Jiangbo Pharmaceuticals, Inc.
25 Haihe Road, Laiyang Economic Development Zone,
Laiyang City, Yantai, Shandong Province
People’s Republic of China 265200
April 9, 2010
Via Edgar
Mr. Frank Wyman
United States Securities and Exchange Commission
100 F Street, N.E.
Washington, D.C. 20549-3561
| Re: | Jiangbo Pharmaceuticals, Inc. (the “Company”) |
| Form 10-K for the Fiscal Year Ended June 30, 2008 |
Dear Mr. Wyman:
We are submitting this correspondence via EDGAR system in response to a comment letter issued by the Staff of the Securities and Exchange Commission (the “Commission”), on November 19, 2009 (the “Staff’s Letter”). The discussion below reflects our responses to the Staff’s Letter.
Note 3―Earnings per share, page F-16
| 1. | Please refer to your response to prior comment seven. Based on your earnings per share calculations, it appears that assuming conversion of the $30 million debt is dilutive and not anti-dilutive. Refer to paragraph 95 of SFAS 128. Please provide us with your calculation under paragraph 27 of SFAS 128 that demonstrates how this conversion is anti-dilutive. |
RESPONSE:
The Company respectfully notes the Staff’s comment. The Company will revise its diluted earnings per share calculated and related disclosures for the Form 10 K for the period ended June 30, 2009 and Form 10 Q for the periods ended March 31, 2009, September 30, 2009, and December 31, 2009 as follows:
Form 10K for the period ended June 30, 2009
JIANGBO PHARMACEUTICALS, INC. AND SUBSIDIARIES
(FORMERLY GENESIS PHARMACEUTICALS ENTERPRISES, INC.)
CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME
FOR THE YEARS ENDED JUNE 30, 2009, 2008 AND 2007
| | 2009 | | | 2008 | | | 2007 | |
| | | | | RESTATED | | | | |
REVENUES: | | | | | | | | | |
| | | | | | | | | |
Sales | | $ | 117,143,950 | | | $ | 93,982,407 | | | $ | 72,259,812 | |
Sales - related parties | | | 244,026 | | | | 5,564,098 | | | | 3,933,881 | |
| | | | | | | | | | | | |
TOTAL REVENUE, net | | | 117,387,976 | | | | 99,546,505 | | | | 76,193,693 | |
| | | | | | | | | | | | |
Cost of sales | | | 27,854,747 | | | | 21,072,674 | | | | 19,961,439 | |
Cost of sales - related parties | | | 54,519 | | | | 1,433,873 | | | | 1,200,091 | |
| | | | | | | | | | | | |
COST OF SALES | | | 27,909,266 | | | | 22,506,547 | | | | 21,161,530 | |
| | | | | | | | | | | | |
GROSS PROFIT | | | 89,478,710 | | | | 77,039,958 | | | | 55,032,163 | |
| | | | | | | | | | | | |
RESEARCH AND DEVELOPMENT EXPENSE | | | 4,395,000 | | | | 3,235,715 | | | | 11,143,830 | |
| | | | | | | | | | | | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 35,315,529 | | | | 41,593,197 | | | | 25,579,361 | |
| | | | | | | | | | | | |
INCOME FROM OPERATIONS | | | 49,768,181 | | | | 32,211,046 | | | | 18,308,972 | |
| | | | | | | | | | | | |
OTHER (INCOME) EXPENSE, NET | | | | | | | | | | | | |
Non-operating expense | | | 894,014 | | | | 708,338 | | | | - | |
| | | | | | | | | | | | |
Non-operating income | | | (89,453 | ) | | | (1,281,149 | ) | | | (6,484,484 | ) |
| | | | | | | | | | | | |
Non-operating income - related party | | | (382,970 | ) | | | (110,152 | ) | | | (102,472 | ) |
Interest expense, net | | | 5,904,511 | | | | 3,092,183 | | | | 211,616 | |
Loss from discontinued operations | | | 1,781,946 | | | | 380,027 | | | | - | |
| | | | | | | | | | | | |
OTHER EXPENSE (INCOME), NET | | | 8,108,048 | | | | 2,789,247 | | | | (6,375,340 | ) |
| | | | | | | | | | | | |
INCOME BEFORE PROVISION FOR INCOME TAXES | | | 41,660,133 | | | | 29,421,799 | | | | 24,684,312 | |
| | | | | | | | | | | | |
PROVISION FOR INCOME TAXES | | | 12,779,869 | | | | 6,970,739 | | | | 2,631,256 | |
| | | | | | | | | | | | |
NET INCOME | | | 28,880,264 | | | | 22,451,060 | | | | 22,053,056 | |
| | | | | | | | | | | | |
OTHER COMPREHENSIVE INCOME: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Unrealized gain (loss) on marketable securities | | | (1,514,230 | ) | | | 1,347,852 | | | | - | |
Foreign currency translation adjustment | | | 336,927 | | | | 5,206,612 | | | | 1,018,130 | |
| | | | | | | | | | | | |
COMPREHENSIVE INCOME | | $ | 27,702,961 | | | $ | 29,005,524 | | | $ | 23,071,186 | |
| | | | | | | | | | | | |
WEIGITED AVERAGE NUMBER OF SHARES: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Basic | | | 10,061,326 | | | | 9,164,127 | | | | 7,494,740 | |
| | | | | | | | | | | | |
Dilulted | | | 14,484,830 | | | | 9,900,428 | | | | 7,494,740 | |
| | | | | | | | | | | | |
EARNINGS (LOSS) PER SHARE: | | | | | | | | | | | | |
| | | | | | | | | | | | |
Basic | | $ | 2.87 | | | $ | 2.45 | | | $ | 2.94 | |
| | | | | | | | | | | | |
Diluted | | $ | 0.09 | | | $ | (1.17 | ) | | $ | 2.94 | |
Note 2 - Summary of significant accounting policies
Restatement
The Company previously excluded the dilutive effect of its May 2008 convertible debentures from the diluted earnings per share calculation for the year ended June 30, 2008. The Company has revised its accounting to include the dilutive effect of the May 2008 convertible debentures in its diluted earnings per share calculation. The interest expense and amortization expenses on the financing costs and note discounts were added back and all the unamortized financing costs and debt discounts at beginning of the period were subtracted from the 2008 diluted earnings per shares calculation.
