[X]
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
[
]
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Nevada
|
95-4755369
|
(State
of Other Jurisdiction of incorporation or organization)
|
(I.R.S.
Employer I.D. No.)
|
March
31,
|
June 30,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Assets:
|
||||||||
Current
assets:
|
||||||||
Cash and cash
equivalents
|
$ | 5,204 | $ | 23,203 | ||||
Accounts
receivable
|
5,317 | - | ||||||
Other receivables
|
1,172,112 | 1,163,854 | ||||||
Inventory
|
6,797,131 | 2,076,016 | ||||||
Advances to
suppliers
|
189,897 | 5,884,877 | ||||||
Prepaid expenses
|
385 | 385 | ||||||
Total
current assets:
|
8,170,046 | 9,148,335 | ||||||
Property
and equipment, net:
|
1,692,716 | 695,163 | ||||||
Other
assets:
|
||||||||
Intangible
assets, net
|
4,462,330 | 4,515,047 | ||||||
Total
assets:
|
$ | 14,325,092 | $ | 14,358,545 | ||||
Liabilities
and stockholders’ equity:
|
||||||||
Current
liabilities:
|
||||||||
Accounts payable and accrued
expenses
|
$ | 154,890 | $ | 249,212 | ||||
Income taxes
payable
|
693,626 | 1,216,130 | ||||||
Other taxes
payable
|
126,881 | 126,362 | ||||||
Other current
liabilities
|
71,037 | 68,435 | ||||||
Due to
stockholders
|
79,350 | 79,350 | ||||||
Total
current liabilities:
|
1,125,784 | 1,739,489 | ||||||
Stockholders’
equity:
|
||||||||
Series A convertible preferred
stock, $0.001 par value,
|
||||||||
100,000,000 shares
authorized, 27,011,477 shares issued and
|
||||||||
outstanding,
respectively
|
27,011 | 27,011 | ||||||
Common stock, $0.001 par value,
100,000,000 shares authorized
|
||||||||
19,542,572 shares
issued and outstanding, respectively
|
19,543 | 19,543 | ||||||
Additional paid-in
capital
|
4,466,731 | 4,466,731 | ||||||
Retained earnings
|
6,130,861 | 6,169,574 | ||||||
Statutory reserve
|
378,782 | 378,782 | ||||||
Accumulated other comprehensive
income
|
2,176,380 | 1,557,415 | ||||||
Total
stockholders’ equity:
|
13,199,308 | 12,619,056 | ||||||
Total
liabilities and stockholders’ equity:
|
$ | 14,325,092 | $ | 14,358,545 | ||||
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||
March 31,
|
March 31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Sales:
|
$ | 9,443 | $ | 1,015,156 | $ | 60,555 | $ | 6,026,038 | ||||||||
Cost
of goods sold:
|
18,005 | 600,028 | 77,159 | 2,983,402 | ||||||||||||
Gross
profit:
|
(8,562 | ) | 415,128 | (16,604 | ) | 3,042,636 | ||||||||||
Operating
expenses:
|
||||||||||||||||
Selling, general and
administrative
|
5,516 | 221,189 | 23,324 | 1,039,681 | ||||||||||||
Income
(loss) from operations:
|
(14,078 | ) | 193,939 | (39,928 | ) | 2,002,955 | ||||||||||
Other
income (expenses):
|
1,509 | (201 | ) | 1,216 | 4,389 | |||||||||||
Income
(loss) before provision for income tax:
|
(12,569 | ) | 193,738 | (38,712 | ) | 2,007,344 | ||||||||||
Provision
for income tax:
|
- | 29,060 | - | 301,102 | ||||||||||||
Net
income (loss):
|
(12,569 | ) | 164,678 | (38,712 | ) | 1,706,242 | ||||||||||
Other
comprehensive income (loss):
|
||||||||||||||||
Foreign currency translation
adjustment
|
(41,787 | ) | 434,226 | 618,965 | 853,649 | |||||||||||
Comprehensive
income (loss):
|
$ | ( 54,356 | ) | $ | 598,904 | $ | 580,253 | $ | 2,559,891 | |||||||
Basic
earnings per share:
|
$ | ( 0.00 | ) | $ | 0.02 | $ | ( 0.00 | ) | $ | 0.27 | ||||||
Diluted
earnings per share:
|
$ | ( 0.00 | ) | $ | 0.01 | $ | ( 0.00 | ) | $ | 0.09 | ||||||
Weighted
average shares outstanding:
|
||||||||||||||||
Basic:
|
20,072,209 | 10,910,858 | 20,072,209 | 6,348,381 | ||||||||||||
Diluted:
|
20,072,209 | 20,072,209 | 20,072,209 | 20,072,209 |
Nine
Months Ended
|
||||||||
March 31,
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income (loss)
|
$ | ( 38,712 | ) | $ | 1,706,242 | |||
Adjustments
to reconcile net income to net cash
|
||||||||
Provided
by (used in) operating activities:
