These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
R
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the Quarterly Period Ended September 30, 2011
|
|
|
Or
|
|
|
£
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the Transition Period from to
|
|
|
Nevada
|
No. 26-3853855
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
Room 2801, East Tower of Hui Hao Building, No. 519 Machang Road Pearl River New City, Guangzhou, P. R. China
|
510627
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
£
|
Accelerated filer
£
|
|
Non-accelerated filer
£
|
Smaller reporting company
R
|
|
3
|
|
|
3
|
|
|
18
|
|
|
28
|
|
|
28
|
|
|
29
|
|
|
29
|
|
|
29
|
|
|
29
|
|
|
29
|
|
|
29
|
|
|
30
|
|
|
30
|
|
·
|
our ability to produce, market and generate sales of our products;
|
|
·
|
our ability to develop, acquire and/or introduce new products;
|
|
·
|
our projected future sales, profitability and other financial metrics;
|
|
·
|
our future financing plans;
|
|
·
|
our plans for expansion of our facilities;
|
|
·
|
our anticipated needs for working capital;
|
|
·
|
the anticipated trends in our industry;
|
|
·
|
our ability to expand our sales and marketing capability;
|
|
·
|
acquisitions of other companies or assets that we might undertake in the future;
|
|
·
|
our operations in China and the regulatory, economic and political conditions in China;
|
|
·
|
our ability as a U.S. company to operate our business in China through an indirect wholly-owned subsidiary; and
|
|
·
|
competition existing today or that will likely arise in the future.
|
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
ASSETS
|
(Unaudited)
|
Restated
|
||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 10,216,539 | $ | 2,222,025 | ||||
|
Accounts receivable, net
|
5,060,072 | 1,767,968 | ||||||
|
Inventory
|
1,075,641 | 1,354,282 | ||||||
|
Other receivables
|
1,509,202 | 112,569 | ||||||
|
Note receivable-related parties, current portion
|
1,223,564 | 2,033,622 | ||||||
|
Other current assets
|
1,419,697 | 164,846 | ||||||
|
Restricted cash
|
706,802 | - | ||||||
|
Deferred tax assets
|
23,949 | 17,887 | ||||||
|
Total Current Assets
|
21,235,466 | 7,673,199 | ||||||
|
Note receivable - related parties, long-term portion
|
- | 974,532 | ||||||
|
Property, plant and equipment, net
|
4,577,903 | 1,554,589 | ||||||
|
Construction in process
|
296,090 | 2,777,417 | ||||||
|
Intangible asset, net
|
301,030 | 286,892 | ||||||
|
TOTAL ASSETS
|
$ | 26,410,489 | $ | 13,266,629 | ||||
|
LIABILITIES & STOCKHOLDERS' EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Current portion of long-term loans
|
708,260 | 905,975 | ||||||
|
Accounts payable
|
550,751 | 604,913 | ||||||
|
Other payable and accrued liabilities
|
2,719,396 | 195,474 | ||||||
|
Income taxes payable
|
1,164,379 | 699,637 | ||||||
|
Due to related parties
|
35,513 | - | ||||||
|
Total Current Liabilities
|
5,414,386 | 2,405,999 | ||||||
|
Long-term loans, less current portion
|
944,307 | 452,987 | ||||||
|
Note payable - related party
|
13,722 | - | ||||||
|
Government grant
|
355,880 | 73,497 | ||||||
|
Convertible notes
|
5,559,400 | - | ||||||
|
TOTAL LIABILITIES
|
12,051,648 | 2,932,483 | ||||||
|
STOCKHOLDERS' EQUITY
|
||||||||
|
Common stock, $0.001 par value, 50,000,000 shares authorized; 13,324,083 and
|
||||||||
|
10,758,000 shares issued and outsanding as of September 30, 2011 (unaudited)
|
13,324 | 10,758 | ||||||
