McLaughlin & Stern, llp
steven w. schuster Partner Direct Phone: (212) 448-6216 Direct Fax: 1(800) 203-1556 E–Mail: sschuster@mclaughlinstern.com | | 260 Madison Avenue New York, New York 10016 (212) 448–1100 Fax (212) 448–0066 | | Millbrook Office Franklin Avenue P.O. Box 1369 Millbrook, New York 12545 (845) 677–5700 Fax (845) 677–0097 |
BY MAIL AND EDGAR TRANSMISSION
Mr. Jim Rosenberg
Senior Assistant Chief Accountant
U.S. Securities and Exchange Commission
Division of Corporation Finance
100 F Street, NE
Washington, DC 20549
| Re: | China YCT International Group, Inc. |
Form 10-K for the Fiscal Year Ended March 31, 2011
Filed September 9, 2011
File No. 000-53600
Dear Mr. Rosenberg:
On behalf of our client, China YCT International Group, Inc. (the “Company”), we are responding to the comments of the staff of the Division of Corporation Finance (the “Staff”) of the Securities and Exchange Commission (the “Commission”) set forth in your letter, dated March 22, 2012, with respect to the Company’s Annual Report on Form 10K for the fiscal year ended March 31, 2011 filed on September 9, 2011 (File No. 000-53600) (the “10K”). References to page numbers in our responses refer to page numbers in the 10K. For your convenience, the Commission’s comments have been repeated herein in bold, with responses immediately following each of the Commission’s comments.
1. Please note that the firm-based literature you refer to in your response to comment 2 is not authoritative accounting guidance. Furthermore, the section you refer to in the article applies to forward or futures contracts that require an entity to repurchase its own shares without any contingency. Since you will only be required to repurchase your shares if you do not meet specified conditions, it appears that the repurchase was not a certain future event as of the date of the October amendment. Accordingly, it appears that your contingent obligation to repurchase your shares is more akin to a written put option. Since you did not receive any monetary consideration for the contingent obligation, it appears that the offsetting debit at the inception date should be recorded to expense. Please confirm our understanding or provide us the authoritative literature you rely upon to support your classification as equity.
Answer:
We agree with the Staff’s position that the contingent obligation to repurchase our shares is more akin to a written put option instead of a forward contract. And, we also follow the Staff’s guidance that book the offsetting debit of the contingent obligation to expense at the inception date.
2. In your response to comment 2 you indicate that you recorded a $23,391,902 liability at December 31, 2011 under ASC 480-10-25-8 for your obligation to repurchase your shares under your October 21, 2011 amendment. It appears that this liability is the same liability recorded at March 31, 2011, June 30, 2011 and September 30, 2011 that you previously attributed to the two contingencies to issue additional shares of common stock for the acquisition of the patent. You previously represented to us in your February 2, 2010 response to comment 2 of our January 13, 2012 letter that these two contingencies should only be recorded when the contingencies are resolved or such resolution becomes probable. For your liability under ASC 480-10-25-8 to repurchase your common stock, please tell us the fair value of the obligation on October 21, 2011 and December 31, 2011. In your response, please tell us for each date the number of potential shares you would need to repurchase, the fair value per share and the probability weighting you assigned to the final contingency not being met triggering your obligation to repurchase those shares.
Answers:
We agree that the contingent liability in the amount of $23,391,902 recorded on March 31, 2011 and forward is different from the company’s obligation, under ASC 480-10-25-8, to repurchase its shares according to the company’s October 21, 2011 amended agreement. By December 31, 2011, the company had not been certain if the obligation needed to be recorded under the ASC 480-10-25-8, we therefore attempted to indicate that there was a recorded contingent liability on our financial statements.
| · | Because $23,391,902 of liability is an obligation to issue additional shares to Dr. Liu upon the occurrence of certain predetermined events, the liability should only be recognized when the contingencies are resolved. On September 9, 2011, the Company’s stock was successfully listed on OTCQB which meant the first contingency was resolved. Therefore, the liability to issue 11,063,968 shares of common stocks should have been recorded for the quarter ended September 30, 2011 and forward. However, the second contingency hasn’t been resolved, so the liability to issue 20,546,711 shares should not have been recognized by December 31, 2011. |
| · | For the liability under ASC 480-10-25-8 to repurchase the company’s common shares, the fair value of the obligation on October 21, 2011 and December 31, 2011 are determined as follows: |
The fair value of the obligation on October 21, 2011 should be the market price of the shares that the company is obligated to repurchase if the financing is failing and weighted by the probability of the Company failing to meet the financing target of $20,000,000 or achieving the listing on NASDAQ or a major foreign stock exchange. On October 21, 2011 and December 31, 2011, the company had issued and was obligated to issue 55,318,920 common shares to Dr. Liu. Therefore, the number of potential shares we would need to repurchase was 55,318,920 on both dates.
Per ASC 820-10-20 “Readily Determinable Fair Value”, “ The fair value of an equity security is readily determinable if sales prices or bid-and-asked quotations are currently available on a securities exchange registered with the U.S. Securities and Exchange Commission (SEC) or in the over-the-counter market, provided that those prices or quotations for the over-the-counter market are publicly reported by the National Association of Securities Dealers Automated Quotations systems or by Pink Sheets LLC. Restricted stock meets that definition if the restriction terminates within one year. ”
Because the sales price of the company’s common stock shares was currently available in the over-the-counter market, the fair value of the company’s stock is readily determinable and is the sales price of the stock on October 21, 2011 and December 31, 2011. Because the company’s common stock was not traded on October 21, 2011 and December 31, 2011, the closest quotations were the prices on October 23, 2011, which was $0.40/per share, and December 22, which was $0.40/per share as well. Therefore, the fair values per share for both dates were $0.40.
Because the company was working with a placement agent who was performing due diligence in anticipation of an offering to investors for the company and the company’s investment director came to the United States to discuss financing opportunities and other alternative options with the placement agent, the Company determined that on October 21, 2011 and December 31, 2011, the chance that the final contingency would not be met, thereby triggering our obligation to repurchase those shares, was around 15%. Thus, the probability weighting that we assigned to the final contingency not being met and thereby triggering our obligation to repurchase those shares was 15% for both dates.
