REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders
China Sxan Biotech Inc.:
We have audited the accompanying consolidated balance sheets of China Sxan Biotech Inc. and subsidiaries (the “Company”) as of June 30, 2009 and 2008, and the related consolidated statements of operations and comprehensive income (loss), stockholders’
equity and cash flows for the years then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The
Company is not required to have, nor were we engaged to perform an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the consolidated financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of China Sxan Biotech Inc. and Subsidiaries as of June 30, 2009 and 2008, and the consolidated results of their operations and their consolidated cash flows
for the years then ended in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the consolidated financial statements, the Company has incurred extensive losses from operations and management
believes that the Company will continue to incur losses, which raises substantial doubt about its ability to continue as a going concern. Management’s plans concerning these matters are also described in Note 3. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
/s/Patrizio & Zhao, LLC
Parsippany, New Jersey
September 30, 2009
CHINA SXAN BIOTECH, INC. |
|
CONSOLIDATED BALANCE SHEETS |
|
JUNE 30, 2009 AND 2008 |
|
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
Assets |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
5,204 |
|
|
$ |
23,203 |
|
Inventory |
|
|
335,764 |
|
|
|
2,076,016 |
|
Other receivables |
|
|
1,168,398 |
|
|
|
1,163,854 |
|
Advance payments |
|
|
1,224,980 |
|
|
|
5,884,877 |
|
Other current assets |
|
|
384 |
|
|
|
385 |
|
Total current assets |
|
|
2,734,730 |
|
|
|
9,148,335 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
461,633 |
|
|
|
695,163 |
|
|
|
|
|
|
|
|
|
|
Intangible assets, net - rights to use land |
|
|
4,438,408 |
|
|
|
4,515,047 |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
7,634,771 |
|
|
$ |
14,358,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
145,945 |
|
|
$ |
249,212 |
|
Income taxes payable |
|
|
1,221,131 |
|
|
|
1,216,130 |
|
Due to shareholders |
|
|
79,350 |
|
|
|
79,350 |
|
Other taxes payable |
|
|
126,881 |
|
|
|
126,362 |
|
Other payables |
|
|
67,548 |
|
|
|
68,435 |
|
Total current liabilities |
|
|
1,640,855 |
|
|
|
1,739,489 |
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Series A convertible preferred stock, $0.001 par value, |
|
|
|
|
|
|
|
|
99,900,000 shares authorized, 7,825,525 and 27,011,477 shares issued |
|
|
|
|
|
|
|
|
and outstanding at June 30, 2009 and 2008, respectively |
|
|
7,826 |
|
|
|
27,011 |
|
Common stock, $0.001 par value, 100,000,000 shares authorized, |
|
|
|
|
|
|
|
|
19,919,795 and 19,542,572 shares issued and outstanding |
|
|
|
|
|
|
|
|
at June 30, 2009 and 2008, respectively |
|
|
19,920 |
|
|
|
19,543 |
|
Additional paid-in capital |
|
|
4,485,539 |
|
|
|
4,466,731 |
|
Statutory reserve |
|
|
378,782 |
|
|
|
378,782 |
|
Retained earnings (deficit) |
|
|
(482,879 |
) |
|
|
6,169,574 |
|
Accumulated other comprehensive income |
|
|
1,584,728 |
|
|
|
1,557,415 |
|
Total stockholders’ equity |
|
|
5,993,916 |
|
|
|
12,619,056 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity |
|
$ |
7,634,771 |
|
|
$ |
14,358,545 |
|
The accompanying notes are an integral part of these consolidated financial statements. |
CHINA SXAN BIOTECH, INC. |
|
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) |
|
|
|
|
|
|
|
For the Years Ended June 30, |
|
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
Sales |
|
$ |
60,575 |
|
|
$ |
12,587,579 |
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
77,185 |
|
|
|
7,830,671 |
|
|
|
|
|
|
|
|
|
|
Gross profit (loss) |
|
|
(16,610 |
) |
|
|
4,756,908 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
