UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) June 13, 2008
INTERNATIONAL CONSOLIDATED COMPANIES, INC.
(Exact name of registrant as specified in its charter)
Florida 050742 02-0555904
(State or other jurisdiction of incorporation) (Commission File Number) (IRS Employer Identification No.)
2100 19th Street, Sarasota, FL 34234
(Address of principal executive offices) (Zip Code)
Issuer’s telephone number including Area Code (941) 330-0336
Not Applicable
(Former name of former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 1.01 ENTRY INTO MATERIAL DEFNITIVE AGREEMENT
Grow Ease International Ltd., a wholly owned subsidiary of International Consolidated Companies, Inc. (the “Company”) has entered into a share exchange agreement with Aim Sky Ltd., a British Virgin Islands corporation, to acquire 100% of the Common Stock of Aim Sky in exchange for 42,500 shares of Grow Ease’s Series A Preferred Shares. The Series A Preferred Shares are convertible into 42,500 common shares of Grow Ease upon the happening of certain corporate events including a spin off or public offering of Aim Sky. Additionally, the agreement obligates the Company to provide up to $2,000,000 (Two Million US Dollars) in financing for the acquired business.
Aim Sky Ltd., is the owner of 100% of China Genetic Ltd, which in turn owns 57% of Shanghai Huaxin High Biotechnology Inc., a Chinese company located in Pudong Shanghai, China, and has the right to vote 100%, and an option to purchase, the shares of Sichuan Kelun Bio-Tech Pharmaceutical Co., Ltd., a Chinese company located in Chengdu, China.
Item 9.01 Financial Statements and Exhibits.
(a) | Financial statements of businesses acquired and are attached accordingly. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
REGISTRANT:
Date: June 13, 2008 INTERNATIONAL CONSOLIDATED COMPANIES, INC.
By: /S/ Antonio F. Uccello, III
Antonio F. Uccello, III, President
and Chief Executive Officer
CHINA GENETIC LIMITED
FINANCIAL STATEMENTS
JUNE 30, 2007 AND 2006
CHINA GENETIC LIMITED
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Report of Independent Registered Public Accounting Firm 5
Consolidated Balance Sheets at June 30, 2007 AND 2006 6
Consolidated Statements of Operations for the years ended June 30, 2007 and 2006 7
Consolidated Statements of Changes in Shareholders’ Equity for the years ended June 30, 2007 and 2006 8
Consolidated Statements of Cash Flows for the years ended June 30, 2007 and 2006 9
Notes to Consolidated Financial Statements 10-12
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors and Shareholders
China Genetic Limited
We have audited the accompanying consolidated balance sheets of China Genetic Limited as of June 30, 2007 and 2006 and the related consolidated statements of operations, changes in shareholders’ equity, and cash flows for the years ended June 30, 2007 and 2006. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with standards established by the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of China Genetic Limited as of June 30, 2007 and 2006 and the results of its operations, changes in shareholders’ equity, and cash flows for the years ended June 30, 2007 and 2006 in conformity with accounting principles generally accepted in the United States of America.
/S/Bagell Josephs, Levine & Company, LLC
Bagell Josephs, Levine & Company, LLC
Marlton, New Jersey
March 21, 2008
CHINA GENETIC LIMITED
CONSOLIDATED BALANCE SHEETS
ASSETS |
| | | | | | | | | | | |
| | | | | | | | June 30, |
| | | | | | | | 2007 | | | 2006 |
Current assets: | | | | | | | | | |
| Cash and cash equivalents | | | | | $ 168,286 | | | $ 180,017 |
| Accounts receivable | | | | | 482,338 | | | 113,751 |
| Inventory | | | | | | 512,510 | | | 557,214 |
| Advance to suppliers | | | | | 48,226 | | | 58,303 |
| Other receivables, net of allowance for bad debt | | | 87,421 | | | 28,122 |
| | | Total Current Assets | | | | 1,298,781 | | | 937,407 |
| | | | | | | | | | | |
Property and equipment, net of accumulated depreciation | | | 8,481,161 | | | 8,488,473 |
| | | | | | | | | | | |
Other assets: | | | | | | | | | |
| Loan to an outside party | | | | | 65,686 | | | 54,253 |
| Deposits for intangible assets and construction in process | | 1,528,342 | | | 396,437 |
| Intangible assets, net | | | | | 1,196,345 | | | 1,292,351 |
| | | Total Other Assets | | | | 2,790,373 | | | 1,743,041 |
| | | | | | | | | | | |
| | Total Assets | | | | | | $ 12,570,314 | | | $ 11,168,921 |
| | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICITS) |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | |
| Accounts payable | | | | | $ 475,966 | | | $ 336,867 |
| Advance from customers | | | | | 13,417 | | | 12,343 |
| Taxes payable | | | | | | 138,413 | | | 33,312 |
| Accrued expenses and other payables | | | | 1,609,044 | | | 1,422,416 |
| Bank loans | | | | | | 1,455,859 | | | 1,386,238 |
| | | Total Current Liabilities | | | | 3,692,699 | | | 3,191,175 |
| | | | | | | | | | | |
Long-term liabilities: | | | | | | | | |
| Loan from related parties and others | | | | 2,157,107 | | | 2,040,754 |
| | | | | | | | | | | |
| | Total Liabilities | | | | | 5,849,806 | | | 5,231,930 |
| | | | | | | | | | | |
Minortiy interest | | | | | | 2,850,223 | | | 2,508,477 |
| | | | | | | | | | | |
Stockholders' Equity (Deficits) | | | | | | | | |
| Common Stock, 10,000 shared authorized, $0.13 par value | | | | | |
| 2 shared issued and outstanding | | | | - | | | - |
| Additional paid-in-capital | | | | | 5,446,895 | | | 5,446,895 |
| Accumulated other comprehensive income | | | 306,168 | | | 126,951 |
| Accumulated deficits | | | | | (1,882,779) | | | (2,145,331) |
| | | Total Stockholders' Equity (Deficits) | | | 3,870,284 | | | 3,428,514 |
| | | | | | | | | | | |
| | Total Liabilities and Stockholders' Equity (Deficits) | | | $ 12,570,314 | | | $ 11,168,921 |
The accompanying notes are an integral part of these consolidated financial statements.
CHINA GENETIC LIMITED
CONSOLIDATED STATEMENTS OF OPERATIONS
For The Years Ended June 30, 2007 and 2006
| | | | | | 2007 | | 2006 |
| | | | | | | | |
Net Sales | | | | | $ 3,323,231 | | $ 1,718,111 |
| | | | | | | | |
Cost of Sales | | | | 1,764,769 | | 667,784 |
| | | | | | | | |
Gross Profit | | | | 1,558,462 | | 1,050,327 |
| | | | | | | | |
Operating Expenses | | | | | | |
| Research & development expenses | | 1,212 | | 39,461 |
| Selling, general and administrative | | 1,050,344 | | 1,683,243 |
| | | | | | | | |
| | Operating income (loss) | | | 506,906 | | (672,377) |
| | | | | | | | |
Other Income (Expenses) | | | | | |
| Interest Income | | | | 2,019 | | 443 |
| Interest Expenses | | | | (105,225) | | (100,455) |
| Other Income (Expenses) | | | 68,991 | | 75,036 |
| | Total other income (expenses) | | (34,214) | | (24,976) |
| | | | | | | | |
Income Before Income Taxes and Minority interest | | 472,692 | | (697,353) |
| | | | | | | | |
Provision for Income Taxes | | | - | | - |
| | | | | | | | |
Minortiy interest | | | | 210,139 | | (290,593) |
| | | | | | | | |
Net income (loss) | | | | $ 262,553 | | $ (406,760) |
| | | | | | | | |
Other Comprehensive Income | | | | | |
| Foreign Currency Translation Adjustment | | 179,217 | | 33,002 |
| | | | | | | | |
Comprehensive Income (Loss) | | | $ 441,770 | | $ (373,758) |
| | | | | | | | |
Basic and diluted income (loss) per common share | | $ 131,276 | | $ (203,380) |
| | | | | | | | |
Weighted average number of common shares outstanding | | 2 | | 2 |
The accompanying notes are an integral part of these consolidated financial statements.
