U. S. Securities and Exchange Commission
Washington, D. C. 20549
Commission File No. 000-52940
American Nano Silicon Technologies, Inc.
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check One)
As of February 16, 2011, 31,005,323 shares of common stock, par value $0.0001 per share, were outstanding.
ITEM 1. FINANCIAL STATEMENTS
AMERICAN NANO SILICON TECHNOLOGIES, INC. AND SUBSIDIARIES |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(UNAUDITED) | |
| | | | | | |
| | | | | | |
| | As of December 31 | | | As of September 30 | |
| | 2010 | | | 2010 | |
| | | | | | |
| | | | | | |
ASSETS |
Current assets: | | | | | | |
Cash and cash equivalents | | $ | 459,142 | | | $ | 498,563 | |
Accounts receivable, net | | | 663,104 | | | | 574,956 | |
Inventory | | | 385,759 | | | | 193,633 | |
Advance to suppliers | | | 1,150,439 | | | | 6,911 | |
Deferred financing cost | | | 65,000 | | | | 65,000 | |
Prepaid expense and other receivables | | | 70,151 | | | | - | |
Employee advances, net | | | 8,777 | | | | 7,478 | |
Total Current Assets | | | 2,802,372 | | | | 1,346.541 | |
| | | | | | | | |
Property, plant and equipment, net | | | 17,108,361 | | | | 17,030,142 | |
| | | | | | | | |
Other assets: | | | | | | | | |
Land use rights, net | | | 1,013,348 | | | | 1,006,065 | |
Long term loan to related party | | | 115,112 | | | | 337,759 | |
Total other assets | | | 1,128,460 | | | | 1,343,824 | |
| | | | | | | | |
Total Assets | | $ | 21,039,193 | | | $ | 19,720,507 | |
| | | | | | | | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY |
| | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 94,925 | | | $ | 292,426 | |
Short term loan | | | 605,849 | | | | 597,804 | |
Taxes payable | | | 449,483 | | | | 470,321 | |
Construction security deposits | | | 1,257,133 | | | | 1,241,935 | |
Accrued expenses and other payables | | | 307,403 | | | | 343,983 | |
Total Current Liabilities | | | 2,714,793 | | | | 2,946,469 | |
| | | | |
| | | | | | | | |
Long-term liabilities | | | | | | | | |
Long term Loan | | | 1,997,075 | | | | 1,970,556 | |
Due to related parties | | | 796,995 | | | | 780,946 | |
Warrant liabilities | | | 3,613,087 | | | | 5,097,483 | |
| | | | | | | | |
Total Liabilities | | | 9,121,950 | | | | 10,795,454 | |
| | | | | | | | |
| | | | | | | | |
Commitment and Contingencies | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Stockholders' Equity | | | | | | | | |
Common stock, $0.0001 par value, 200,000,000 shares authorized; 31,005,323 | |
and 30,900,067 shares issued and outstanding | | | 3,101 | | | | 3,090 | |
Additional paid-in-capital | | | 9,209,123 | | | | 8,998,234 | |
Accumulated other comprehensive income | | | 1,319,789 | | | | 1,121,464 | |
Retained Earnings (Accumulated deficit) | | | (351,119 | ) | | | (2,830,569 | ) |
Total American Nano Stockholders' Equity | | | 10,180,894 | | | | 7,292,219 | |
Noncontrolling interest | | | 1,736,349 | | | | 1,632,834 | |
Total Equity | | | 11,917,243 | | | | 8,925,053 | |
| | | | | | | | |
Total Liabilities and Stockholders' Equity | | $ | 21,039,193 | | | $ | 19,720,507 | |
The accompanying notes are an integral part of these condensed consolidated financial statements
AMERICAN NANO SILICON TECHNOLOGIES, INC. AND SUBSIDIARIES | |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME | |
| |
| | | | | | | | |
| | | | For the Three months Ended | |
| | | | December 31 | |
| | | | 2010 | | | 2009 | |
| | | | | | | | |
| | | | | | | | |
Revenues | | | | $ | 5,929,436 | | | $ | 4,154,011 | |
| | | | | | | | | | |
Cost of Goods Sold | | | | 4,458,559 | | | | 3,198,663 | |
| | | | | | | | | | |
Gross Profit | | | | 1,470,877 | | | | 955,348 | |
| | | | | | | | | | |
Operating Expenses | | | | | | | | | |
| Research and development expense | | | - | | | | 4,732 | |
| Selling, general and administrative | | | 170,983 | | | | 52,238 | |
| | | | | | | | | | |
| | Income from operations | | | 1,299,894 | | | | 898,378 | |
| | | | | | | | | | |
Other Income and Expense | | | | | | | | | |
| Interest expense | | | | (8,165 | ) | | | (32,692 | ) |
| Change in fair value of warrant liabilities | | | 1,484,396 | | | | - | |
| | Total other expense | | | 1,476,231 | | | | (32,692 | ) |
| | | | | | | | | | |
Income Before Income Taxes | | | | 2,776,125 | | | | 865,686 | |
| | | | | | | | | | |
Provision for Income Taxes | | | | 193,160 | | | | 146,918 | |
| | | | | | | | | | |
Net Income | | | | 2,582,965 | | | | 718,768 | |