175,692 |
|
|
|
1,455,800 |
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
(192,302 |
) |
|
|
3,301,108 |
|
|
|
|
|
|
|
|
|
|
Loss on damaged inventory |
|
|
6,461,367 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Other income (expenses): |
|
|
|
|
|
|
|
|
Other income, net |
|
|
1,509 |
|
|
|
4,729 |
|
Interest income (expense), net |
|
|
(293 |
) |
|
|
(618 |
) |
|
|
|
|
|
|
|
|
|
Total other income |
|
|
1,216 |
|
|
|
4,111 |
|
|
|
|
|
|
|
|
|
|
Income (loss) before provision for income tax |
|
|
(6,652,453 |
) |
|
|
3,305,219 |
|
|
|
|
|
|
|
|
|
|
Provision for income tax |
|
|
- |
|
|
|
495,783 |
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
(6,652,453 |
) |
|
|
2,809,436 |
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
|
|
|
|
|
|
|
|
Foreign currency translation adjustment |
|
|
27,313 |
|
|
|
1,139,307 |
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) |
|
$ |
(6,625,140 |
) |
|
$ |
3,948,743 |
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share |
|
$ |
(0.34 |
) |
|
$ |
0.17 |
|
Diluted earnings (loss) per share |
|
$ |
(0.34 |
) |
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
19,573,577 |
|
|
|
16,299,664 |
|
Diluted |
|
|
19,573,577 |
|
|
|
16,814,790 |
|
The accompanying notes are an integral part of these consolidated financial statements. |
CHINA SXAN BIOTECH, INC. |
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
Additional |
|
Retained |
other |
Total |
|
Capital |
Series A Preferred Stock |
Common Stock |
Paid in |
Statutory |
Earnings |
Comprehensive |
Stockholders’ |
|
Contributed |
Shares |
Amount |
Shares |
Amount |
Capital |
Reserve |
(Deficit) |
Income |
Equity |
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2007 |
$4,667,380 |
- |
$ - |
- |
$ - |
$ - |
$378,782 |
$3,360,138 |
$ 418,108 |
$8,824,408 |
|
|
|
|
|
|
|
|
|
|
|
Common stock issued in |
|
|
|
|
|
|
|
|
|
|
recapitalization |
- |
- |
- |
19,542,572 |
19,543 |
- |
- |
- |
- |
19,543 |
|
|
|
|
|
|
|
|
|
|
|
Series A preferred stocks |
|
27,011,477 |
27,011 |
- |
- |
- |
- |
- |
- |
27,011 |
|
|
|
|
|
|
|
|
|
|
|
Effect of reverse merger |
($4,667,380) |
- |
- |
- |
- |
4,466,731 |
- |
- |
- |
(200,649) |
|
|
|
|
|
|
|
|
|
|
|
Net income |
- |
- |
- |
- |
- |
- |
- |
2,809,436 |
- |
2,809,436 |
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
- |
- |
- |
- |
- |
- |
- |
- |
1,139,307 |
1,139,307 |
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2008 |
$ - |
27,011,477 |
$ 27,011 |
19,542,572 |
$19,543 |
$ 4,466,731 |
$378,782 |
$ 6,169,574 |
$ 1,557,415 |
$ 12,619,056 |
|
|
|
|
|
|
|
|
|
|
|
Series A Preferred stock |
|
|
|
|
|
|
|
|
|
|
converted into common stock |
- |
(19,185,952) |
(19,185) |
377,223 |
377 |
18,808 |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
Net loss |
- |
- |
- |
- |
- |
- |
- |
(6,652,453) |
- |
(6,652,453) |
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income |
- |
- |
- |
- |
- |
- |
- |
- |
27,313 |
27,313 |
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2009 |
$ - |
7,825,525 |
$ 7,826 |
19,919,795 |
$19,920 |
$ 4,485,539 |
$378,782 |
$ (482,879) |
$ 1,584,728 |
$ 5,993,916 |
The accompanying notes are an integral part of these consolidated financial statements. |
CHINA SXAN BIOTECH, INC. |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
|
For the Years Ended June 30, |
|
|
|
2009 |
|
|
2008 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
Net income (loss) |
|
$ |
(6,652,453 |
) |
|
$ |
2,809,436 |
|
Adjustments to reconcile net income to net cash |
|
|
|
|
|
|
|
|
provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
246,769 |
|
|
|
246,343 |
|
Amortization |
|
|
95,208 |
|
|
|
93,998 |
|
Loss on damaged inventory |
|
|
6,461,367 |
|
|
|
- |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
- |
|
|
|
1,458,528 |
|
Inventory |
|
|
(4,712,355 |
) |
|
|
(589,483 |