CHINA GENETIC LIMITED
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY
For The Years Ended June 30, 2007 and 2006
| | | | | Additional | | Accumulated Other | | | | Total |
| | | Common | | Paid-in | | Comprehensive | | Accumulated | | Shareholders' |
| | | Stock | | Capital | | Income | | Deficits | | Equity |
| | | | | | | | | | | |
Balance at June 30, 2005 | | $ - | | $ 5,446,895 | | $ 93,948 | | $ (1,854,738) | | $ 3,686,105 |
| | | | | | | | | | | |
| Net loss | | | | | | | | $ (290,593) | | -290,593 |
| | | | | | | | | | | |
| Other Comprehensive income | | | | | | 33,002 | | | | 33,002 |
| Foreign currency translation adjustment | | | | | | | | | |
| | | | | | | | | | | |
Balance at June 30, 2006 | | $ - | | 5,446,895 | | 126,951 | | $ (2,145,331) | | 3,428,514 |
| | | | | | | | | | | |
| Net income | | | | | | | | 262,553 | | 262,553 |
| | | | | | | | | | | |
| Other Comprehensive income | | | | | | 179,217 | | | | 179,217 |
| Foreign currency translation adjustment | | | | | | | | | |
| | | | | | | | | | | |
Balance at June 30, 2007 | | $ - | | $ 5,446,895 | | $ 306,168 | | $ (1,882,779) | | $ 3,870,284 |
The accompanying notes are an integral part of these consolidated financial statements.
CHINA GENETIC LIMITED
CONSOLIDATED STATEMENTS OF CASH FLOWS
For The Years Ended June 30, 2007 and 2006
| | | | | | | | 2007 | | 2006 |
| | | | | | | | | | |
Cash Flows From Operating Activities: | | | | | |
| Net income (loss) | | | | $ 262,553 | | $ (406,760) |
| Adjustments to reconcile net income (loss) to net cash | | | | |
| | provided by operating activities: | | | | | |
| | | Depreciation and amortization | | | 588,268 | | 582,442 |
| | | Minority interest | | | | 210,139 | | (290,593) |
| | | | | | | | | | |
| | Changes in operating assets and liabilities: | | | | | |
| | | Accounts receivable | | | | (368,586) | | 173,347 |
| | | Other accounts receivable | | | (59,299) | | 266,893 |
| | | Inventory | | | | | 44,705 | | (227,050) |
| | | Advance to vendors | | | | 10,077 | | 16,801 |
| | | Accounts payable | | | | 139,099 | | 112,335 |
| | | Advance from customers | | | 1,074 | | 12,343 |
| | | Taxes payable | | | | 105,101 | | (15,579) |
| | | Accrued expenses and other payables | | | 186,627 | | 205,504 |
| | | | | | | | | | |
| | | | Cash provided by operating activities | | 1,119,757 | | 429,682 |
| | | | | | | | | | |
Cash Flows From Investing Activities: | | | | | |
| | | Deposits for intangible assets and construction in process | (1,131,905) | | (392,621) |
| | | Purchase of property and equipment | | | (9,220) | | (57,238) |
| | | | | | | | | | |
| | | | Cash (used in) investing activities | | (1,141,125) | | (449,860) |
| | | | | | | | | | |
Cash Flows From Financing Activities | | | | | |
| | | Contribution from onwers for the incorporation of subsidiary company | - | | 120,824 |
| | | (Payment) Proceeds from loans from officers and others | 2,066 | | (159,060) |
| | | | | | | | | | |
| | | | Cash provided by (used in) financing activities | 2,066 | | (38,236) |
| | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | 7,571 | | (11,186) |
| | | | | | | | | | |
Decrease in cash and cash equivalents | | | (11,731) | | (69,599) |
| | | | | | | | | | |
Cash and Cash Equivalents - Beginning of year | | | 180,017 | | 249,616 |
| | | | | | | | | | |
Cash and Cash Equivalents - Ending of year | | | $ 168,286 | | $ 180,017 |
| | | | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | |
| | | | | | | | | | |
| | | Interest paid | | | | $ - | | $ - |
| | | Income taxes paid | | | | $ - | | $ - |
The accompanying notes are an integral part of these consolidated financial statements.
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS |
| FOR THE YEARS ENDED JUNE 30, 2007 and 2006 |
1. | ORGANIZATION AND BASIS OF PRESENTATION |
China Genetic Limited. (“Genetic” or the “Company”) was incorporated in Hong Kong, China on February 9, 2006. The Company owns 57% interest of Shanghai Huaxin High Biotechnology Inc. (“Huaxin”), a Chinese corporation established on January 19, 1993 and 100% interest of Sichuan Kelun Bio-Tech Pharmaceutical Co., Ltd (“Kelun”), also a Chinese corporation incorporated on July 19, 2005. Huaxin is engaged in the development, manufacturing and distribution of pharmaceutical products such as recombinant human interferon capsule and injection. Kelun is engaged in the marketing and distribution of various pharmaceutical products.
The accompanying consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America.
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
PRINCIPLE OF CONSOLIDATION - The consolidated financial statements include the financial statements of Genetic and its subsidiaries, Huaxin and Kelun. All significant inter-company transactions are eliminated upon consolidation.
USE OF ESTIMATES - The preparation of financial statements in accordance with generally accepted accounting principles require management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
CASH AND CASH EQUIVALENTS - - The Company considers cash and cash equivalents to include cash on hand and deposits with banks with an original maturity of three months or less.
ACCOUNTS AND OTHER RECEIVABLES - Accounts and other receivables are recorded at net realizable value consisting of the carrying amount less an allowance for uncollectible amounts, as needed.
The Company uses the aging method to estimate the valuation allowance for anticipated uncollectible receiveable balances. Under the aging method, bad debt percetages determined by management based on historical experience as well as current economic climate are applied to customers' balances categorized by the number of months the underlying invoices have remained outstanding. The valuation allowance labance is adjusted to the amount computed as a result of the aging method. When facts subsequently become available to indicated that the allowance provided requires an adjustment, then the adjustment will be classified as a change in estimate. There is no allowance for uncollectible amounts for the years ended June 30, 2007 and 2006.
INVENTORY - Inventory comprises raw materials, work in progress, finished goods and packing materials and is stated at the lower of cost or market value. Cost is calculated using the Weighted Average method and includes all costs to acquire and any overhead costs incurred in bringing the inventory to their present location and condition. Overhead costs included in finished goods inventory include direct labor cost and other costs directly applicable to the manufacturing process, including utilities, supplies, repairs and maintenances, and depreciation expense.