The restatement had no effect on the Company’s consolidated financial statements as of and for the year ended June 30, 2009 and the Company’s consolidated balance sheet, consolidated statement of cash flow, and consolidated statements of shareholders’ equity as of and for the year ended June 30, 2008. The Company’s consolidated statement of income and other comprehensive income for the year ended June 30, 2008 has been restated as follows:
Diluted earnings (loss) per share
| | Original | | | Increase (Decrease) | | | Restated | |
For the years ended June 30,2008: | | | | | | | | | |
Net income for basic earnings per share | | $ | 22,451,060 | | | $ | — | | | $ | 22,451,060 | |
Add: interest expense | | | 195,833 | | | | 150,000 | | | | 345,833 | |
Add: financing cost amortization | | | 71,708 | | | | 52,255 | | | | 123,963 | |
Add: note discount amortization | | | 545,359 | | | | 1,954,684 | | | | 2,500,043 | |
Subtract: unamortized financing cost at beginning of the period | | | (349,000 | ) | | | (1,691,907 | ) | | | (2,040,907 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (5,000,000 | ) | | | (30,000,000 | ) | | | (35,000,000 | ) |
Net income (loss) for diluted earnings per share | | | 17,914,960 | | | | (29,534,968 | ) | | | (11,620,008 | ) |
Weighted average shares used in basic computation | | | 9,164,127 | | | | - | | | | 9,164,127 | |
Diluted effect of stock options | | | 87,910 | | | | (87,910 | ) | | | - | |
Diluted effect of warrants | | | 79,973 | | | | (79,973 | ) | | | - | |
Diluted effect of convertible notes | | | 405,822 | | | | 330,479 | | | | 736,301 | |
Weighted average shares used in diluted computation | | | 9,737,832 | | | | 162,596 | | | | 9,900,428 | |
| | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | |
Basic | | $ | 2.45 | | | $ | - | | | $ | 2.45 | |
Diluted | | $ | 1.84 | | | $ | (3.01 | ) | | $ | (1.17 | ) |
Note 3 – Acquisition
On January 23, 2009, Laiyang Jiangbo entered into an asset acquisition agreement (the “Agreement”) with Shandong Traditional Chinese Medicine College (the “Medicine College”) and Shandong Hongrui Pharmaceutical Factory (“Shandong Hongrui” or “Hongrui”), a wholly-owned subsidiary of Medicine College, pursuant to which Laiyang Jiangbo purchased the majority of the assets owned by Hongrui, including all tangible assets, all manufacturing and office buildings, land, equipment and inventories and all rights to manufacture and distribute Hongrui’s 22 Traditional Chinese Medicines (“TCMs”), for an original contract purchase price of approximately $12 million consisting of approximately $9.6 million in cash and 643,651 shares of Jiangbo’s common stock. The $4.035 fair value of each common share was based on the weighted average trading price of the common stock of 5 days prior to the execution of the Agreement and amounted to $2,597,132. On February 10, 2009, the Agreement was amended to revise the total purchase price to approximately $11.1 million consisting of approximately $8.6 million in cash. The Company is obligated to issue 643,651 shares of Jiangbo’s stock to Medicine College within one year of the date of the execution of the Agreement. As of June 30, 2009, Laiyang Jiangbo paid approximately $8.6 million in cash in full. The 643,651 shares of Jiangbo’s common stock issuable to Medicine College in connection with the acquisition of Hongrui have been included in the accompanying consolidated balance sheet as outstanding shares.
The Company accounted for this acquisition using the purchase method of accounting in accordance with SFAS 141, “Business Combinations.” The purchase price was determined based on an arm's length negotiation and no finder's fees or commissions were paid in connection with this acquisition.
The following represents the allocation of the purchase price to the net assets acquired based on their respective fair values. The accompanying consolidated financial statements include the acquisition of Hongrui, effective February 5, 2009. The following represents the allocation of the purchase price to the net assets acquired based on their respective fair values.
Inventory | | $ | 147,250 | |
Plant and equipments | | | 3,223,808 | |
Intangible assets | | | 7,810,974 | |
Total assets acquired | | | 11,182,032 | |
Net assets acquired | | | 11,182,032 | |
Total consideration | | $ | 11,182,032 | |
The following pro forma consolidated results of operations for the years ended June 30, 2009 and 2008, as if the acquisition of Hongrui had been completed as of the beginning of each year presented. The pro forma information gives effect to actual operating results prior to the acquisition. The pro forma amounts does not purport to be indicative of the results that would have actually been obtained if the acquisition had occurred as of the beginning of the years presented and is not intended to be a projection of future results:
| | Year Ended June 30, 2009 | | | Year Ended June 30, 2008 (Restated) | |
Net Revenues | | $ | 124,729,372 | | | $ | 115,573,456 | |
Income from Operations | | | 50,265,379 | | | | 34,244,471 | |
Net Income | | | 29,234,644 | | | | 23,848,737 | |
Net Income (loss) Per Shares | | | | | | | | |
Basic | | | 2.80 | | | $ | 2.43 | |
Diluted | | $ | 0.11 | | | $ | (0.97 | ) |
Weighted Average number of shares outstanding | | | | | | | | |
Basic | | | 10,424,592 | | | | 9,807,778 | |
Diluted | | | 14,848,096 | | | | 10,544,079 | |
Note 4 - Earnings per share
The Company reports earnings per share in accordance with the provisions of SFAS No. 128 (“SFAS 128”), “Earnings Per Share.” SFAS 128 requires presentation of basic and diluted earnings per share in conjunction with the disclosure of the methodology used in computing such earnings per share. Basic earnings per share excludes dilution and is computed by dividing income available to common shareholders by the weighted average common shares outstanding during the period. Diluted earnings per share takes into account the potential dilution that could occur if securities or other contracts to issue common stock were exercised and converted into common stock.
All share and per share amounts used in the Company’s financial statements and notes thereto have been retroactively restated to reflect the 40-to-1 reverse stock split, which occurred on September 4, 2008.
The following is a reconciliation of the basic and diluted earnings per share computations for the years ended June 30, 2009, 2008, and 2007:
Basic earning per share
| | 2009 | | | 2008 | | | 2007 | |
For the years ended June 30, 2009, 2008 and 2007 | | | | | | | | | |
Net income for basic earnings per share | | $ | 28,880,264 | | | $ | 22,451,060 | | | $ | 22,053,056 | |
| | | | | | | | | | | | |
Weighted average shares used in basic computation | | | 10,061,326 | | | | 9,164,127 | | | | 7,494,740 | |
| | | | | | | | | | | | |
Earnings per share – Basic | | $ | 2.87 | | | $ | 2.45 | | | $ | 2.94 | |
Diluted earnings (loss) per share
| | 2009 | | | 2008 | | | 2007 | |
For the years ended June 30, 2009, 2008 and 2007 | | | | | | | | | |
Net income for basic earnings per share | | $ | 28,880,264 | | | $ | 22,451,060 | | | $ | 22,053,056 | |
Add: interest expense | | | 2,124,340 | | | | 345,833 | | | | - | |
Add: financing cost amortization | | | 680,276 | | | | 123,963 | | | | | |
Add: note discount amortization | | | 4,004,868 | | | | 2,500,043 | | | | | |
Subtract: unamortized financing cost at beginning of the period | | | (1,916,944 | ) | | | (2,040,907 | ) | | | - | |
Subtract: unamortized debt discount at beginning of the period | | | (32,499,957 | ) | | | (35,000,000 | ) | | | - | |
Net income (loss) for diluted earnings per share | | | 1,274,847 | | | | (11,620,008 | ) | | | 22,053,056 | |
Weighted average shares used in basic computation | | | 10,061,326 | | | | 9,164,127 | | | | 7,494,740 | |
Diluted effect of stock options | | | 48,504 | | | | - | | | | - | |
Diluted effect of warrants | | | - | | | | - | | | | - | |
Diluted effect of convertible notes | | | 4,375,000 | | | | 736,301 | | | | - | |
Weighted average shares used in diluted computation | | | 14,484,830 | | | | 9,900,428 | | | | 7,494,740 | |
| | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | |
Basic | | $ | 2.87 | | | $ | 2.45 | | | $ | 2.94 | |
Diluted | | $ | 0.09 | | | $ | (1.17 | ) | | $ | 2.94 | |
For the year ended June 30, 2009, 2,315,000 warrants at an average exercise price of $9.59 and 7,500 options at an average exercise price of $17.93 were not included in the diluted earnings per share calculation due to the anti-diluted effect.
For the year ended June 30, 2008, 2,349,087 warrants at an average exercise price of $9.60 and 140,900 options at an average exercise price of $4.93 were not included in the diluted earnings per share calculation due to the anti-diluted effect.
For the year ended June 30, 2007, all options and warrants were excluded in the diluted earnings per share calculation due to the anti-diluted effect.
Form 10Q for the period ended March 31, 2009
JIANGBO PHARMACEUTICALS, INC. AND SUBSIDIARIES
(FORMERLY GENESIS PHARMACEUTICALS ENTERPRISES, INC.)
CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME
(UNAUDITED)
| | For the Three Months Ended | | | For the Nine Months Ended | |
| | March 31, | | | March 31, | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | |
| | RESTATED | | | RESTATED | | | RESTATED | | | RESTATED | |
REVENUES: | | | | | | | | | | | | |
Sales | | $ | 25,725,837 | | | $ | 26,231,191 | | | $ | 85,991,330 | | | $ | 66,648,051 | |
Sales- related parties | | | - | | | | 1,869,092 | | | | 243,943 | | | | 4,611,849 | |
TOTAL REVENUE | | | 25,725,837 | | | | 28,100,283 | | | | 86,235,273 | | | | 71,259,900 | |
| | | | | | | | | | | | | | | | |
Cost of sales | | | 6,853,810 | | | | 5,896,113 | | | | 19,705,020 | | | | 16,626,461 | |
Cost of sales -related parties | | | - | | | | 441,709 | | | | 54,500 | | | | 1,117,918 | |
COST OF SALES | | | 6,853,810 | | | | 6,337,822 | | | | 19,759,520 | | | | 17,744,379 | |
| | | | | | | | | | | | | | | | |
GROSS PROFIT | | | 18,872,027 | | | | 21,762,461 | | | | 66,475,753 | | | | 53,515,521 | |
| | | | | | | | | | | | | | | | |
RESEARCH AND DEVELOPMENT EXPENSE | | | 1,098,675 | | | | 967,930 | | | | 3,295,125 | | | | 2,170,240 | |
| | | | | | | | | | | | | | | | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 4,477,356 | | | | 12,136,164 | | | | 31,111,752 | | | | 29,269,330 | |
| | | | | | | | | | | | | | | | |
INCOME FROM OPERATIONS | | | 13,295,996 | | | | 8,658,367 | | | | 32,068,876 | | | | 22,075,951 | |
| | | | | | | | | | | | | | | | |
OTHER (INCOME) EXPENSE: | | | | | | | | | | | | | | | | |
Other (income) expense, net | | | (281,570 | ) | | | 1,244,892 | | | | 1,062,959 | | | | 1,217,385 | |
Other (income)-related parties | | | (76,552 | ) | | | (27,415 | ) | | | (313,276 | ) | | | (80,851 | ) |
Non-operating (income) expense | | | 150,466 | | | | (529 | ) | | | (471 | ) | | | (232 | ) |
Interest expense, net | | | 1,241,843 | | | | 526,509 | | | | 4,143,968 | | | | 925,993 | |
Loss from discontinued operations | | | 103,008 | | | | 228,812 | | | | 1,693,830 | | | | 341,743 | |
OTHER EXPENSE , NET | | | 1,137,195 | | | | 1,972,269 | | | | 6,587,010 | | | | 2,404,038 | |
| | | | | | | | | | | | | | | | |
INCOME BEFORE PROVISION FOR INCOME TAXES | | | 12,158,801 | | | | 6,686,098 | | | | 25,481,866 | | | | 19,671,913 | |
| | | | | | | | | | | | | | | | |
PROVISION FOR INCOME TAXES | | | 3,302,953 | | | | 2,211,265 | | | | 8,093,320 | | | | 6,808,625 | |
| | | | | | | | | | | | | | | | |
NET INCOME | | $ | 8,855,848 | | | $ | 4,474,833 | | | $ | 17,388,546 | | | $ | 12,863,288 | |
| | | | | | | | | | | | | | | | |
OTHER COMPREHENSIVE INCOME: | | | | | | | | | | | | | | | | |
Unrealized holding (loss) gain | | $ | (200,025 | ) | | $ | (270,351 | ) | | $ | (2,147,642 | ) | | $ | 1,347,852 | |
Foreign currency translation adjustment | | | (201,173 | ) | | | 1,960,948 | | | | 378,284 | | | | 3,428,779 | |
| | | | | | | | | | | | | | | | |
COMPREHENSIVE INCOME | | $ | 8,454,650 | | | $ | 6,165,430 | | | $ | 15,619,188 | | | $ | 17,639,919 | |
| | | | | | | | | | | | | | | | |
BASIC WEIGHTED AVERAGE NUMBER OF SHARES | | | 10,277,762 | | | | 9,740,129 | | | | 9,937,189 | | | | 6,507,435 | |
| | | | | | | | | | | | | | | | |
BASIC EARNINGS PER SHARE | | $ | 0.86 | | | $ | 0.46 | | | $ | 1.75 | | | $ | 1.98 | |
| | | | | | | | | | | | | | | | |
DILUTED WEIGHTED AVERAGE NUMBER OF SHARES | | | 14,632,762 | | | | 10,240,128 | | | | 14,292,189 | | | | 6,854,031 | |
| | | | | | | | | | | | | | | | |
DILUTED EARNINGS (LOSS) PER SHARE | | $ | (1.49 | ) | | $ | (0.01 | ) | | $ | (0.86 | ) | | $ | 1.18 | |
Note 2 - Summary of significant accounting policies
Restatement
The Company previously excluded the dilutive effect of its May 2008 convertible debentures from the diluted earnings per share calculation for the periods ended March 31, 2009 and the dilutive effect of its November 2007 convertible debentures was excluded from the diluted earnings per share calculation for the three months ended March 31, 2008. The Company has revised its accounting to include the dilutive effect of the November 2007 and May 2008 convertible debentures in its diluted earnings per share calculation. The interest expense and amortization expenses on the financing costs and note discounts were added back and all the unamortized financing costs and debt discounts at beginning of the periods were subtracted from the March 31, 2009 and 2008 diluted earnings per shares calculation.
The restatement had no effect on the Company’s consolidated balance sheet, consolidated statement of cash flow, and consolidated statements of shareholders’ equity as of and for the periods ended March 31, 2009 and 2008. The Company’s consolidated statement of income and other comprehensive income for the periods ended March 31, 2009 and 2008 have been restated as follows:
Diluted loss per share
| | Original | | | Increase (Decrease) | | | Restated | |
For the three months ended March 31,2009: | | | | | | | | | |
Net income for basic earnings per share | | $ | 8,855,848 | | | $ | — | | | $ | 8,855,848 | |
Add: interest expense | | | 75,000 | | | | 447,600 | | | | 522,600 | |
Add: financing cost amortization | | | 29,534 | | | | 140,542 | | | | 170,076 | |
Add: note discount amortization | | | 219,362 | | | | 813,929 | | | | 1,033,291 | |
Subtract: unamortized financing cost at beginning of the period | | | (218,223 | ) | | | (1,358,570 | ) | | | (1,576,793 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (4,134,724 | ) | | | (26,718,998 | ) | | | (30,853,722 | ) |
Net income (loss) for diluted earnings per share | | | 4,826,797 | | | | (26,675,497 | ) | | | (21,848,700 | ) |
Weighted average shares used in basic computation | | | 10,277,762 | | | | - | | | | 10,277,762 | |
Diluted effect of stock options and warrants | | | 4,481 | | | | (4,481 | ) | | | - | |
Diluted effect of convertible notes | | | 625,000 | | | | 3,730,000 | | | | 4,355,000 | |
Weighted average shares used in diluted computation | | | 10,907,243 | | | | 3,725,519 | | | | 14,632,762 | |
| | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | |
Basic | | $ | 0.86 | | | $ | - | | | $ | 0.86 | |
Diluted | | $ | 0.44 | | | $ | (1.93 | ) | | $ | (1.49 | ) |
| | Original | | | Increase (Decrease) | | | Restated | |
For the three months ended March 31,2008: | | | | | | | | | |
Net income for basic earnings per share | | $ | 4,474,833 | | | $ | - | | | $ | 4,474,833 | |
Add: interest expense | | | - | | | | 75,000 | | | | 75,000 | |
Add: financing cost amortization | | | - | | | | 29,534 | | | | 29,534 | |
Add: note discount amortization | | | - | | | | 416,667 | | | | 416,667 | |
Subtract: unamortized financing cost at beginning of the period | | | - | | | | (336,359 | ) | | | (336,359 | ) |
Subtract: unamortized debt discount at beginning of the period | | | - | | | | (4,745,370 | ) | | | (4,745,370 | ) |
Net income (loss) for diluted earnings per share | | | 4,474,833 | | | | (4,560,528 | ) | | | (85,695 | ) |
Weighted average shares used in basic computation | | | 9,740,128 | | | | - | | | | 9,740,128 | |
Diluted effect of stock options and warrants | | | - | | | | - | | | | - | |
Diluted effect of convertible notes | | | - | | | | 500,000 | | | | 500,000 | |
Weighted average shares used in diluted computation | | | 9,740,128 | | | | 500,000 | | | | 10,240,128 | |
| | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | |
Basic | | $ | 0.46 | | | $ | - | | | $ | 0.46 | |
Diluted | | $ | 0.46 | | | $ | (0.47 | ) | | $ | (0.01 | ) |
Diluted earnings (loss) per share
| | Original | | | Increase (Decrease) | | | Restated | |
For the nine months ended March 31,2009: | | | | | | | | | |
Net income for basic earnings per share | | $ | 17,388,546 | | | $ | — | | | $ | 17,388,546 | |
Add: interest expense | | | 225,000 | | | | 1,370,932 | | | | 1,595,932 | |
Add: financing cost amortization | | | 88,602 | | | | 421,625 | | | | 510,227 | |
Add: note discount amortization | | | 539,279 | | | | 2,140,247 | | | | 2,679,526 | |
Subtract: unamortized financing cost at beginning of the period | | | (277,291 | ) | | | (1,639,652 | ) | | | (1,916,943 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (4,454,641 | ) | | | (28,045,316 | ) | | | (32,499,957 | ) |
| | | | | | | | | | | | |
Net income (loss) for diluted earnings per share | | | 13,509,495 | | | | (25,752,164 | ) | | | (12,242,669 | ) |
Weighted average shares used in basic computation | | | 9,937,189 | | | | - | | | | 9,937,189 | |
Diluted effect of stock options and warrants | | | 37,429 | | | | (37,429 | ) | | | - | |
Diluted effect of convertible notes | | | 625,000 | | | | 3,730,000 | | | | 4,355,000 | |
Weighted average shares used in diluted computation | | | 10,599,618 | | | | 3,692,571 | | | | 14,292,189 | |
| | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | |
Basic | | $ | 1.75 | | | $ | - | | | $ | 1.75 | |
Diluted | | $ | 1.27 | | | $ | (2.13 | ) | | $ | (0.86 | ) |
| | Original | | | Increase (Decrease) | | | Restated | |
For the nine months ended March 31,2008: | | | | | | | | | |
Net income for basic earnings per share | | $ | 12,863,288 | | | $ | - | | | $ | 12,863,288 | |
Add: interest expense | | | 100,000 | | | | - | | | | 100,000 | |
Add: financing cost amortization | | | 47,583 | | | | - | | | | 47,583 | |
Add: note discount amortization | | | 434,006 | | | | - | | | | 434,006 | |
Subtract: unamortized financing cost at beginning of the period | | | (354,408 | ) | | | - | | | | (354,408 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (5,000,000 | ) | | | - | | | | (5,000,000 | ) |
Net income for diluted earnings per share | | | 8,090,469 | | | | - | | | | 8,090,469 | |
Weighted average shares used in basic computation | | | 6,507,434 | | | | - | | | | 6,507,434 | |
Diluted effect of stock options and warrants | | | 74,357 | | | | - | | | | 74,357 | |
Diluted effect of convertible notes | | | 500,000 | | | | (227,778 | ) | | | 272,222 | |
Weighted average shares used in diluted computation | | | 7,081,791 | | | | (227,778 | ) | | | 6,854,013 | |
| | | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | | |
Basic | | $ | 1.98 | | | $ | - | | | $ | 1.98 | |
Diluted | | $ | 1.14 | | | $ | 0.04 | | | $ | 1.18 | |
Note 3 - Acquisition
On January 23, 2009, Laiyang Jiangbo entered into an asset acquisition agreement (the “Agreement”) with Shandong Traditional Chinese Medicine College (the “Medicine College”) and Shandong Hongrui Pharmaceutical Factory (“Shandong Hongrui” or “Hongrui”), a wholly-owned subsidiary of Medicine College, pursuant to which Laiyang Jiangbo purchased the majority of the assets owned by Hongrui, including all tangible assets, all manufacturing and office buildings, land, equipment and inventories and all rights to manufacture and distribute Hongrui’s 22 Traditional Chinese Medicines (“TCMs”), for an original contract purchase price of approximately $12 million consisted of approximately $9.6 million in cash and 643,651 shares of Jiangbo’s common stock. The $4.035 fair value of each common share was based on the weighted average trading price of the common stock of 5 days prior to the execution of the Agreement and amounted to $2,597,132. On February 10, 2009, the Agreement was amended to revise the total purchase price to approximately $11 million consisting of approximately $8.6 million in cash. However, the Company is still obligated to issue 643,651 shares of Jiangbo’s common stock to Medicine College within one year of the date of the execution of the Agreement. As of March 31, 2009, Laiyang Jiangbo paid approximately $8.6 million in cash in full. The 643,651 shares of Jiangbo’s common stock issuable to Medicine College in connection with the acquisition of Hongrui have been included in the accompanying consolidated balance sheet as outstanding shares.
The Company accounted for this acquisition using the purchase method of accounting in accordance with SFAS 141, “ Business Combinations .” The purchase price was determined based on an arm's length negotiation and no finder's fees or commissions were paid in connection with this acquisition.
The following represents the allocation of the purchase price to the net assets acquired based on their respective fair values. The accompanying consolidated financial statements include the acquisition of Hongrui, effective February 5, 2009, under the purchase method of accounting in accordance with SFAS 141. The following represents the allocation of the purchase price to the net assets acquired based on their respective fair values.
Inventory | | $ | 147,250 | |
Plant and equipments | | | 3,223,808 | |
Intangible assets | | | 7,810,974 | |
Total assets acquired | | | 11,182,032 | |
Net assets acquired | | | 11,182,032 | |
Total consideration paid | | $ | 11,182,032 | |
The following unaudited pro forma consolidated results of operations for the nine months ended March 31, 2009 and 2008, as if the acquisition of Hongrui had been completed as of the beginning of each period presented. The pro forma information gives effect to actual operating results prior to the acquisition. The pro forma amounts does not purport to be indicative of the results that would have actually been obtained if the acquisition had occurred as of the beginning of the periods presented and is not intended to be a projection of future results:
| | Nine Months Ended March 31, 2009 | | | Nine Months Ended March 31, 2008 | |
| | RESTATED | | | RESTATED | |
Net Revenues | | $ | 93,574,164 | | | $ | 83,101,150 | |
Income from Operations | | | 32,412,705 | | | | 23,578,314 | |
Net Income | | | 17,742,804 | | | | 13,895,939 | |
Net Income (loss) Per Shares | | | | | | | | |
Basic | | $ | 1.70 | | | $ | 1.94 | |
Diluted | | $ | (0.80 | ) | | $ | 1.22 | |
Weighted Average number of shares outstanding | | | | | | | | |
Basic | | | 10,421,103 | | | | 7,151,086 | |
Diluted | | | 14,776,103 | | | | 7,497,664 | |
Note 4 – Earnings(loss) per share
The Company reports earnings per share in accordance with the provisions of SFAS 128, “Earnings Per Share.” SFAS 128 requires presentation of basic and diluted earnings per share in conjunction with the disclosure of the methodology used in computing such earnings per share. Basic earnings per share excludes dilution and is computed by dividing income available to common stockholders by the weighted average common shares outstanding during the period. Diluted earnings per share takes into account the potential dilution that could occur if securities or other contracts to issue common stock were exercised and converted into common stock.