) |
Other receivables |
|
|
- |
|
|
|
(407,525 |
) |
Advances payments |
|
|
4,684,097 |
|
|
|
(3,749,866 |
) |
Other current assets |
|
|
- |
|
|
|
165 |
|
Accounts payable and accrued expenses |
|
|
(129,168 |
) |
|
|
(227,198 |
) |
Income taxes payable |
|
|
- |
|
|
|
393,541 |
|
Other taxes payable |
|
|
- |
|
|
|
124,638 |
|
Other payables |
|
|
(1,168 |
) |
|
|
(27,795 |
) |
|
|
|
|
|
|
|
|
|
Total adjustments |
|
|
6,644,750 |
|
|
|
(2,684,654 |
) |
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
|
(7,703 |
) |
|
|
124,782 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Acquisition of property and equipment |
|
|
(10,383 |
) |
|
|
(15,439 |
) |
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(10,383 |
) |
|
|
(15,439 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Repayments of stockholders’ loans |
|
|
- |
|
|
|
(220,848 |
) |
|
|
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
- |
|
|
|
(220,848 |
) |
|
|
|
|
|
|
|
|
|
Effect of foreign currency translation on cash |
|
|
87 |
|
|
|
129,816 |
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
(17,999 |
) |
|
|
18,311 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
23,203 |
|
|
|
4,892 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
|
$ |
5,204 |
|
|
$ |
23,203 |
|
The accompanying notes are an integral part of these consolidated financial statements. |
CHINA SXAN BIOTECH INC.
Notes to Consolidated Financial Statements
June 30, 2009 and 2008
Note 1 – Organization and Description of Business
China SXAN Biotech, Inc. (the “Company”, formerly Advance Technologies, Inc.), a Nevada corporation, was incorporated on June 16, 1969. On July 10, 2007, the Company acquired the outstanding capital stock of American SXAN Biotech, Inc., a Delaware corporation (“American SXAN”). American SXAN is a holding company
that on Oct 31, 2006 acquired 100% of the stock of Tieli Xiaoxinganling Forest Breeding Co., Ltd. (“Tieli Xiaoxinganling”), a corporation organized under the laws of The People’s Republic of China. Tieli Xiaoxinganling is engaged in the business of manufacturing and marketing wines and tonics derived from domesticated forest frogs.
The Company was organized under the laws of the State of Delaware under the name PWB Industries, Inc.; the articles of incorporation were issued on June 16, 1969. The name was changed to Sun Energy, Inc., which merged with Sto Med, Inc. on February 22, 1996 and changed its name to Sto Med, Inc. and domicile to the State of Nevada. Sto Med
Inc. changed its name to Advance Technologies, Inc. on August 23, 1997. On September 27, 1999 the Company acquired Seacrest Industries of Nevada, also known as Infrared Systems International. On September 4, 2007 the name of the Company was changed to China SXAN Biotech, Inc.
Note 2 – Summary of Significant Accounting Policies
Basis of Presentation
The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United Stated of America. The consolidated financial statements include
the accounts of China SXAN Biotech, Inc. and its wholly-owned subsidiaries. All inter-company transactions and balances have been eliminated in consolidation.
Cash and Cash Equivalents
In accordance with Statement of Financial Accounting Standards No. 95, "Statement of Cash Flows," the Company considers all highly liquid instruments with original maturities of three months or less to be cash and cash equivalents.
Inventory
Inventories are stated at the lower of cost or net realizable value. Cost is calculated on the weighted-average basis and includes all costs to acquire and other costs incurred in bringing the inventories to their present location and condition. We evaluate the net realizable value of our inventories on a regular basis and
record a provision for loss to reduce the computed weighted-average cost if it exceeds the net realizable value.
CHINA SXAN BIOTECH INC.