Therefore, the fair value of the obligation at October 21, 2011 and December 31, 2011 is calculated as followed:
$3,319,135 = 55,318,920 x $0.40/per share x 15%
3. Please provide us disclosure you intend to provide under ASC 250-10-50-7, in light of the restatements you must make to your March 31, 2011 Form 10-K and your Forms 10-Q for June 30, 2011, September 30, 2011 and December 31, 2011. In addition, please tell us when you plan to file Item 4.02 under Form 8-K.
| (1) | Per ASC 250-10-50-7, “Correction of an Error in Previously Issued Financial Statements”, “When financial statements are restated to correct an error, the entity shall disclose that its previously issued financial statements have been restated, along with a description of the nature of the error. The entity also shall disclose both of the following: |
a. The effect of the correction on each financial statement line item and any per-share amounts affected for each prior period presented;
b. The cumulative effect of the change on retained earnings or other appropriate components of equity or net assets in the statement of financial position, as of the beginning of the earliest period presented. ”
| (i) | Our previously issued financial statements for the year ended March 31, 2011,and for the quarters ended June 30, 2011, September 31, 2011, and December 31, 2011 have been restated. On February 28, 2011, we acquired a US patent which was accounted for as an acquisition of an asset. However, we recognized the contingent considerations which would be accounted for under the acquisition of a business. Therefore, we overstated the fair value of the patent. We restated our financial statements to correct this error. |
| (ii) | The effects of the correction on each financial statement line item and per share amounts affected for each prior period are as follows: |
| | Increase ( Decrease) | |
| | | | | | |
| | Year Ended | | | Quarter Ended | |
| | | | | | | | | | | | |
| | March 31, 2011 | | | June 30, 2011 | | | September 30, 2011 | | | December 31, 2011 | |
Balance Sheet Items: | | | | | | | | | | | | | | | | |
Intangible Assets, net | | | (23,195,331 | ) | | | (22,605,620 | ) | | | (19,267,909 | ) | | | (18,751,804 | ) |
Contingent liability | | | (23,391,902 | ) | | | (23,391,902 | ) | | | (20,625,910 | ) | | | (20,625,910 | ) |
Derivative Liability | | | - | | | | - | | | | - | | | | 3,319,135 | |
| | | | | | | | | | | | | | | | |
Tax liability | | | 147,428 | | | | 442,284 | | | | 124,937 | | | | (711,753 | ) |
| | | | | | | | | | | | | | | | |
Income Statement Item: | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
G&A Expense: Amortization Expense | | | (196,571 | ) | | | (589,712 | ) | | | (571,719 | ) | | | (472,123 | ) |
Other Expense: Derivative liability | | | - | | | | - | | | | - | | | | 3,319,135 | |
Tax Expense | | | 49,143 | | | | 147,428 | | | | 124,937 | | | | (711,753 | ) |
| (ii) | The cumulative effect of the change on retained earnings or other appropriate components of equity or net assets in the statement of financial position, as of the beginning of the earliest period presented. |
| | Increase (Decrease) | |
| | | | | | | | | | | | |
| | As of | | | As of | |
| | March 31, 2011 | | | June 30, 2011 | | | September 31, 2011 | | | December 31, 2011 | |
Net Assets | | | (23,195,331 | ) | | | (22,605,620 | ) | | | (19,267,909 | ) | | | (18,751,804 | ) |
Retained Earnings | | | 147,428 | | | | 589,712 | | | | 1,036,494 | | | | (1,098,765 | ) |
| (2) | We expect to file the 8-K with respect to Item 4.02, Non-Reliance on Previously Issued Financial Statements during the week of April 9. |
As per our auditor’s and our conference call with the Staff, attached please find a copy of our draft revisions to the financial statements for the year ended March 31, 2011, and the quarters ended June 30, September 30 and December 31, 2011, for the Staff’s confirmation before we decide to file the amended periodic reports.
Thank you very much for your review. Should you have any questions regarding this letter, please feel free to contact the undersigned at (212) 448-6216.
| Very truly yours, |
| |
| /s/ Steven Schuster |
| |
| Steven W. Schuster |
Summary of Adjustment Journal Entries
Brief Description of Journal Entries | | Journal Entry | | Amount | | Affected Periods |
| | | | | | |
Derecognize the value of the US patent for the | | Dr. Contingent Liabilities | | 23,391,902 | | Mar 31 2011, Q1-Q3 |
contingent considerations: 31,610,679 shares x $0.74/per share | | Cr. Intangible Asset - US Patent | | 23,391,902 | | |
| | | | | | |
Adjust amortization expense and accumulated | | Dr. Accumulated amortization | | 196,571 | | Mar 31 2011, Q1-Q3 |
amortization for the overstated value of the patent | | Cr. Amortization Expense | | 196,571 | | |
| | | | | | |
Record the increase in the tax expense and tax | | Dr. Tax Expense | | 49,143 | | Mar 31 2011, Q1-Q3 |
liability for tax impact due to the lower amortization expense | | Cr. Tax Liability | | 49,143 | | |
| | | | | | |
Adjust amortization expense and accumulated | | Dr. Accumulated amortization | | 589,712 | | Q1 |
amortization for the overstated value of the patent for the quarter ended June 30, 2011 | | Cr. Amortization Expense | | 589,712 | | |
| | | | | | |
Record the increase in the tax expense and tax | | Dr. Tax Expense | | 147,428 | | Q1 |
liability for tax impact due to the lower amortization expense for the quarter ended June 30, 2011 | | Cr. Tax Liability | | 147,428 | | |
| | | | | | |
Recognize additional consideration paid to Dr. Liu | | Dr. Intangible Asset - US Patent | | 2,765,992 | | Q2 |
by accruing the liability to issue 11M to Dr. Liu upon the listing of company's stock over OTCQB on 9/9/2011 (11,063,968 x $0.25/per share on 9/19/2011; 9/9/2011 no trading price) | | Cr. Liability | | 2,765,992 | | |
Record the net decrease in the amortization expense and accumulated amortization (net of decreased | | Dr. Accumulated amortization | | 571,719 | | Q2 |
amortization due to the derecognized value of the US patent on March 31, 2011 and increased amortization due to an additionally recognized value of the patent on September 9, 2011). | | Cr. Amortization Expense | | 571,719 | | |
| | | | | | |
Recording the net decrease in the tax expense and liability due to the lower amortization expense caused by the adjusted lower value of the patent and the increased tax expense and liability due to the | | Dr. Tax Expense | | 124,937 | | Q2 |
higher amortization expense caused by the recorded additional value of the patent upon the issuing 11M shares to Dr. Liu, for the quarter ended September 30, 2011 | | Cr. Tax Liability | | 124,937 | | |
| | | | | | |
Accrue a derivative liability occurred since Oct 21, 2011 due to the amended contract term which subjects the Company to be obligated to repurchase the issued shares if the predetermined financing target is not met. The outstanding shares included initially | | Dr. Other Expense | | 3,319,135 | | Q3 |
issued 44M shares and the additional 11M shares to be issued to Dr. Liu. (The calculation of the derivative liability: 3,319,135=55,318,920 x $0.40 x 15%) | | Cr. Derivative Liability | | 3,319,135 | | |
| | | | | | |
Record the net decrease in the amortization expense and accumulated amortization for the quarter | | Dr. Accumulated amortization | | 472,123 | | Q3 |
ended September 31, 2011 | | Cr. Amortization Expense | | 472,123 | | |
| | | | | | |
Record the net decrease in the tax expense and liability. | | Dr. Tax Payable | | 711,753 | | Q3 |
| | Cr. Tax Expense | | 711,753 | | |
China YCT International Group, Inc.