Market value represents the estimated selling price in the ordinary course of business less the estimated costs necessary to complete the sale.
PROPERTY, PLANT AND EQUIPMENT - Property, plant and equipment are recorded at cost. Expenditures for major additions and improvements are capitalized, and minor replacements, maintenance, and repairs are charged to expense as incurred. When property, plant and equipment are retired or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is included in the results of operations for the respective period. Depreciation is provided over the estimated useful lives of the related assets on a straight-line basis. The estimated useful lives for significant property, plant and equipment categories are as follows:
Building & buildings improvement 35 to 45 years
Machinery and equipment 10 years
Computer, office equipment and furniture 5 years
Automobiles 5 years
Construction in progress represents the direct costs of construction or acquisition incurred. Upon completion and readiness for use of the assets, capitalization of these costs ceases and the cost of construction in progress is transferred to fixed assets. No depreciation is provided until the project is completed and the assets are ready for intended use. There is no financing activity occurred during the course of construction.
The Company periodically reviews the carrying value of long-lived assets in accordance with SFAS 144. When estimated future cash flows generated by those assets are less than the carrying amounts of the assets, the Company recognized an impairment loss equal to the an amount by which the carrying value exceeds the fair value of assets. Based on its review, the Company believes that there were no impairments of its long-lived assets as of June 30, 2007.
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 collectability is reasonably assured. Revenues consist of the invoice value of the sale of goods net of sales returns and allowances.
RESEARCH AND DEVELOPMENT COSTS
Research and development costs are expensed as incurred. The costs of material and equipment that are acquired or constructed for research and development activities, and have alternative future uses; either in research and development, marketing, or sales are classified as property and equipment or depreciated over their estimated useful lives.
FOREIGN CURRENCY TRANSLATION - The Company’s principal country of operations is in the PRC. The financial position and results of operations of the Company are determined using the local currency (“RMB”) as the functional currency. The results of operations denominated in foreign currency are translated at the average rate of exchange during the reporting period. Assets and liabilities denominated in foreign currencies at the balance sheet date are translated at the applicable rates of exchange in effect at that date the equity denominated in the functional currency is translated at the historical rate of exchange at the time of capital contribution. Translation adjustments arising from the use of different exchange rates from period to period are included as a component of stockholders’ equity as “Accumulated Other Comprehensive Income”. As of June 30, 2007 and 2006, the exchange rate was 7.61 and 7.99 RMB per US Dollar, respectively.
TAXES– The Company utilizes Statement of Financial Accounting Standards (SFAS) No. 109, “Accounting for Income Taxes”, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financials statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to realized. There are no deferred tax amounts at June 30, 2007 and 2006, respectively.
The Company’s operating subsidiaries, Huaxin and Kelun, are located in China and governed by the Income Tax Law of China, which were subject to income tax at a statutory rate of 33% (30% state income tax plus 3% local income tax) on its taxable income until January 2008. Starting January 1, 2008, the statutory rate is reduced to 25% for all corporation.
Sales revenue represents the invoiced value of goods, net of a value-added tax (“VAT”). Huaxin is entitled to easy Value Added Tax at 6% on the sales of microbial products, while Kelun is a regular VAT payer at 17% on the value added to goods and services. Kelun’s VAT may be offset by VAT paid by the Company on raw materials and other materials included in the cost of producing their finished product. The Company recorded VAT Payable and VAT receivable net of payments in the financial statements. The VAT tax return is filed offsetting the payables against the receivables.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
FAIR VALUE OF FINANCIAL STATEMENTS - The carrying amounts of certain financial instruments, including cash, accounts receivable, other receivables, accounts payable, accrued expenses, advances from customers, and other payables approximate their fair values as of June 30, 2007 and 2006 due to the relatively short-term nature of these instruments.
CONCENTRATIONS OF BUSINESS AND CRDIT RISK - The Company maintains certain bank accounts in the People’s Republic of China which are not protected by FDIC insurance or other insurance.
The Company’s operations are carried out in the PRC. Accordingly, the Company’s business, financial condition and results of operations may be influenced by the political, economic and legal environments in the PRC and the general state of the PRC’s economy.
The Company’s operations in the PRC are subject to specific considerations and significant risks not typically associated with companies in the North America and Western Europe. The Company’s operating results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion and remittance abroad, and rates and methods of taxation, among other things.
NEW ACCOUNTING PRONOUNCEMENTS
In September 2006, the FASB issued Statement No. 157, “Fair Value Measurements” (“SFAS No. 157”). SFAS No. 157 addresses how companies should measure fair value when they are required to use a fair value measure for recognition or disclosure purposes under GAAP. SFAS No. 157 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007. The Company is currently evaluating the impact of adopting SFAS No. 157 on its financial statements.
In February 2007, the FASB issued Statement No. 159 “The Fair Value Option for Financial Assets and Financial Liabilities” (SFAS 159). This statement permits companies to choose to measure many financial assets and liabilities at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS 159 is effective for fiscal years beginning after November 15, 2007. The Company is currently assessing the impact of SFAS 159 on its financial statements.
| Inventory consists of the following as of June 30, 2007 and 2006: |
| | 2007 | | | 2006 | |
| | | | | | |
Raw materials | | $ | 12,611 | | | $ | 32,025 | |
Work-in-progress | | | 214,404 | | | | 186,742 | |
Finished goods | | | 90,905 | | | | 139,799 | |
Installment goods | | | 161,366 | | | | 145,441 | |
Supplies&packing materials | | | 33,224 | | | | 53,207 | |
Total inventories | | $ | 512,510 | | | $ | 557,214 | |
4. | DEPOSIT FOR INTANGIBLE ASSETS AND CONSTRUCTION IN PROCESS |
The Company’s deposit for intangible assets and construction in process as of June 30, 2007 and 2006 are $1,528,342 and $396,437 respectively. Huaxin and Chengdu Shijia Pharmaceutical Technology Co., Ltd (“Shijia”) signed an agreement to purchase a new interferon technology. The advance to Shijia as of June 30, 2007 and 2006 are approximately $1,510,772 and $375,267 respectively.
Fixed assets consist of the following as of June 30, 2007 and 2006:
| | 2007 | | | 2006 | |
| | | | | | |
Building&buildings improvement | | $ | 7,807,833 | | | $ | 7,434,450 | |
Machinery and equipment | | | 3,356,179 | | | | 3,195,233 | |
Computer, office equipment and furniture | | | 488,342 | | | | 456,423 | |
Automobiles | | | 198,771 | | | | 189,266 | |
Total fixed assets | | | 11,851,125 | | | | 11,275,372 | |
Less:accumulated depreciation | | | (3,382,182 | ) | | | (2,798,532 | ) |
Property and equipment, net | | | 8,468,943 | | | | 8,476,840 | |
Construction in progress | | | 12,218 | | | | 11,633 | |
Total fixed assets, net | | $ | 8,481,161 | | | $ | 8,488,473 | |
Intangible assets include patent rights and trade mark. The Company amortizes its intangible assets over the life of the right, usually 10 years. The balances after amortization of the intangible mention above were 1,186,366 and 1,263,846 on June 30, 2007 and 2006 respectively.
Bank loans were obtained from several local banks in China through the Company’s newly acquired subsidiary, with interest rates ranging from 5.841% to 7.728% per annum. All loans are currently in default and are payable upon demand. The majority of the loans are secured by the plant and equipments owned by the subsidiary.