| | | | | | | | | | |
Less: net income attributable to the noncontrolling interest | | | 103,515 | | | | 46,665 | |
| | | | | | | | | | |
Net Income attributable to American Nano silicon Technologies, Inc | | | 2,479,450 | | | | 672,103 | |
| | | | | | | | | | |
Other comprehensive income (loss) | | | | | | | | | |
| Foreign currency translation adjustment | | | 198,325 | | | | (665 | ) |
| | | | | | | | | | |
Comprehensive Income | | | $ | 2,677,775 | | | $ | 671,438 | |
| | | | | | | | | | |
Income per common share | | | | | | | | | |
| Basic | | | $ | 0.08 | | | $ | 0.03 | |
| Diluted | | | $ | 0.08 | | | $ | 0.03 | |
| | | | | | | | | | |
Weighted average number of common shares | | | | | | | | |
| Basic | | | | 30,989,306 | | | | 26,578,767 | |
| Diluted | | | | 31,607,119 | | | | 26,578,767 | |
The accompanying notes are an integral part of these condensed consolidated financial statements
AMERICAN NANO SILICON TECHNOLOGIES, INC. AND SUBSIDIARIES | |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |
(UNAUDITED) | |
| | | | | | | | | | |
| | | | | | For the three months ended | |
| | | | | | December 31 | |
| | | | | | 2010 | | | 2009 | |
| | | | | | | | | | |
| | | | | | | | | | |
Cash Flows From Operating Activities: | | | | | | | |
| | Net Income | | | | $ | 2,582,965 | | | $ | 718,768 | |
| | Adjustments to reconcile net income to net cash | | | | | | | | | |
| | provided by (used in) operating activities: | | | | | | | | | |
| | | Change in fair value of warrant liabilities | | | (1,484,396 | ) | | | - | |
| | | Depreciation and amortization | | | | 155,957 | | | | 145,352 | |
| | | Stock based compensaction expense | | | 210,900 | | | | | |
| | Changes in operating assets and liabilities: | | | | | | | | | |
| | (Increase) decrease in - | | | | | | | | | |
| | | Accounts receivable | | | (70,765 | ) | | | (653,969 | ) |
| | | Inventory | | | | (187,999 | ) | | | 148,477 | |
| | | Employee advances | | | | (1,187 | ) | | | (190 | ) |
| | | Advances to suppliers | | | | (1,134,258 | ) | | | 46,896 | |
| | | Prepaid expense and other receivables | | | (79,151 | ) | | | | |
| | | Related party receivables | | | | 225,370 | | | | 57,072 | |
| | Increase (decrease) in - | | | | | | | | | |
| | | Accounts payable | | | | (199,820 | ) | | | (173,434 | ) |
| | | Construction security deposits | | | | (1,502 | ) | | | (6,202 | ) |
| | | Advance from customers | | | | - | | | | 5,859 | |
| | | Taxes payable | | | | (26,949 | ) | | | (50,154 | ) |
| | | Accrued expenses and other payables | | | (40,326 | ) | | | (19,972 | ) |
| | | | Cash provided by (used in) Operating Activities | | | (51,161 | ) | | | 218,503 | |
| | | | | | | | | | | | |
Cash Flows From Investing Activities: | | | | | | | | | |
| | | Additions to property and equipment | | | - | | | | (48,383 | ) |
| | | | | | | | | | | | |
| | | | Cash used in investing activities | | | - | | | | (48,383 | ) |
| | | | | | | | | | | | |
Cash Flows From Financing Activities | | | | | | | | | |
| | | Proceeds from related party loans | | | 5,495 | | | | 10,399 | |
| | | | Repayment of long term loans | | | - | | | | (92,275 | ) |
| | | | | Cash provided by (used in) financing activities | | | 5,495 | | | | (81,876 | ) |
| | | | | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | | 6,245 | | | | (12 | ) |
| | | | | | | | | | | | | |
Increase (decrease) in cash and cash equivalents | | | | (39,421 | ) | | | 88,232 | |
| | | | | | | | | | | | | |
Cash and Cash Equivalents - Beginning of the year | | | | 498,563 | | | | 164,876 | |
| | | | | | | | | | | | | |
Cash and Cash Equivalents - End of the year | | | $ | 459,142 | | | $ | 253,108 | |
| | | | | | | | | | | | | |
SUPPLEMENTAL CASH FLOW INFORMATION: | | | | | | | | | |
| | | During the period, cash was paid for the following: | | | | | | | | | |
| | | | Interest expense | | | $ | - | | | $ | - | |
| | | | Income taxes | | | $ | 241,660 | | | $ | 213,106 | |
The accompanying notes are an integral part of these condensed consolidated financial statements
AMERICAN NANO SILICON TECHNOLOGIES, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Note 1 – ORGANIZATION AND BASIS OF PRESENTATION
American Nano-Silicon Technologies, Inc. (the “Company” or “ANNO”) was originally incorporated in the State of California on September 6, 1996 as CorpHQ, Inc. (“CorpHQ”).