|
and December 31, 2010, respectively
|
||||||||
|
Additional paid-in capital
|
12,220,181 | 1,417,098 | ||||||
|
Accumulated other comprehensive income
|
1,044,194 | 530,070 | ||||||
|
Retained earnings
|
1,081,142 | 6,205,483 | ||||||
|
Non-controlling interest
|
- | 2,170,737 | ||||||
|
TOTAL STOCKHOLDERS' EQUITY
|
14,358,841 | 10,334,146 | ||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 26,410,489 | $ | 13,266,629 | ||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net revenue
|
$ | 6,247,833 | $ | 5,700,914 | $ | 17,179,146 | $ | 13,307,021 | ||||||||
|
Costs of goods sold
|
(4,004,212 | ) | (3,596,569 | ) | (10,737,079 | ) | (8,344,688 | ) | ||||||||
|
Gross profit
|
2,243,621 | 2,104,345 | 6,442,067 | 4,962,333 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Selling expenses
|
(486,231 | ) | (416,128 | ) | (1,690,287 | ) | (1,295,817 | ) | ||||||||
|
General and administrative expenses
|
(545,100 | ) | (220,243 | ) | (3,870,005 | ) | (481,673 | ) | ||||||||
|
Depreciation and amortization
|
(3,685 | ) | (220,021 | ) | (66,864 | ) | (244,437 | ) | ||||||||
|
Other operating expenses
|
(4,809 | ) | (1,344 | ) | (96,498 | ) | (1,344 | ) | ||||||||
|
Income (loss) from operations
|
1,203,796 | 1,246,609 | 718,413 | 2,939,062 | ||||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest income
|
25,563 | 842 | 29,173 | 3,407 | ||||||||||||
|
Interest expense
|
(814,415 | ) | (23,755 | ) | (1,497,364 | ) | (49,796 | ) | ||||||||
|
Amortization of discount on notes
|
(1,396,990 | ) | - | (3,538,030 | ) | - | ||||||||||
|
Registration rights agreement expense
|
(260,782 | ) | - | (260,782 | ) | - | ||||||||||
|
Foreign exchange gains (loss), net
|
(17,846 | ) | 966 | (70,246 | ) | 684 | ||||||||||
|
(Loss) income before tax
|
(1,260,674 | ) | 1,224,662 | (4,618,836 | ) | 2,893,357 | ||||||||||
|
Income tax
|
(185,197 | ) | (192,027 | ) | (505,505 | ) | (408,594 | ) | ||||||||
|
Net (loss) income
|
(1,445,871 | ) | 1,032,635 | (5,124,341 | ) | 2,484,763 | ||||||||||
|
Non-controlling interest in earning of subsidiaries
|
- | (272,479 | ) | - | (630,067 | ) | ||||||||||
|
Net (loss) income available to shareholders
|
(1,445,871 | ) | 760,156 | (5,124,341 | ) | 1,854,696 | ||||||||||
|
Other comprehensive income, net of tax:
|
||||||||||||||||
|
Effects of foreign currency conversion
|
308,646 | 607 | 549,414 | (28,430 | ) | |||||||||||
|
Translation attributable to non-controlling interest
|
- | (6,238 | ) | - | (41,780 | ) | ||||||||||
|
Comprehensive (loss) income
|
$ | (1,137,225 | ) | $ | 754,525 | $ | (4,574,927 | ) | $ | 1,784,486 | ||||||
|
Net (loss) income available to common shareholders
|
||||||||||||||||
|
per share:
|
||||||||||||||||
|
Basic (loss) earnings per share
|
$ | (0.11 | ) | $ | 0.10 | $ | (0.40 | ) | $ | 0.23 | ||||||
|
Diluted (loss) earnings per share
|
$ | (0.11 | ) | $ | 0.10 | $ | (0.40 | ) | $ | 0.23 | ||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
13,324,083 | 10,758,000 | 12,723,196 | 10,758,000 | ||||||||||||
|
Diluted
|
13,324,083 | 10,758,000 | 12,941,132 | 10,758,000 | ||||||||||||
|
Accumulated
|
Non-
|
|||||||||||||||||||||||||||
|
Additional
|
Other
|
Controlling
|
||||||||||||||||||||||||||
|
Common Stock
|
Paid-in
|
Retained
|
Comprehensive
|
Interest in
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Earnings
|
Income
|
Subsidiaries
|
Total
|
||||||||||||||||||||||
|