All share and per share amounts used in the Company’s consolidated financial statements and notes thereto have been retroactively restated to reflect the 40-to-1 reverse stock split, which occurred on September 4, 2008.
The following is a reconciliation of the basic and diluted earnings per share computations for the three months ended March 31, 2009 and 2008:
Basic earning per share
| | 2009 | | | 2008 | |
For the three months ended March 31, 2009 and 2008 | | | | | | |
Net income for basic earnings per share | | $ | 8,855,848 | | | $ | 4,474,833 | |
| | | | | | | | |
Weighted average shares used in basic computation | | | 10,277,762 | | | | 9,740,129 | |
| | | | | | | | |
Earnings per share-Basic | | $ | 0.86 | | | $ | 0.46 | |
Diluted earning (loss) per share
| | 2009 | | | 2008 | |
For the three months ended March 31, 2009 and 2008 | | | | | | |
Net income for basic earnings per share | | $ | 8,855,848 | | | $ | 4,474,833 | |
Add: Interest expense | | | 522,600 | | | | 75,000 | |
Add: financing cost amortization | | | 170,076 | | | | 29,534 | |
Add: note discount amortization | | | 1,033,291 | | | | 416,667 | |
Subtract: unamortized financing cost at beginning of the period | | | (1,576,793 | ) | | | (336,359 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (30,853,722 | ) | | | (4,745,370 | ) |
Net income (loss) for diluted EPS | | | (21,848,700 | ) | | | (85,695 | ) |
| | | | | | | | |
Weighted average shares used in basic computation | | | 10,277,762 | | | | 9,740,128 | |
Diluted effect of convertible debts | | | 4,355,000 | | | | 500,000 | |
Weighted average shares used in diluted computation | | | 14,632,762 | | | | 10,240,128 | |
| | | | | | | | |
Loss per share-Diluted | | $ | (1.49) | | | | (0.01) | |
The following is a reconciliation of the basic and diluted earnings per share computations for the nine months ended March 31, 2009 and 2008:
Basic earning per share
| | 2009 | | | 2008 | |
For the nine months ended March 31, 2009 and 2008 | | | | | | |
Net income for basic earnings per share | | $ | 17,388,546 | | | $ | 12,863,288 | |
| | | | | | | | |
Weighted average shares used in basic computation | | | 9,937,189 | | | | 6,507,434 | |
| | | | | | | | |
Earnings per share – Basic | | $ | 1.75 | | | $ | 1.98 | |
Diluted earnings (loss) per share
| | 2009 | | | 2008 | |
For the nine months ended March 31, 2009 and 2008 | | | | | | |
Net income for basic earnings per share | | $ | 17,388,546 | | | $ | 12,863,288 | |
Add: Interest expense | | | 1,595,932 | | | | 100,000 | |
Add: financing cost amortization | | | 510,227 | | | | 47,583 | |
Add: note discount amortization | | | 2,679,526 | | | | 434,006 | |
Subtract: unamortized financing cost at beginning of the period | | | (1,916,943) | | | | (354,408) | |
Subtract: unamortized debt discount at beginning of the period | | | (32,499,957) | | | | (5,000,000) | |
Net income (loss) for diluted EPS | | | (12,242,669) | | | | 8,090,469 | |
| | | | | | | | |
Weighted average shares used in basic computation | | | 9,937,189 | | | | 6,507,434 | |
Diluted effect of stock options and warrants | | | - | | | | 74,357 | |
Diluted effect of convertible notes | | | 4,355,000 | | | | 272,222 | |
Weighted average shares used in diluted computation | | | 14,292,189 | | | | 6,854,013 | |
| | | | | | | | |
Earnings (loss) per share-Diluted | | $ | (0.86) | | | $ | 1.18 | |
For the three months and nine months ended March 31, 2009, 140,900 stock options and 2,275,000 warrants with an average exercise price of $4.93 and $9.65, respectively, were not included in diluted per share calculation because of the anti-dilutive effect. For the three months ended March 31, 2008, 133,400 and 324,085 stock options and warrants with an average exercise price of $4.2 and $12.16, respectively, were not included in the diluted per share calculation because of the anti-dilutive effect. For the nine months ended March 31, 2008, 324,085 warrants at an exercise price of $12.15 were not included in the diluted earnings per share calculation because of the anti-dilutive effect.
Form 10Q for the period ended September 30, 2009
JIANGBO PHARMACEUTICALS, INC. AND SUBSIDIARIES
(FORMERLY KNOWN AS GENESIS PHARMACEUTICAL ENTERPRISES, INC.)
CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME
FOR THREE MONTHS ENDED SEPTEMBER 30, 2009 AND 2008
(UNAUDITED)
| | 2009 | | | 2008 | |
| | RESTATED | | | EESTATED | |
REVENUES: | | | | | | |
Sales | | $ | 24,384,054 | | | $ | 27,320,750 | |
Sales - related parties | | | - | | | | 243,843 | |
Total revenues | | | 24,384,054 | | | | 27,564,593 | |
| | | | | | | | |
COST OF SALES | | | | | | | | |
Cost of sales | | | 6,260,399 | | | | 5,713,059 | |
Cost of sales - related parties | | | - | | | | 54,478 | |
Total cost of sales | | | 6,260,399 | | | | 5,767,537 | |
| | | | | | | | |
GROSS PROFIT | | | 18,123,655 | | | | 21,797,056 | |
| | | | | | | | |
RESEARCH AND DEVELOPMENT EXPENSE | | | 1,099,575 | | | | 1,097,925 | |
| | | | | | | | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 4,341,806 | | | | 13,351,975 | |
| | | | | | | | |
INCOME FROM OPERATIONS | | | 12,682,274 | | | | 7,347,156 | |
| | | | | | | | |
OTHER (INCOME) EXPENSE: | | | | | | | | |
Change in fair value of derivative liabilities | | | 4,821,093 | | | | - | |
Other (income) expense, net | | | - | | | | 914,970 | |
Other income - related parties | | | (80,636 | ) | | | (143,950 | ) |
Non-operating (income) expense | | | (152,414 | ) | | | 74,621 | |
Interest expense, net | | | 2,757,178 | | | | 1,352,794 | |
Loss from discontinued operations | | | 77,208 | | | | 45,216 | |
Total other expense, net | | | 7,422,429 | | | | 2,243,651 | |
| | | | | | | | |
INCOME BEFORE PROVISION FOR INCOME TAXES | | | 5,259,845 | | | | 5,103,505 | |
| | | | | | | | |
PROVISION FOR INCOME TAXES | | | 3,287,791 | | | | 1,970,021 | |
| | | | | | | | |
NET INCOME | | | 1,972,054 | | | | 3,133,484 | |
| | | | | | | | |
OTHER COMPREHENSIVE INCOME: | | | | | | | | |
Foreign currency translation adjustment | | | 152,180 | | | | 330,641 | |
Unrealized holding gain (loss) | | | 23,544 | | | | (1,562,967 | ) |
| | | | | | | | |
COMPREHENSIVE INCOME | | $ | 2,147,778 | | | $ | 1,901,158 | |
| | | | | | | | |
BASIC WEIGHTED AVERAGE NUMBER OF SHARES | | | 10,502,527 | | | | 9,769,329 | |
| | | | | | | | |
BASIC EARNINGS PER SHARE | | $ | 0.19 | | | $ | 0.32 | |
| | | | | | | | |
DILUTED WEIGHTED AVERAGE NUMBER OF SHARES | | | 14,795,027 | | | | 14,144,329 | |
| | | | | | | | |
DILUTED LOSS PER SHARE | | $ | (1.72) | | | $ | (2.11) | |
Note 2 - Summary of significant accounting policies
Restatement
The Company previously excluded the dilutive effect of its November 2007 and May 2008 convertible debentures from the diluted earnings per share calculation for the periods ended September 30, 2009 and 2008. The Company has revised its accounting to include the dilutive effect of November 2007 and May 2008 convertible debentures in its diluted earnings per share calculation. The interest expense and amortization expenses on the financing costs and note discounts were added back and all the unamortized financing costs and debt discounts at beginning of the periods were subtracted from the September 30, 2009 and 2008 diluted earnings per shares calculation.