Consolidated Financial Statements
CHINA YCT INTERNATIONAL GROUP, INC.
CONSOLIDATED BALANCE SHEET
| | | | | UNIT: USD$ | |
| | Years Ended March 31, | |
| | 2011 | | | 2010 | |
Assets | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalent | | $ | 6,046,804 | | | $ | 11,911,933 | |
Prepaid accounts | | | 15,602,258 | | | | 91,962 | |
Inventory | | | 59,183 | | | | 324,855 | |
Total current assets | | | 21,708,245 | | | | 12,328,750 | |
Plant, property and equipment, net | | | 9,629,558 | | | | 5,033,596 | |
Construction in progress | | | 211,189 | | | | 4,627,665 | |
Intangible assets, net | | | 40,560,015 | | | | 8,093,111 | |
Total assets | | | 72,109,007 | | | | 30,083,122 | |
| | | | | | | | |
Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | |
Liabilities: | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | | 0 | | | | 2,299,928 | |
Tax payable | | | 1,683,944 | | | | 1,204,097 | |
Other payable | | | 229,561 | | | | 267,182 | |
Total current liabilities | | | 1,913,505 | | | | 3,771,207 | |
Contingency | | | 0 | | | | 0 | |
Total liabilities | | | 1,913,505 | | | | 3,771,207 | |
| | | | | | | | |
Stockholders’ equity | | | | | | | | |
Preferred stock, par value $500.00 per share; 45 shares authorized and issued at September 30, 2010 and March 31, 2010 | | | 22,500 | | | | 22,500 | |
Common stock, par value $0.001 per share; 100,000,000 shares authorized, 29,461,304 shares issued and oustanding at March 31, 2010; and 73,731,361 shares issued and oustanding at March 31, 2011. | | | 73,758 | | | | 29,461 | |
Additional paid-in capital | | | 36,868,554 | | | | 4,138,480 | |
Statutory reserve | | | 956,633 | | | | 956,633 | |
Retained earnings | | | 30,232,764 | | | | 20,012,077 | |
Accumulated other comprehensive income | | | 2,041,293 | | | | 1,152,764 | |
Total stockholders’ equity | | | 70,195,502 | | | | 26,311,915 | |
Total liabilities and stockholders’ equity | | $ | 72,109,007 | | | $ | 30,083,122 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONSOLIDATED INCOME STATEMENT
| | | | | UNIT: USD$ | |
| | FOR THE YEARS ENDED MARCH 31, | |
| | 2011 | | | 2010 | |
| | | | | | |
Sales Revenue | | $ | 33,465,334 | | | $ | 32,012,404 | |
Cost of Goods Sold | | | 16,181,183 | | | | 14,201,533 | |
Gross Profit | | | 17,284,151 | | | | 17,810,871 | |
| | | | | | | | |
Selling Expenses | | | 2,649,477 | | | | 3,570,477 | |
G&A Expense | | | 752,026 | | | | 1,269,668 | |
R&D Expenses | | | 280,385 | | | | 322,270 | |
Total expense | | | 3,681,888 | | | | 5,162,415 | |
Income from operation | | | 13,602,263 | | | | 12,648,456 | |
Interest Income (Expense) | | | 22,769 | | | | - | |
Other income (Expense) | | | | | | | 21,345 | |
Profit before tax | | | 13,625,032 | | | | 12,669,801 | |
Income tax | | | 3,410,265 | | | | 3,216,742 | |
| | | | | | | | |
Net income | | | 10,214,768 | | | | 9,453,059 | |
Other comprehensive income | | | | | | | | |
Foreign currency translation adjustment | | | 1,329,603 | | | | 22,188 | |
Comprehensive income | | $ | 11,544,371 | | | $ | 9,475,247 | |
| | | | | | | | |
Basic and diluted income per common share | | | | | | | | |
Basic and Diluted | | | 0.32 | | | | 0.32 | |
| | | | | | | | |
Weighted average number of common shares outstanding | | | | | | | | |
Basic and Diluted | | | 35,762,801 | | | | 29,425,695 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDER EQUITY
| | | | | | | | | | | | | | | | | | | | UNIT: USD$ | |
CHINA YCT | | Preferred Stock | | | | | | Additional | | | | | | | | | | | | | |
INTERNATIONAL GROUP, | | Series A | | | Common shares | | | paid in | | | Statutory | | | Accumulated | | | Retained | | | | |
INC. | | Shares | | | Amount | | | Shares | | | Amount | | | Capital | | | Reserve | | | OCI | | | Earnings | | | Total | |
Balance - March 31, 2009 | | | 45 | | | | 22,500 | | | | 29,380,073 | | | | 29,380 | | | | 4,063,039 | | | | | | | | 1,130,576 | | | | 11,515,651 | | | | 16,761,146 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common shares to independent directors | | | | | | | | | | | 81,231 | | | | 81 | | | | 75,441 | | | | | | | | | | | | | | | | 75,522 | |
Net income for the year | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9,453,059 | | | | 9,453,059 | |
Statutory reserve | | | | | | | | | | | | | | | | | | | | | | | 956,633 | | | | | | | | (956,633 | ) | | | - | |
Foreign currency translation adjustment | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,188 | | | | | | | | 22,188 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - March 31, 2010 | | | 45 | | | | 22,500 | | | | 29,461,304 | | | | 29,461 | | | | 4,138,480 | | | | 956,633 | | | | 1,152,764 | | | | 20,012,077 | | | | 26,311,915 | |
Issuance of common shares to independent directors | | | | | | | | | | | 41,997 | | | | 42 | | | | 25,664 | | | | | | | | | | | | | | | | 25,706 | |
Issuance of common shares for the owner of an acquired patent | | | | | | | | | | | 44,255,087 | | | | 44,255 | | | | 32,704,410 | | | | | | | | | | | | | | | | 32,748,665 | |
Net income for the year | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,214,768 | | | | 10,214,768 | |