Balances at December 31, 2010, restated in
|
||||||||||||||||||||||||||||
|
terms of the Share Exchange Agreeement
|
10,758,000 | $ | 10,758 | $ | 1,417,098 | $ | 6,205,483 | $ | 530,070 | $ | 2,170,737 | $ | 10,334,146 | |||||||||||||||
|
Effect of Share Exchange Agreement
|
399,180 | 399 | 54,200 | - | - | - | 54,599 | |||||||||||||||||||||
|
Effect of VIE Agreement with China Flying
|
- | - | 2,133,917 | - | (35,290 | ) | (2,170,737 | ) | (72,110 | ) | ||||||||||||||||||
|
Effect of Private Placement
|
- | - | 6,125,195 | - | - | - | 6,125,195 | |||||||||||||||||||||
|
Shares issued for consulting services
|
2,166,903 | 2,167 | 2,489,771 | - | - | - | 2,491,938 | |||||||||||||||||||||
|
Net loss
|
- | - | - | (5,124,341 | ) | - | - | (5,124,341 | ) | |||||||||||||||||||
|
Other comprehensive income - effect of foreign
|
||||||||||||||||||||||||||||
|
currency conversion
|
- | - | - | - | 549,414 | - | 549,414 | |||||||||||||||||||||
|
Balances at September 30, 2011 (Unaudited)
|
13,324,083 | $ | 13,324 | $ | 12,220,181 | $ | 1,081,142 | $ | 1,044,194 | $ | - | $ | 14,358,841 | |||||||||||||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
Cash Flows from Operating Activities
|
||||||||
|
Net (loss) income
|
$ | (5,124,341 | ) | $ | 2,484,763 | |||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
125,563 | 66,864 | ||||||
|
Common stock issued for services
|
2,491,938 | - | ||||||
|
Amortization of discount on convertible notes payable
|
3,538,030 | - | ||||||
|
Amortization of offering asset
|
1,017,184 | - | ||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(3,150,504 | ) | (180,648 | ) | ||||
|
Inventory
|
329,033 | (74,550 | ) | |||||
|
Other current assets
|
(1,221,991 | ) | 198,707 | |||||
|
Government grant
|
273,478 | (78,815 | ) | |||||
|
Accounts payable
|
(78,128 | ) | 243,095 | |||||
|
Accrued expenses and other payables
|
2,393,661 | 347,087 | ||||||
|
Income tax payable
|
426,086 | (250,918 | ) | |||||
|
Deferred tax assets
|
(5,194 | ) | (17,838 | ) | ||||
|
Net cash provided by operating activities
|
1,014,815 | 2,737,747 | ||||||
|
Cash Flows from Investing Activities
|
||||||||
|
Increase in other receivables
|
(1,156,767 | ) | - | |||||
|
Purchase of property, plant and equipment
|
(476,636 | ) | (42,103 | ) | ||||
|
Change in restricted cash
|
(698,646 | ) | 146,853 | |||||
|
Increase in construction in progress
|
- | (158,514 | ) | |||||
|
Increase in cash due to VIE agreement with China Flying
|
76,075 | - | ||||||
|
Net cash used in investing activities
|
(2,255,974 | ) | (53,764 | ) | ||||
|
Cash Flows from Financing Activities
|
||||||||
|
Due from (to) a related party
|
1,907,124 | (557,536 | ) | |||||
|
Net proceeds from issuance of convertible notes
|
6,522,563 | - | ||||||
|
Increase (decrease) in bank borrowing
|
458,215 | (440,558 | ) | |||||
|
Net cash provided by (used in) financing activities
|
8,887,902 | (998,094 | ) | |||||
|
Effects of foreign currency conversion on cash
|
347,770 | 11,767 | ||||||
|
Net increase in cash and cash equivalents
|
7,994,514 | 1,697,656 | ||||||
|
Cash at beginning of period
|
2,222,025 | 1,817,875 | ||||||
|
Cash at end of period
|
$ | 10,216,539 | $ | 3,515,531 | ||||
|
Supplemental Disclosures of Cash Flow Information
|
||||||||
|
Cash paid during the period for:
|
||||||||
|
Interest paid on bank loan
|
$ | 67,405 | $ | 26,041 | ||||
|
Income taxes
|
$ | 31,562 | $ | 95,803 | ||||
|
1.