Notes to Consolidated Financial Statements
June 30, 2009 and 2008
Note 2 – Summary of Significant Accounting Policies (continued)
Property and Equipment
Property and equipment are stated at cost and depreciation is provided using the straight-line method between 5 to 10 years, less a base salvage value of 4% of the assets’ stated cost. The carrying value of long-lived assets is evaluated whenever changes in circumstances indicate the carrying amount of such assets may not be recoverable. If
necessary, the Company recognizes an impairment loss for the difference between the carrying amount of the assets and their estimated fair value. Fair value is based upon current and anticipated future undiscounted cash flows. Expenditures for maintenance and repairs are charged to operations as incurred; additions, renewals and betterments are capitalized. Based upon its most recent analysis, the Company believes that no impairment of property and equipment exists for the year
ended June 30, 2009.
Valuation of Long-Lived Assets
The Company adopted Statement of Financial Accounting Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144"), which addresses financial accounting and reporting for the impairment or disposal of long-lived assets. Per SFAS 144, the Company is required to periodically evaluate the carrying value
of long-lived assets and to record an impairment loss when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets' carrying amounts. In that event, a loss is recognized based on the amount by which the carrying amount exceeds the fair market value of the long-lived assets. Loss on long-lived assets to be disposed of is determined in a similar
manner, except that fair market values are reduced for the cost of disposal. Based on its review, the Company is of the opinion that as of June 30, 2009 there were no significant impairments of its long-lived assets.
Intangible Assets
Intangible assets are carried at cost, less related accumulated amortization. Intangible assets consist of “Rights to use land” for 50 years and therefore amortized over 50 years based on straight-line method.
Revenue Recognition
The Company recognizes revenue at the date of shipment to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is completed, no other significant obligations of the company exist and collectibility is reasonably assured.
Advertising Costs
The Company expenses the cost of advertising as incurred. Advertising costs for the years ended June 30, 2009 and 2008 were insignificant.
Income Taxes
Deferred income taxes are computed using the asset and liability method, such that deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between financial reporting amounts and the tax basis of existing assets and liabilities based on currently enacted tax laws and tax rates
in effect in the People’s Republic of China for the periods in which the differences are expected to reverse. Income tax expense is the tax payable for the period plus the change during the period in deferred income taxes. A valuation allowance is provided when it is more likely than not that some portion or all of the deferred tax assets will not be realized. No differences were noted between the book and tax bases of the Company’s assets and liabilities, respectively. Therefore,
there are no deferred tax assets or liabilities for the year ended June 30, 2009.
The Company is subject to PRC Enterprise Income Tax at a rate of 15% of net income. Given that the Company is doing business in the husbandry industry, the Company is allowed to delay paying income taxes until September 30, 2007. The Company has been accruing income tax since its inception.
CHINA SXAN BIOTECH INC.
Notes to Consolidated Financial Statements
June 30, 2009 and 2008
Note 2 – Summary of Significant Accounting Policies (continued)
Fair Value of Financial Instruments
The carrying amounts of the Company’s financial instruments, which include cash and cash equivalents, investment securities, accounts receivable, accounts payable, accrued expenses and other obligations, approximate their fair value due to the short-term maturities of the related instruments.
Foreign Currency Translation and Transactions
The financial position and results of operations of the Company’s foreign subsidiaries are determined using local currency (Chinese Yuan) as the functional currency. Assets and liabilities of the subsidiaries are translated at the prevailing exchange rate in effect at each year end. Contributed capital accounts
are translated using the historical rate of exchange when capital is injected. Income statement accounts are translated at the average rate of exchange during the year. Translation adjustments arising from the use of different exchange rates from period to period are included in the cumulative translation adjustment account in shareholders' equity. Gains and losses resulting from foreign currency transactions are included in operations.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and related disclosures at the date of the financial statements and during the reporting period. Actual results could differ from those estimates.
Comprehensive Income (loss)
The Company has adopted SFAS No. 130, Reporting Comprehensive Income, which establishes rules for the reporting and display of comprehensive income, its components and accumulated balances. SFAS No. 130
defines comprehensive income (loss) to include all changes in equity, including adjustments to minimum pension liabilities, accumulated foreign currency translation, and unrealized gains or losses on available-for-sale marketable securities, except those resulting from investments by owners and distributions to owners.