Adjustment to Retained Earnings | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,919 | | | | 5,919 | |
Foreign currency translation adjustment | | | | | | | | | | | | | | | | | | | | | | | | | | | 888,529 | | | | | | | | 888,529 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - March 31, 2011 | | | 45 | | | $ | 22,500 | | | | 73,758,388 | | | $ | 73,758 | | | $ | 36,868,554 | | | $ | 956,633 | | | $ | 2,041,293 | | | $ | 30,232,764 | | | $ | 70,195,502 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
| | | | | UNIT: USD$ | |
| | YEAR ENDED MARCH 31, | |
| | 2011 | | | 2010 | |
Cash Flows From Operating Activities: | | | | | | | | |
Net income | | $ | 10,214,768 | | | $ | 9,453,059 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 848,531 | | | | 262,452 | |
Issue of common shares as compensation | | | 19,760 | | | | 75,522 | |
Changes in operating assets and liabilities: | | | | | | | | |
Inventory | | | 265,672 | | | | (316,508 | ) |
Advance to suppliers | | | | | | | (91,962 | ) |
Other receivable from related parties | | | | | | | 2,075,549 | |
Accounts payable | | | (2,299,928 | ) | | | 1,843,360 | |
Taxes payable | | | 479,847 | | | | 718,659 | |
Accrued expenses and other payables | | | (37,621 | ) | | | 77,292 | |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | 9,491,029 | | | | 14,097,423 | |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Addition to plant and equipment | | | (5,217,486 | ) | | | (5,523,378 | ) |
Reduction of construction in progress | | | 4,416,476 | | | | | |
Investment in Intagible Assets | | | 7,870 | | | | (6,738,643 | ) |
Prepayment for acquisition of patent | | | (15,602,258 | ) | | | | |
| | | | | | | | |
Net cash provided by (used in) investing activities | | | (16,395,398 | ) | | | (12,262,021 | ) |
| | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | 1,039,240 | | | | 28,151 | |
| | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | (5,865,129 | ) | | | 1,863,553 | |
| | | | | | | | |
Cash and cash equivalents at beginning of period | | | 11,911,933 | | | | 10,048,380 | |
| | | | | | | | |
Cash and cash equivalents at ending of period | | $ | 6,046,804 | | | $ | 11,911,933 | |
| | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | | | | |
Cash paid during the periods for: | | | | | | | | |
Interest | | $ | 1,004.18 | | | | - | |
Income taxes | | $ | 2,956,202 | | | $ | 2,668,826 | |
Non-cash investing activities: | | | | | | | | |
Stock issued for acquisition of patent | | $ | 32,748,664 | | | $ | - | |
Non-cash financing activities: | | | | | | | | |
Stock issued for services | | $ | 41,997 | | | $ | 45,000 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEET |
| | UNIT: USD$ | |
| | June 30, 2011 | | | March 31, 2011 | |
| | (Unaudited) | | | (Audited) | |
Assets | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalent | | $ | 16,316,460 | | | $ | 6,046,804 | |
Prepaid accounts | | | 5,551,348 | | | | 15,602,258 | |
Inventory | | | 1,635,250 | | | | 59,183 | |
Total current assets | | | 23,503,059 | | | | 21,708,245 | |
Plant, property and equipment, net | | | 9,677,789 | | | | 9,629,558 | |
Construction in progress | | | 213,956 | | | | 211,189 | |
Intangible assets, net | | | 39,531,385 | | | | 40,560,015 | |
Total assets | | | 72,926,189 | | | | 72,109,007 | |
| | | | | | | | |
Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | |
Liabilities: | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | | 209,871 | | | | 0 | |
Tax payable | | | 951,218 | | | | 1,683,944 | |
Other payable | | | 113,937 | | | | 229,561 | |
Total current liabiliites | | | 1,275,025 | | | | 1,913,505 | |
Contingency | | | 0 | | | | 0 | |
Total liabilities | | | 1,275,025 | | | | 1,913,505 | |
| | | | | | | | |
Stockholders’ Equity | | | | | | | | |
Preferred stock, par value $500.00 per share; 45 shares authorized and issued at September 30, 2010 and March 31, 2010 | | | 22,500 | | | | 22,500 | |
Common stock, par value $0.001 per share; 100,000,000 shares authorized; 73,780,610 and 73,758,388 shares issued and outstanding at June 30, 2011 and March 31, 2011, respectively | | | 73,780 | | | | 73,758 | |
Additional paid-in capital | | | 36,879,643 | | | | 36,868,554 | |
Statutory reserve | | | 956,633 | | | | 956,633 | |
Retained earnings | | | 31,457,806 | | | | 30,232,764 | |
Accumulated other comprehensive income | | | 2,260,801 | | | | 2,041,293 | |
Total stockholders’ equity | | | 71,651,163 | | | | 70,195,502 | |
Total liabilities and stockholders’ equity | | $ | 72,926,189 | | | $ | 72,109,007 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
| | UNIT: USD$ | |
| | FOR THE THREE MONTHS ENDED | |
| | June 30, 2011 | | | June 30, 2010 | |
Sales Revenue | | $ | 7,944,264 | | | $ | 5,661,519 | |
Cost of Goods Sold | | | 3,582,345 | | | | 3,061,321 | |
Gross Profit | | | 4,361,919 | | | | 2,600,198 | |
| | | | | | | | |
Selling Expenses | | | 1,179,552 | | | | 502,713 | |
G&A Expense | | | 907,564 | | | | 294,536 | |
R&D Expenses | | | 193,518 | | | | 60,338 | |
Total expense | | | 2,280,634 | | | | 857,587 | |
Income from operation | | | 2,081,285 | | | | 1,742,611 | |
Interest income (Expense) | | | -41 | | | | - | |
Other income (Expense) | | | 68,215 | | | | - | |