The restatement had no effect on the Company’s consolidated balance sheet, consolidated statement of cash flow, and consolidated statements of shareholders’ equity as of and for the periods September 30, 2009 and 2008. The Company’s consolidated statement of income and other comprehensive income for the periods ended September 30, 2009 and 2008 have been restated as follows:
Diluted loss per share
| | Original | | | Increase (Decrease) | | | Restated | |
For the three months ended September 30,2009: | | | | | | | | | |
Net income for basic earnings per share | | $ | 1,972,054 | | | $ | - | | | $ | 1,972,054 | |
Add: interest expense | | | - | | | | 515,546 | | | | 515,546 | |
Add: financing cost amortization | | | - | | | | 167,595 | | | | 167,595 | |
Add: note discount amortization | | | - | | | | 1,664,835 | | | | 1,664,835 | |
Subtract: unamortized financing cost at beginning of the period | | | - | | | | (1,236,669 | ) | | | (1,236,669 | ) |
Subtract: unamortized debt discount at beginning of the period | | | - | | | | (28,493,090 | ) | | | (28,493,090 | ) |
Net loss for diluted earnings per share | | | 1,972,054 | | | | (27,381,783 | ) | | | (25,409,729 | ) |
Weighted average shares used in basic computation | | | 10,502,527 | | | | - | | | | 10,502,527 | |
Diluted effect of stock options and warrants | | | 383,008 | | | | (383,008 | ) | | | - | |
Diluted effect of convertible notes | | | - | | | | 4,292,500 | | | | 4,292,500 | |
Weighted average shares used in diluted computation | | | 10,885,535 | | | | 3,909,492 | | | | 14,795,027 | |
| | | | | | | | | | | | |
Loss per share: | | | | | | | | | | | | |
Basic | | $ | 0.19 | | | $ | - | | | $ | 0.19 | |
Diluted | | $ | 0.18 | | | $ | (1.90) | | | $ | (1.72) | |
| | Original | | | Increase (Decrease) | | | Restated | |
For the three months ended September 30,2008: | | | | | | | | | |
Net income for basic earnings per share | | $ | 3,133,484 | | | $ | - | | | $ | 3,133,484 | |
Add: interest expense | | | - | | | | 536,666 | | | | 536,666 | |
Add: financing cost amortization | | | - | | | | 170,076 | | | | 170,076 | |
Add: note discount amortization | | | - | | | | 662,551 | | | | 662,551 | |
Subtract: unamortized financing cost at beginning of the period | | | - | | | | (1,916,944 | ) | | | (1,916,944 | ) |
Subtract: unamortized debt discount at beginning of the period | | | - | | | | (32,499,957 | ) | | | (32,499,957 | ) |
Net income (loss) for diluted earnings per share | | | 3,133,484 | | | | (33,047,608 | ) | | | (29,914,124 | ) |
Weighted average shares used in basic computation | | | 9,769,329 | | | | - | | | | 9,769,329 | |
Diluted effect of stock options and warrants | | | 92,342 | | | | (92,342 | ) | | | - | |
Diluted effect of convertible notes | | | - | | | | 4,375,000 | | | | 4,375,000 | |
Weighted average shares used in diluted computation | | | 9,861,671 | | | | 4,282,658 | | | | 14,144,329 | |
| | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | |
Basic | | $ | 0.32 | | | $ | - | | | $ | 0.32 | |
Diluted | | $ | 0.32 | | | $ | (2.43 | ) | | $ | (2.11 | ) |
Note 3 - Earnings per share
The FASB’s accounting standard for earnings per share requires presentation of basic and diluted earnings per share in conjunction with the disclosure of the methodology used in computing such earnings per share. Basic earnings per share excludes dilution and is computed by dividing income available to common stockholders by the weighted average common shares outstanding during the period. Diluted earnings per share takes into account the potential dilution that could occur if securities or other contracts to issue common stock were exercised and converted into common stock.
All shares and per share amounts used in the Company’s financial statements and notes thereto have been retroactively restated to reflect the 40-to-1 reverse stock split, which occurred on September 4, 2008.
The following is a reconciliation of the basic and diluted earnings per share computations for the three months ended September 30, 2009 and 2008:
| | 2009 | | | 2008 | |
| | | | | | |
Net income for basic and diluted earnings per share | | $ | 1,972,054 | | | $ | 3,133,484 | |
| | | | | | | | |
Weighted average shares used in basic computation | | | 10,502,527 | | | | 9,769,329 | |
Earnings per share: | | | | | | | | |
Basic | | $ | 0.19 | | | $ | 0.32 | |
Diluted loss per share
| | 2009 | | | 2008 | |
For the three months ended September 30, 2009 and 2008 | | | | | | |
Net income for basic earnings per share | | $ | 1,972,054 | | | $ | 3,133,484 | |
Add: interest expense | | | 515,546 | | | | 536,666 | |
Add: financing cost amortization | | | 167,595 | | | | 170,076 | |
Add: note discount amortization | | | 1,664,835 | | | | 662,551 | |
Subtract: unamortized financing cost at beginning of the period | | | (1,236,669) | | | | (1,916,944) | |
Subtract: unamortized debt discount at beginning of the period | | | (28,493,090) | | | | (32,499,957) | |
Net loss for diluted loss per share | | | (25,409,729) | | | | (29,914,124) | |
| | | | | | | | |
Weighted average shares used in basic computation | | | 10,502,527 | | | | 9,769,329 | |
Diluted effect of convertible notes | | | 4,292,500 | | | | 4,375,000 | |
Weighted average shares used in diluted computation | | | 14,795,027 | | | | 14,144,329 | |
| | | | | | | | |
Loss per share-Diluted | | $ | (1.72) | | | $ | (2.11) | |
For the three months ended September 30, 2009, 140,900 vested stock options with an average exercise price of $4.93 and 2,315,000 warrants with an average exercise price of $9.65 were not included in the diluted earnings per share calculation because of the anti-dilutive effect. For the three months ended September 30, 2008, 140,900 vested stock options and 2,349,085 warrants with an average exercise price of $4.93 and $9.60, respectively, were not included in the diluted earnings per share calculation because of the anti-dilutive effect.
Form 10 Q for the period ended December 31, 2009
JIANGBO PHARMACEUTICALS, INC. AND SUBSIDIARIES
(FORMERLY KNOWN AS GENESIS PHARMACEUTICAL ENTERPRISES, INC.)
CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME
FOR THE THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 2009 AND 2008
(UNAUDITED)
| | For the Three Months Ended | | | For the Six Months Ended | |
| | December 31, | | | December 31, | |
| | 2009 | | | 2008 | | | 2009 | | | 2008 | |
| | RESTATED | | | RESTATED | | | RESTATED | | | RESTATED | |
REVENUES: | | | | | | | | | | | | |
Sales | | $ | 18,179,942 | | | $ | 32,944,809 | | | $ | 42,563,996 | | | $ | 60,265,493 | |
Sales – related parties | | | - | | | | - | | | | - | | | | 243,909 | |
Total revenues | | | 18,179,942 | | | | 32,944,809 | | | | 42,563,996 | | | | 60,509,402 | |
| | | | | | | | | | | | | | | | |
COST OF SALES | | | | | | | | | | | | | | | | |
Cost of sales | | | 4,667,049 | | | | 7,138,166 | | | | 10,927,448 | | | | 12,851,210 | |
Cost of sales - related parties | | | - | | | | - | | | | - | | | | 54,493 | |
Total cost of sales | | | 4,667,049 | | | | 7,138,166 | | | | 10,927,448 | | | | 12,905,703 | |
| | | | | | | | | | | | | | | | |
GROSS PROFIT | | | 13,512,893 | | | | 25,806,643 | | | | 31,636,548 | | | | 47,603,699 | |
| | | | | | | | | | | | | | | | |
RESEARCH AND DEVELOPMENT EXPENSE | | | 1,106,385 | | | | 1,098,525 | | | | 2,205,960 | | | | 2,196,450 | |
| | | | | | | | | | | | | | | | |
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | | | 5,259,213 | | | | 13,282,421 | | | | 9,601,019 | | | | 26,634,396 | |
| | | | | | | | | | | | | | | | |
INCOME FROM OPERATIONS | | | 7,147,295 | | | | 11,425,697 | | | | 19,829,569 | | | | 18,772,853 | |
| | | | | | | | | | | | | | | | |
OTHER (INCOME) EXPENSE: | | | | | | | | | | | | | | | | |
Change in fair value of derivative liabilities | | | (6,687,085 | ) | | | - | | | | (1,865,992 | ) | | | - | |
Other income - related parties | | | (80,668 | ) | | | (92,774 | ) | | | (161,304 | ) | | | (236,724 | ) |
Non-operating (income) expense, net | | | 366,685 | | | | 204,001 | | | | 214,271 | | | | 1,193,592 | |
Interest expense, net | | | 6,162,640 | | | | 1,549,331 | | | | 8,919,818 | | | | 2,902,125 | |
Loss from discontinued operations | | | 87,561 | | | | 1,545,607 | | | | 164,769 | | | | 1,590,823 | |
Total other (income) expense, net | | | (150,867 | ) | | | 3,206,165 | | | | 7,271,562 | | | | 5,449,816 | |
| | | | | | | | | | | | | | | | |
INCOME BEFORE PROVISION FOR INCOME TAXES | | | 7,298,162 | | | | 8,219,532 | | | | 12,558,007 | | | | 13,323,037 | |
| | | | | | | | | | | | | | | | |
PROVISION FOR INCOME TAXES | | | 1,970,021 | | | | 2,820,346 | | | | 5,078,191 | | | | 4,790,367 | |
| | | | | | | | | | | | | | | | |
NET INCOME | | | 5,328,141 | | | | 5,399,186 | | | | 7,479,816 | | | | 8,532,670 | |
| | | | | | | | | | | | | | | | |
OTHER COMPREHENSIVE INCOME: | | | | | | | | | | | | | | | | |
Unrealized holding gain (loss) | | | 32,827 | | | | (384,650 | ) | | | 56,371 | | | | (1,947,617 | ) |
Foreign currency translation adjustment | | | 44,704 | | | | 248,823 | | | | 196,884 | | | | 579,464 | |
| | | | | | | | | | | | | | | | |
COMPREHENSIVE INCOME | | $ | 5,405,672 | | | $ | 5,263,359 | | | $ | 7,733,071 | | | $ | 7,164,517 | |
| | | | | | | | | | | | | | | | |
BASIC WEIGHTED AVERAGE NUMBER OF SHARES | | | 10,983,405 | | | | 9,771,883 | | | | 10,744,648 | | | | 9,770,615 | |
| | | | | | | | | | | | | | | | |
BASIC EARNINGS PER SHARE | | $ | 0.49 | | | $ | 0.55 | | | $ | 0.70 | | | $ | 0.87 | |
| | | | | | | | | | | | | | | | |
DILUTED WEIGHTED AVERAGE NUMBER OF SHARES | | | 14,688,405 | | | | 14,126,883 | | | | 14,449,648 | | | | 14,125,615 | |
| | | | | | | | | | | | | | | | |
DILUTED LOSS PER SHARE | | $ | (1.23 | ) | | $ | (1.88 | ) | | $ | (1.23 | ) | | $ | (1.62 | ) |
Restatement
The Company previously included the dilutive effect of its options and warrants in the diluted earnings per share calculation for the periods ended December 31, 2009 and 2008. The Company has revised its accounting to exclude the dilutive effect of the options and warrants from its diluted earnings per share calculation as the options and warrants have anti-dilutive effect. Additionally, the Company also revised the interest expense and amortization expenses related to financing costs and note discount add-back amounts to exclude interest expenses and amortization expenses associated with the converted debentures during the period.
The restatement had no effect on the Company’s consolidated balance sheet, consolidated statement of cash flow, and consolidated statements of shareholders’ equity as of and for the period December 31, 2009 and 2008. The Company’s consolidated statement of income and other comprehensive income for the period ended December 31, 2009 and 2008 have been restated as follows:
Diluted loss per share
| | Original | | | Increase (Decrease) | | | Restated | |
For the three months ended December 31,2009: | | | | | | | | | |
Net income for basic earnings per share | | $ | 5,328,141 | | | $ | — | | | $ | 5,328,141 | |
Add: interest expense | | | 469,885 | | | | (23,096) | | | | 446,789 | |
Add: financing cost amortization | | | 284,969 | | | | (141,851) | | | | 143,118 | |
Add: note discount amortization | | | 5,466,965 | | | | (3,559,512) | | | | 1,907,453 | |
Subtract: unamortized financing cost at beginning of the period | | | (1,048,883 | ) | | | - | | | | (1,048,883 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (26,412,220 | ) | | | - | | | | (26,412,220 | ) |
Net loss for diluted earnings per share | | | (15,911,143 | ) | | | (3,724,459 | ) | | | (19,635,602 | ) |
Weighted average shares used in basic computation | | | 10,983,405 | | | | - | | | | 10,983,405 | |
Diluted effect of stock options and warrants | | | 376,896 | | | | (376,896) | | | | - | |
Diluted effect of convertible notes | | | 3,705,000 | | | | - | | | | 3,705,000 | |
Weighted average shares used in diluted computation | | | 15,065,301 | | | | (376,896) | | | | 14,688,405 | |
| | | | | | | | | | | | |
Income (Loss) per share: | | | | | | | | | | | | |
Basic | | $ | 0.49 | | | $ | - | | | $ | 0.49 | |
Diluted | | $ | (1.06 | ) | | $ | (0.27) | | | $ | (1.33) | |
| | Original | | | Increase (Decrease) | | | Restated | |
For the three months ended December 31,2008: | | | | | | | | | |
Net income for basic earnings per share | | $ | 5,399,186 | | | $ | - | | | $ | 5,399,186 | |
Add: interest expense | | | 536,666 | | | | - | | | | 536,666 | |
Add: financing cost amortization | | | 170,076 | | | | - | | | | 170,076 | |
Add: note discount amortization | | | 983,684 | | | | - | | | | 983,684 | |
Subtract: unamortized financing cost at beginning of the period | | | (1,746,868 | ) | | | - | | | | (1,746,868 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (31,837,406 | ) | | | - | | | | (31,837,406 | ) |
| | | | | | | | | | | | |
Net loss for diluted earnings per share | | | (26,494,662 | ) | | | - | | | | (26,494,662 | ) |
Weighted average shares used in basic computation | | | 9,771,883 | | | | - | | | | 9,771,883 | |
Diluted effect of stock options and warrants | | | 21,434 | | | | (21,434 | ) | | | - | |
Diluted effect of convertible notes | | | 4,355,000 | | | | - | | | | 4,355,000 | |
Weighted average shares used in diluted computation | | | 14,148,317 | | | | (21,434 | ) | | | 14,126,883 | |
| | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | |
Basic | | $ | 0.55 | | | $ | - | | | $ | 0.55 | |