|
ORGANIZATION AND PRINCIPAL ACTIVITIES
|
|
All the Company’s suppliers are located in mainland China.
|
|
(f) Cash and Cash Equivalents
|
|
The Company considers all highly liquid investments with initial maturities of three months or less to be cash equivalents.
|
|
(g) Restricted Cash
|
|
Deposits that are restricted in use are classified as restricted cash. Such restricted cash is in an escrow account and represents one year of interest on the convertible notes payable. When the notes mature or are converted into stock, the cash in this account will be released from restriction.
|
|
(h) Trade and Other Receivables
|
|
The Company periodically assesses its accounts receivable for collectability on a specific identification basis. If collectability of an account becomes unlikely, an allowance is recorded for that doubtful account. Once collection efforts have been exhausted, the account receivable is written off against the allowance. The Company does not require collateral for trade or other accounts receivable.
|
|
(i) Inventories
|
|
Inventories are stated at the lower of cost or net realizable value. Cost is determined using the weighted average method. The cost of inventories includes the purchase cost and other costs incurred in bringing the inventories to their present location and condition. Net realizable value is the estimated selling price in the ordinary course of business, less the estimated costs of completion and the estimated costs necessary to make the sale.
|
|
As of September 30, 2011 and December 31, 2010, the Company did not make any provision for slow-moving or defective inventories.
|
|
(j) Property and Equipment
|
|
Property and equipment are stated at cost less accumulated depreciation. Cost represents the purchase price of the asset and other costs incurred to bring the asset into its existing use.
|
|
Depreciation of property and equipment is calculated using the straight-line method over their estimated useful lives. The estimated useful lives are as follows:
|
|
Buildings
|
15-20 years
|
|
Plant and machinery
|
3-20 years
|
|
Motor vehicle
|
10 years
|
|
Office equipment
|
3-10 years
|
|
Expenditures for additions, major renewals and betterments are capitalized and expenditures for maintenance and repairs are charged to expense as incurred.
|
|
Upon sale or disposition, the applicable amounts of asset cost and accumulated depreciation are removed from the accounts and the net amount less the proceeds from disposal is charged or credited to income.
|
|
(k) Intangible Asset
|
|
The intangible asset is a land use right, and it is recorded at cost less accumulated amortization. Amortization is provided over the term of the land use right agreement on a straight-line basis.
|
|
(l) Impairment of Long-lived Assets
|
|
Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. The Company recognizes impairment of long-lived assets in the event that the net book values of such assets exceed the future undiscounted cash flows attributable to such assets.
|
|
(n) Revenue Recognition
|
|
Revenue is recognized when all of the following criteria are met:
|
|
- Persuasive evidence of an arrangement exists;
|
|
- Delivery has occurred or services have been rendered;
|
|
- The seller's price to the buyer is fixed or determinable; and
|
|
- Collectability is reasonably assured.
|
|
The Company’s revenue is generated through the wholesale and retail sale of livestock feed including organic trace mineral additives, functional regulation additives, herbal medicinal additives and raw materials. Before the Company recognizes revenue on these product sales, written purchase orders and contracts are received in advance of all shipments of goods to customers. For sales within the Company’s own province, delivery is made by Company employees. Such delivery occurs on the same day as shipment. For delivery outside the province, shipment is made through a separate logistics company that assumes the risk of loss. Revenue is recognized upon shipment of goods to the customers. The Company typically does not incur bad debt losses because this type of loss is deducted from the salesperson’s compensation, thereby mitigating the loss to the Company. Therefore, collectability is reasonably assured.