The Company, through its operating subsidiaries in the People's Republic of China (“PRC”), Nanchong Chunfei Nano Silicon Technologies Co., Ltd, Sichuan Chunfei Refined Chemicals Co., Ltd, and Sichuan Hedi Veterinary Medicines Co., Ltd, is primarily engaged in the business of manufacturing and distributing refined consumer chemical products and veterinary drugs.
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. However, the information included in these interim financial statements reflects all adjustments (consisting solely of normal recurring adjustments) which are, in the opinion of management, necessary for the fair presentation of the consolidated financial position and the consolidated results of operations. Results shown for interim periods are not necessarily indicative of the results to be obtained for a full year. The condensed consolidated balance sheet informatio n as of September 30, 2010 was derived from the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the year ended September 30, 2010. The information included in this Form 10-Q should be read in conjunction with Management's Discussion and Analysis of Financial Condition and Results of Operations and the financial statements and notes to thereto included in the Company's Annual Report on Form 10-K for the year ended September 30, 2010.
Note 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of consolidation
The consolidated financial statements represent the consolidated accounts of the Company and its subsidiaries, Nanchong Chunfei, Chunfei Chemicals and Hedi Medicines. All significant intercompany balances and transactions have been eliminated in consolidation.
Non-controlling interests
Non-controlling interests result from the consolidation of 95% directly owned subsidiary, Nanchong Chunfei, 85.5% indirectly owned subsidiary, Chunfei Chemicals, and 78.66% indirectly owned subsidiary, Hedi Medicines.
Use of estimates
In preparing the consolidated financial statements in conformity with accounting principles generally accepted in the United States of America ("GAAP"), the management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the dates of the consolidated financial statements, as well as the reported amounts of revenues and expenses during the reporting periods. Significant estimates required to be made by the management include, but are not limited to, the recoverability of long-lived assets and the valuation of accounts receivable and inventories, valuation of warrant liabilities and fair value of other financial instruments. Actual results could differ from those es timates.
Risks and uncertainties
The operations of the Company are located 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, in addition to the general state of the PRC economy. The Company's results may be adversely affected by changes in the political and social conditions in the PRC, and by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion and remittance abroad, and rates and methods of taxation, among other things.
Fair value of financial instruments
The Company adopted the provisions of Accounting Standards Codification (“ASC”) 820, Fair Value Measurements and Disclosures. ASC 820 clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows:
Level 1-Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date.
Level 2-Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other then quoted prices that are observable, and inputs derived from or corroborated by observable market data.
Level 3-Inputs are unobservable inputs which reflect the reporting entity's own assumptions on what assumptions the market participants would use in pricing the asset or liability based on the best available information.
The carrying amounts reported in the balance sheets for cash, accounts receivable, loan receivables, other receivables, advance to suppliers, short-term loan, accounts payable, advance from customers, other payables and accrued expenses, approximate their fair market value based on the short-term maturity of these instruments. The carrying value of the long-term debt approximates fair value based on market rates and terms currently available to the Company. The Company uses Level 3 method to measure fair value of their warrant liability (see note 13), since quoted price for similar instrument in active markets is not available. The Company did not identify any other assets or liabilities that are required to be presented on the consolidated balance sheets at fair value in accordance with ASC 820.