Bank loans are summarized as follows:
| | | Due Date | | Interest Rate Per Annum | | June 30, 2007 | | June 30, 2006 |
1 | 1 | | Shanghai Bank | November 27, 2004 | | 5.841% | | $ | 1,206,253 | | $ | 1,148,569 |
2 | | Aijian Trust | November 12, 1999 | | 7.728% | | | 131,372 | | | 125,089 |
3 | | Industrial commercial bank of China | June 30, 2000 | | 7.185% | | | 118,234 | | | 112,580 |
| | | | | | | | | | | |
| | Total | | | | | $ | 1,455,859 | | $ | 1,386,238 |
8. | NOTES PAYABLE – RELATED PARTY |
The Company periodically borrows from its principle officers, prior affiliates and others to finance the operations whenever necessary. As of June 30, 2007 and 2006, the details of notes payable are as follows:
| | | Interest | Balances |
No. | Payees | Relationship | Rate | June 30 | June 30 |
| | | Per Annum | 2007 | 2006 |
1 | Shenzhen Weiji Development Co. | Affiliate | 0.00% | $ 530,741 | $ 505,360 |
2 | Dechang Investment Development Co. | Affiliate | 6.00% | 459,800 | 437,812 |
3 | Golden Linker | Affiliate | 5.84% | 350,097 | 329,690 |
4 | Mr. Zhong Gang | Affiliate | 0.00% | 10,010 | - |
5 | Ms. Zhuang Heling | Director | 0.00% | 262,743 | 250,178 |
6 | Mr. Yan Xiaoxia | Director | 0.00% | 208,718 | 198,737 |
7 | Mr. Zhang Xiong | Director | 0.00% | 65,686 | 62,545 |
8 | Mr. Liu Xinyuan | Director | 0.00% | 269,312 | 256,432 |
| Total | | | $ 2,157,107 | $ 2,040,754 |
The only customer counting for more than 10% of sales is Panzhihua Steel Employee Hospital with a sales amount of USD 602,748, approximately 18% of the total sales generated in 2007. There was no customer counting for more than 10% of sales in 2006. .
| The Company was incorporated in Hong Kong, China on February 9, 2006 and authorized to issue 10,000 shares of HK$1.00 each (Approximately $0.13 per share). There were 2 shares issued and outstanding as of June 30, 2007 and 2006. |
CHINA GENETIC LIMITED
CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2008
(UNAUDITED)
CHINA GENETIC LIMITED
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Condensed Consolidated Balance Sheet as of March 31, 2008 (Unaudited) and June 30, 2007 (Audited) 15
Condensed Consolidated Statements of Operations for the Nine Months Ended March 31, 2008 and 2007 (Unaudited) 16
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended March 31, 2008 and 2007 (Unaudited) 17
Notes to Condensed Consolidated Financial Statements (Unaudited) 18-20
CHINA GENETIC LIMITED
CONSOLIDATED BALANCE SHEETS
As of March 31, 2008 (Unaudited) and June 30, 2007 (Audited)
ASSETS |
| | | | | | | | | | | |
| | | | | | | | MARCH 31 | | | JUNE 30 |
| | | | | | | | 2008 | | | 2007 |
| | | | | | | | (UNAUDITED) | | | (AUDITED) |
Current assets: | | | | | | | | | |
| Cash and cash equivalents | | | | | $ 270,442 | | | $ 168,286 |
| Accounts receivable | | | | | 836,974 | | | 482,338 |
| Inventories | | | | | | 624,946 | | | 512,510 |
| Advance to vendors | | | | | 52,353 | | | 48,226 |
| Other receivables net of allowance for bad debt | | | 175,310 | | | 87,421 |
| | | Total Current Assets | | | | 1,960,025 | | | 1,298,781 |
| | | | | | | | | | | |
Property and equipment, net of accumulated depreciation | | | 8,928,463 | | | 8,481,161 |
| | | | | | | | | | | |
Other assets: | | | | | | | | | |
| Loan to an outside party | | | | | 71,306 | | | 65,686 |
| Deposits for intangible assets and construction in process | | 2,909,760 | | | 1,528,342 |
| Intangible assets, net | | | | | 1,167,702 | | | 1,196,345 |
| | | Total Other Assets | | | | 4,148,769 | | | 2,790,373 |
| | | | | | | | | | | |
| | Total Assets | | | | | | $ 15,037,257 | | | $ 12,570,314 |
| | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY |
| | | | | | | | | | | |
Current liabilities: | | | | | | | | | |
| Accounts payable | | | | | $ 568,658 | | | $ 475,966 |
| Advance from customers | | | | | 15,170 | | | 13,417 |
| Taxes payable | | | | | | 152,969 | | | 138,413 |
| Accrued expenses and other payables | | | | 1,863,714 | | | 1,609,044 |
| Loan from banks | | | | | 1,580,434 | | | 1,455,859 |
| | | Total Current Liabilities | | | | 4,180,945 | | | 3,692,699 |
| | | | | | | | | | | |
Long-term liabilities: | | | | | | | | |
| Loan from related parties and other | | | | 2,329,559 | | | 2,157,107 |
| | | | | | | | | | | |
| | Total Liabilities | | | | | 6,510,504 | | | 5,849,806 |
| | | | | | | | | | | |
Minortiy interest | | | | | | 3,490,021 | | | 2,850,223 |
| | | | | | | | | | | |
Stockholders' Equity | | | | | | | | |
| Common Stock, 10,000 shared authorized, $0.13 par value | | | | | |
| 2 shared issued and outstanding | | | | - | | | - |
| Additional paid-in-capital | | | | | 5,446,895 | | | 5,446,895 |
| Accumulated other comprehensive income | | | 882,918 | | | 306,168 |
| Accumulated deficits | | | | | (1,293,081) | | | (1,882,779) |
| | | Total Stockholders' Equity | | | 5,036,731 | | | 3,870,284 |
| | | | | | | | | | | |
| | Total Liabilities and Stockholders' Equity | | | $ 15,037,257 | | | $ 12,570,314 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
CHINA GENETIC LIMITED
CONSOLIDATED STATEMENTS OF OPERATIONS
For The Nine Months Ended March 31, 2008 and 2007 (Unaudited)
| | | | | | Nine-Month Ended | | Three-Month Ended |
| | | | | | March 31 | | March 31 | | March 31 | | March 31 |
| | | | | | 2008 | | 2007 | | 2008 | | 2007 |
| | | | | | (Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) |
| | | | | | | | | | | | |
Sales | | | | | $ 4,199,476 | | $ 2,128,090 | | $ 1,752,235 | | $ 1,046,053 |
| | | | | | | | | | | | |
Cost of Sales | | | | 2,081,131 | | 1,193,055 | | 873,040 | | 637,048 |
| | | | | | | | | | | | |
Gross Profit | | | | 2,118,345 | | 935,035 | - | 879,196 | | 409,005 |
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | |
| Research & development expenses | | 48,700 | | - | | 16,236 | | - |
| Selling, general and administrative | | 935,590 | | 442,936 | | 351,894 | | 260,268 |
| | | | | | | | | | | | |
| | Operating income | | | 1,134,055 | | 492,099 | - | 511,065 | | 148,737 |
| | | | | | | | | | | | |
Other Income (Expenses) | | | | | | | | | |
| Interest Income | | | | | | | 105 | | |
| Interest Expesne | | | (106,719) | | (75,152) | | (33,872) | | (28,938) |
| Other Income (Expenses) | | | 26,416 | | 18,893 | | 60,192 | | 22,763 |
| | | | | | | | | | | | |
Income Before Income Taxes and Minority interest | | 1,053,753 | | 435,840 | - | 537,490 | | 142,563 |
| | | | | | | | | | | | |
Provision for Income Taxes | | | 88,028 | | - | | - | | - |
| | | | | | | | | | | | |
Minortiy interest | | | | 376,027 | | 161,518 | | 184,485 | | 34,452 |
| | | | | | | | | | | | |
Net Income | | | | $ 589,698 | | $ 274,322 | | $ 353,005 | | $ 108,111 |
| | | | | | | | | | | | |
Other Comprehensive Income | | | | | | | | | |
| Foreign Currency Translation Adjustment | | 575,967 | | 143,645 | | 122,777 | | 43,470 |
| | | | | | | | | | | | |
Comprehensive Income | | | $ 1,165,665 | | $ 417,967 | | $ 475,782 | | $ 151,581 |
| | | | | | | | | | | | |
Basic and diluted income (loss) per common share | | $ 294,849 | | $ 137,161 | | $ 176,502 | | $ 54,056 |