Profit before tax | | | 2,149,459 | | | | 1,742,611 | |
Income tax | | | 913,306 | | | | 459,298 | |
| | | | | | | | |
Net income | | | 1,236,153 | | | | 1,283,313 | |
Other comprehensive income | | | | | | | | |
Foreign currency translation adjustment | | | 219,508 | | | | 144,853 | |
Compenhensive income | | $ | 1,455,661 | | | $ | 1,428,166 | |
| | | | | | | | |
Basic and diluted income per common share | | | | | | | | |
Basic and Diluted | | | 0.02 | | | | 0.04 | |
| | | | | | | | |
Weighted average number of common shares outstanding | | | | | | | | |
Basic and Diluted | | | 73,731,361 | | | | 29,471,503 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDER EQUITY |
| | | | | | | | | | | | | | | | | | | | | | | | | | UNIT: USD$ | |
CHINA YCT INTERNATIONAL | | Preferred Stock | | | | | | | | | Additional | | | | | | | | | | | | | |
GROUP, INC. | | Series A | | | Common shares | | | paid | | | Statutory | | | Accumulated | | | Retained | | | | |
| | Shares | | | Amount | | | Shares | | | Amount | | | in capital | | | Reserve | | | OCI | | | Earnings | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - March 31, 2010 | | | 45 | | | | 22,500 | | | | 29,461,304 | | | | 29,461 | | | | 4,138,480 | | | | 956,633 | | | | 1,152,764 | | | | 20,012,077 | | | | 26,311,915 | |
Issuance of common shares to independent directors | | | | | | | | | | | 41,997 | | | | 42 | | | | 25,664 | | | | | | | | | | | | | | | | 25,706 | |
Issuance of common shares for the owner of an acquired patent | | | | | | | | | | | 44,255,087 | | | | 44,255 | | | | 32,704,410 | | | | | | | | | | | | | | | | 32,748,665 | |
Net income for the year | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,214,768 | | | | 10,214,768 | |
Adjustment to Retained Earnings | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,919 | | | | 5,919 | |
Foreign currency translation adjustment | | | | | | | | | | | | | | | | | | | | | | | | | | | 888,529 | | | | | | | | 888,529 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - March 31, 2011 | | | 45 | | | $ | 22,500 | | | | 73,758,388 | | | $ | 73,758 | | | $ | 36,868,554 | | | $ | 956,633 | | | $ | 2,041,293 | | | $ | 30,232,764 | | | $ | 70,195,502 | |
Net income for the quarter | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,236,153 | | | | 1,236,153 | |
Issuance of common shares to independent directors | | | | | | | | | | | 22,222 | | | | 22 | | | | 11,089 | | | | | | | | | | | | | | | | 11,111 | |
Adjustment to Retained Earnings | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (11,111 | ) | | | (11,111 | ) |
Foreign currency translation adjustment | | | | | | | | | | | | | | | | | | | | | | | | | | | 219,508 | | | | | | | | 219,508 | |
Balance - June 30, 2011 | | | 45 | | | $ | 22,500 | | | | 73,780,610 | | | $ | 73,780 | | | $ | 36,879,643 | | | $ | 956,633 | | | $ | 2,260,801 | | | $ | 31,457,806 | | | $ | 71,651,163 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW
| | UNIT: USD$ | |
| | THREE MONTHS ENDED | |
| | June 30, 2011 | | | June 30, 2010 | |
Cash Flows From Operating Activities: | | | | | | | | |
Net income | | $ | 1,236,153 | | | $ | 1,283,313 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 635,294 | | | | 147,414 | |
Issue of common shares as compensation | | | | | | | 19,760 | |
Changes in operating assets and liabilities: | | | | | | | | |
Inventory | | | (1,576,067 | ) | | | 71,837 | |
Accounts payable | | | 209,871 | | | | (2,299,928 | ) |
Taxes payable | | | (292,570 | ) | | | (478,039 | ) |
Accrued expenses and other payables | | | (115,624 | ) | | | 42,292 | |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | 97,056 | | | | (1,213,351 | ) |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Addition to plant and equipment | | | (77,596 | ) | | | (52,618 | ) |
Prepayment to a third party verndor for acquisition of patent | | | 10,030,688 | | | | (7,355,192 | ) |
| | | | | | | | |
Net cash provided by (used in) investing activities | | | 9,953,092 | | | | (7,407,810 | ) |
| | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | 219,508 | | | | 101,975 | |
| | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | 10,269,655 | | | | (8,519,186 | ) |
| | | | | | | | |
Cash and cash equivalents at beginning of period | | | 6,046,804 | | | | 11,911,933 | |
| | | | | | | | |
Cash and cash equivalents at ending of period | | $ | 16,316,460 | | | $ | 3,392,747 | |
| | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | | | | |
Cash paid during the periods for: | | | | | | | | |
Interest | | | 81 | | | | 0 | |
Income taxes | | $ | 1,936,972 | | | $ | 1,231,593 | |
Non-cash financing activities: | | | | | | | | |
Stock issued for services | | | 22,222 | | | | 14,970 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONSOLIDATED BALANCE SHEET
| | September 30, 2011 (Unaudited) | | | UNIT: USD$ March 31, 2011 Audited | |
Assets | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalent | | $ | 19,697,004 | | | $ | 6,046,804 | |
Prepaid accounts | | | 5,653,292 | | | | 15,602,258 | |
Inventory | | | 1,804,397 | | | | 59,183 | |
Total current assets | | | 27,154,694 | | | | 21,708,245 | |
