Florida
|
|
65-1130026
|
(State
or other jurisdiction of incorporation or organization)
|
|
(IRS
Employer Identification No.)
|
Large accelerated filer
|
Accelerated filer
|
Non-accelerated filer (Do not check if a smaller reporting company)
|
Smaller reporting company x
|
Item
1.
|
Description
of Business
|
4
|
||
Item
1A
|
Risk
Factors
|
10
|
||
Item
1B
|
Unresolved
Staff Comments
|
24
|
||
Item
2.
|
Description
of Property
|
24
|
||
Item
3.
|
Legal
Proceedings
|
25
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
|||
PART
II
|
||||
Item
5.
|
Market
for Common Equity , Related Stockholder Matters and Issuer Purchases of
Equity Securities
|
25
|
||
Item
6.
|
Selected
Financial Data
|
26
|
||
Item
7.
|
Management's
Discussion and Analysis or Plan of Operation
|
26
|
||
Item
7A.
|
Quantitative
and Qualitative Disclosures and Market Risk
|
37
|
||
Item
8.
|
Financial
Statement and Supplementary Data
|
37
|
||
Item
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
37
|
||
Item
9A.
|
Controls
and Procedures
|
38
|
||
Item
9B
|
Other
Information
|
38
|
||
PART
III
|
||||
Item
10. Directors, Executive Officers, Promoters and Control Persons;
Compliance with Section 16(a) of the Exchange Act
|
39
|
|||
Item
11. Executive Compensation
|
42
|
|||
Item
12. Security Ownership of Certain Beneficial Owners and Management and
Related Shareholder Matters
|
47
|
|||
Item
13. Certain Relationships and Related Transactions, and Director
Independence
|
49
|
|||
Item
14. Principal Accountant Fees and Services
|
52
|
|||
PART
IV
|
||||
|
||||
Item
15. Exhibits and Financial Statement Schedules
|
53
|
|||
SIGNATURES
|
55
|
|||
EXHIBIT
INDEX
|
||||
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
·
|
Part
II, Item 7 to provide additional information related to our revenue
increase disclosed in the “Management's Discussion and Analysis or Plan of
Operations - Comparison of Years Ended June 30, 2008 and June 30,
2007” and “Management's Discussion and Analysis or Plan of Operations
- Comparison of Years Ended June 30, 2007 and June 30,
2006”:
|
·
|
Part
II, Item 7 to revise the table of the contractual obligations to include
interest related to our contractual obligations disclosed in the
“Management's Discussion and Analysis or Plan of Operations -
Contractual Obligations and Off-Balanced Sheet
Arrangements”;
|
·
|
Part
III Item 13 to revise and provide additional information in the “Certain
Relationships and Related Transactions and Director Independence – Related
Parties Transactions of Laiyang Jiangbo” regarding certain obligations and
filing a lease agreement as Exhibit 10.11;
and
|
·
|
Part
IV, Item 15 in the “Exhibit, Financial Statement Schedules” to include
Exhibit 10.11 that was omitted from the original Annual Report and to
revise and update certain disclosure in the notes to the financial
statements including Note 1 – “Organization and business”,
Note 2 – “Summary of significant accounting policies” under the
sub-headings “Principals of consolidation” and “Investments and restricted
investments”,, Note 4- “Supplemental disclosure of cash flow
information”, and Note 12 – Taxes payable” under the paragraph
sub-heading “ Income Taxes”. In addition, new officer certifications
are filed as exhibits to this Amendment No.
1.
|
Drug
Name
|
Target
Treatment/Drug Type
|
Status
|
||
Felodipine
Sustained Release Tablets
|
Treat
high blood pressure and arteriosclerosis/Western Drug
|
(A)
Expected approval date - second
quarter
of fiscal year 2009
|
||
Yuandu
Hanbi Capsules
|
Relieve
arthritis pain /Traditional Chinese Medicine
|
(A)
Expected approval date - second
quarter
of fiscal year 2009
|
||
Bezoar
Yijin Tablets
|
Cures
inflammations such as pharyngitis/Traditional Chinese Medicine
|
(A)
Expected approval date - second
quarter
of fiscal year 2009
|
(A)
|
Subject
to SFDA. Pending administrative protection and
approval.
|
|
1.
|
publishing
advertisements and articles in national as well as specialized and
provincial newspapers, magazines, and in other media, including the
Internet;
|
2.
|
participating
in national meetings, seminars, symposiums, exhibitions for pharmaceutical
and other related industries;
|
|
|
3.
|
organizing
cooperative promotional activities with distributors;
and
|
4. | sending direct mail to major physician offices and laboratories. |
.
|
maintain
our market position in the pharmaceuticals business in
China;
|
.
|
offer
new and innovative products to attract and retain a larger customer
base;
|
.
|
attract
additional customers and increase spending per
customer;
|
.
|
increase
awareness of our brand and continue to develop user and customer
loyalty;
|
.
|
respond
to competitive market conditions;
|
.
|
respond
to changes in our regulatory environment;
|
.
|
manage
risks associated with intellectual property rights;
|
.
|
maintain
effective control of our costs and expenses;
|
.
|
raise
sufficient capital to sustain and expand our
business;
|
.
|
attract,
retain and motivate qualified personnel; and
|
.
|
upgrade
our technology to support additional research and development of new
products.
|
.
|
terminates
or suspends its agreement with us
|
.
|
causes
delays
|
.
|
fails
to timely develop or manufacture in adequate quantities a substance needed
in order to conduct clinical trials
|
.
|
fails
to adequately perform clinical trials
|
.
|
determines
not to develop, manufacture or commercialize a product to which it has
rights or
|
.
|
otherwise
fails to meet its contractual
obligations.
|
.
|
any
of our patent applications will result in the issuance of
patents;
|
.
|
we
will develop additional patentable products;
|
.
|
the
patents we have been issued will provide us with any competitive
advantages;
|
.
|
the
patents of others will not impede our ability to do business;
or
|
.
|
third
parties will not be able to circumvent our
patents.
|
.
|
the
commercialization of our products could be adversely
affected;
|
.
|
any
competitive advantages of the products could be diminished;
and
|
.
|
revenues
or collaborative milestones from the products could be reduced or
delayed.
|
.
|
we
only have contractual control over Laiyang Jiangbo. We do not own it due
to the restriction of foreign investment in Chinese businesses;
and
|
.
|
uncertainties
relating to the regulation of the pharmaceutical business in China,
including evolving licensing practices, means that permits, licenses or
operations at our company may be subject to challenge. This may disrupt
our business, or subject us to sanctions, requirements to increase capital
or other conditions or enforcement, or compromise enforceability of
related contractual arrangements, or have other harmful effects on
us.
