns, at the time the merchandise is sold or services performed. The allowance for sales returns is estimated based on the Company’s historical experience. Sales taxes are presented on a net basis (excluded from revenues and costs). Payments received before all of the relevant criteria for revenue recognition are satisfied are recorded as unearned revenue.
FAIR VALUE OF FINANCIAL INSTRUMENTS
Statement of financial accounting standard No. 107, Disclosures about fair value of financial instruments, requires that the Company disclose estimated fair values of financial instruments. The carrying amounts reported in the statements of financial position for current assets and current liabilities qualifying as financial instruments are a reasonable estimate of fair value.
STOCK BASED COMPENSATION
In December 2004, the FASB issued SFAS No. 123 (revised 2004), ‘‘Share-Based Payment’’ (‘‘SFAS 123R’’), which requires the measurement of all employee share-based payments to employees, including grants of employee stock options, using a fair-value-based method and the recording of such expense in the consolidated statements of operations. In March 2005, the SEC issued Staff Accounting Bulletin No. 107 (“SAB 107”) regarding the SEC’s interpretation of SFAS 123R and the valuation of share-based payments for public companies. The Company has adopted SFAS 123R and related FASB Staff Positions (“FSPs”) as of January 01, 2006 and will recognize stock-based compensation expense using the modified prospective method.
BASIC AND DILUTED EARNINGS PER SHARE
Earnings per share are calculated in accordance with the Statement of financial accounting standards No. 128 (SFAS No. 128), “Earnings per share”. SFAS No. 128 superseded Accounting Principles Board Opinion No.15 (APB 15). Net income (loss) per share for all periods presented has been restated to reflect the adoption of SFAS No. 128. Basic earnings per share are computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per share are computed by dividing net income by the weighted average number of common shares and dilutive common equivalent shares (restricted stock awards and stock options) outstanding during the period. Weighted average number of common shares was calculated in accordance with the Statement of financial accounting standards No. 141R (SFAS No. 141R), “Business combinations”. Basic & diluted earning per share was $0.05 and $0.10 for the three month and nine month periods ended September 30, 2008 respectively. Basic & diluted earning per share was $0.03 and $0.11 for the three month and nine month periods ended September 30, 2007 respectively.
SEGMENT REPORTING
Statement of Financial Accounting Standards No. 131 ("SFAS 131"), "Disclosure about Segments of an Enterprise and Related Information" requires use of the "management approach" model for segment reporting. The management approach model is based on the way a company's management organizes segments within the company for making operating decisions and assessing performance. Reportable segments are based on products and services, geography, legal structure, management structure, or any other manner in which management disaggregates a company. The Company allocates its resources and assesses the performance of its sales activities based upon its products and services.
25
Results of Operations
Comparison of Three and Nine Months Ended September 30, 2008 and 2007.
The following table sets forth the results of our operations for the periods indicated:
For the Three-Month Periods | For the Nine-Month Periods | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(unaudited) | ||||||||||||||||
Net Revenues | $ | 15,451,100 | $ | 14,068,126 | $ | 45,025,197 | $ | 36,931,103 | ||||||||
Cost of Goods Sold | (12,412,576 | ) | (11,799,109 | ) | (36,602,807 | ) | (30,495,842 | ) | ||||||||
Gross profit | 3,038,524 | 2,269,017 | 8,422,390 | 6,435,261 | ||||||||||||
Operating Expenses: | ||||||||||||||||
Selling expenses | 858,038 | 733,564 | 2,582,411 | 1,754,710 | ||||||||||||
General and administrative expenses | 369,471 | 438,325 | 1,482,786 | 1,160,059 | ||||||||||||
Total operating expenses | 1,227,509 | 1,171,889 | 4,065,197 | 2,914,769 | ||||||||||||
Income From Operations | 1,811,015 | 1,097,128 | 4,357,193 | 3,520,492 | ||||||||||||
Other Income (Expense): | ||||||||||||||||
Other income | 683,618 | 73,934 | 1,517,758 | 92,159 | ||||||||||||
Other expense | (42,745 | ) | (52,372 | ) | (77,651 | ) | (136,369 | ) | ||||||||
Interest expense | (55,845 | ) | (9,083 | ) | (282,957 | ) | (86,539 | ) | ||||||||
Total other income (expense) | 585,028 | 12,479 | 1,157,150 | (130,749 | ) | |||||||||||