| | | | | | | | | | | | |
Weighted average number of common shares outstanding | 2 | | 2 | | 2 | | 2 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
CHINA GENETIC LIMITED
CONSOLIDATED STATEMENTS OF CASH FLOWS
For The Nine Months Ended March 31, 2008 and 2007 (Unaudited)
| | | | | | | | For the Nine Months Ended |
| | | | | | | | March 31, | | |
| | | | | | | | 2008 | | 2007 |
| | | | | | | | (Unaudited) | | (Unaudited) |
| | | | | | | | | | |
Cash Flows From Operating Activities: | | | | | |
| Net income | | | | | $ 589,698 | | $ 274,322 |
| Adjustments to reconcile net income to net cash | | | | |
| | provided by operating activities: | | | | | |
| | | Depreciation and amortization | | | 459,708 | | 385,433 |
| | | Minority interest | | | | 376,027 | | 161,518 |
| | | | | | | | | | |
| | Changes in operating assets and liabilities: | | | | |
| | | Accounts receivable | | | | (354,637) | | (576,990) |
| | | Other accounts receivable | | | (87,889) | | (148,508) |
| | | Inventory | | | | | (576,720) | | (27,066) |
| | | Advance to vendors | | | | - | | (118,327) |
| | | Accounts payable | | | | 92,692 | | 313,060 |
| | | Advance from customers | | | 1,753 | | 345,917 |
| | | Taxes payable | | | | 14,556 | | (2,542) |
| | | Accrued expenses and other payables | | | 254,671 | | (64,571) |
| | | | | | | | | | |
| | | | Cash provided by operating activities | | 769,858 | | 542,245 |
| | | | | | | | | | |
Cash Flows From Investing Activities: | | | | | |
| | | Deposits for intangible assets and construction in process | (1,187,828) | | (567,865) |
| | | Purchase of property and equipment | | | (70,850) | | (7,169) |
| | | | | | | | | | |
| | | | Cash used in investing activities | | (1,258,678) | | (575,034) |
| | | | | | | | | | |
Cash Flows From Financing Activities | | | | | |
| | | Payment for loans from officers and others | | (11,518) | | 335,696 |
| | | | | | | | | | |
| | | | Cash provided by (used in) by financing activities | (11,518) | | 335,696 |
| | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | 602,493 | | (208,574) |
| | | | | | | | | | |
Increase in cash and cash equivalents | | | 102,155 | | 94,333 |
| | | | | | | | | | |
Cash and Cash Equivalents - Beginning of period | | 168,286 | | 180,017 |
| | | | | | | | | | |
Cash and Cash Equivalents - Ending of period | | | $ 270,442 | | $ 274,350 |
| | | | | | | | | | |
Supplemental disclosures of cash flow information: | | | | |
| | | | | | | | | | |
| | | Interest paid | | | | $ - | | $ - |
| | | Income taxes paid | | | | $ - | | $ - |
The accompanying notes are an integral part of these condensed consolidated financial statements.
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) |
| FOR NINE MONTHS ENDED MARCH 31, 2008 and 2007 |
1. | ORGANIZATION AND BASIS OF PRESENTATION |
China Genetic Limited. (“Genetic” or the “Company”) was incorporated in Hong Kong, China on February 9, 2006. The Company owns 57% interest of Shanghai Huaxin High Biotechnology Inc. (“Huaxin”), a Chinese corporation established on January 19, 1993 and 100% interest of Sichuan Kelun Bio-Tech Pharmaceutical Co., Ltd (“Kelun”), also a Chinese corporation incorporated on July 19, 2005. Huaxin is engaged in the development, manufacturing and distribution of pharmaceutical products such as recombinant human interferon capsule and injection. Kelun is engaged in the marketing and distribution of various pharmaceutical products.
The accompanying consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America.
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
PRINCIPLE OF CONSOLIDATION - The consolidated financial statements include the financial statements of Genetic and its subsidiaries, Huaxin and Kelun. All significant inter-company transactions are eliminated upon consolidation.
USE OF ESTIMATES - The preparation of financial statements in accordance with generally accepted accounting principles require management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
CASH AND CASH EQUIVALENTS - The Company considers cash and cash equivalents to include cash on hand and deposits with banks with an original maturity of three months or less.
ACCOUNTS AND OTHER RECEIVABLES - Accounts and other receivables are recorded at net realizable value consisting of the carrying amount less an allowance for uncollectible amounts, as needed.
The Company uses the aging method to estimate the valuation allowance for anticipated uncollectible receivable balances. Under the aging method, bad debt percentages determined by management based on historical experience as well as current economic climate are applied to customers’ balances categorized by the number of months the underlying invoices have remained outstanding. The valuation allowance balance is adjusted to the amount computed as a result of the aging method. When facts subsequently become available to indicate that the allowance provided requires an adjustment, then the adjustment will be classified as a change in estimate. There is no allowance for uncollectible amounts for the nine months ended March 31, 2008 and 2007.
INVENTORY - Inventory comprises raw materials, work in progress, finished goods and packing materials and is stated at the lower of cost or market value. Cost is calculated using the Weighted Average method and includes all costs to acquire and any overhead costs incurred in bringing the inventory to their present location and condition. Overhead costs included in finished goods inventory include direct labor cost and other costs directly applicable to the manufacturing process, including utilities, supplies, repairs and maintenances, and depreciation expense.
Market value represents the estimated selling price in the ordinary course of business less the estimated costs necessary to complete the sale.
PROPERTY, PLANT AND EQUIPMENT - Property, plant and equipment are recorded at cost. Expenditures for major additions and improvements are capitalized, and minor replacements, maintenance, and repairs are charged to expense as incurred. When property, plant and equipment are retired or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is included in the results of operations for the respective period. Depreciation is provided over the estimated useful lives of the related assets on a straight-line basis. The estimated useful lives for significant property, plant and equipment categories are as follows:
Building & buildings improvement 35 to 45 years
Machinery and equipment 10 years
Computer, office equipment and furniture 5 years
Automobiles 5 years
Construction in progress represents the direct costs of construction or acquisition incurred. Upon completion and readiness for use of the assets, capitalization of these costs ceases and the cost of construction in progress is transferred to fixed assets. No depreciation is provided until the project is completed and the assets are ready for intended use. There is no financing activity occurred during the course of construction.