|
·
|
levying
fines;
|
|
·
|
revoking
our business and other licenses; and
|
|
·
|
requiring
that we restructure our ownership or
operations.
|
·
|
the
amount of government involvement;
|
|
·
|
level
of development;
|
|
·
|
growth
rate;
|
|
·
|
control
of foreign exchange; and
|
|
·
|
allocation
of resources.
|
|
·
|
the
level of state-owned enterprises in the PRC, as well as the level of
governmental control over the allocation of resources is greater than in
most of the countries belonging to the OECD;
|
|
·
|
the
level of capital reinvestment is lower in the PRC than in other countries
that are members of the OECD;
|
|
·
|
the
government of the PRC has a greater involvement in general in the economy
and the economic structure of industries within the PRC than other
countries belonging to the OECD;
|
|
·
|
the
government of the PRC imposes price controls on certain products and our
products may become subject to additional price controls;
and
|
|
·
|
the
PRC has various impediments in place that make it difficult for foreign
firms to obtain local currency, as opposed to other countries belonging to
the OECD where exchange of currencies is generally free from
restriction.
|
·
|
actual
or anticipated fluctuations in our quarterly operating
results;
|
|
·
|
changes
in financial estimates by securities research analysts;
|
|
·
|
conditions
in pharmaceutical and agricultural markets;
|
|
·
|
changes
in the economic performance or market valuations of other pharmaceutical
companies;
|
|
·
|
announcements
by us or our competitors of new products, acquisitions, strategic
partnerships, joint ventures or capital commitments;
|
|
·
|
addition
or departure of key personnel;
|
|
·
|
fluctuations
of exchange rates between RMB and the U.S. dollar;
|
|
·
|
intellectual
property litigation; and
|
|
·
|
general
economic or political conditions in
China.
|
|
LOW
|
HIGH
|
|||||
2008
|
|||||||
Quarter
ended June 30, 2008
|
$
|
7.50
|
$
|
14.40
|
|||
Quarter
ended March 31, 2008
|
$
|
7.04
|
$
|
14.72
|
|||
Quarter
ended December 31, 2007
|
$
|
8.80
|
$
|
14.40
|
|||
Quarter
ended September 30, 2007
|
$
|
3.40
|
$
|
6.00
|
|||
2007
|
|||||||
Quarter
ended June 30, 2007
|
$
|
4.04
|
$
|
7.40
|
|||
Quarter
ended March 31, 2007
|
$
|
4.80
|
$
|
7.40
|
|||
Quarter
ended December 31, 2006
|
$
|
3.20
|
$
|
7.16
|
|||
Quarter
ended September 30, 2006
|
$
|
3.60
|
$
|
7.40
|
2008
|
2007
|
2006
|
||||||||
Net
Revenues (in '000)
|
$
|
99,547
|
$
|
76,194
|
$
|
49,156
|
||||
%
change year over year
|
30.65
|
%
|
55
|
%
|
285.50
|
%
|
2008
|
2007
|
2006
|
||||||||
Cost
of Goods Sold (in '000)
|
$
|
22,507
|
$
|
21,162
|
$
|
15,686
|
||||
Gross
Margin
|
77.39
|
%
|
72.23
|
%
|
68.09
|
%
|
2008
|
2007
|
2006
|
||||||||
SG&A
(in ‘000)
|
$
|
41,593
|
$
|
25,579
|
$
|
7,895
|
||||
Percentage of
Sales
|
41.78
|
%
|
33.57
|
%
|
16.06
|
%
|
2008
|
2007
|
2006
|
||||||||
Net
income (in '000)
|
$
|
22,451
|
$
|
22,053
|
$
|
7,736
|
||||
net
margin
|
22.55
|
%
|
28.94
|
%
|
15.74
|
%
|
Year Ended
June 30,
|
% of
|
Year Ended
June 30,
|
% of
|
Year Ended
June 30,
|
% of
|
||||||||||||||
2008
|
Revenue
|
2007
|
Revenue
|
2006
|
Revenue
|
||||||||||||||
REVENUES
|
$
|
93,983
|
94.41
|
%
|
$
|
72,260
|
94.84
|
%
|
$
|
45,243
|
92.04
|
%
|
|||||||
|
|||||||||||||||||||
REVENUES
- RELATED PARTY
|
5,564
|
5.59
|
%
|
3,934
|
5.16
|
%
|
3,913
|
7.96
|
%
|
||||||||||
|
|||||||||||||||||||
COST
OF REVENUES
|
21,073
|
21.17
|
%
|
19,961
|
26.20
|
%
|
13,628
|
27.72
|
%
|
||||||||||
COST
OF REVENUES-RELATED PARTIES
|
1,434
|
1.44
|
%
|
1,200
|
1.58
|
%
|
2,058
|
4.19
|
%
|
||||||||||
|
|||||||||||||||||||
GROSS
PROFIT
|
77,040
|
77.39
|
%
|
55,032
|
72.23
|
%
|
33,470
|
68.09
|
%
|
||||||||||
|
|||||||||||||||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
41,593
|
41.78
|
%
|
25,579
|
33.57
|
%
|
7,895
|
16.06
|
%
|
||||||||||
|
|||||||||||||||||||
RESEARCH
AND DEVELOPMENT
|
3,236
|
3.25
|
%
|
11,144
|
14.63
|
%
|
13,642
|
27.75
|
%
|
||||||||||
|
|||||||||||||||||||
INCOME
FROM OPERATIONS
|
32,211
|
32.36
|
%
|
18,309
|
24.03
|
%
|
11,933
|
24.28
|
%
|
||||||||||
|
|||||||||||||||||||
OTHER
EXPENSES(INCOME)
|
2,789
|
2.80
|
%
|
(6,375
|
)
|
(8.37
|
)%
|
387
|
0.79
|
%
|
|||||||||
|
|||||||||||||||||||
INCOME
BEFORE PROVISION FOR INCOME TAXES
|
29,422
|
29.56
|
%
|
24,684
|
32.40
|
%
|
11,546
|
23.49
|
%
|
||||||||||
|
|||||||||||||||||||
PROVISION
FOR INCOME TAXES
|
6,971
|
7.00
|
%
|
2,631
|
3.45
|
%
|
3,810
|
7.75
|
%
|
||||||||||
|
|||||||||||||||||||
NET
INCOME
|
22,451
|
22.55
|
%
|
22,053
|
28.94
|
%
|
7,736
|
15.74
|
%
|
||||||||||
|
|||||||||||||||||||
OTHER
COMPREHENSIVE INCOME
|
6,554
|
6.58
|
%
|
1,018
|
1.34
|
%
|
128
|
0.26
|
%
|
||||||||||
|
|||||||||||||||||||
COMPREHENSIVE
INCOME
|
$ |
29,005
|
29.14
|
%
|
$ |
23,071
|
30.28
|
%
|
$ |
7,864
|
16.00
|
%
|
|
Years
Ended June 30,
|
|
|||||
|
|
2008
|
|
2007
|
|||
Shipping
and handling
|
$
|
365
|
$
|
280
|
|||
Advertisement,
marketing and promotion spending
|
28,119
|
18,097
|
|||||
Travel
and entertainment- sales related
|
982
|
564
|
|||||
Depreciation
and amortization
|
458
|
280
|
|||||
Salaries,
commissions, wages and related benefits
|
10,190
|
5,789
|
|||||
Travel
and entertainment- non sales related
|
325
|
36
|
|||||
Other
|
1,154
|
533
|
|||||
Total
|
$
|
41,593
|
$
|
25,579
|
·
|
An
increase of $10.0 million or approximately 55.39% in advertising,
marketing and promotional spending for the year ended June 30, 2008 was
primarily due to TV commercials and magazine advertisements expenses to
promote our new product- Baobaole Chewable tablets, as well as our brand
name. Additionally, we also increased our marketing and promotional
activities to promote our two best selling
products.