Operating Income Before Tax and Minority Interest | 2,396,043 | 1,109,607 | 5,514,343 | 3,389,743 | ||||||||||||
Provision For Income Tax | (547,088 | ) | (385,131 | ) | (1,487,230 | ) | (1,142,507 | ) | ||||||||
Net Income Before Minority Interest | 1,848,955 | 724,476 | 4,027,113 | 2,247,236 | ||||||||||||
Minority Interest | (191,894 | ) | 25 | (883,775 | ) | (1,472 | ) | |||||||||
Net Income | 1,657,061 | 724,501 | 3,143,338 | 2,245,764 | ||||||||||||
Other Comprehensive Item: | ||||||||||||||||
Foreign currency translation gain | 26,258 | 155,793 | 862,970 | 385,223 | ||||||||||||
Net Comprehensive Income | $ | 1,683,319 | $ | 880,294 | $ | 4,006,308 | $ | 2,630,987 | ||||||||
Earning per share | ||||||||||||||||
Basic | $ | 0.05 | $ | 0.03 | $ | 0.10 | $ | 0.11 | ||||||||
Diluted | $ | 0.05 | $ | 0.03 | $ | 0.10 | $ | 0.11 | ||||||||
Weighted average number of shares outstanding | ||||||||||||||||
Basic | 31,291,845 | 21,000,000 | 31,150,819 | 21,000,000 | ||||||||||||
Diluted | 31,291,845 | 21,000,000 | 31,150,819 | 21,000,000 |
26
Comparison of Three Month Periods Ended September 30, 2008 and 2007
Net Revenues. For the three month period ended September 30, 2008, our net revenues increased approximately 10% from $14,068,126 to $15,451,100 relative to the same period ended September 30, 2007. The increase in revenues resulted mainly from the remodeling of the stores, developing new chain stores and due to stronger market.
Cost of Sales. Cost of sales decreased from $11,799,109 which was 84% of net revenues for the three month period ended September 30, 2007, to $12,412,576 which was 80% of net revenues for the three month period ended September 30, 2008. The decrease was due to the economies of scale with the increase in revenue.
Gross Profit. Gross profit increased approximately 34% from $2,269,017 for the three month period ended September 30, 2007 to $3,038,524 for the three month period ended September 30, 2008. This increase in gross profit was primarily due to the increase in the revenues during the period.
Operating Expenses. For the three month period ended September 30, 2008, overall operating expenses increased approximately 5% from $1,171,889 to $1,227,509 relative to the three month period ended September 30, 2007. This increase was mainly due to the following:
Selling Expenses. Selling expenses increased approximately 17% from $733,564 for the three month period ended September 30, 2007 to $858,038 for the same period in 2008. This increase was related to an increase in revenues for the period.
General and Administrative Expenses. General and administrative expenses were $438,325 for the three month period ended September 30, 2007, as compared to $369,471 for the three month period ended September 30, 2008, a decrease of 16%. This decrease is due to better control of expenses of the Company.
Net Income. Net income before minority interest increased approximately 155% from a net income of 724,476 for the three month period ended September 30, 2007 to a net income of $1,848,955 for the three month period ended September 30, 2008.
Comparison of Nine Month Periods Ended September 30, 2008 and 2007.
Net Revenues. For the nine month period ended September 30, 2008, our net revenues increased approximately 22% from $36,931,103 to $45,025,197 relative to the same period ended September 30, 2007. The increase in revenues resulted mainly from the remodeling of the stores, developing new chain stores and due to stronger market.
Cost of Sales. Cost of sales decreased from $30,495,842 which was 83% of net revenues for the nine month period ended September 30, 2007, to $36,602,807 which was 81% of net revenues for the nine month period ended September 30, 2008. The decrease was due to the economies of scale with the increase in revenue.
Gross Profit. Gross profit increased approximately 31% from $6,435,261 for the nine month period ended September 30, 2007 to $8,422,390 for the nine month period ended September 30, 2008. This increase in gross profit was primarily due to the increase in the revenues during the period.
Operating Expenses. For the nine month period ended September 30, 2008, overall operating expenses increased approximately 39% from $2,914,769 to $4,065,197 relative to the nine month period ended September 30, 2007. This increase was mainly due to the following:
Selling Expenses. Selling expenses increased approximately 47% from $1,754,710 for the nine month period ended September 30, 2007 to $2,582,411 for the same period in 2008. This increase was related to an increase in revenues for the period.