|
|
Revenue is presented net of sales returns, which are not significant. However, the Company continually performs analyses of returns and records a provision at the time of sale if necessary. As of September 30, 2011 and December 31, 2010, it was determined that potential returns and allowances were not material so the Company did not record a provision for returns. The Company revisits this estimate regularly and adjusts it if conditions change.
|
|
(o) Cost of Goods Sold
|
|
Cost of revenue consists primarily of material cost, labor cost, rent of land allocated to production, overhead associated with the manufacturing process and directly related expenses.
|
|
(p) Research and Development Costs
|
|
(q) Value Added Tax
|
|
Value added tax is recorded into operations on a gross basis, where the value added tax is included as part of the Company’s revenue and there is a corresponding expense for the amount due to the tax authorities. There is $1,926,122 and $0 value added tax included in the Company’s accounts receivable at September 30, 2011 (unaudited) and December 31, 2010, respectively.
(r) Income Taxes
|
|
The Company uses the asset and liability method of accounting for income taxes pursuant to ASC 740, ”Income Tax”. Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and loss carry forwards and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.
The Company is not subject to United States income tax. Furthermore, the Company is audited every year by an agency of the Chinese tax authority. Consequently, there are no uncertain tax positions requiring accrual or disclosure in accordance with ASC 740-10,
Income Taxes.
|
|
(s) Comprehensive Income
|
|
Comprehensive income is defined to include all changes in equity except those resulting from net income or loss, investments by owners and distributions to owners. The Company’s only component of other comprehensive income is the foreign currency translation adjustment.
|
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Raw materials
|
$ | 611,585 | $ | 653,212 | ||||
|
Finished goods
|
246,097 | 182,631 | ||||||
|
Work in pogress
|
190,038 | 472,060 | ||||||
|
Packaging material
|
27,921 | 46,379 | ||||||
| $ | 1,075,641 | $ | 1,354,282 | |||||
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Accounts receivable
|
$ | 5,209,230 | $ | 1,911,065 | ||||
|
Less: Allowance for doubtful accounts
|
(149,158 | ) | (143,097 | ) | ||||
| $ | 5,060,072 | $ | 1,767,968 | |||||
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Prepayment to suppliers
|
$ | 780,118 | $ | 115,078 | ||||
|
Deferred expenses
|
32,760 | 49,768 | ||||||
|
Offering costs, net
|
606,819 | - | ||||||
| $ | 1,419,697 | $ | 164,846 | |||||
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Buildings
|
$ | 4,322,107 | $ | 1,507,916 | ||||
|
Plant and equipment
|
679,767 | 613,287 | ||||||
|
Motor vehicles
|
55,149 | 52,908 | ||||||
|
Office equipment
|
382,314 | 83,599 | ||||||
| 5,439,337 | 2,257,710 | |||||||
|
Accumulated depreciation
|
861,434 | 703,121 | ||||||
| $ | 4,577,903 | $ | 1,554,589 | |||||
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Intangible asset
|
$ | 301,030 | $ | 286,892 | ||||
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Other payables
|
$ | 172,231 | $ | 4,087 | ||||
|
Staff welfare payable
|
68,590 | 96,417 | ||||||
|
Value added tax payable
|
2,023,793 | 50,230 | ||||||
|
Registration rights penalties
|
260,782 | - | ||||||
|
Accrued interest
|
145,686 | - | ||||||
|
Other tax payable
|
48,314 | 44,740 | ||||||
| $ | 2,719,396 | $ | 195,474 | |||||
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2011
|
|||||||
|
Allowance for doubtful accounts
|
23,949 | 17,887 | ||||||
|
Deferred tax asset
|
$ | 23,949 | $ | 17,887 | ||||
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Bank loan bearing interest at 5.4% per annum,
|
||||||||
|
maturing on May 21, 2012. The loan is
|
||||||||
|
uncollateralized other than restricted cash
|
||||||||
|
deposited at the bank.