|
·
|
Travel
and entertainment -sales related expenses increased by $0.4 million or
approximately 74.14% for the year ended June 30, 2008 as compared to the
corresponding period in fiscal 2007 was
primarily due to our
marketing and sales travel related activities related to promoting our
Baobole Chewable tablets and establishing the distribution network for the
product as well as promoting our two other best selling products.
|
·
|
Shipping
and handling expenses increased by $0.1 million or approximately 30.43%
for the year ended June 30, 2008 as compared to the corresponding period
of fiscal 2007, primarily
because there was an increase in sales volume in fiscal year
2008.
|
·
|
Depreciation
and amortization increased by $0.2 million or 63.45% for the year ended
June 30, 2008 as compared to the corresponding period of fiscal 2007,
primarily due
to additional fixed assets being depreciated.
|
·
|
Salaries,
wages, commissions and related benefits increased by $4.4 million or
76.00% for the year ended June 30, 2008 as compared to the corresponding
period of fiscal 2007. The increase was primarily due
to increase in commission payments as a percentage of sales to sales
representatives as well as an increase in number of employees and sales
representatives as a result of expanding our distribution network from 26
provinces and regions to 30 provinces and regions in fiscal
2008.
|
·
|
An
increase of $0.3 million or approximately 806.12% in travel and
entertainment -non sales related expenses for the year ended June 30, 2008
as compared to the corresponding period of fiscal 2007. The increase was
primarily
due to increase in corporate executives’ and managers’ entertainment and
travel related to public company related activities.
|
·
|
Other
selling, general and administrative expenses, which includes professional
fees, utilities, office supplies and expenses increased by $0.6 million or
116.37% for the year ended June 30, 2008 as compared to the corresponding
period in fiscal 2008 primarily due
to more professional fees, and other expenses related to being a publicly
traded company in fiscal 2008.
|
|
Years
Ended June 30,
|
||||||
2007
|
2006
|
||||||
Shipping
and handling
|
$
|
280
|
$
|
188
|
|||
Advertisement,
marketing and promotion spending
|
18,097
|
5,455
|
|||||
Travel
and entertainment- sales related
|
564
|
397
|
|||||
Depreciation
and amortization
|
280
|
182
|
|||||
Salaries,
commissions, wages and related benefits
|
5,789
|
1,114
|
|||||
Travel
and entertainment- non sales related
|
36
|
45
|
|||||
Other
|
533
|
514
|
|||||
Total
|
$
|
25,579
|
$
|
7,895
|
· |
An
increase of $12.6 million or approximately 231.72% in advertising,
marketing and promotional spending for the year ended June 30, 2007 was
primarily due
to increase in marketing and promotional activities to promote our
products and brand name.
|
· |
Travel
and entertainment sales related expenses increased by $0.2 million, or
approximately 41.94%, for the year ended June 30, 2007 as compared to the
corresponding period in fiscal 2006 was
primarily due to the increase in our sales entertainment and sales travel
related activities.
|
· |
Shipping
and handling expenses increased by $0.1 million, or approximately 48.87%,
for the year ended June 30, 2007 as compared to the corresponding period
of fiscal 2006, primarily
because increase in sales volume in fiscal year 2007.
|
· |
Depreciation
and amortization increased by $0.1 million, or 53.76%, for the year ended
June 30, 2007 as compared to the corresponding period of fiscal 2006,
primarily due
to additional amortization expenses on the new patent obtained in late
fiscal 2007.
|
· |
Salaries,
wages, commissions and related benefits increased by $4.7 million, or
419.83%, for the year ended June 30, 2007 as compared to the corresponding
period of fiscal 2006. The increase was primarily due
to increase in commission payments to sales representatives as well as an
increase in number of employees and sales representatives.
|
· |
Travel
and entertainment non sales related expenses were materially consistent
for the year ended June 30, 2007 as compared to the corresponding period
of fiscal 2006.
|
· |
Other
selling, general and administrative expenses, which includes professional
fees, utilities, office supplies and expenses were materially consistent
for the year ended June 30, 2007 as compared to the corresponding period
in fiscal 2006.
|
-
|
In
November 2007, we raised $5,000,000 in gross proceeds through the sale of
a convertible note.
We
received $4,645,592 in net proceeds after deducting placement agent
discounts and commissions and payment of professional and other related
expenses. Further detailed discussion regarding this financing is provided
in the footnotes to financial statements.
|
-
|
In
May 2008, we raised $30,000,000 in gross proceeds through the sale of a
convertible note.
We
received $28,313,500 in net proceeds after deducting placement agent
discounts and commissions and payment of professional and other related
expenses. Further detailed discussion regarding this financing is provided
in the footnotes to financial statements.
|
Payments Due by Period
|
||||||||||||||||||||
Total
|
Less than 1
year
|
1-3 Years
|
3-5 Years
|
5 Years +
|
||||||||||||||||
In Thousands
|
||||||||||||||||||||
Contractual
Obligations:
|
|
|
|
|
|
|||||||||||||||
Convertible
Debenture and Related Interest
|
$ | 41,170,000 | $ | 2,300,000 | $ | 38,870,000 | $ | - | $ | - | ||||||||||
Bank
Indebtedness and Related Interest
|
$ | 8,675,272 | $ | 8,675,272 | $ | - | $ | - | $ | - | ||||||||||
Research
and Development Contract Obligations
|
$ | 11,562,575 | $ | 4,377,000 | $ | 5,252,400 | $ | 1,933,175 | $ | - | ||||||||||
Total
Contractual Obligations:
|
$ | 61,407,847 | $ | 15,352,272 | $ | 44,122,400 | $ | 1,933,175 | $ | - |
|
Useful
Life
|
||
Building
and building improvements
|
5 -
40
|
|
Years
|
Manufacturing
equipment
|
5 –
20
|
|
Years
|
Office
equipment and furniture
|
5 –
10
|
|
Years
|
Vehicle
|
5
|
|
Years
|
1.
|
On
June 10, 2008, we engaged a full time Chief Financial officer, Ms. Elsa
Sung, from the U.S. to serve as our Chief Financial Officer. Ms.