|
||||||||
Depreciation
|
187,622 | 174,113 | ||||||
Amortization
|
71,261 | 66,447 | ||||||
Bad debt expense
|
- | (4,355 | ) | |||||
Changes in assets and
liabilities:
|
||||||||
Accounts
receivable
|
223 | 1,375,118 | ||||||
Other
receivables
|
(3,488 | ) | 113,703 | |||||
Inventory
|
(4,710,969 | ) | (4,025,800 | ) | ||||
Advances
to suppliers
|
4,545,629 | 347,914 | ||||||
Prepaid
expenses
|
- | 156 | ||||||
Accounts
payable and accrued expenses
|
(93,043 | ) | 195,961 | |||||
Income
tax payable
|
- | 183,626 | ||||||
Other
taxes payable
|
- | 117,478 | ||||||
Other
current liabilities
|
595 | - | ||||||
Total
adjustments:
|
(2,170 | ) | (1,455,639 | ) | ||||
Net cash provided by (used in)
operating activities:
|
(40,882 | ) | 250,603 | |||||
Cash
flows from investing activities:
|
||||||||
Acquisition of property and
equipment
|
(10,379 | ) | (5,594 | ) | ||||
Net cash used in investing
activities:
|
(10,379 | ) | (5,594 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Cash received in reverse merger
transaction
|
- | 2,087 | ||||||
Net cash provided by financing
activities:
|
- | 2,087 | ||||||
Effect
of foreign currency translation on cash:
|
33,262 | 13,426 | ||||||
Net
increase (decrease) in cash and cash equivalents:
|
(17,999 | ) | 260,522 | |||||
Cash
and cash equivalents – beginning:
|
23,203 | 4,892 | ||||||
Cash
and cash equivalents – ending:
|
$ | 5,204 | $ | 265,414 |
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Net
income (loss)
|
$ | ( 12,569 | ) | $ | 164,678 | |||
Weighted
average common shares
|
20,072,209 | 10,910,858 | ||||||
Effect
of diluted securities:
|
- | 9,161,351 | ||||||
Weighted
average common shares
|
20,072,209 | 20,072,209 | ||||||
Basic
net income per share
|
$ | ( 0.00 | ) | $ | 0.02 | |||
Diluted
net income per share
|
$ | ( 0.00 | ) | $ | 0.01 |
Nine
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Net
income (loss)
|
$ | ( 38,712 | ) | $ | 1,706,242 | |||
Weighted
average common shares
|
20,072,209 | 6,348,381 | ||||||
Effect
of diluted securities:
|
- | 13,723,828 | ||||||
Weighted
average common shares
|
20,072,209 | 20,072,209 | ||||||
Basic
net income per share
|
$ | ( 0.00 | ) | $ | 0.27 | |||
Diluted
net income per share
|
$ | ( 0.00 | ) | $ | 0.09 |
March 31,
|
June 30,
|
|||||||
2009
|
2008
|
|||||||
Food
for frogs
|
$ | 29,730 | $ | 28,049 | ||||
Food
for pigs
|
5,512,305 | 29,541 | ||||||
Frogs
in process
|
511,914 | 305,259 | ||||||
Pigs
in progress
|
734,265 | 278,499 | ||||||
Packaging
supplies
|
8,917 | - | ||||||
Finished
goods
|
- | 1,434,668 | ||||||
Total
|
$ | 6,797,131 | $ | 2,076,016 |
March 31,
|
June 30,
|
|||||||
2009
|
2008
|
|||||||
Buildings
|
$ | 1,239,191 | $ | 1,234,117 | ||||
Equipment
|
175,905 | 254,444 | ||||||
Breeding
livestock
|
78,602 | 1,223 | ||||||
Construction
in progress
|
1,194,337 | 9,705 | ||||||
2,688,035 | $ | 1,499,489 | ||||||
Less:
accumulated depreciation
|
995,319 | 804,326 | ||||||
Total
|
$ | 1,692,716 | $ | 695,163 | ||||
March 31,
|
June 30,
|
|||||||
2009
|
2008
|
|||||||
Rights
to use land
|
$ | 4,726,603 | $ | 4,707,245 | ||||
Less:
accumulated amortization
|
264,273 | 192,198 | ||||||
Total
|
$ | 4,462,330 | $ | 4,515,047 | ||||
2009
|
$ | 88,596 | ||
2010
|
88,596 | |||
2011
|
88,596 | |||
2012
|
88,596 | |||
2013
|
88,596 | |||
2014
and thereafter
|
4,019,350 | |||
Total
|
$ | 4,462,330 |
·
|
Acquisition
of a liquor factory or medical wine factory with the necessary Good
Manufacturing Practices (“GMP”) certification from the
government.
|
·
|
Acquisition
of a pharmaceutical factory or healthcare products factory with a GMP
certification.
|
31
|
Rule
13a-14(a) Certification
|
32
|
Rule
13a-14(b) Certification
|
CHINA
SXAN BIOTECH, INC.
|
Date:
May 15, 2009
|
By:
/s/ Feng Zhen
Xing
|
|
Feng
Zhen Xing, Chief Executive Officer and
Chief Financial
Officer
|
|