Plant, property and equipment, net | | | 9,800,061 | | | | 9,629,558 | |
Construction in progress | | | 217,885 | | | | 211,189 | |
Intangible assets, net | | | 41,557,121 | | | | 40,560,015 | |
Total assets | | | 78,729,760 | | | | 72,109,007 | |
| | | | | | | | |
Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | |
Liabilities: | | | | | | | | |
Current liabilities: | | | | | | | | |
Tax payable | | | 1,471,382 | | | | 1,683,944 | |
Other payable | | | 116,029 | | | | 229,561 | |
Total current liabiliites | | | 1,587,411 | | | | 1,913,505 | |
Contingent Liability | | | 2,765,992 | | | | 0 | |
Total liabilities | | | 4,353,403 | | | | 1,913,505 | |
Stockholders’ Equity | | | | | | | | |
Preferred stock, par value $500.00 per share; 45 shares authorized and issued at September 30, 2010 and March 31, 2010 | | | 22,500 | | | | 22,500 | |
Common stock, par value $0.001 per share; 73,780,610 and 73,731,361 shares authorized and issued at September 30, 2011 and March 31, 2011, respectively. | | | 73,780 | | | | 73,758 | |
Additional paid-in capital | | | 36,879,643 | | | | 36,868,554 | |
Statutory reserve | | | 956,633 | | | | 956,633 | |
Retained earnings | | | 33,766,821 | | | | 30,232,764 | |
Accumulated other comprehensive income | | | 2,676,980 | | | | 2,041,293 | |
Total stockholders’ equity | | | 74,376,357 | | | | 70,195,502 | |
Total liabilities and stockholders’ equity | | $ | 78,729,760 | | | $ | 72,109,007 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
| | FOR THE THREE MONTHS ENDED | | | FOR THE SIX MONTHS ENDED | |
| | September 30, 2011 | | | September 30, 2010 | | | September 30, 2011 | | | September 30, 2010 | |
Sales Revenue | | $ | 8,421,007 | | | $ | 5,752,798 | | | $ | 16,365,271 | | | $ | 11,414,317 | |
Cost of Goods Sold | | | 3,599,224 | | | | 3,114,136 | | | | 7,181,569 | | | | 6,175,456 | |
Gross Profit | | | 4,821,783 | | | | 2,638,662 | | | | 9,183,702 | | | | 5,238,861 | |
Selling Expenses | | | 612,003 | | | | 430,682 | | | | 1,791,555 | | | | 933,395 | |
G&A Expense | | | 1,030,741 | | | | 288,304 | | | | 1,938,305 | | | | 502,914 | |
R&D Expenses | | | 200,303 | | | | 61,651 | | | | 393,821 | | | | 121,989 | |
Total expense | | | 1,843,048 | | | | 780,637 | | | | 4,123,682 | | | | 1,558,298 | |
Income from operation | | | 2,978,735 | | | | 1,858,025 | | | | 5,060,020 | | | | 3,680,563 | |
Interest income (Expense) | | | 75,961 | | | | - | | | | 144,135 | | | | - | |
Profit before tax | | | 3,054,696 | | | | 1,858,025 | | | | 5,204,155 | | | | 3,680,563 | |
Income tax | | | 745,681 | | | | 484,502 | | | | 1,658,987 | | | | 943,800 | |
| | | | | | | | | | | | | | | | |
Net income | | | 2,309,015 | | | | 1,373,523 | | | | 3,545,168 | | | | 2,736,763 | |
Other comprehensive income | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | 416,179 | | | | 391,336 | | | | 635,687 | | | | 536,189 | |
Comprehensive income | | $ | 2,725,194 | | | $ | 1,764,859 | | | $ | 4,180,855 | | | $ | 3,272,952 | |
Basic and diluted income per common share | | | | | | | | | | | | | | | | |
Basic and Diluted | | $ | 0.03 | | | $ | 0.05 | | | $ | 0.05 | | | $ | 0.09 | |
Weighted average number of common shares outstanding | | | | | | | | | | | | | | | | |
Basic and Diluted | | | 73,780,610 | | | | 29,471,503 | | | | 73,780,610 | | | | 29,473,902 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDER EQUITY
| | | | | | | | | | | | | | | | | | | | UNIT: USD$ | |
| | Preferred Stock Series A | | | Common shares | | | Additional paid in | | | Statutory | | | Accumulated | | | Retained | | | | |
| | Shares | | | Amount | | | Shares | | | Amount | | | capital | | | Reserve | | | OCI | | | Earnings | | | Total | |
Balance - March 31, 2011 | | | 45 | | | | 22,500 | | | | 73,758,388 | | | | 73,758 | | | | 36,868,554 | | | | 956,633 | | | | 2,041,293 | | | | 30,232,764 | | | | 70,195,502 | |
Issuance of common shares to independent directors | | | | | | | | | | | 22,222 | | | | 22 | | | | 11,089 | | | | | | | | | | | | | | | | 11,111 | |
Adjustment to net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (11,111 | ) | | | (11,111 | ) |
Net income for the quarter | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,236,153 | | | | 1,236,153 | |
Foreign currency translation adjustment | | | | | | | | | | | | | | | | | | | | | | | | | | | 219,508 | | | | | | | | 219,508 | |
Balance - June 30, 2011 | | | 45 | | | $ | 22,500 | | | | 73,780,610 | | | $ | 73,780 | | | $ | 36,879,643 | | | $ | 956,633 | | | $ | 2,260,801 | | | $ | 31,457,806 | | | $ | 71,651,163 | |
Net income for the quarter | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,309,015 | | | | 2,309,015 | |
Foreign currency translation adjustment | | | | | | | | | | | | | | | | | | | | | | | | | | | 416,179 | | | | | | | | 416,179 | |
Balance - September 30, 2011 | | | 45 | | | $ | 22,500 | | | | 73,780,610 | | | $ | 73,780 | | | $ | 36,879,643 | | | $ | 956,633 | | | $ | 2,676,980 | | | $ | 33,766,821 | | | $ | 74,376,357 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONSOLIDATED STATEMENT OF CASH FLOW
(Unaudited)
| | | | | UNIT: USD$ | |
| | SIX MONTH ENDED | |
| | September 30, 2011 | | | September 30, 2010 | |