Sung has extensive experience in internal control and U.S. GAAP reporting
compliance to review complex, non-routine transactions and to evaluate and
approve the accounting treatment for such transactions. Additionally, we
also plan on involving both internal accounting and operations personnel
and outside contractors with technical accounting expertise, as needed,
early in the evaluation of a complex, non-routine transaction to obtain
additional guidance as to the application of generally accepted accounting
principles to such a proposed
transaction.
|
2.
|
In
July 2008, the Board of Directors authorized and approved creation of an
Audit Committee that will oversee matters relating to the Company's
financial reporting. We appointed an independent director who is qualified
an "audit committee financial expert" in compliance with applicable SEC
and current stock exchange rules and regulations to the committee. Each
member of the Audit Committee is "independent" as defined in Section 10A
of the Securities Exchange Act of
1934.
|
3.
|
We
have and will continue to evaluate the internal audit function in relation
to the Company’s financial resources and requirements. To the extent
possible, we will implement procedures to assure that the initiation of
transactions, the custody of assets and the recording of transactions will
be performed by separate
individuals
|
Name
|
|
Age
|
|
Position
|
Cao
Wubo
|
|
43
|
|
Chief
Executive Officer and Chairman of the Board
|
Elsa
Sung
|
|
34
|
|
Chief
Financial Officer
|
Xu
Haibo
|
|
36
|
|
Chief
Operating Officer and Director
|
Dong
Lining
|
|
49
|
|
Vice
President, Director of Technology
|
Yang
Weidong
|
|
37
|
|
Vice
President, Director of Sales
|
Xin
Jingsheng
|
|
53
|
|
Director
of Equipment
|
Xue
Hong
|
|
40
|
|
Controller
|
Feng
Xiaowei
|
|
40
|
|
Director
|
Huang
Lei
|
|
26
|
|
Director
|
Ge
Jian
|
|
36
|
|
Director
|
Michael
Marks
|
|
37
|
|
Director
|
John
(Yang) Wang
|
|
38
|
|
Director
|
.
|
compliance
with laws, rules and regulations
|
|
.
|
conflicts
of interest,
|
|
.
|
insider
trading,
|
|
.
|
corporate
opportunities
|
|
.
|
competition
and fair dealing,
|
|
.
|
discrimination
and harassment,
|
|
.
|
health
and safety,
|
|
.
|
record-keeping,
|
|
.
|
confidentiality,
|
|
.
|
protection
and proper use of company assets, and
|
|
.
|
payments
to government personnel.
|
Committee
|
|
Chair
|
|
Member
|
Member
|
|
Audit
|
|
Michael
Marks
|
|
John
(Yang) Wang
|
Feng
Xiaowei
|
|
Compensation
|
|
Feng
Xiaowei
|
|
John
(Yang) Wang
|
Ge
Jian
|
Name
|
Fees
Earned
or Paid in
Cash
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings ($)
|
All Other
Compensation
($)
|
Total
($)
|
|||||||||||||||
Feng
Xiaowei (1)
|
$
|
2,891
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||
Huang
Lei (1)
|
$
|
2,891
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||
Ge
Jian (1)
|
$
|
2,891
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||
Michael
Marks (4)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
John
(Yang) Wang (4)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Zhang
Yihua (1) (2)
(Former
Director)
|
$
|
28,91
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||
Rodrigo
Arboleda
(Former
Director)(2)
|
$
|
23,333
|
$
|
10,000
|
(5)
|
|
—
|
—
|
$
|
12,250
|
(6)
|
$
|
45,583
|
|||||||||
Robert
D. Cain
(Former
Director )(3)
|
$
|
20,417
|
$
|
10,000
|
(7)
|
|
—
|
—
|
$
|
29,524
|
(8)
|
$
|
59,941
|
(1) |
This
individual was appointed as a director in connection with the Exchange
Transaction on October 1, 2007, and therefore did not receive any
compensation from the Company for the first quarter of fiscal year
2008.
|
(2) |
Effective
July 18, 2008, Ms. Zhang Yihua and Mr. Rodrigo Arboleda resigned as a
member of our board of directors.
|
(3) |
Effective
September 9, 2008, Mr. Robert Cain resigned as a member of our board of
directors.
|
(4) |
The
director was appointed subsequent to the June 30, 2008 fiscal year end,
and therefore did not receive any compensation from the Company in fiscal
year 2008.
|
(5)
|
The
director was granted 1,250 shares of our restricted common stock in fiscal
year 2008 valued at $10,000 in June 2008.
|
(6) |
The
$12,250 was for the amortization of deferred compensation related to the
unamortized portion of the value of the stock awards issued in fiscal year
2007.
|
(7) |
The
director was granted 1,250 shares of our restricted common stock in fiscal
year 2008 valued at $10,000 in June 2008.
|
(8) |
In
connection with certain business consulting services Mr. Robert Cain
provided to the Company, the Company paid a cash payment of $12,024 in
fiscal year 2008 to Mr. Cain. The additional $17,500 related to the
amortization of deferred compensation related to the unamortized portion
of the value of the stock awards issued in fiscal year 2007.