|
$ | 1,652,607 | $ | 1,358,962 | ||||
|
Less: Current portion
|
(708,260 | ) | (905,975 | ) | ||||
| $ | 944,347 | $ | 452,987 | |||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Revenue
|
||||||||||||||||
|
Organic Trace Mineral Additives
|
4,903,065 | 4,312,353 | 13,704,308 | 10,242,093 | ||||||||||||
|
Functional Regulation Additives
|
1,257,219 | 949,268 | 2,915,994 | 2,145,939 | ||||||||||||
|
Herbal Medicinal Additives
|
81,962 | 110,529 | 166,230 | 322,147 | ||||||||||||
|
Other
|
5,587 | 328,764 | 392,614 | 596,842 | ||||||||||||
| 6,247,833 | 5,700,914 | 17,179,146 | 13,307,021 | |||||||||||||
|
Costs of sales
|
||||||||||||||||
|
Organic Trace Mineral Additives
|
3,134,802 | 2,563,794 | 8,534,522 | 6,221,420 | ||||||||||||
|
Functional Regulation Additives
|
799,849 | 623,263 | 1,824,921 | 1,317,928 | ||||||||||||
|
Herbal Medicinal Additives
|
65,349 | 113,464 | 141,023 | 263,092 | ||||||||||||
|
Other
|
4,212 | 296,048 | 236,613 | 542,248 | ||||||||||||
| 4,004,212 | 3,596,569 | 10,737,079 | 8,344,688 | |||||||||||||
|
Gross profits
|
||||||||||||||||
|
Organic Trace Mineral Additives
|
1,768,263 | 1,748,559 | 5,169,786 | 4,020,673 | ||||||||||||
|
Functional Regulation Additives
|
457,370 | 326,005 | 1,091,073 | 828,011 | ||||||||||||
|
Herbal Medicinal Additives
|
16,613 | (2,935 | ) | 25,207 | 59,055 | |||||||||||
|
Other
|
1,375 | 32,716 | 156,001 | 54,594 | ||||||||||||
| 2,243,621 | 2,104,345 | 6,442,067 | 4,962,333 | |||||||||||||
|
Three Months Ended
|
||||||||||||||||
|
September 30,
|
$ | % | ||||||||||||||
|
2011
|
2010
|
Change
|
Change
|
|||||||||||||
|
Revenue
|
||||||||||||||||
|
Organic Trace Mineral Additives
|
4,903,065 | 4,312,353 | 590,712 | 13.70 | % | |||||||||||
|
Functional Regulation Additives
|
1,257,219 | 949,268 | 307,950 | 32.44 | % | |||||||||||
|
Herbal Medicinal Additives
|
81,962 | 110,529 | (28,568 | ) | -25.85 | % | ||||||||||
|
Other
|
5,587 | 328,764 | (323,177 | ) | -98.30 | % | ||||||||||
| 6,247,833 | 5,700,914 | 546,919 | 9.59 | % | ||||||||||||
|
Costs of sales
|
||||||||||||||||
|
Organic Trace Mineral Additives
|
3,134,802 | 2,563,794 | 571,007 | 22.27 | % | |||||||||||
|
Functional Regulation Additives
|
799,849 | 623,263 | 176,586 | 28.33 | % | |||||||||||
|
Herbal Medicinal Additives
|
65,349 | 113,464 | (48,115 | ) | -42.41 | % | ||||||||||
|
Other
|
4,212 | 296,048 | (291,836 | ) | -98.58 | % | ||||||||||
| 4,004,212 | 3,596,569 | 407,643 | 11.33 | % | ||||||||||||
| Gross profits | ||||||||||||||||
|
Organic Trace Mineral Additives
|
1,768,263 | 1,748,559 | 19,705 | 1.13 | % | |||||||||||
|
Functional Regulation Additives
|
457,370 | 326,005 | 131,365 | 40.30 | % | |||||||||||
|
Herbal Medicinal Additives
|
16,613 | (2,935 | ) | 19,548 | 666.06 | % | ||||||||||
|
Other
|
1,375 | 32,716 | (31,341 | ) | -95.80 | % | ||||||||||
| 2,243,621 | 2,104,345 | 139,276 | 6.62 | % | ||||||||||||
|
Three Months Ended
|
||||||||||||||||
|
September 30,
|
$ | % | ||||||||||||||
|
2011
|
2010
|
Change
|
Change
|
|||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Selling expenses