Cash and cash equivalents
Cash and cash equivalents include cash on hand and cash in deposits and all highly liquid debt instruments with an original maturity of three months or less.
Accounts receivable, Net
The Company's policy is to maintain reserves for potential credit losses on accounts receivable. Provision is made against accounts receivable to the extent which they are considered to be doubtful. Accounts receivable on the balance sheet are stated net of such provision. The allowance for bad debt as of December 31, 2010 and September 2010 were $22,186 and $21,891, respectively.
Inventory
Inventory consists of raw materials, packing supplies, work-in-process, and finished goods. Inventory is valued at the lower of cost or market with cost determined on a weighted average basis. Market value represents the estimated selling price in the ordinary course of business less the estimated costs necessary to complete the sale. Management compares the cost of inventory with the market value and an allowance is made for writing down the inventory to its market value, if lower. No allowance for inventories was made for the three months ended December 31, 2010 and 2009.
Property, plant & equipment
Property, plant and equipment are stated at cost. The cost of an asset comprises its purchase price and any directly attributable costs of bringing the asset to its present working condition and locations for its intended use. Depreciation and amortization are calculated using the straight-like method over the following useful lives:
Buildings and improvements 39 years
Machinery, equipment and automobiles 5-10 years
Expenditures for maintenance and repairs are charged to expense as incurred. Additions, renewals and betterments are capitalized.
Construction in progress represents direct costs of construction or acquisition and design fees incurred for the Company's new plant and equipment. Capitalization of these costs ceases and the construction in progress is transferred to plant and equipment when substantially all the activities necessary to prepare the assets for their intended use are completed. No depreciation is provided until it is completed and ready for its intended use.
Impairment of long-lived assets
In accordance with ASC 360, “Accounting for the Impairment or Disposal of Long-Lived Assets," the Company periodically reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable. The Company recognizes an impairment loss when the sum of expected undiscounted future cash flows is less than the carrying amount of the asset. The amount of impairment is measured as the difference between the asset's estimated fair value and its book value. No impairment exists as of December 31, 2010.
Advances to suppliers
Advance to suppliers represent the payments made and recorded in advance for goods and services. Advances were also made for the purchase of the materials and equipments of the Company’s construction in progress. The final phase of the construction is not completed. As such, no amortization was made. The following is the detail of advance payment to vendors:
| | As of December 31, 2010 | | | As of September 30, 2010 | |
| | | | | | |
Raw material purchase | | $ | 208,345 | | | $ | 6,911 | |
Equipment purchase | | | 260,515 | | | | - | |
Plant construction | | | 575,556 | | | | | |
Other services | | | 106,023 | | | | - | |
| | | | | | | | |
Total | | | 1,150,439 | | | | 6,911 | |
| | | | | | | | |
Revenue recognition
In accordancewith the provisions of Staff Accounting Bulletin (“SAB”) 104, sales revenue is recognized when products are shipped and payments of the customers and collection are reasonably assured. Payments received, if any, before all of the relevant criteria for revenue recognition are satisfied are recorded as advance from customers.
Shipping and handling
Shipping and handling costs incurred for shipping of finished products to customers are included in selling expense and totaled $ 3,154 and $2,608 for the three months ended December 31, 2010, and 2009, respectively.
Taxation
Enterprise income tax
The Company will account for income tax under the provisions of ASC 740 "Accounting for Income Taxes", which requires recognition of deferred tax assets and liabilities for the expected future tax consequences of the events that have been included in the financial statements or tax returns. Deferred income taxes are recognized for all significant temporary differences between tax and financial statements bases of assets and liabilities. Valuation allowances will also be established against net deferred tax assets when it is more likely than not that some portion or all of the deferred tax asset will not be realized. The Company has provided full valuation allowance for the deferred tax assets as of December 31, 2010 and September 30, 2010.