|
Name and
Principal
Position
|
Fiscal
Year
Ended
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
|
Option
Awards
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||
Cao
Wubo,
Chairman
of the Board, Chief Executive Officer, and President
|
2008
2007
2006
|
$
$
$
|
117,000
2,460
2,269
|
—
—
—
|
—
—
—
|
—
—
—
|
—
—
—
|
—
—
—
|
—
—
—
|
$
$
$
|
117,000
2,460
2,269
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Elsa
Sung,
Chief
Financial Officer (1)
|
2008
2007
2006
|
(2) |
$
|
67,500
—
—
|
—
—
—
|
$
|
27,000
—
—
|
$
|
10,847
—
—
|
—
—
—
|
$
|
26,295
—
—
|
—
—
—
|
$
|
131,642
—
—
|
|||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Xu
Haibo,
Director,
Chief Operating Officer
|
2008
2007
2006
|
$
$
$
|
50,400
1,845
908
|
—
—
—
|
—
—
—
|
—
—
—
|
—
—
—
|
—
—
—
|
—
—
—
|
$
$
$
|
50,400
1,845
908
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Gary
Wolfson,
Former
Director and Former Chief Executive Officer (3)
|
2008
2007
2006
|
(4)
(5)
(6)
|
$
$
$
|
45,375
178,062
167,750
|
$
|
—
415,970
—
|
—
—
—
|
$
$
$
|
311,348
302,733
512,675
|
—
—
—
|
—
—
—
|
—
—
-
|
$
$
$
|
356,723
896,765
680,425
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Adam
Wasserman,
Former
Chief Financial Officer (3)
|
2008
2007
2006
|
$
$
|
26,803
80,407
—
|
$
|
—
36,500
—
|
—
—
—
|
—
—
—
|
—
—
—
|
—
—
—
|
—
—
—
|
$
$
|
26,803
116,907
—
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Kenneth
Clinton,
Former
Director and Former President (3)
|
2008
2007
2006
|
(7)
(8)
(9)
|
$
$
$
|
45,375
178,062
167,750
|
$
|
—
350,112
—
|
—
—
—
|
$
$
$
|
311,348
302,733
512,675
|
$
|
311,348
—
—
|
—
—
—
|
—
$603,000
—
|
(8)
|
$
$
$
|
356,723
1,433,907
680,425
|
|
Option
Awards
|
Stock
Awards
|
||||||||||||||||||||||||||
Name
|
Number of
Securities
Underlying
Unexercised
Options
Exercisable
|
Number of
Securities
Underlying
Unexercised
Options
Unexercisable
|
Equity
Incentive Plan
Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options
|
Option
Exercise
Price
($)
|
Option
Expiration
Date
|
Number of
Shares or
Units of
Stock That
Have Not
Vested
|
Market Value
of Shares or
Units of Stock
That Have Not
Vested
($)
|
Equity Incentive
Plan
Awards:
Number of
Unearned
Shares,
Units or
Other
Rights
That
Have Not
Vested
|
Equity Incentive
Plan
Awards:
Market or
Payout
Value of
Unearned
Shares,
Units or
Other
Rights
That Have
Not
Vested
($)
|
|||||||||||||||||||
Elsa
Sung
|
-
|
2,000
1,750
1,875
1,875
|
0
|
$
$
$
$
|
12
16
20
24
|
6/10/2013
6/10/2013
6/10/2013
6/10/2013
|
0
|
0
|
0
|
0
|
||||||||||||||||||
Gary
Wolfson (1)
|
61,036
|
0
|
0
|
$
|
4.2
|
12/31/2010
|
0
|
0
|
0
|
0
|
(1)
|
These
options were fully vested as of July 1,
2007.
|
Named Executive Officers and
Directors
|
Number of Shares
of
Common
Stock
Beneficially
Owned (1)
(2)
|
Percentage
of
Outstanding
Common
Stock
|
|||||
Cao
Wubo, Chief Executive Officer and Chairman of the Board†
|
4,856,592
|
(3)
|
47.02
|
%
|
|||
Elsa
Sung, Chief Financial Officer†
|
3,875
|
*
|
|||||
Xu
Haibo, Vice President, Chief Operating Officer and
Director†
|
0
|
-0
-
|
|||||
Dong
Lining, Vice President, Director of Technology†
|
0
|
-0
-
|
|||||
Yang
Weidong, Vice President, Director of Sales†
|
0
|
-0
-
|
|||||
Xin
Jingsheng, Director of Equipment†
|
0
|
-0
-
|
|||||
Xue
Hong, Controller†
|
0
|
-0
-
|
|||||
Feng
Xiaowei, Director†
|
0
|
-0
-
|
|||||
Huang
Lei, Director†
|
0
|
-0
-
|
|||||
Ge
Jian, Director†
|
9,993
|
*
|
|||||
Michael
Marks†
|
0
|
-0
-
|
|||||
John
(Yang) Wang†
|
0
|
-0
-
|
|||||
Total
Held by Directors and Executive Officers (twelve
individuals)
|
4,870,460
|
47.16
|
%
|
||||
5%
Shareholders
|
|
|
|||||
Verda
International Limited (4)
A-1
Building Dasi Street
Laiyan
City, Shandong Province, PRC
|
4,856,592
|
47.02
|
%
|
||||
Wang
Renhui
No.
57-2-14-1 Chaoyang Street
Dalin,
PRC
|
559,608
|
5.42
|
%
|
||||
Pope
Investments LLC(5)(6)
5100
Poplar Avenue, Suite 805
Memphis,
Tennessee 38137
|
1,146,250
|
9.99
|
%
|
||||
Ardsley
Advisory Partners(7)
262
Harbor Drive
Stamford,
Connecticut 06902
|
693,750
|
6.72
|
%
|
||||
Ardsley
Partners I(7)
262
Harbor Drive
Stamford,
Connecticut 06902
|
686,250
|
6.64
|
%
|
(1) |
Based
on 10,327,844 outstanding shares of Common Stock as of June 30,2008. Of
the 10,327,844 shares, 560,000 shares are not considered issued and
outstanding for our earnings per share calculation at June 30, 2008 as the
issuance is contingent on the occurrence of certain future events.
|
(2) |
Unless
otherwise noted, the Company believes that all persons named in the table
have sole voting and investment power with respect to all shares of the
Common Stock beneficially owned by them. A person is deemed to be the
beneficial owner of securities which may be acquired by such person within
sixty (60) days from the date indicated above upon the exercise of
options, warrants or convertible securities. Each beneficial owner’s
percentage of ownership is determined by assuming that options, warrants
or convertible securities that are held by such person (not those held by
any other person) and which are exercisable within sixty (60) days of the
date indicated above, have been
exercised.
|
(3) |
Includes
4,856,592 shares of common stock owned by Verda International Limited, a
company of which Mr. Cao is the Executive Director and owner of 100% of
the equity interest. The address for Verda International Limited is A-1
Building Dasi Street,Laiyang City, Shandong province,
China.
|
(4) |
The
natural person with voting power and investment power on behalf of Verda
International Limited is Mr. Cao
Wubo.
|
(5) |
Includes
(i) 625,000 shares of Common Stock issuable to Pope Investments LLC,, upon
conversion of $5,000,000 aggregate principal amount of the Company’s
Debentures and 400,000 shares of Common Stock issuable upon exercise of
the November Warrants and (ii) up to an additional 4,850,000 shares of
Common Stock of the 2,125,000 shares of Common Stock issuable to Pope
Investments upon conversion of $17,000,000 aggregate principal amount of
the Company’s Notes and 1,062,500 shares of Common Stock issuable upon
exercise of 1,062,500 Class A Warrants. Pope Asset Management LLC, a
Tennessee limited liability company (“Pope Asset”) serves as an investment
adviser and/or manager to Pope Investments. Pope Asset is the sole manager
for Pope Investments and has sole voting control and investment and
disposition power and discretion with respect to all securities held by
Pope Investments. Pope Asset may be deemed to beneficially own shares
owned or held by, or held for the account or benefit of, Pope Investments.