|
(486,231 | ) | (416,128 | ) | (70,103 | ) | 16.85 | % | ||||||||
|
General and administrative expenses
|
(545,100 | ) | (220,243 | ) | (324,857 | ) | 147.50 | % | ||||||||
|
Depreciation and amortization
|
(3,685 | ) | (220,021 | ) | 216,336 | -98.33 | % | |||||||||
|
Other operating expenses
|
(4,809 | ) | (1,344 | ) | (3,465 | ) | 257.81 | % | ||||||||
|
Income (loss) from operations
|
1,203,796 | 1,246,609 | (42,813 | ) | -3.43 | % | ||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest income
|
25,563 | 842 | 24,721 | 2935.99 | % | |||||||||||
|
Interest expense
|
(814,415 | ) | (23,755 | ) | (790,660 | ) | 3328.39 | % | ||||||||
|
Amortization of discount on notes
|
(1,396,990 | ) | - | (1,396,990 | ) |
NA
|
||||||||||
|
Registration rights agreement expense
|
(260,782 | ) | - | (260,782 | ) |
NA
|
||||||||||
|
Foreign exchange gains (loss), net
|
(17,846 | ) | 966 | (18,812 | ) | -1947.41 | % | |||||||||
|
(Loss) income before tax
|
(1,260,674 | ) | 1,224,662 | (2,485,336 | ) | -202.94 | % | |||||||||
|
Income tax
|
(185,197 | ) | (192,027 | ) | 6,830 | -3.56 | % | |||||||||
|
Net (loss) income
|
(1,445,871 | ) | 1,032,635 | (2,478,506 | ) | -240.02 | % | |||||||||
| ● |
Additional expenses as a result of becoming a reporting company including, but not limited to, director and officer insurance, compensation for the director, SEC reporting and compliance, transfer agent fees, additional staffing, professional fees and similar expenses;
|
| ● |
Expenses resulting from developing new products or expansion of new markets, including travel and entertainment and advertising expenses.
|
|
Nine Months Ended
|
||||||||||||||||
|
September 30,
|
%
|
|||||||||||||||
|
2011
|
2010
|
C
hange
|
Change
|
|||||||||||||
|
Revenue
|
||||||||||||||||
|
Organic Trace Mineral Additives
|
13,704,308 | 10,242,093 | 3,462,215 | 33.80 | % | |||||||||||
|
Functional Regulation Additives
|
2,915,994 | 2,145,939 | 770,054 | 35.88 | % | |||||||||||
|
Herbal Medicinal Additives
|
166,230 | 322,147 | (155,918 | ) | -48.40 | % | ||||||||||
|
Other
|
392,614 | 596,842 | (204,228 | ) | -34.22 | % | ||||||||||
| 17,179,146 | 13,307,021 | 3,872,125 | 29.10 | % | ||||||||||||
|
Costs of sales
|
||||||||||||||||
|
Organic Trace Mineral Additives
|
8,534,522 | 6,221,420 | 2,313,101 | 37.18 | % | |||||||||||
|
Functional Regulation Additives
|
1,824,921 | 1,317,928 | 506,993 | 38.47 | % | |||||||||||
|
Herbal Medicinal Additives
|
141,023 | 263,092 | (122,069 | ) | -46.40 | % | ||||||||||
|
Other
|
236,613 | 542,248 | (305,635 | ) | -56.36 | % | ||||||||||
| 10,737,079 | 8,344,688 | 2,392,391 | 28.67 | % | ||||||||||||
|
Gross profits
|
||||||||||||||||
|
Organic Trace Mineral Additives
|
5,169,786 | 4,020,673 | 1,149,114 | 28.58 | % | |||||||||||
|
Functional Regulation Additives
|
1,091,073 | 828,011 | 263,062 | 31.77 | % | |||||||||||
|
Herbal Medicinal Additives
|
25,207 | 59,055 | (33,848 | ) | -57.32 | % | ||||||||||
|
Other
|
156,001 | 54,594 | 101,407 | 185.75 | % | |||||||||||