Cash Flows From Operating Activities: | | | | | | | | |
Net income | | $ | 3,545,168 | | | $ | 2,683,871 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 2,238,513 | | | | 304,005 | |
Issue of common shares as compensation | | | - | | | | 19,760 | |
Changes in operating assets and liabilities: | | | | | | | | |
Inventory | | | (1,745,214 | ) | | | 287,192 | |
Accounts payable | | | | | | | (2,299,928 | ) |
Taxes payable | | | (212,562 | ) | | | (183,003 | ) |
Accrued expenses and other payables | | | (113,352 | ) | | | 42,668 | |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | 3,712,553 | | | | 854,565 | |
Cash flows from investing activities: | | | | | | | | |
Addition to plant and equipment | | | - | | | | (188,590 | ) |
Prepayment to a third party verndor for acquisition of patent | | | 9,948,966 | | | | (7,437,187 | ) |
Net cash provided by (used in) investing activities | | | 9,948,966 | | | | (7,625,777 | ) |
Effect of exchange rate changes on cash and cash equivalents | | | (11,319 | ) | | | 435,404 | |
Net increase (decrease) in cash and cash equivalents | | | 13,650,200 | | | | (6,335,808 | ) |
Cash and cash equivalents at beginning of period | | | 6,046,804 | | | | 11,911,933 | |
Cash and cash equivalents at ending of period | | | 19,697,004 | | | | 5,576,125 | |
Supplemental disclosures of cash flow information: | | | | | | | | |
Cash paid during the periods for: | | | | | | | | |
Income taxes | | $ | 1,355,915 | | | $ | 1,697,382 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEET
| | | | | UNIT: USD$ | |
| | December 31, 2011 | | | March 31, 2011 | |
| | (Unaudited) | | | (Audited) | |
Assets | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalent | | $ | 18,443,850 | | | $ | 6,046,804 | |
Prepaid accounts | | | 67,627 | | | | 15,602,258 | |
Inventory | | | 2,483,981 | | | | 59,183 | |
Other receivable from related parties | | | - | | | | - | |
Total current assets | | | 20,995,458 | | | | 21,708,245 | |
Plant, property and equipment, net | | | 9,784,841 | | | | 9,629,558 | |
Construction in progress | | | 219,752 | | | | 211,189 | |
Intangible assets, net | | | 51,765,878 | | | | 40,560,015 | |
Total assets | | | 82,765,929 | | | | 72,109,007 | |
| | | | | | | | |
Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | |
Liabilities: | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | | - | | | | - | |
Tax payable | | | 944,076 | | | | 1,683,944 | |
Other payable | | | 1,753,911 | | | | 229,561 | |
Total current liabilities | | | 2,697,987 | | | | 1,913,505 | |
| | | | | | | | |
Contingency | | | 2,765,992 | | | | 0 | |
Derivative liability | | | 3,319,135 | | | | 0 | |
| | | | | | | | |
Total liabilities | | | 8,783,114 | | | | 1,913,505 | |
| | | | | | | | |
Stockholders’ Equity | | | | | | | | |
Preferred stock, par value $500.00 per share; 45 shares authorized and issued at December 31, 2011 and March 31, 2011 | | | 22,500 | | | | 22,500 | |
Common stock, par value $0.001 per share; 29,476,409 shares authorized and issued; at December 31, 2011 and March 31, 2011, respectively | | | 29,525 | | | | 29,503 | |
Common stock subject to return, par value $0.001 per share; 44,254,952 shares authorized and issued; at December 31, 2011 and March 31, 2011, respectively | | | 44,255 | | | | 44,255 | |
Additional paid-in capital | | | 4,130,999 | | | | 4,119,910 | |
Additional paid-in capital subject to return | | | 32,748,644 | | | | 32,748,644 | |
Statutory reserve | | | 956,633 | | | | 956,633 | |
Retained earnings | | | 33,156,493 | | | | 30,232,764 | |
Accumulated other comprehensive income | | | 2,893,766 | | | | 2,041,293 | |
Total stockholders’ equity | | | 73,982,815 | | | | 70,195,502 | |
Total liabilities and stockholders’ equity | | $ | 82,765,929 | | | $ | 72,109,007 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
| | | | | | | | | | | UNIT: USD$ | |
| | FOR THE THREE MONTHS | | | FOR THE NINE MONTHS | |
| | ENDED | | | ENDED | |
| | December 31, | | | December 31, | | | December 31, | | | December 31, | |
| | 2011 | | | 2010 | | | 2011 | | | 2010 | |
| | | | | | | | | | | | |
Sales Revenue | | $ | 10,112,489 | | | $ | 9,886,824 | | | $ | 26,477,760 | | | $ | 21,301,142 | |
Cost of Goods Sold | | | 4,712,730 | | | | 4,613,157 | | | | 11,894,299 | | | | 10,788,613 | |
Gross Profit | | | 5,399,758 | | | | 5,273,667 | | | | 14,583,461 | | | | 10,512,529 | |
| | | | | | | | | | | | | | | | |
Selling Expenses | | | 713,694 | | | | 843,458 | | | | 2,505,249 | | | | 1,776,853 | |
G&A Expense | | | 1,578,298 | | | | 352,096 | | | | 3,516,603 | | | | 855,011 | |
R&D Expenses | | | 183,693 | | | | 111,221 | | | | 577,514 | | | | 233,210 | |
Total expense | | | 2,475,685 | | | | 1,306,775 | | | | 6,599,366 | | | | 2,865,074 | |
Income from operation | | | 2,924,074 | | | | 3,966,892 | | | | 7,984,095 | | | | 7,647,455 | |
Interest income (Expense) | | | 65,818 | | | | 18,273 | | | | 209,953 | | | | 18,273 | |
Other income (Expense) | | | (3,319,135 | ) | | | 580,211 | | | | (3,319,135 | ) | | | 580,211 | |
Profit before tax | | | (329,243 | ) | | | 4,565,376 | | | | 4,874,913 | | | | 8,245,939 | |