Mr. William P. Wells is the sole manager of Pope Asset. Mr. Wells may be
deemed to own shares owned or held by, or held for the account or benefit
of, Pope Investments. Pope Asset and Mr. Wells do not directly own any
shares of Common Stock
|
(6) |
The
percentage of shares of Common Stock that may be beneficially owned by
Pope Investments is limited to 9.99% and no shares of Common Stock in
excess of this beneficial ownership limitation may be issued by the
Company to Pope Investments. This limitation may be waived by Pope
Investments at any time upon 61 days’ notice to the
Company.
|
(7) |
Beneficial
ownership information derived from a Schedule G filed with the SEC on June
10, 2008 by Ardsley Partners Fund II, L.P., Ardsley Partners Institutional
Fund, L.P., Ardsley Offshore Fund Ltd., Ardsley Advisory Partners, Ardsley
Partners I and Philip J. Hempleman.
|
Plan Category
|
Number of securities to be issued
upon exercise of outstanding
options, warrants and rights
|
Weighted average exercise price
of outstanding options, warrants
and rights
|
Number of securities remaining
available for future issuance
under equity compensation plans
(excluding securities reflected in
column 2)
|
|||||||
|
|
|
|
|||||||
Equity
Compensation Plans or
Individual
Compensation
Arrangements
Not Approved by
Security
Holders (1)
|
133,400
2,000
1,750
1,875
1,875
|
$
$
$
$
$
|
4.20
12.00
16.00
20.00
24.00
|
0
|
||||||
|
||||||||||
TOTAL
|
140,900
|
$
|
5.18
|
0
|
(1)
|
Equity
compensation plan not approved by shareholders is comprised of options
granted and/or restricted stock to be issued to employees and
non-employees, including directors, consultants, advisers, suppliers,
vendors, customers and lenders for purposes including to provide continued
incentives, as compensation for services and/or to satisfy outstanding
indebtedness to them.
|
Name of Related Party
|
Relationship
|
Net Revenues
|
|||||||||||
2008
|
2007
|
2006
|
|||||||||||
Jiangbo
Chinese-Western Pharmacy
|
90% owned by Chief Executive Officer |
$
|
1,622,935
|
$
|
3,018,502
|
$
|
2,471,143
|
||||||
Laiyang
Jiangbo Medicals, Co. Ltd
|
60% owned by Chief Executive Officer |
1,185,183
|
436,909
|
231,722
|
|||||||||
Yantai
Jiangbo Pharmaceuticals Co., Ltd.
|
Owned by Other Related Party |
2,755,980
|
478,470
|
1,210,587
|
|||||||||
Total
|
$
|
5,564,098
|
$
|
3,933,881
|
$
|
3,913,452
|
|
2008
|
2007
|
|||||
Payable
to Cao Wubo, Chief Executive Officer and
Chairman
of the Board, with annual interest at
0%
and 5.84%, for 2008 and 2007 respectively,
and
unsecured.
|
$
|
164,137
|
$
|
447,531
|
|||
Payable
to Xun Guihong, shareholder and sister of
CEO’s
spouse, with annual interest at 5.84% for
2007
respectively, and unsecured.
|
-
|
280,334
|
|||||
Payable
to Zhang Yihua, shareholder of the
Company
and Yantai Jiangbo Pharmaceuticals,
and
nephew of CEO, with annual interest at
5.84%
for 2007, and unsecured.
|
-
|
29,665
|
|||||
Payable
to Yantai Jiangbo Pharmaceuticals, an
affiliated
company, with annual interest at
5.84%
for 2007, and unsecured.
|
-
|
106,910
|
|||||
Payable
to Laiyang Jiangbo Medicals, an affiliated
company,
with annual interest at 5.84% for 2007,
and
unsecured.
|
-
|
68,249
|
|||||
Payable
to Xun Guifang, who is the direct relative of
a
Company's shareholder.
|
-
|
443
|
|||||
Total
other payable-related parties
|
$
|
164,137
|
$
|
933,132
|
|
Fiscal 2008
|
|||
Audit
Fees
|
$
|
185,000
|
||
Audit-Related
Fees
|
|
-
|
||
Tax
Fees
|
|
-
|
||
All
Other Fees
|
|
-
|
||
Total
|
$
|
185,000
|
|
Fiscal 2007
|
Fiscal 2006
|
|||||
Audit
Fees
|
$
|
82,500
|
$
|
66,000
|
|||
Audit-Related
Fees
|
|
0
|
|
-
|
|||
Tax
Fees
|
|
12,500
|
|
-
|
|||
All
Other Fees
|
|
0
|
|
-
|
|||
Total
|
$
|
95,000
|
$
|
66,000
|
Reports
of Independent Registered Public Accounting Firms
|
F-1
|
|||
|
||||
Consolidated
Balance Sheets - as of June 30, 2008 and 2007
|
F-2
|
|||
|
||||
Consolidated
Statements of Income and Other Comprehensive Income - for the
Years ended June 30, 2008, 2007 and 2006
|
F-3
|
|||
|
||||
Consolidated
Statements of Shareholders’ Equity - for the Years ended June 30, 2008,
2007 and 2006
|
F-4
|
|||
|
||||
Consolidated
Statements of Cash Flows - for the Years ended June 30, 2008, 2007 and
2006
|
F-5
|
|||
|
||||
Notes
to Consolidated Financial Statements
|
F-6
- F-33
|
Exhibit
Number
|
|
Description
|
2.1
|
|
Share
Acquisition and Exchange Agreement by and among Genesis, Karmoya and
Karmoya Shareholders dated October 1, 2007 (1)
|
3.1
|
|
Articles
of Incorporation (2)
|
3.2
|
|
Bylaws
(2)
|
3.3
|
|
Articles
of Amendment to Articles of Incorporation (2)
|
3.4
|
|
Articles
of Amendment to Articles of Incorporation (2)
|
3.5
|
|
Articles
of Amendment to Articles of Incorporation (3)