Value added tax
Value added tax is imposed on goods sold in or imported in the PRC. Value added tax payable in the People's Republic of China is charged on an aggregated basis at a rate of 13% or 17% (depending on the type of goods involved) on the full price collected for the goods sold or, in the case of taxable services provided, at a rate of 17% on the charges for the taxable services provided, but excluding, in respect of both goods and services, any amount paid in respect of value added tax included in the price or charges, and less any deductible value added tax already paid by the taxpayer on purchases of goods and services in the same financial year. The value added tax payable for the Company as of December 31, 2010 and September 30, 2010 was $120,140 an d $98,435, respectively, and is included in taxes payable.
Earnings (Loss) per share
Earnings per share are calculated in accordance with the ASC 260, “Earnings per share.” Basic net earnings per share are based upon the weighted average number of common shares outstanding, but excluding shares issued as compensation that have not yet vested. Diluted net earnings per share are based on the assumption that all dilutive convertible shares and stock options were converted or exercised, and that all unvested shares have vested. Dilution is computed by applying the treasury stock method. Under this method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later), and as if funds obtained thereby were used to purchase common stock at the average market price during the period. Potential common shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS.
Statement of cash flows
In accordance with GAAP cash flows from the Company's operations are calculated based upon the local currencies. As a result, amounts related to assets and liabilities reported on the statement of cash flows will not necessarily agree with changes in the corresponding balances on the balance sheet.
Concentration of credit risk
Financial instruments that potentially subject the Company to concentration of credit risk consist primarily of accounts receviables, advances to suppliers and other receivables arising from its normal business activities. The Company does not require collateral or other security to support these receivables. The Company routinely assesses the financial strength of its debtors and, based upon factors surrounding the credit risk, establishes an allowance, if required, for uncollectible accounts.
Foreign currency translation
The Company's principal country of operations is the PRC. The financial position and results of operations of the Company are determined using the local currency, Renminbi (“RMB”), as the functional currency. Foreign currency transactions are translated at the applicable rates of exchange in effect at the transaction dates. Monetary 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. Revenues and expenses are translated at the average exchange rates in effect during the reporting period. Equity accounts are translated in historical exchange rate when the transactions took place.
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". Gains and losses resulting from foreign currency translations, if any, are included in condensed consolidated statement of income and other comprehensive income.
Note 3 – INVENTORY
The inventory consists of the following:
| | As of December 31, 2010 | | | As of September 30, 2010 | |
Raw materials | | $ | 275,307 | | | $ | 62,678 | |
Packing supplies | | | 23,273 | | | | 33,325 | |
Finished goods | | | 87,179 | | | | 97,630 | |
| | | | | | | | |
Total | | $ | 385,759 | | | $ | 193,633 | |
Note 4– PROPERTY, PLANT AND EQUIPMENT
The detail of property, plant and equipment is as follows:
| | As of December 31 2010 | | | As of September 30 2010 | |
Machinery & equipment | | $ | 4,823,718 | | | $ | 4,759,665 | |
Plant & Buildings | | | 4,991,803 | | | | 4,846,581 | |
Sub total | | | 9,735,521 | | | | 9,606,246 | |
| | | | | | | | |
Less: accumulated depreciation | | | (1,518,768 | ) | | | (1,349,642 | ) |
Add: construction in process | | | 8,891,608 | | | | 8,773,538 | |
| | | | | | | | |
Property, plant and equipment | | $ | 17,108,361 | | | $ | 17,030,142 | |
Depreciation expense for the three months ended December 31, 2010 and 2009 was $149,751 and $ 139,302, respectively.
The construction is expected to be completed and put in use in 2011. As of December 31, 2010 and September 30, 2010, the Company has spent a total of $8,891,608 and $8,773,538 on the project, respectively. No interest was capitalized since the Company has financed the entire project on its own and no external loans were used. The management expects to invest another $3.5 million into the construction in process.
NOTE 5 - RELATED PARTY TRANSACTIONS
The Company periodically has receivables from its affiliates, owned by Mr. Fachun Pu, the majority shareholder and the president of the Company. The Company expects all outstanding amounts due from its affiliates will be repaid and no allowance is considered necessary. The Company also periodically borrows money from its shareholders to finance the operations.