Earnings Per Share
In accordance with SFAS No. 128, “Computation of Earnings Per Share” (“SFAS No. 128”) and EITF No. 03-6, “Participating Securities and the Two-Class Method under FASB Statement No. 128” (“EITF No. 03-6”),basic earnings per share is computed by dividing net income attributable to ordinary
shareholders by the weighted average number of ordinary shares outstanding during the year. The Company’s Series A redeemable convertible preferred shares are participating securities. Diluted earnings per share is calculated by dividing net income attributable to ordinary shareholders as adjusted for the effect of dilutive ordinary equivalent shares, if any, by the weighted average number of ordinary and dilutive ordinary equivalent shares
outstanding during the year. Ordinary equivalent shares consist of the ordinary shares issuable upon the conversion of the convertible preferred shares (using the if-converted method) and ordinary shares issuable upon the exercise of outstanding share options (using the treasury stock method).
Recent Accounting Pronouncements
In April 2009, FASB Staff Position (FSP) No. FSP 107-1 and APB 28-1 was issued to amend SFAS No. 107, Disclosures about Fair Value of Financial Instruments, to require disclosures about fair value of financial instruments for interim reporting periods as well as for annual
financial statements. This FSP also amends APB Opinion No. 28, Interim Financial Reporting, to require those disclosures in summarized financial information at interim reporting periods. FSP 107-1 and APB 28-1 are effective for interim reporting periods ending after June 15, 2009. Adoption of this guidance is not
expected to have a material impact on our consolidated financial statements.
CHINA SXAN BIOTECH INC.
Notes to Consolidated Financial Statements
June 30, 2009 and 2008
Note 2 – Summary of Significant Accounting Policies (continued)
Recent Accounting Pronouncements (continued)
In April 2009, FSP 157-4, Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly, was issued to provide additional guidance for estimating fair value in accordance
with SFAS No. 157, Fair Value Measurements, when the volume and level of activity for the asset or liability have significantly decreased. This FSP also provides guidance on identifying circumstances which indicate that a transaction is not orderly. FSP 157-4 is effective for interim and annual reporting periods ending after June 15, 2009, and shall be applied
prospectively. Adoption of this guidance is not expected to have a material impact on our consolidated financial statements.
In October 2008, the FASB issued FSP 157-3, Determining Fair Value of a Financial Asset in a Market That Is Not Active (“FSP 157-3”). FSP 157-3 clarifies the application of Statement of Financial Accounting Standards No. 157, Fair
Value Measurements, in an inactive market. It demonstrates how the fair value of a financial asset is determined when the market for that financial asset is inactive. FSP 157-3 was effective upon issuance, including prior periods for which financial statements had not been issued. The Company’s implementation of this standard did
not impact its consolidated results of operations or financial condition.
In September 2008, the FASB issued FSP FAS 133-1 and FIN 45-4, Disclosures about Credit Derivatives and Certain Guarantees, an Amendment of FASB Statement No. 133 and FASB Interpretation No. 45; and Clarification of
the Effective Date of FASB Statement No. 161 (“FSP FAS 133-1 and FIN 45-4”). FSP FAS133-1 and FIN 45-4 amends Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities (“SFAS 133”), to require disclosures by sellers of credit derivatives, including credit derivatives embedded
in hybrid instruments. FSP FAS 133-1 and FIN 45-4 also amend FASB Interpretation No. 45, Guarantor’s Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness to Others (“FIN 45”), to require additional disclosure about the current status of the payment/performance
risk of a guarantee. The provisions of the FSP that amend SFAS 133 and FIN 45 are effective for reporting periods ending after November 15, 2008. FSP FAS 133-1 and FIN 45-4 also clarifies the effective date in Statement of Financial Accounting Standards No. 161, Disclosures about Derivative Instruments and Hedging Activities
(“SFAS 161”). Disclosures required by SFAS 161 are effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. The Company’s adoption of FSP FAS 133-1 and FIN 45-4 on January 1, 2009, will not impact its consolidated results of operations or financial condition.