|
3.6
|
Articles
of Amendment to Articles of Incorporation (4)
|
|
4.1
|
|
Articles
of Amendment to Articles of Incorporation, Preferences and Rights of
Series A Preferred Stock (5)
|
4.2
|
|
Articles
of Amendment to Articles of Incorporation, Preferences and Rights of
Series B Voting Convertible Preferred Stock (6)
|
4.3
|
|
6%
Convertible Subordinated Debenture, dated November 7, 2007
(7)
|
4.4
|
|
Common
Stock Purchase Warrant, dated November 7, 2007 (7)
|
4.5
|
|
Form
of 6% Convertible Note (8)
|
4.6
|
|
Form
of Class A Common Stock Purchase Warrant (8)
|
10.1
|
|
Securities
Purchase Agreement, dated as of November 6, 2007, between Genesis
Pharmaceuticals Enterprises, Inc. and Pope Investments, LLC
(7)
|
10.2
|
|
Registration
Rights Agreement, dated as of November 6, 2007, between Genesis
Pharmaceuticals Enterprises, Inc. and Pope Investments, LLC
(7)
|
10.3
|
Closing
Escrow Agreement, dated as of November 6, 2007, by and among Genesis
Pharmaceuticals Enterprises, Inc., Pope Investments, LLC and Sichenzia
Ross Friedman Ference LLP (7)
|
|
10.4
|
Securities
Purchase Agreement, dated May 30, 2008, by and among the Company, Karmoya
International Ltd., Genesis Jiangbo (Laiyang) Biotech Technologies Co.,
Ltd., Wubo Cao and the investors party thereto (8)
|
|
10.5
|
Make
Good Escrow Agreement, dated May 30, 2008, by and among the Company, the
investors party thereto, Pope Investments LLC, Wubo Cao and Loeb &
Loeb LLP (8)
|
|
10.6
|
Holdback
Escrow Agreement, dated May 30, 2008, by and among the Company, the
investors party thereto and Loeb & Loeb LLP (8)
|
|
10.7
|
Registration
Rights Agreement, dated May 30, 2008, by and among the Company and the
investors party thereto (8)
|
|
10.8
|
Lock-up
Agreement, dated May 30, 2008, between the Company and Wubo Cao
(8)
|
|
10.9
|
Employment
Agreement between Elsa Sung and the Company, dated June 10, 2008
(9)
|
|
10.10 | Consulting Agreement between the Company and Robert Cain, dated September 10, 2008 (10) | |
10.11
|
Lease
Agreement between Laiyang Jiangbo Pharmaceutical Co., Ltd and Jiangbo
Chinese-Western Pharmacy (13)
|
|
14.1
|
Code
of Business Conduct and Ethics (11)
|
|
31.1
|
Certification
by the Chief Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a)
(13)
|
|
31.2
|
Certification
by the Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a)
(13)
|
|
32.1
|
Certification
of the Chief Executive Officer pursuant 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
(13)
|
|
32.2
|
Certification
of the Chief Financial Officer pursuant 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
(13)
|
|
99.1
|
Consulting
Services Agreement between Genesis Jiangbo (Laiyang) Biotech Technologies
Co., Ltd., and Laiyang Jiangbo Pharmaceutical Co., Ltd. dated September
21, 2007 (English Translation) (1)
|
|
99.2
|
Equity
Pledge Agreement between Genesis Jiangbo (Laiyang) Biotech Technologies
Co., Ltd., and Laiyang Jiangbo Pharmaceutical Co., Ltd. dated September
21, 2007 (English Translation) (1)
|
|
99.3
|
Operating
Agreement between Genesis Jiangbo (Laiyang) Biotech Technologies Co.,
Ltd., and Laiyang Jiangbo Pharmaceutical Co., Ltd. dated September 21,
2007 (English Translation) (1)
|
|
99.4
|
Proxy
Agreement between Genesis Jiangbo (Laiyang) Biotech Technologies Co.,
Ltd., and Laiyang Jiangbo Pharmaceutical Co., Ltd. dated September 21,
2007 (English Translation) (1)
|
|
99.5
|
Option
Agreement between Genesis Jiangbo (Laiyang) Biotech Technologies Co.,
Ltd., and Laiyang Jiangbo Pharmaceutical Co., Ltd. dated September 21,
2007 (English Translation) (1)
|
|
99.6
|
Audit
Committee Charter (12)
|
|
99.7
|
Compensation
Committee Charter
(12)
|
(1)
|
Incorporated
by reference to the Company’s Form 8-K filed on October 1,
2007.
|
(2)
|
Incorporated
by reference to the Company’s Form 8-K filed on September 1,
1999.
|
(3)
|
Incorporated
by reference to the Company’s Form 8-K filed on August 21,
2008.
|
(4)
|
Incorporated
by reference to the Company’s Form 8-K filed on September 5,
2008.
|
(5)
|
Incorporated
by reference to the Company’s Form 10-QSB filed on January 22,
2004.
|
(6)
|
Incorporated
by reference to the Company’s Form 8-K filed on October 9,
2007.
|
(7)
|
Incorporated
by reference to the Company’s Form 8-K filed on November 9,
2007.
|
(8)
|
Incorporated
by reference to the Company’s Form 8-K filed on June 3,
2008.
|
(9)
|
Incorporated
by reference to the Company’s Form 8-K filed on June 12,
2008.
|
(10)
|
Incorporated
by reference to the Company’s Form 8-K filed on September 12,
2008.
|
(11)
|
Incorporated
by reference to the Company's Form 10-KSB filed on January 13,
2006.
|
|
|
(12)
|
Incorporated
by reference to the Company's Form S-1/A filed on August 26,
2008.