General and Administrative Expenses. General and administrative expenses were $1,160,059 for the nine month period ended September 30, 2007, as compared to $1,482,786 for the nine month period ended September 30, 2008, an increase of 28%. This increase is due to increase in operations of the Company.
Net Income. Net income before minority interest increased approximately 79% from a net income of 2,247,236 for the nine month period ended September 30, 2007 to a net income of $4,027,113 for the nine month period ended September 30, 2008.
Liquidity and Capital Resources
At September 30, 2008, we had cash on hand of $ 826,674.
27
At September 30, 2008, we had loans payable to various unrelated parties amounting to $ 3,398,668.
The Company believes that the existing cash and cash equivalents, and cash generated from operating activities will be sufficient to meet the needs of its current operations, including anticipated capital expenditures and scheduled debt repayments, for the next twelve months and on a long term basis. The Company may also seek additional financing to meet the needs of its long-term strategic plan.
The Company will continue its growth from internal resources by modifying/making it look attractive to get most customer. We will have at least 10% internal growth from our current resources.
We are planning to raise capital to do acquisition and increase our revenue by 25%.
Cash Flows
Nine month period Ended September 30, 2008 and 2007
Net cash flow provided by operating activities was $3,711,860 for the nine month period ended September 30, 2008 and net cash used in operations was $1,278,477 for the nine month period ended September 30, 2007. For the nine month period ended September 30, 2008, increase in cash flows provided by operating activities was attributable to a net income after minority interest of $3,143,338, an increase in accrued expenses of $544,957, increase in advance from customer of $1,012,714 and increase in tax payable of $1,575,559, decrease in advance to suppliers of $1,684,069 offset by an increase in accounts receivable of $621,508, increase in inventory of $2,146,820, increase in other receivable of $506,881, increase in notes receivables of ,1429,375, decrease in accounts payable of 673,640 and decrease in deferred income of $251,873. For the nine month period ended September 30, 2007, cash flows used in operating activities was attributable to an increase in accounts receivable of 2,525,670 and an increase in inventory of $3,042,355 offset by a net income of $2,245,764, increase in accounts payable of $258,188, increase in accrued expenses of $441,017 and increase in tax payable of $1,193,605.
The Company incurred cash outflows of $4,440,201 in investing activities during the nine month period ended September 30, 2008, as compared to $667,354 used in investing activities for the same period in 2007 for the purchase of property & equipment, offset by contribution from minority shareholders.
We raised a loan of $297,481 from unrelated parties during the nine month period ended September 30, 2008. For the same period in 2007, we raised $1,098,687 from unrelated parties and $686,567from related parties.
Contractual Obligations and Off-Balance Sheet Arrangements
Contractual Obligations
The Company leases its operating locations. Initial terms are typically 5 to 10 years, followed by additional terms containing priority of renewal options at the maturity of the lease agreements, and may include rent escalation clauses. The company recognizes rent expense on a straight-line basis over the term of the lease.
Minimum rental commitments at September 30, 2008, under all leases having an initial or remaining non-cancelable term of more than one year are shown:
2009 | $ | 744,122 | ||
2010 | 715,280 | |||
2011 | 643,273 | |||
2012 | 86,857 | |||
2013 | - | |||
Total minimum lease payments | $ | 2,189,532 |
Other indebtedness includes short-term loans and loans borrowed from related parties.
Purchase obligations consist of payable materials.
28
We currently have no material commitments for capital expenditures. Other than working capital and loans, we presently have no other alternative source of working capital. We may need to raise additional working capital to complete the projects. We may seek to raise additional capital through the sale of equity securities. No assurances can be given that we will be successful in obtaining additional capital, or that such capital will be available in terms acceptable to our company. At this time, we have no commitments or plans to obtain additional capital.
Off-balance Sheet Arrangements
We have not entered into any other financial guarantees or other commitments to guarantee the payment obligations of any third parties. We have not entered into any derivative contracts that are indexed to our shares and classified as stockholder’s equity or that are not reflected in our consolidated financial statements. Furthermore, we do not have any retained or contingent interest in assets transferred to an unconsolidated entity that serves as credit, liquidity or market risk support to such entity. We do not have any variable interest in any unconsolidated entity that provides financing, liquidity, market risk or credit support to us or engages in leasing or hedging services with us.