The Company periodically reviews the carrying value of long-lived assets in accordance with SFAS 144. When estimated future cash flows generated by those assets are less than the carrying amounts of the assets, the Company recognized an impairment loss equal to the an amount by which the carrying value exceeds the fair value of assets. Based on its review, the Company believes that there were no impairments of its long-lived assets as of March 31, 2008 and June 31, 2007.
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 collectability is reasonably assured. Revenues consist of the invoice value of the sale of goods net of sales returns and allowances.
RESEARCH AND DEVELOPMENT COSTS
Research and development costs are expensed as incurred. The costs of material and equipment that are acquired or constructed for research and development activities, and have alternative future uses; either in research and development, marketing, or sales are classified as property and equipment or depreciated over their estimated useful lives.
FOREIGN CURRENCY TRANSLATION - The Company’s principal country of operations is in the PRC. The financial position and results of operations of the Company are determined using the local currency (“RMB”) as the functional currency. The results of operations denominated in foreign currency are translated at the average rate of exchange during the reporting period. Assets and liabilities denominated in foreign currencies at the balance sheet date are translated at the applicable rates of exchange in effect at that date the equity denominated in the functional currency is translated at the historical rate of exchange at the time of capital contribution. Translation adjustments arising from the use of different exchange rates from period to period are included as a component of stockholders’ equity as “Accumulated Other Comprehensive Income”. As of March 31, 2008 and June 30, 2007, the exchange rate was 7.01 and 7.61 RMB per US Dollar, respectively.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
TAXES - The Company utilizes Statement of Financial Accounting Standards (SFAS) No. 109, “Accounting for Income Taxes”, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financials statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to realized. There are no deferred tax amounts at March 31, 2008 and June 30, 2007, respectively.
The Company’s operating subsidiaries, Huaxin and Kelun, are located in China and governed by the Income Tax Law of China, which were subject to income tax at a statutory rate of 33% (30% state income tax plus 3% local income tax) on its taxable income until January 2008. Starting January 1, 2008, the statutory rate is reduced to 25% for all corporations.
Sales revenue represents the invoiced value of goods, net of a value-added tax (“VAT”). Huaxin is entitled to easy Value Added Tax at 6% on the sales of microbial products, while Kelun is a regular VAT payer at 17% on the value added to goods and services. Kelun’s VAT may be offset by VAT paid by the Company on raw materials and other materials included in the cost of producing their finished product. The Company recorded VAT Payable and VAT receivable net of payments in the financial statements. The VAT tax return is filed offsetting the payables against the receivables.
FAIR VALUE OF FINANCIAL STATEMENTS - The carrying amounts of certain financial instruments, including cash, accounts receivable, other receivables, accounts payable, accrued expenses, advances from customers, and other payables approximate their fair values as of March 31, 2008 and June 30, 2007 due to the relatively short-term nature of these instruments.
CONCENTRATIONS OF BUSINESS AND CRDIT RISK - The Company maintains certain bank accounts in the People’s Republic of China which are not protected by FDIC insurance or other insurance.
The Company’s operations are carried out in the PRC. Accordingly, the Company’s business, financial condition and results of operations may be influenced by the political, economic and legal environments in the PRC and the general state of the PRC’s economy.
The Company’s operations in the PRC are subject to specific considerations and significant risks not typically associated with companies in the North America and Western Europe. The Company’s operating results may be adversely affected by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion and remittance abroad, and rates and methods of taxation, among other things.
NEW ACCOUNTING PRONOUNCEMENTS
In September 2006, the FASB issued Statement No. 157, “Fair Value Measurements” (“SFAS No. 157”). SFAS No. 157 addresses how companies should measure fair value when they are required to use a fair value measure for recognition or disclosure purposes under GAAP. SFAS No. 157 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007, which is the Company’s fiscal year 2008. The Company is currently evaluating the impact of adopting SFAS No. 157 on its financial statements.
In February 2007, the FASB issued Statement No. 159 “The Fair Value Option for Financial Assets and Financial Liabilities” (SFAS 159). This statement permits companies to choose to measure many financial assets and liabilities at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS 159 is effective for fiscal years beginning after November 15, 2007. The Company is currently assessing the impact of SFAS 159 on its financial statements.
| Inventory consists of the following as of March 31, 2008 and June 30, 2007: |
| | March 31, 2008 | | | June 30, 2007 | |
| | | | | | |
Raw materials | | $ | 15,622 | | | $ | 12,611 | |
Work-in-progress | | | 199,325 | | | | 214,404 | |
Finished goods | | | 73,085 | | | | 90,905 | |
Installment goods | | | 286,656 | | | | 161,366 | |
Supplies & packing materials | | | 50,258 | | | | 33,224 | |
Total inventories | | $ | 624,946 | | | $ | 512,510 | |
4. | DEPOSIT FOR INTANGIBLE ASSETS AND CONSTRUCTION IN PROCESS |
The Company’s deposit for intangible assets and construction in process as of March 31, 2008 and June 30, 2007 are $2,909,760 and $1,528,342 respectively. Huaxin and Chengdu Shijia Pharmaceutical Technology Co., Ltd (“Shijia”) signed an agreement to purchase a new interferon technology. The advance to Shijia on March 31 and June 30, 2007 are approximate are $2,046,492 and $1,510,772 respectively. Huaxin also entered an agreement with Beijing Zichen Pharmaceutical Technology Institute (“Zichen”) to purchase another new pharmaceutical technology. The advance to Zichen is $846,406 as of March 31, 2008.
Fixed assets consist of the following as of March 31, 2008 and June 30, 2007:
| | March 31, 2008 | | | June 30, 2007 | |
| | | | | | |
Building&buildings improvement | | $ | 8,475,931 | | | $ | 7,807,833 | |
Machinery and equipment | | | 3,643,359 | | | | 3,356,179 | |
Computer, office equipment and furniture | | | 548,091 | | | | 488,342 | |
Automobiles | | | 272,413 | | | | 198,771 | |
Total fixed assets | | | 12,939,794 | | | | 11,851,125 | |
Less:accumulated depreciation | | | (4,024,594 | ) | | | (3,382,182 | ) |
Property and equipment, net | | | 8,915,200 | | | | 8,468,943 | |
Construction in progress | | | 13,263 | | | | 12,218 | |
Total fixed assets, net | | $ | 8,928,463 | | | $ | 8,481,161 | |
Intangible assets include patent rights and trade mark. The Company amortizes its intangible assets over the life of the right, usually 10 years. The balances after amortization of the intangible mention above were 1,167,702 and 1,186,366 on March 31, 2008 and June 30, 2007 respectively.
Bank loans were obtained from several local banks in China through the Company’s newly acquired subsidiary, with interest rates ranging from 5.841% to 7.728% per annum. All loans are currently in default and are payable upon demand. The majority of the loans are secured by the plant and equipments owned by the subsidiary.