Diluted | | $ | (1.87 | ) | | $ | (0.01 | ) | | $ | (1.88 | ) |
Diluted loss per share
| | Original | | | Increase (Decrease) | | | Restated | |
For the six months ended December 31,2009: | | | | | | | | | |
Net income for basic earnings per share | | $ | 7,479,816 | | | $ | - | | | $ | 7,479,816 | |
Add: interest expense | | | 990,715 | | | | (99,271) | | | | 891,444 | |
Add: financing cost amortization | | | 472,755 | | | | (208,963) | | | | 263,792 | |
Add: note discount amortization | | | 7,547,835 | | | | (4,175,669) | | | | 3,372,166 | |
Subtract: unamortized financing cost at beginning of the period | | | (1,236,669 | ) | | | - | | | | (1,236,669 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (28,493,090 | ) | | | - | | | | (28,493,090 | ) |
Net loss for diluted earnings per share | | | (13,238,638 | ) | | | (4,483,903 | ) | | | (17,722,541 | ) |
Weighted average shares used in basic computation | | | 10,744,648 | | | | - | | | | 10,744,648 | |
Diluted effect of stock options and warrants | | | 379,957 | | | | (379,957) | | | | - | |
Diluted effect of convertible notes | | | 3,705,000 | | | | - | | | | 3,705,000 | |
Weighted average shares used in diluted computation | | | 14,829,605 | | | | (379,957 | ) | | | 14,449,648 | |
| | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | |
Basic | | $ | 0.70 | | | $ | - | | | $ | 0.70 | |
Diluted | | $ | (0.89 | ) | | $ | (0.34) | | | $ | (1.23) | |
| | Original | | | Increase (Decrease) | | | Restated | |
For the six months ended December 31,2008: | | | | | | | | | |
Net income for basic earnings per share | | $ | 8,532,670 | | | $ | - | | | $ | 8,532,670 | |
Add: interest expense | | | 1,073,332 | | | | - | | | | 1,073,332 | |
Add: financing cost amortization | | | 340,151 | | | | - | | | | 340,151 | |
Add: note discount amortization | | | 1,643,236 | | | | 2,999 | | | | 1,646,235 | |
Subtract: unamortized financing cost at beginning of the period | | | (1,916,944 | ) | | | - | | | | (1,916,944 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (32,499,957 | ) | | | - | | | | (32,499,957 | ) |
Net loss for diluted earnings per share | | | (22,827,513 | ) | | | - | | | | (22,824,513 | ) |
Weighted average shares used in basic computation | | | 9,770,615 | | | | - | | | | 9,770,615 | |
Diluted effect of stock options and warrants | | | 47,848 | | | | (47,848 | ) | | | - | |
Diluted effect of convertible notes | | | 4,355,000 | | | | | | | | 4,355,000 | |
Weighted average shares used in diluted computation | | | 14,173,463 | | | | (47,848 | ) | | | 14,125,615 | |
| | | | | | | | | | | | |
Earnings (loss) per share: | | | | | | | | | | | | |
Basic | | $ | 0.87 | | | $ | - | | | $ | 0.87 | |
Diluted | | $ | (1.61 | ) | | $ | (0.01 | ) | | $ | (1.62 | ) |
Note 3 - Earnings per share
The FASB’s accounting standard for earnings per share requires presentation of basic and diluted earnings per share in conjunction with the disclosure of the methodology used in computing such earnings per share. Basic earnings per share excludes dilution and is computed by dividing income available to common stockholders by the weighted average common shares outstanding during the period. Diluted earnings per share takes into account the potential dilution that could occur if securities or other contracts to issue common stock were exercised and converted into common stock.
All shares and per share amounts used in the Company’s financial statements and notes thereto have been retroactively restated to reflect the 40-to-1 reverse stock split, which occurred on September 4, 2008.
The following is a reconciliation of the basic and diluted earnings per share computations for the three months ended December 31, 2009 and 2008:
Basic earnings per share
| | 2009 | | | 2008 | |
| | | | | | |
Net income for basic and diluted earnings per share | | $ | 5,328,141 | | | $ | 5,399,186 | |
| | | | | | | | |
Weighted average shares used in basic computation | | | 10,983,405 | | | | 9,771,883 | |
Earnings per share: | | | | | | | | |
Basic | | $ | 0.49 | | | $ | 0.55 | |
Diluted loss per share
| | 2009 | | 2008 |
| | | | |
Net income for basic earnings per share | | $ | 5,328,141 | | | $ | 5,399,186 | |
Add: Interest expense | | | 446,789 | | | | 536,666 | |
Add: financing cost amortization | | | 143,118 | | | | 170,075 | |
Add: note discount amortization | | | 1,907,453 | | | | 983,685 | |
Subtract: unamortized financing cost at beginning of the period | | | (1,048,883 | ) | | | (1,746,868 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (26,412,220 | ) | | | (31,837,406 | ) |
Net loss for diluted loss per share | | | (19,635,602 | ) | | | (26,494,662 | ) |
| | | | | | | | |
Weighted average shares used in basic computation | | | 10,983,405 | | | | 9,771,883 | |
Diluted effect of $25,600,000 convertible notes | | | 3,705,000 | | | | 4,355,000 | |
Weighted average shares used in diluted computation | | | 14,688,405 | | | | 14,126,883 | |
| | | | | | | | |
Loss per share-Diluted | | $ | (1.33 | ) | | $ | (1.88 | ) |
The following is a reconciliation of the basic and diluted earnings per share computations for the six months ended December 31, 2009 and 2008:
Basic earnings per share
| | 2009 | | | 2008 | |
| | | | | | |
Net income for basic earnings per share | | $ | 7,479,816 | | | $ | 8,532,670 | |
| | | | | | | | |
Weighted average shares used in basic computation | | | 10,744,648 | | | | 9,770,615 | |
| | | | | | | | |
Earnings per share – Basic | | $ | 0.70 | | | $ | 0.87 | |
Diluted earnings (loss) per share
| | 2009 | | | 2008 | |
| | | | | | |
Net income for basic earnings per share | | $ | 7,479,816 | | | $ | 8,532,670 | |
Add: Interest expense | | | 891,444 | | | | 1,073,332 | |
Add: financing cost amortization | | | 263,792 | | | | 340,151 | |
Add: note discount amortization | | | 3,372,166 | | | | 1,646,236 | |
Subtract: unamortized financing cost at beginning of the period | | | (1,236,669) | | | | (1,916,944 | ) |
Subtract: unamortized debt discount at beginning of the period | | | (28,493,090) | | | | (32,499,957 | ) |
| | | | | | | | |
Net loss for diluted EPS | | | (17,722,541 | ) | | | (22,824,512 | ) |
| | | | | | | | |
Weighted average shares used in basic computation | | | 10,744,648 | | | | 9,770,615 | |
Diluted effect of convertible notes | | | 3,705,000 | | | | 4,355,000 | |
Weighted average shares used in diluted computation | | | 14,449,648 | | | | 14,125,615 | |
| | | | | | | | |
Loss per share-Diluted | | $ | (1.23 | ) | | $ | (1.62 | ) |
For the three and six months ended December 31, 2009, 140,900 vested stock options with an average exercise price of $4.93 and 2,315,000 warrants with an average exercise price of $9.59 were not included in the diluted earnings per share calculation because of the anti-dilutive effect. For the three months and six months ended December 31, 2008, 140,900 stock options and 2,349,085 warrants with an average exercise price of $4.93 and $9.60, respectively, were not included in the diluted earnings per share calculation because of the anti-dilutive effect.
Your prompt attention to this filing would be greatly appreciated. Should you have any questions concerning any of the foregoing, please contact Elsa Sung, our Chief Financial Officer, by telephone at (954) 903-9378.
Sincerely, |
|
/s/ Elsa Sung |
Elsa Sung |
Chief Financial Officer |