RECENT ACCOUNTING PRONOUNCEMENTS
In September 2006, FASB issued SFAS 158 ‘Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans—an amendment of FASB Statements No. 87, 88, 106, and 132(R)’ This Statement improves financial reporting by requiring an employer to recognize the over funded or under funded status of a defined benefit postretirement plan (other than a multiemployer plan) as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income of a business entity or changes in unrestricted net assets of a not-for-profit organization. This Statement also improves financial reporting by requiring an employer to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited exceptions. An employer with publicly traded equity securities is required to initially recognize the funded status of a defined benefit postretirement plan and to provide the required disclosures as of the end of the fiscal year ending after December 15, 2006. An employer without publicly traded equity securities is required to recognize the funded status of a defined benefit postretirement plan and to provide the required disclosures as of the end of the fiscal year ending after June 15, 2007. However, an employer without publicly traded equity securities is required to disclose the following information in the notes to financial statements for a fiscal year ending after December 15, 2006, but before June 16, 2007, unless it has applied the recognition provisions of this Statement in preparing those financial statements:
● | A brief description of the provisions of this Statement |
● | The date that adoption is required |
● | The date the employer plans to adopt the recognition provisions of this Statement, if earlier. |
The requirement to measure plan assets and benefit obligations as of the date of the employer’s fiscal year-end statement of financial position is effective for fiscal years ending after December 15, 2008. The management is currently evaluating the effect of this pronouncement on financial statements.
In December 2007, the FASB issued SFAS No. 160, “Non-controlling Interests in Consolidated Financial Statements”. This Statement amends ARB 51 to establish accounting and reporting standards for the non-controlling (minority) interest in a subsidiary and for the deconsolidation of a subsidiary. It clarifies that a non-controlling interest in a subsidiary is an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements. SFAS No. 160 is effective for the Company’s fiscal year beginning October 1, 2009. Management is currently evaluating the effect of this pronouncement on financial statements.
In December 2007, the FASB issued SFAS No. 141(R), “Business Combinations”. This Statement replaces SFAS No. 141, Business Combinations. This Statement retains the fundamental requirements in Statement 141 that the acquisition method of accounting (which Statement 141 called the purchase method) be used for all business combinations and for an acquirer to be identified for each business combination. This Statement also establishes principles and requirements for how the acquirer: a) recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any non-controlling interest in the acquiree; b) recognizes and measures the goodwill acquired in the business combination or a gain from a bargain purchase and c) determines what information to disclose to enable users of the financial statements to evaluate the nature and financial effects of the business combination. SFAS No. 141(R) will apply prospectively to business combinations for which the acquisition date is on or after Company’s fiscal year beginning October 1, 2009. While the Company has not yet evaluated this statement for the impact, if any, that SFAS No. 141(R) will have on its consolidated financial statements, the Company will be required to expense costs related to any acquisitions after September 30, 2009.
29
In March, 2008, the FASB issued FASB Statement No. 161, “Disclosures about Derivative Instruments and Hedging Activities”. The new standard is intended to improve financial reporting about derivative instruments and hedging activities by requiring enhanced disclosures to enable investors to better understand their effects on an entity’s financial position, financial performance, and cash flows. It is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application encouraged. The new standard also improves transparency about the location and amounts of derivative instruments in an entity’s financial statements; how derivative instruments and related hedged items are accounted for under Statement 133; and how derivative instruments and related hedged items affect its financial position, financial performance, and cash flows.
FASB Statement No. 161 achieves these improvements by requiring disclosure of the fair values of derivative instruments and their gains and losses in a tabular format. It also provides more information about an entity’s liquidity by requiring disclosure of derivative features that are credit risk–related. Finally, it requires cross-referencing within footnotes to enable financial statement users to locate important. Based on current conditions, the Company does not expect the adoption of SFAS 161 to have a significant impact on its results of operations or financial position.
In May 2008, FASB issued SFAS No.162, The Hierarchy of Generally Accepted Accounting Principles. The pronouncement mandates the GAAP hierarchy reside in the accounting literature as opposed to the audit literature. This has the practical impact of elevating FASB Statements of Financial Accounting Concepts in the GAAP hierarchy. This pronouncement will become effective 60 days following SEC approval. The Company does not believe this pronouncement will impact its financial statements.