Reclassification
Certain amounts as of June 30, 2008 were reclassified for comparative presentation purposes.
Note 3 – Going Concern And Management's Plan
The Company’s management resolved to temporarily halt operations and formed an exploratory committee to evaluate the possibility of utilizing the current production lines and inventories
toward the manufacture and distribution of other frog related products. During the fiscal year ended June 30, 2009, the Company generated only $60,575 of revenue, a 99% decrease as compared to the fiscal year ended June 30, 2008. Management believes the Company will continue to incur losses unless they
revive their marketing operations.
The Company’s management intends to pursue a variety of sources for the funds required for potential capital investments, offering both
debt and equity. At the present time, however, no commitment for funds has been received from any source.
Note 4 – Other Receivables
Other receivables represent advances made to third parties for non-operating purposes. They are unsecured and non-interest bearing. Management is of the opinion that the reported amounts will be fully collected and therefore, no allowance is deemed necessary.
Note 5 – Inventory
Inventory at June 30, 2009 and 2008 consisted of the following:
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
Food for frogs |
|
$ |
- |
|
|
$ |
28,049 |
|
Food for pigs |
|
|
39,829 |
|
|
|
29,541 |
|
Frogs in process |
|
|
- |
|
|
|
305,259 |
|
Pigs in process |
|
|
287,017 |
|
|
|
278,499 |
|
Packaging supplies |
|
|
8,918 |
|
|
|
- |
|
Finished goods |
|
|
- |
|
|
|
1,434,668 |
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
335,764 |
|
|
$ |
2,076,016 |
|
Note 6 – Advance Payments
As a common business practice in China, the Company is required to make advance payments to certain suppliers for purchase of raw material. Such advances are interest-free and unsecured.
CHINA SXAN BIOTECH INC.
Notes to Consolidated Financial Statements
June 30, 2009 and 2008
Note 7 – Property and Equipment, Net
Property and equipment at June 30, 2009 and 2008 consisted of the following:
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
Buildings |
|
$ |
1,234,117 |
|
|
$ |
1,234,117 |
|
Equipment |
|
|
254,444 |
|
|
|
254,444 |
|
Breeding livestock |
|
|
5,688 |
|
|
|
1,223 |
|
Construction in progress |
|
|
21,786 |
|
|
|
9,705 |
|
|
|
|
1,516,035 |
|
|
|
1,499,489 |
|
Less: accumulated depreciation |
|
|
1,054,402 |
|
|
|
804,326 |
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
461,633 |
|
|
$ |
695,163 |
|
|
|
|
|
|
|
|
|
|
Depreciation expense for the years ended June 30, 2009 and 2008 was $246,769 and $246,343, respectively.
Note 8 – Intangible Assets, Net - Rights To Use Land
Net intangible assets at June 30, 2009 and 2008 consisted of the following:
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
Rights to use land |
|
$ |
4,726,603 |
|
|
$ |
4,707,245 |
|
Less: accumulated amortization |
|
|
(288,195 |
) |
|
|
(192,198 |
) |
Total |
|
$ |
4,438,408 |
|
|
$ |
4,515,047 |
|
The Company's office and production sites are located in Tieli City and Jiamusi City, Heilongjiang Province, PRC. The Company leases land per a real estate contract with the government of the People's Republic of China for a period from 2003 through 2057. Per the People's Republic of China's governmental regulations, the Government
owns all land.
The Company has recognized the amounts paid by a shareholder for the acquisition of rights to use land as an intangible asset (“Rights to use land”) and a non-cash capital contribution. The Company is amortizing the asset over a period of fifty (50) years.
Amortization expense for the Company’s intangible assets for the years ended June 30, 2009 and 2008 amounted to $95,208 and $93,998, respectively.
The following is a list of approximate amortization expense for the Company’s intangible assets over their useful lives:
2010 |
|
$ |
95,208 |
|
2011 |
|
|
95,208 |
|
2012 |
|
|
95,208 |
|
2013 |
|
|
95,208 |
|
2014 and thereafter |
|
|
4,057,576 |
|
|
|
|
|
|
Total |
|
$ |
4,438,408 |
|
Note 9 – Accounts Payable and Accrued Expenses
The carrying value of accounts payable and accrued expenses approximate fair value due to the short-term nature of the obligations.