The details of loans to/from related parties are as follows:
| As of December 31, 2010 | | | As of September 30, 2010 | |
Loan to Chunfei Real Estate | | $ | 115,111 | | | $ | 337,759 | |
Total Other Receivable- Related Parties | | | 115,111 | | | | 337,759 | |
| | | | | | | | |
Loan From Chunfei Real Estate | | $ | 53,654 | | | $ | 52,942 | |
Loan From Chunfei Daily Chemical | | | 291,226 | | | | 281,893 | |
Loan From Pu, Fachun (shareholder) | | | 443,784 | | | | 437,891 | |
Loan From other officer and employee | | | 8,331 | | | | 8,220 | |
Total Due to Related Parties | | | 796,995 | | | | 780,946 | |
Sichuan Chunfei Daily Chemicals Co. Ltd (“Daily Chemical”) and Sichuan Chunfei Real Estate are owned by Mr. Pu Fachun, the majority shareholder and the president of the Company. The loans from Mr. Pu and Daily Chemical bear no interest and are due on September 2012.
NOTE 6 - LAND USE RIGHTS, NET
All land in the People's Republic of China is government owned and cannot be sold to any individual or company. However, the government grants the user a “land use right” (the Right) to use the land. The land use right was originally acquired by one of the Company’s shareholders in September 2000 for the amount of $833,686 and later was transferred to the Company as a capital investment. In the fiscal year 2008, the Company paid the stamp tax which amounting to $69,539 to get the certificate of the land use right, which was capitalized as part of the asset. The Company has the right to use the land for 50 years and amortized the Right on a straight-line basis over the period of 50 years. As of December 31, 2010 and September 30, 2009, intangible assets consist of the following:
| | December 31, 2010 | | September 30, 2010 |
Land use rights | | $ 1,119,843 | | $ 1,104,973 |
Less: accumulated amortization | | (106,495) | | (98,908) |
| | | | |
| | $ 1,013,348 | | $ 1,006,065 |
The amortization expense from the three months ended December 31, 2010 and 2009 was $6,206 and $6,050, respectively.
NOTE 7– TAXES PAYABLE
The taxes payable includes the following:
| | As of December 31, 2010 | | | As of September 30, 2010 | |
Corporate income tax payable | | $ | 323,301 | | | $ | 367,172 | |
Value-added tax payable | | | 120,140 | | | | 98,435 | |
Others | | | 6,042 | | | | 4,714 | |
| | | | | | | | |
Total taxes payable | | $ | 449,483 | | | $ | 470,321 | |
NOTE 8 –SHORT TERM AND LONG-TERM LOANS
The short term and long-term loans include the following:
| | As of December 31, 2010 | | | As of September 30, 2010 | |
a) Short term loan payable to Nanchong City Bureau of Finance | | | | | | |
due on demand, a fixed interest rate of 0.465% per month | | $ | 605,849 | | | $ | 597,804 | |
| | | | | | | | |
b) Long term individual loans from unrelated parties | | | | | | | | |
bear no interest, maturing in 2012 | | | 415,810 | | | | 410,289 | |
| | | | | | | | |
c) Long term individual loans from unrelated parties | | | | | | | | |
bear no interest, maturing in 2013 | | | 1,581,265 | | | | 1,560,267 | |
| | | | | | | | |
Total | | $ | 2,602,924 | | | $ | 2,568,360 | |
The Company accrued interest expense of $8,384 and $8,173 for the three months ended December 31, 2010 and 2009, respectively.
NOTE 9 – CONSTRUCTION SECURITY DEPOSITS
The Company requires security deposits from its plant and building contractors prior to start of the construction. The deposits are to be refunded upon officially certified completion of the work within the specified time. The purpose of the security deposits is to protect the Company from unexpected delay and poor construction quality. The Company is expected to return deposits in year 2011 when the construction is expected to be completed.
The Company offers no interest on the security deposits. As of December 31, 2010 and September 30, 2010, the balance of the construction security deposits was $1,257,133 and $1,241,935, respectively.
NOTE 10 – INCOME TAXES
The Company's subsidiaries are governed by the Income Tax Law of the People's Republic of China. Chunfei Chemical is a foreign invested entity located in the western of China, which enjoyed a tax holiday of 10% deduction from 2001 to 2010. Nanchong Chunfei was taxed at 12.5%, which was approved by local tax authority. Hedi Medicines was taxed at the 25% statutory rate.
The following table reconciles the U.S. statutory rates to the Company's effective tax rate for the three months ended December 31, 2010 and 2009:
| | For the three months ended December 31 |
| | 2010 | 2009 |
US statutory income tax rate | 35.00% | 35.00% |
Foreign income not taxed in US | -35.00% | -35.00% |
China Income tax statutory rate | 25.00% | 25.00% |
Income tax exemption | -5.88% | -13% |
Non deductible item | -12.35% | - |
Other Item | | 0.19% | 5% |
Effective rate | | 6.96% | 17% |
Other item represents the net income that could not be offset by loss incurred by other subsidiaries.