Income tax | | | 281,087 | | | | 1,141,919 | | | | 1,940,074 | | | | 2,085,719 | |
| | | | | | | | | | | | | | | | |
Net income | | | (610,330 | ) | | | 3,423,457 | | | | 2,934,839 | | | | 6,160,220 | |
Other comprehensive income | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment | | | 216,785 | | | | 510,647 | | | | 852,472 | | | | 2,199,600 | |
Compenhensive income | | $ | (393,545 | ) | | $ | 3,934,104 | | | $ | 3,787,311 | | | $ | 8,359,820 | |
| | | | | | | | | | | | | | | | |
Basic and diluted income per common share | | | | | | | | | | | | | | | | |
Basic and Diluted | | | 0.00 | | | | 0.12 | | | | 0.04 | | | | 0.21 | |
| | | | | | | | | | | | | | | | |
Weighted average number of common shares outstanding | | | | | | | | | | | | | | | | |
Basic and Diluted | | | 73,780,610 | | | | 29,473,902 | | | | 73,780,610 | | | | 29,473,902 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
(Unaudited)
CHINA YCT | | | | | | | | | | | | | | | | | | | | | | | UNIT: USD$ | |
INTERNATIONAL | | Preferred Stock | | | | | | | | | Additional | | | | | | | | | | | | | |
GROUP, INC. | | Series A | | | Common shares | | | paid in | | | Statutory | | | Accumulated | | | Retained | | | | |
| | Shares | | | Amount | | | Shares | | | Amount | | | Capital | | | Reserve | | | OCI | | | Earnings | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - March 31, 2011 | | | 45 | | | $ | 22,500 | | | | 73,758,388 | | | $ | 73,758 | | | $ | 36,868,554 | | | $ | 956,633 | | | $ | 2,041,293 | | | $ | 30,232,764 | | | $ | 70,195,502 | |
Issuance of common shares to independent directors | | | | | | | | | | | 22,222 | | | | 22 | | | | 11,089 | | | | | | | | | | | | | | | | 11,111 | |
Adjustment to net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -11,111 | | | | -11,111 | |
Net income for the year | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,236,153 | | | | 1,236,153 | |
Foreign currency translation adjustment | | | | | | | | | | | | | | | | | | | | | | | | | | | 219,508 | | | | | | | | 219,508 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - June 30, 2011 | | | 45 | | | $ | 22,500 | | | | 73,780,610 | | | $ | 73,780 | | | $ | 36,879,643 | | | $ | 956,633 | | | $ | 2,260,801 | | | $ | 31,457,806 | | | $ | 71,,651,163 | |
Net income for the year | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,309,015 | | | | 2,309,015 | |
Foreign currency translation adjustment | | | | | | | | | | | | | | | | | | | | | | | | | | | 416,179 | | | | | | | | 416,179 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - September 30, 2011 | | | 45 | | | $ | 22,500 | | | | 73,780,610 | | | $ | 73,780 | | | $ | 36,879,643 | | | $ | 956,633 | | | $ | 2,676,980 | | | $ | 33,766,821 | | | $ | 74,376,357 | |
Net income for the year | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (610,330 | ) | | | (610,330 | ) |
Foreign currency translation adjustment | | | | | | | | | | | | | | | | | | | | | | | | | | | 216,785 | | | | | | | | 216,785 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance - December 31, 2011 | | | 45 | | | $ | 22,500 | | | | 73,780,610 | | | $ | 73,780 | | | $ | 36,879,643 | | | $ | 956,633 | | | $ | 2,893,766 | | | $ | 33,156,493 | | | $ | 73,982,815 | |
CHINA YCT INTERNATIONAL GROUP, INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW
(Unaudited)
| | | | | UNIT: USD$ | |
| | NINE MONTH ENDED | |
| | December 31, 2011 | | | December 31, 2010 | |
Cash Flows From Operating Activities: | | | | | | | | |
Net income | | | 2,934,839 | | | $ | 6,160,220 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 1,766,390 | | | | 463,077 | |
Issue of common shares as compensation | | | - | | | | 19,760 | |
Changes in operating assets and liabilities: | | | | | | | | |
Inventory | | | (2,424,798 | ) | | | 197,645 | |
Advance to suppliers | | | | | | | | |
Other receivable from related parties | | | | | | | | |
Accounts payable | | | - | | | | (2,299,928 | ) |
Customer deposit | | | | | | | | |
Taxes payable | | | (739,868 | ) | | | 278,575 | |
Accrued expenses and other payables | | | 7,609,478 | | | | 43,005 | |
| | | | | | | | |
Net cash provided by (used in) operating activities | | | 9,146,041 | | | | 4,862,354 | |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Addition to plant and equipment | | | (511,491 | ) | | | (563,183 | ) |
Loan repaid from (provided to) related party | | | | | | | - | |
Prepayment/deposit to Jining Tianruitong for purchasing of drug patents | | | 4,107,691 | | | | (15,354,102 | ) |
| | | | | | | | |
Net cash provided by (used in) investing activities | | | 3,596,200 | | | | (15,917,285 | ) |
| | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | (345,195 | ) | | | 1,046,836 | |
| | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | 12,397,046 | | | | (10,008,095 | ) |
| | | | | | | | |
Cash and cash equivalents at beginning of period | | | 6,046,804 | | | | 11,911,933 | |
| | | | | | | | |
Cash and cash equivalents at ending of period | | | 18,443,850 | | | $ | 1,903,839 | |
| | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | | | | |
Cash paid during the periods for: | | | | | | | | |
Interest | | | - | | | | - | |
Income taxes | | | 2,178,687 | | | $ | 2,144,058 | |