Bank loans are summarized as follows:
| | | Due Date | | Interest Rate Per Annum | | March 31, 2008 | | June 30, 2007 |
1 | | Shanghai Bank | November 27, 2004 | | 5.841% | | $ | 1,309,469 | | $ | 1,206,253 |
2 | | Aijian Trust | November 12, 1999 | | 7.728% | | | 142,613 | | | 131,372 |
3 | | Industrial commercial bank of China | June 30, 2000 | | 7.185% | | | 128,351 | | | 118,234 |
| | | | | | | | | | | |
| | Total | | | | | $ | 1,580,434 | | $ | 1,455,859 |
8. | NOTES PAYABLE – RELATED PARTY |
The Company periodically borrows from its principle officers, prior affiliates and others to finance the operations whenever necessary. As of March 31, 2008 and June 30, 2007, the details of notes payable are as follows:
| | | Interest | Balances |
No. | Payees | Relationship | Rate | March 31 | June 30 |
| | | Per Annum | 2008 | 2007 |
1 | Shenzhen Weiji Development Co. | Affiliate | 0.00% | $ 576,155 | $ 530,741 |
2 | Dechang Investment Development Co. | Affiliate | 6.00% | 499,144 | 459,800 |
3 | Golden Linker | Affiliate | 5.84% | 367,929 | 350,097 |
4 | Mr. Zhong Gang | Affiliate | 0.00% | - | 10,010 |
5 | Ms. Zhuang Heling | Director | 0.00% | 285,225 | 262,743 |
6 | Mr. Yan Xiaoxia | Director | 0.00% | 226,577 | 208,718 |
7 | Mr. Zhang Xiong | Director | 0.00% | 71,306 | 65,686 |
8 | Mr. Liu Xinyuan | Director | 0.00% | 303,223 | 269,312 |
| Total | | | $ 2,329,559 | $ 2,157,107 |
| The Company was incorporated in Hong Kong, China on February 9, 2006 and authorized to issue 10,000 shares of HK$1.00 each (Approximately $0.13 per share). There were 2 shares issued and outstanding as of March 31, 2008 and June 30 2007. |
INTERNATIONAL CONSOLIDATED COMPANIES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLODATED
FINANCIAL STATEMENTS
MARCH 31, 2008
INTERNATIONAL CONSOLIDATED COMPANIES, INC.
INDEX TO UNAUDITED PRO FORMA CONDENSED CONSOLODATED
FINANCIAL STATEMENTS
Introduction to Unaudited Pro Forma Condensed Consolidated Financial statements 23
Pro Forma Balance Sheet- March 31, 2008 (Unaudited) 24
Pro Forma Statement of Operations for the three months ended March 31, 2008 (Unaudited) 25
Pro Forma Statement of Operations for the year ended December 31, 2007 (Unaudited) 26
Notes to Pro Forma Financial Statements (Unaudited) 27
INTERNATIONAL CONSOLIDATED COMPANIES, INC.
INTRODUCTION TO UNAUDITIED PRO FORMA CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS
On March 31, 2008, Grow Ease International Ltd., a wholly owned subsidiary of the Company entered into a share exchange agreement with Aim Sky Ltd., a British Virgin Islands corporation, to acquire 100% of the Common Stock of Aim Sky in exchange for 42,500 shares of Grow Ease’s series A Preferred Shares. The Series A Preferred Shares are convertible into 42,500 common shares of Grow Ease upon the happening of certain corporate events including a spin off or public offering of Aim Sky. Additionally, the agreement obligates the Company to provide up to $2,000,000 in financing for the acquired business.
Aim Sky Ltd., is the owner of 100% of China Genetic Ltd, which in turn owns 57% of Shanghai Huaxin High Biotechnology Inc., a Chinese company located in Shanghai, China, and has the right to vote 100%, and an option to purchase, the shares of Sichuan Kelun Bio-Tech Pharmaceutical Co., Ltd., a Chinese company located in Chengdu, China.
This share exchange was accounted as an acquisition under purchase method of accounting. The Company acquired net assets of $5,036,732 in the exchange. The fair value was reduced by the same amount as a result of negative goodwill obtained in the purchase.
The accompanying unaudited pro forma condensed consolidated balance sheet has been presented with consolidated subsidiaries at March 31, 2008. The unaudited pro forma condensed consolidated statements of operations for the three months ended March 31, 2008 and for the year ended December 31, 2007 have been presented as if the acquisition had occurred January 1, 2007.
The unaudited pro forma condensed consolidated statements do not necessarily represent the actual results that would have been achieved had the companies been combined at the beginning of the year, nor may they be indicative of future operations. These unaudited pro forma condensed financial statements should be read in conjunction with the companies’ respective historical financial statements and notes included thereto.
INTERNATIONAL CONSOLIDATED COMPANIES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
MARCH 31, 2008
ASSETS
| | | | | | | | | (1) |
| | | | | | | International Consolidated | Aim Sky | | | | | | Pro |
| | | | | | | Companies, Inc | | Ltd. | | Adjustments | Notes | Forma |
| | | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
| Cash and cash equivalents | | | $ (1,018) | | $ 270,442 | | | | | | $ 269,424 |
| Accounts Receivable | | | | 875 | | 836,974 | | | | | | 837,849 |
| Inventory | | | | | - | | 624,946 | | | | | | 624,946 |
| Advances to vendors | | | | - | | 52,353 | | | | | | 52,353 |
| Other receivables | | | | - | | 175,310 | | | | | | 175,310 |
| | | | | | | | | | | | | | | |
| Total current assets | | | | (143) | | 1,960,025 | | | | | | 1,959,882 |
| | | | | | | | | | | | | | | |
Property and Equipment, Net | | | 29,963 | | 8,928,463 | | (3,457,676) | | a | | 5,500,750 |
| | | | | | | | | | | | | | | |
Other Assets | | | | | | | | | | | | | |
| Due from related parties | | | 623,727 | | 71,306 | | | | | | 695,033 |
| Deposits for intangible assets and construction in process | - | | 2,909,760 | | (1,126,846) | | a | | 1,782,914 |
| Intangible assets, net | | | | - | | 1,167,702 | | (452,209) | | a | | 715,493 |
| | | | | | | | | | | | | | | |
| Total other assets | | | | 623,727 | | 4,148,769 | | | | | | 3,193,441 |
| | | | | | | | | | | | | | | |
TOTAL ASSETS | | | | | $ 653,547 | | $ 15,037,257 | | | | | | $ 10,654,073 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | | | | | | | | |
| | | | | | | | | | | | | | | |
Current Liabilites | | | | | | | | | | | | | |
| Accounts payable | | | | $ 127,321 | | $ 568,658 | | | | | | $ 695,979 |
| Unearned revenue | | | | - | | 15,170 | | | | | | 15,170 |
| Taxes payable | | | | | - | | 152,969 | | | | | | 152,969 |
| Accrued liabilities & other payables | | 1,955 | | 1,863,714 | | | | | | 1,865,669 |
| Shareholders loans | | | | 12,350 | | - | | | | | | 12,350 |
| Liability for stock to be issued | | | 50,000 | | - | | | | | | 50,000 |
| Bank loans | | | | | - | | 1,580,434 | | | | | | 1,580,434 |
| | | | | | | | | | | | | | | |