The Company incurred a net operating loss for U.S. income tax purposes for the three months ended December 31, 2010. The net operating loss carry forwards, including share-based compensation, for United States income tax purposes amounted to $1,283,702 and $ 1,192,866 as of December 31, 2010 and September 30, 2010, respectively, which may be available to reduce future years' taxable income. These carry forwards will expire, if not utilized, beginning in 2028 through 2030. Management believes that the realization of the benefits arising from these losses appear to be uncertain due to the Company's business operations being primarily conducted in China and foreign income not recognized in the US for United States income tax purposes. Accordingly, the Company has provided a 100% v aluation allowance as of December 31, 2010 and September 30, 2010, respectively for the temporary difference related to the loss carry-forwards.
The following table reconciles the changes of deferred tax assets for the three months ended December 31, 2010 and 2009:
| | As of December 31, 2010 | | | As of December 31, 2009 | |
Deferred tax asset-Beginning | | $ | 417,503 | | | $ | 178,007 | |
Addition: loss carry-forward | | | 31,793 | | | | | |
Valuation allowance-Beginning | | | 417,503 | | | | 178,007 | |
Addition: Valuation allowance | | | 31,793 | | | | | |
| | | | | | | | |
Deferred tax assets-net | | $ | - | | | $ | - | |
NOTE 11 – CONCENTRATION OF RISKS
Four major customers accounted for approximately 90.5% of the net revenue for the three months ended December 31, 2010, with customers individually accounting for 41.5%, 27.5%, 11.3% and 10.2%, respectively. Two major customers accounted for approximately 85% of the net revenue for the three months ended December 31, 2009, with each customer individually accounting for 52% and 33%, respectively.
One major vendor provided approximately 99% and 95% of the Company's purchases of raw materials for the three months ended December 31, 2010 and 2009, respectively.
None of the vendors and customers mentioned above is related party to the Company.
NOTE 12 – NONCONTROLLING INTEREST
Noncontrolling interest represents the minority stockholders' ownership of 5% of the equity of Nanchong Chunfei, 14.5% of the equity of Chunfei Chemical and 21.34% of equity of Hedi Medicine. The Company's controlling interest requires that Nanchong Chunfei, Chunfei Chemical and Hedi Medicine’s operations be included in the Company’s Consolidated Financial Statements.
A reconciliation of noncontrolling interest as of December 31, 2010 and 2009 is as follows:
| | As of December 31, | |
| | 2010 | | | 2009 | |
Beginning Balance | | $ | 1,632,834 | | | $ | 1,330,983 | |
Proportionate share of Net Income from Chunfei Chemical | | | 73,065 | | | | 25,027 | |
Proportionate share of Net Loss from Hedi Medicine | | | (5,003 | ) | | | (7,406 | ) |
Proportionate share of Net Income from Nanchong Chunfei | | | 35,453 | | | | 29,044 | |
| | | | | | | | |
Add: Proportionate share of other comprehensive income | | | - | | | | (128 | ) |
| | | | | | | | |
| | $ | 1,736,349 | | | $ | 1,377,520 | |
NOTE 13 – Warrants liability
In March and June 2010, the Company issued 4,200,000 shares of common stock and 4,000,000 Warrants to purchase Common Stock (Series B warrants) to three accredited institutional funds and an accredited investor for $2,000,000.
The Series B Warrants have an initial exercise price which is subject to adjustments in certain circumstances for stock splits, combinations, dividends and distributions, reclassification, exchange or substitution, reorganization, merger, consolidation or sales of assets, issuance of additional shares of common stock or equivalents. The Series B Warrants may not be exercised if it would result in the holder beneficially owning more than 4.99% of the Company’s outstanding common shares. As a result of its interpretation, the Company concluded that the Series B Warrants and Option to purchase additional common stock and Series B Warrants should be treated as derivative liabilities because the warrants are entitled to a price adjustment provision to allow the exercise price to be reduced in the event the Compan y issues or sells any additional shares of common stock at a price per share less than the then-applicable exercise price or without consideration, which is typically referred to as a “Down-round protection” or “anti-dilution” provision.