Note 10– Due to Stockholders
Loans from stockholders are short-term in nature, unsecured and non-interest bearing.
CHINA SXAN BIOTECH INC.
Notes to Consolidated Financial Statements
June 30, 2009 and 2008
Note 11– Supplemental Cash Flow Disclosures
Cash paid for interest was $293 and $618 for the years ended June 30, 2009 and 2008, respectively. Cash paid for income tax was $0 for the years ended June 30, 2009 and 2008.
Note 12 – Earnings (Loss) Per Share
The Company presents earnings per share on a basic and diluted basis. Basic earnings per share have been computed by dividing net earnings by the weighted average number of common shares outstanding. Diluted earnings per share have been computed by dividing net earnings plus convertible preferred dividends and interest expense (after-tax)
on convertible debt by the weighted average number of common shares outstanding including the dilutive effect of equity securities. The weighted average number of common shares calculated for diluted EPS excludes the potential common stock that would be exercised under the options and warrants granted to officers because the inclusion of the potential shares from these options and warrants would cause an anti-dilutive effect by increasing the net earnings per share. On September 4, 2007, the Company effectuated
a 1 for 51 reverse stock splits of the Company’s common stock.
|
|
June 30, 2009 |
|
|
June 30, 2008 |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(6,652,453 |
) |
|
$ |
2,809,436 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares |
|
|
19,573,577 |
|
|
|
16,299,664 |
|
|
|
|
|
|
|
|
|
|
Effect of diluted securities |
|
|
- |
|
|
|
515,126 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares |
|
|
19,573,577 |
|
|
|
16,814,790 |
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share |
|
$ |
(0.34 |
) |
|
$ |
0.17 |
|
Diluted earnings (loss) per share |
|
$ |
(0.34 |
) |
|
$ |
0.17 |
|
Note 13 – Stockholders' Equity
On July 10, 2007, Advance Technologies acquired 100% of the outstanding capital stock of American SXAN in a reverse merger transaction. Upon completion of the reverse merger, the Company had 96,671,199 shares of common stock issued and outstanding. In addition, there were 27,011,477 shares of Series A Non-voting Preferred Stock, each of
which was convertible into one share of common stock. There were also 100,000 shares of Series B Preferred Stock issued and outstanding, which were convertible into 900,000,000 shares of common stock.
On September 4, 2007, Advance Technologies changed its name to China SXAN Biotech, Inc and effectuated a 1 for 51 reverse stock split of its outstanding common stock (the “Reverse Split”). The Reverse Split did not alter the number of shares of common stock the Company was authorized to issue, but rather simply reduced the number
of shares of its common stock issued and outstanding.
Note 14 - Employee Welfare Plan
The Company has established an employee welfare plan in accordance with Chinese laws and regulations. Full-time employees of the Group in the PRC participate in a government-mandated multi-employer defined contribution plan pursuant to which certain pension benefits, medical care, unemployment insurance and
other welfare benefits are provided to employees. PRC labor regulations require the Group to accrue for these benefits based on a certain percentage of the employees’ salaries.
Note 15 – Statutory Reserve
Under PRC law, our subsidiaries in PRC are required to set aside 10% of its net income each year to fund a designated statutory reserve fund until such funds reach 50% of registered share capital. These reserves are not distributable as cash dividends. The statutory
reserve balance as of June 30, 2009 and 2008 was $378,782.
Note 16 - Risk Factors
For the fiscal year ended June 30, 2009, one customer accounted for approximately 62% of the Company’s total sales. Sales to this customer amounted to $37,797. For the fiscal year ended June 30, 2008, five customers accounted for approximately 70% of the Company’s total sales. Sales to these customers amounted to approximately
$8,811,000.
The Company's operations are carried out in the PRC. Accordingly, the Company's business, financial condition and results of operations may be influenced by the political, economic and legal environments in the PRC as well as by the general state of the PRC’s economy. The Company's business may be influenced 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.
Note 17 - Concentrations of Credit Risk