| 6,442,067 | 4,962,333 | 1,479,734 | 29.82 | % | ||||||||||||
|
Nine Months Ended
|
||||||||||||||||
|
September 30,
|
$ | % | ||||||||||||||
|
2011
|
2010
|
Change
|
Change
|
|||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Selling expenses
|
(1,690,287 | ) | (1,295,817 | ) | (394,470 | ) | 30.44 | % | ||||||||
|
General and administrative expenses
|
(3,870,005 | ) | (481,673 | ) | (3,388,332 | ) | 703.45 | % | ||||||||
|
Depreciation and amortization
|
(66,864 | ) | (244,437 | ) | 177,573 | -72.65 | % | |||||||||
|
Other operating expenses
|
(96,498 | ) | (1,344 | ) | (95,154 | ) | 7079.91 | % | ||||||||
|
Income (loss) from operations
|
718,413 | 2,939,062 | (2,220,649 | ) | -75.56 | % | ||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest income
|
29,173 | 3,407 | 25,766 | 756.27 | % | |||||||||||
|
Interest expense
|
(1,497,364 | ) | (49,796 | ) | (1,447,568 | ) | 2907.00 | % | ||||||||
|
Amortization of discount on notes
|
(3,538,030 | ) | - | (3,538,030 | ) |
NA
|
||||||||||
|
Registration rights agreement expense
|
(260,782 | ) | - | (260,782 | ) |
NA
|
||||||||||
|
Foreign exchange gains (loss), net
|
(70,246 | ) | 684 | (70,930 | ) | -10369.88 | % | |||||||||
|
(Loss) income before tax
|
(4,618,836 | ) | 2,893,357 | (7,512,193 | ) | -259.64 | % | |||||||||
|
Income tax
|
(505,505 | ) | (408,594 | ) | (96,911 | ) | 23.72 | % | ||||||||
|
Net (loss) income
|
(5,124,341 | ) | 2,484,763 | (7,609,104 | ) | -306.23 | % | |||||||||
|
Nine Months Ended
|
||||||||||||||||
|
September 30,
|
$ | % | ||||||||||||||
|
2011
|
2010
|
Change
|
Change
|
|||||||||||||
|
Net cash provided by operating activities
|
$ | 1,014,815 | $ | 2,737,747 | $ | (1,722,932 | ) | -62.93 | % | |||||||
|
Net cash used in investing activities
|
(2,255,974 | ) | (53,764 | ) | (2,202,210 | ) | 4096.07 | % | ||||||||
|
Net cash provided by financing activities
|
8,887,902 | (998,094 | ) | 9,885,996 | -990.49 | % | ||||||||||
|
Effect of foreign currency conversion on cash
|
347,770 | 11,767 | 336,003 | 2855.47 | % | |||||||||||
|
Net increase in cash
|
$ | 7,994,514 | $ | 1,697,656 | $ | 6,296,858 | 370.91 | % | ||||||||
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer of the Company.
|
|
|
|
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer of the Company.
|
|
|
|
|
32.1
|
Section 1350 Certification of the Chief Executive Officer.
|
|
|
|
|
32.2
|
Section 1350 Certification of the Chief Financial Officer.
|
|
Tanke Biosciences Corporation
|
||
|
November 21, 2011
|
By:
|
/s/ Guixiong Qiu
|
|
Guixiong Qiu
Chief Executive Officer
(Principal Executive Officer)
|
||
|
November 21, 2011
|
By:
|
/s/ Gilbert Kwong-Yiu Lee
|
|
Gilbert Kwong-Yiu Lee
Chief Financial Officer
(Principal Accounting Officer)
|
||
|
31.1
|
Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer of the Company.
|
|
|
|
|
31.2
|
Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer of the Company.
|
|
|
|
|
32.1
|
Section 1350 Certification of the Chief Executive Officer
|
|
|
|
|
32.2
|
Section 1350 Certification of the Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|