NOTE 13 – Warrant liability
During the three months ended December 31, 2010, the Company's warrant liability accounts changed as followed:
| | Warrants | |
Opening balance | | $ | 5,097,483 | |
Issued in 2011 | | | - | |
(Income) Loss included in earnings* | | $ | (1,484,396) | |
Exercised in 2010 | | | - | |
Closing balance | | $ | 3,613,087 | |
| | | | |
* Reported on Consolidated Statements of Income and Other Comprehensive Income: Other Income (Expenses): Change in Fair Value of derivative liabilities |
The following table summarizes the shares of the Company's common stock issuable upon exercise of warrants outstanding at December 31, 2010:
| | | | | | | | | | | | | | |
Warrants Outstanding | | Warrants Exercisable |
| Range of Exercise Price | | Number Outstanding at December 31, 2010 | | Weighted Average Remaining Contractual Life (Years) | | Weighted Average Exercise Price | | Number Exercisable at December 31, 2010 | | Weighted Average Exercise Price |
$ | 1.50 | | 2,000,000 | | 2.27 | $ | 1.50 | | 2,000,000 | $ | 1.50 |
$ | 1.50 | | 2,000,000 | | 2.48 | | 1.50 | | 2,000,000 | | 1.50 |
| | | 4,000,000 | | 2.37 | $ | 1.50 | | 4,000,000 | $ | 1.50 |
NOTE 14 – Stockholders' Equity
A. Stock issued for consulting services
In October, 2010, 10,256 shares of restricted common stock were issued to the Company’s independent director as compensation for the service from October 2010 to March 2011 A total of $20,000, which represents the fair value of the service, was included in common stock and additional paid-in capital. $10,000 was expensed and included in the Statements of income as a part of general and administrative expenses and $10,000 is recorded in prepaid expense.
In October, 2010, 15,000 shares of restricted common stock were issued as partial compensation to a consultant for services provided to the Company for the year ended September 30 2010. The service was valued at $30,900, which was included in common stock and additional paid-in capital. Accrued expense was reduced by the same amount.
In October 2010, 60,000 shares were issued to the Company’s investor relation agent for the service from October 2010 to March 2011. A total of $120,000, which represents the fair value of the shares issued, was included in common stock and additional paid-in capital. $60,000 was expensed and included in the Statements of income as a part of general and administrative expenses and $60,000 is recorded in prepaid expense.
In October, 2010, 20,000 shares were issued to a law firm for the service performed for the registration statements filing. A total of $40,000 was included in common stock and additional paid-in capital and accrued expense was reduced by the same amount.
B: Earnings Per Share
The following is a reconciliation of the basic and diluted earnings (loss) per share computations for the three months ended December 31, 2010 and 2009:
| | | | | |
| 2010 | | 2009 |
Net income (loss) for basic earnings (loss) per share | $ | 2,549,450 | | $ | 672,103 |
Weighted average shares used in basic computation | | 30,989,306 | | | 26,578,767 |
Earnings (loss) per share: | | | | | |
Basic | $ | 0.08 | | $ | 0.03 |
| | | | | |
Diluted earnings per share | | | | | |
| 2010 | | 2009 |
Net income (loss) for diluted earnings (loss) per share | $ | 2,549,450 | | $ | 672,103 |
Weighted average shares used in basic computation | | 30,989,306 | | | 26,578,767 |
Diluted effect of warrants | | 617,813 | | | - |
Weighted average shares used in diluted computation | | 31,607,119 | | | 26,578,767 |
| | | | | |
Earnings(loss) per share: | | | | | |
Diluted | $ | 0.08 | | $ | 0.03 |
The Company has no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition or results of operations.
Not applicable.
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Securities Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to our management, including our Principal Executive Officer and Principal Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, as ours are designed to do, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
As of December 31, 2010, we carried out an evaluation, under the supervision and with the participation of our management, including our Principal Executive Officer and Principal Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934. Based upon that evaluation, our Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures are not effective in enabling us to record, process, summarize and report information required to be included in our periodic SEC filings within the required time period.
The term “internal control over financial reporting” (defined in SEC Rule 13a-15(f)) refers to the process of a company that is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. The Company’s management, with the participation of the Chief Executive Officer and Chief Financial Officer, has evaluated any changes in the Company's internal control over financial reporting that occurred during the fiscal quarter covered by this quarterly report, and they have concluded that there was no change to the Company's internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.
ITEM 1. LEGAL PROCEEDINGS
The company is not party to any material legal proceeding.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. RESERVED
ITEM 5. OTHER INFORMATION
None.
ITEM 6. EXHIBITS
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.