| Total current liabilities | | | | 191,626 | | 4,180,945 | | | | | | 4,372,571 |
| | | | | | | | | | | | | | | |
LONG-TERM LIABILITIES | | | | | | | | | | | |
| Loan from related parties and others | | - | | 2,329,559 | | - | | | | 2,329,559 |
| | | | | | | | | | | | | | | |
TOTAL LIABILITIES | | | | 191,626 | | 6,510,504 | | | | | | 6,702,130 |
| | | | | | | | | | | | | | | |
MINORITY INTEREST | | | | - | | 3,490,021 | | | | | | 3,490,021 |
| | | | | | | | | | | | | | | |
STOCKHOLDERS' EQUITY (DEFICIT) | | | | | | | | | | |
| Common stock, no par value, 100,000,000 shares authorized, | | | | | | | | |
| 17,432,660 shares issued and outstanding as of March 31, 2008 | 5,545,901 | | - | | (921,701) | | b | | 4,624,200 |
| | | | | | | | | | | | | | | |
| Additional paid-in capital | | | - | | 5,446,895 | | (4,525,195) | | b | | 921,700 |
| | | | | | | | | | | | | | | |
| Accumulated other comprehensive income | | - | | 882,918 | | (882,918) | | b | | - |
| | | | | | | | | | | | | | | |
| Prepaid expenses | | | | (60,000) | | - | | | | | | (60,000) |
| | | | | | | | | | | | | | | |
| Retained earnings | | | | (5,023,980) | | (1,293,081) | | 1,293,083 | | a,b | | (5,023,978) |
| | | | | | | | | | | | | | | |
| Total stockholders' equity (deficit) | | 461,921 | | 5,036,732 | | | | | | 461,922 |
| | | | | | | | | | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | $ 653,547 | | $ 15,037,257 | | | | | | $ 10,654,073 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
(1) | Represents combined assets abd liabilities of International Consolidated Companies and Aim Sky Ltd. | | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
INTERNATIONAL CONSOLIDATED COMPANIES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2008
| | | | | | International Consolidated | Aim Sky | | | | | | Pro |
| | | | | | Companies, Inc | | Ltd. | | Adjustments | Notes | Forma |
| | | | | | | | | | | | | | |
REVENUES | | | | | $ - | | $ 1,752,235 | | | | | | $ 1,752,235 |
| | | | | | | | | | | | | | |
COST OF GOODS SOLD | | | - | | 873,040 | | | | | | 873,040 |
| | | | | | | | | | | | | | |
GROSS PROFIT | | | | | - | | 879,196 | | | | | | 879,196 |
| | | | | | | | | | | | | | |
OPERATING EXPENSES | | | | | | | | | | | |
| Selling, general and adminstrative expenses | 2,999,160 | | 368,130 | | | | | | 3,367,290 |
| | | | | | | | | | | | | | |
NET INCOME (LOSS) FROM OPERATIONS | | (2,999,160) | | 511,066 | | | | | | (2,488,094) |
| | | | | | | | | | | | | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | |
| Interest Income | | | | 8,000 | | 105 | | | | | | 8,105 |
| Interest (Expenses) | | | - | | (33,872) | | | | | | (33,872) |
| Other Income (Expenses) | | | - | | 60,192 | | | | | | 60,192 |
| Total other income (expenses) | | 8,000 | | 26,425 | | | | | | 34,425 |
| | | | | | | | | | | | | | |
NET INCOME (LOSS) BEFORE TAXES AND MINORITY INTEREST | (2,991,160) | | 537,490 | | | | | | (2,453,670) |
| | | | | | | | | | | | | | |
PROVISION FOR INCOME TAX | | | - | | - | | | | | | - |
| | | | | | | | | | | | | | |
MINORITY INTEREST | | | | - | | 184,485 | | | | | | 184,485 |
| | | | | | | | | | | | | | |
NET INCOME (LOSS) APPLICABLE TO COMMON SHARES | $ (2,991,160) | | $ 353,005 | | | | | | $ (2,638,155) |
| | | | | | | | | | | | | | |
BASIC AND DILUTED INCOME (LOSS) PER SHARE | $ (0.20) | | $ - | | | | | | $ (0.18) |
| | | | | | | | | | | | | | |
WEIGHTED AVERAGE NUMBER | | | | | | | | | | | |
OF COMMON SHARES | | | 14,886,042 | | | | | | | | 14,886,042 |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
(1) | Represents combined operations of International Consolidated Companies and Aim Sky Ltd. | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
INTERNATIONAL CONSOLIDATED COMPANIES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2007
| | | | | | International Consolidated | Aim Sky | | | | | | Pro |
| | | | | | Companies, Inc | | Ltd. | | Adjustments | Notes | Forma |
| | | | | | | | | | | | | | |
REVENUES | | | | | $ 24,784 | | $ 4,675,183 | | | | | | $ 4,699,967 |
| | | | | | | | | | | | | | |
COST OF GOODS SOLD | | | 3,446 | | 2,397,527 | | | | | | 2,400,973 |
| | | | | | | | | | | | | | |
GROSS PROFIT | | | | | 21,338 | | 2,277,656 | | | | | | 2,298,994 |
| | | | | | | | | | | | | | |
OPERATING EXPENSES | | | | | | | | | | | |
| Selling, general and adminstrative expenses | 2,171,732 | | 1,332,981 | | | | | | 3,504,713 |
| | | | | | | | | | | | | | |
NET INCOME (LOSS) FROM OPERATIONS | | (2,150,394) | | 944,676 | | | | | | (1,205,718) |
| | | | | | | | | | | | | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | |
| Interest Income | | | | 28,818 | | - | | | | | | 28,818 |
| Interest (Expenses) | | | (5,103) | | (143,219) | | | | | | (148,322) |
| Other Income (Expenses) | | | - | | 188,017 | | | | | | 188,017 |
| Total other income (expenses) | | 23,715 | | 44,797 | | | | | | 68,512 |
| | | | | | | | | | | | | | |
NET INCOME (LOSS) BEFORE TAXES AND MINORITY INTEREST | (2,126,679) | | 989,473 | | | | | | (1,137,206) |
| | | | | | | | | | | | | | |
PROVISION FOR INCOME TAX | | | - | | 85,465 | | | | | | 85,465 |
| | | | | | | | | | | | | | |
MINORITY INTEREST | | | | - | | 333,264 | | | | | | 333,264 |
| | | | | | | | | | | | | | |
NET INCOME (LOSS) APPLICABLE TO COMMON SHARES | $ (2,126,679) | | $ 570,743 | | | | | | $ (1,555,936) |
| | | | | | | | | | | | | | |
BASIC AND DILUTED INCOME (LOSS) PER SHARE | $ (0.183) | | | | | | | | $ (0.134) |
| | | | | | | | | | | | | | |
WEIGHTED AVERAGE NUMBER | | | | | | | | | | | |
OF COMMON SHARES | | | 11,628,563 | | | | | | | | 11,628,563 |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
(1) | Represents combined operations of International Consolidated Companies and Aim Sky Ltd. | |
The accompanying notes are an integral part of these condensed consolidated financial statements.
INTERNATIONAL CONSOLIDATED COMPANIES, INC.
NOTES TO THE UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
The following unaudited pro forma adjustments are included in the accompanying unaudited pro forma condensed consolidated balance sheet as of March 31, 2008 and the unaudited pro forma condensed consolidated statement of operations for the three months ended March 31, 2008 and for the year ended December 31, 2007 to reflect the acquisition of Aim Sky Ltd. by International Consolidated Companies, Inc.:
a. | These adjustments reflect the reduction of the Company’s net assets as a result of negative goodwill obtained in the purchase. |
b. | The adjustments reflect the recapitalization of the Company as a result of the acquisition |