In May 2008, FASB issued SFAS No. 163, Accounting for Financial Guarantee Insurance Contracts-an interpretation of FASB Statement No. 60. The scope of the statement is limited to financial guarantee insurance (and reinsurance) contracts. The pronouncement is effective for fiscal years beginning after December 31, 2008. The Company does not believe this pronouncement will impact its financial statements.
Item 3. Quantitative and Qualitative Discloses About Market Risk
Not applicable to smaller reporting companies.
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures, which are designed to ensure that information required to be disclosed in the reports we file or submit under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer, or CEO, and Chief Financial Officer, or CFO, as appropriate to allow timely decisions regarding required disclosure.
Based on an evaluation carried out as of the end of the period covered by this quarterly report, under the supervision and with the participation of our management, including our CEO and CFO, our CEO and CFO have concluded that, as of the end of such period, our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) were effective as of September 30, 2008.
Changes in Internal Control Over Financial Reporting
Based on the evaluation of our management as required by paragraph (d) of Rule 13a-15 or 15d-15 of the Exchange Act, there were no changes in our internal control over financial reporting that occurred during our last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
30
None.
Any investment in our common stock involves a high degree of risk. Investors should carefully consider the risks described below and all of the information contained in this report before deciding whether to purchase our common stock. Our business, financial condition or results of operations could be materially adversely affected by these risks if any of them actually occur. The trading price of our common stock could decline due to any of these risks, and an investor may lose all or part of his or her investment. Some of these factors have affected our financial condition and operating results in the past or are currently affecting us. This report also contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those anticipated in these forward-looking statements as a result of certain factors, including the risks described below and elsewhere in this report.
Except as set forth below, there have been no material revisions to the “Risk factors” as filed in our Annual Report on Form 10-K as of and for the year ended December 31, 2007 with the SEC on April 15, 2008.
Adverse capital and credit market conditions may significantly affect our ability to meet liquidity needs, access to capital and cost of capital.
The capital and credit markets have been experiencing extreme volatility and disruption in recent months, including, among other things, extreme volatility in securities prices, severely diminished liquidity and credit availability, ratings downgrades of certain investments and declining valuations of others. Governments have taken unprecedented actions intended to address extreme market conditions that have included severely restricted credit and declines in real estate values. In some cases, the markets have exerted downward pressure on availability of liquidity and credit capacity for certain issuers. While currently these conditions have not impaired our ability to utilize our current credit facilities and finance our operations, there can be no assurance that there will not be a further deterioration in financial markets and confidence in major economies such that our ability to access credit markets and finance our operations might be impaired. Without sufficient liquidity, we may be forced to curtail our operations. Adverse market conditions may limit our ability to replace, in a timely manner, maturing liabilities and access the capital necessary to operate and grow our business. As such, we may be forced to delay raising capital or bear an unattractive cost of capital which could decrease our profitability and significantly reduce our financial flexibility. Furthermore, although our total revenues continue to improve in the third quarter of 2008, the current tightening of credit in financial markets could adversely affect the ability of our customers to obtain financing for purchases of our products and could result in a decrease in or cancellation of orders for our products. Our results of operations may be adversely affected by decreases in the general level of economic activity. Decreases in consumer spending that may result from the current global economic downturn may weaken demand for some of our products. Our results of operations, financial condition, cash flows and capital position could be materially adversely affected by disruptions in the financial markets.
Not applicable.
Not applicable.
Not applicable.
31
Not applicable.
(a) Exhibits
Exhibit Number | Description of Document | |
31.1 | Certification of Chief Executive Officer Pursuant to Item 601(b)(31) of Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certification of Chief Financial Officer Pursuant to Item 601(b)(31) of Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1 | Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* |
* | This exhibit shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, whether made before or after the date hereof and irrespective of any general incorporation language in any filings. |
32
CHINA YONGXIN PHARMACEUTICALS INC.
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, thereunto duly authorized.
CHINA YONGXIN PHARMACEUTICALS INC. | ||
Dated: November 17, 2008 | /s/ Yongxin Liu | |
By: Yongxin Liu | ||
Its: Chairman of the Board and Chief Executive Officer | ||
/s/ Yongkui Liu | ||
By: Yongkui Liu | ||
Its: Chief Financial Officer |
33