|
(13)
|
Filed
herewith
|
/s/ Cao
Wubo
|
Cao
Wubo, Chief Executive Officer and
President
|
NAME
|
|
TITLE
|
|
DATE
|
|
|
|
|
|
/s/ Cao
Wubo
|
|
Chairman
of the Board, Chief Executive Officer and President
|
|
April
10, 2009
|
Cao
Wubo
|
|
|
|
|
|
|
|
|
|
/s/ Xu
Haibo
|
|
Vice
President, Chief Operating Officer and Director
|
|
April
10, 2009
|
Xu
Haibo
|
|
|
|
|
|
|
|
|
|
/s/ Elsa
Sung
|
|
Chief
Financial Officer
|
|
April
10, 2009
|
Elsa
Sung
|
|
|
|
|
/s/ Xue
Hong
|
|
Financial
Controller
|
|
April
10, 2009
|
Xue
Hong
|
||||
|
|
|
|
|
/s/ Feng
Xiaowei
|
|
Director
|
|
April
10, 2009
|
Feng
Xiaowei
|
|
|
|
|
|
|
|
|
|
/s/ Huang
Lei
|
|
Director
|
|
April
10, 2009
|
Huang
Lei
|
|
|
|
|
|
|
|
|
|
/s/ Ge
Jian
|
|
Director
|
|
April
10, 2009
|
Ge
Jian
|
|
|
|
|
|
|
|
|
|
/s/Michael
Marks
|
|
Director
|
|
April
10, 2009
|
Michael
Marks
|
|
|
|
|
|
|
|
|
|
/s/John (Yang)
Wang
|
|
Director
|
|
April
10, 2009
|
John
(Yang) Wang
|
|
|
|
|
2008
|
2007
|
||||||
ASSETS
|
|||||||
CURRENT
ASSETS:
|
|||||||
Cash
|
$
|
48,195,798
|
$
|
17,737,208
|
|||
Restricted
cash
|
7,839,785
|
8,410,740
|
|||||
Investments
|
2,055,241
|
-
|
|||||
Accounts
receivable, net of allowance for doubtful accounts of $155,662 and
$166,696 as of June 30, 2008 and 2007, respectively
|
24,312,077 | 11,825,442 | |||||
Accounts
receivable - related parties
|
673,808
|
498,940
|
|||||
Notes
receivables
|
-
|
57,965
|
|||||
Inventories
|
3,906,174
|
5,130,934
|
|||||
Other
receivables
|
152,469
|
23,623
|
|||||
Advances
to suppliers
|
1,718,504
|
313,018
|
|||||
Financing
costs - current
|
680,303
|
-
|
|||||
Other
assets
|
- |
100,968
|
|||||
Total
current assets
|
89,534,159
|
44,098,838
|
|||||
PLANT
AND EQUIPMENT, net
|
11,225,844
|
10,179,134
|
|||||
OTHER
ASSETS:
|
|||||||
Restricted
investments
|
2,481,413
|
-
|
|||||
Financing
costs, net
|
1,236,641
|
-
|
|||||
Intangible
assets, net
|
9,916,801
|
1,119,087
|
|||||
Total
other assets
|
13,634,855
|
1,119,087
|
|||||
Total
assets
|
$
|
114,394,858
|
$
|
55,397,059
|
|||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES:
|
|||||||
Accounts
payable
|
$
|
2,341,812
|
$
|
2,051,506
|
|||
Short
term bank loans
|
2,772,100
|
4,602,500
|
|||||
Notes
payable
|
5,843,295
|
8,410,740
|
|||||
Other
payables
|
3,671,703
|
1,367,052
|
|||||
Other
payables - related parties
|
164,137
|
933,132
|
|||||
Accrued
liabilities
|
334,439
|
216,468
|
|||||
Liabilities
assumed from reorganization
|
1,084,427
|
-
|
|||||
Dividends
payable
|
-
|
10,520,000
|
|||||
Taxes
payable
|
166,433
|
-
|
|||||
Total
current liabilities
|
16,378,346
|
28,101,398
|
|||||
CONVERTIBLE
DEBT, net of discount $32,499,957 and $0 as of June 30, 2008 and
2007, respectively
|
2,500,043
|
-
|
|||||
Total
liabilities
|
18,878,389
|
28,101,398
|
|||||
COMMITMENTS
AND CONTINGENCIES AND SUBSEQUENT EVENTS
|
|||||||
SHAREHOLDERS'
EQUITY:
|
|||||||
Convertible
preferred stock Series A ($0.001 par value; 0 and 218,000 shares
authorized; 0 shares issued and outstanding as of June 30, 2008 and
2007
|
-
|
-
|
|||||
Common
Stock ($0.001 par value,15,000,000 and 5,000,000 shares authorized,
9,767,844 and 7,494,740 shares issued and outstanding as of June 30, 2008
and 2007)
|
9,770
|
7,495
|
|||||
Treasury
stock
|
(2,805
|
)
|
|||||
Paid-in-capital
|
45,554,513
|
18,344,309
|
|||||
Captial
contribution receivable
|
(11,000
|
)
|
(12,011,000
|
)
|
|||
Retained
earnings
|
39,008,403
|
17,653,584
|
|||||
Statutory
reserves
|
3,253,878
|
2,157,637
|
|||||
Accumulated
other comprehensive income
|
7,700,905
|
1,146,441
|
|||||
Total
shareholders' equity
|
95,516,469
|
27,295,661
|
|||||
Total
liabilities and shareholders' equity
|
$
|
114,394,858
|
$
|
55,397,059
|
2008
|
2007
|
2006
|
||||||||
REVENUES:
|
||||||||||
Sales
|
$
|
93,982,407
|
$
|
72,259,812
|
$
|
45,242,987
|
||||
Sales
- related parties
|
5,564,098
|
3,933,881
|
3,913,452
|
|||||||
TOTAL
REVENUE
|
99,546,505
|
76,193,693
|
49,156,439
|
|||||||
Cost
of sales
|
21,072,674
|
19,961,439
|
13,628,107
|
|||||||
Cost
of sales - related parties
|
1,433,873
|
1,200,091
|
2,058,126
|
|||||||
COST
OF SALES
|
22,506,547
|
21,161,530
|
15,686,233
|
|||||||
GROSS
PROFIT
|
77,039,958
|
55,032,163
|
33,470,206
|
|||||||
RESEARCH
AND DEVELOPMENT EXPENSE
|
3,235,715
|
11,143,830
|
13,642,200
|
|||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
41,593,197
|
25,579,361
|
7,894,672
|
|||||||
INCOME
FROM OPERATIONS
|
32,211,046
|
18,308,972
|
11,933,334
|
|||||||
OTHER
(INCOME) EXPENSE, NET
|
||||||||||
Other
expense, net
|
708,338
|
-
|
7,176
|
|||||||
Non-operating
(income) expense
|
(1,391,301
|
)
|
(6,586,956
|
)
|
1,230
|
|||||
Interest
expense, net
|
3,092,183
|
211,616
|
378,410
|
|||||||
Loss
(Income) from discontinued business
|
380,027
|
-
|
-
|
|||||||
OTHER
EXPENSE, NET
|
2,789,247
|
(6,375,340
|
)
|
386,816
|
||||||
INCOME
BEFORE PROVISION FOR INCOME TAXES
|
29,421,799
|
24,684,312
|
11,546,518
|
|||||||
PROVISION
FOR INCOME TAXES
|
6,970,739
|
2,631,256
|
3,810,351
|
|||||||
NET
INCOME
|
22,451,060
|
22,053,056
|
7,736,167
|
|||||||
OTHER
COMPREHENSIVE INCOME:
|
||||||||||
Unrealized
gain on marketable securities
|
1,347,852
|
-
|
-
|
|||||||
Foreign
currency translation adjustment
|
5,206,612
|
1,018,130
|
128,311
|
|||||||
COMPREHENSIVE
INCOME
|
$
|
29,005,524
|
$
|
23,071,186
|
$
|
7,864,478
|
||||
WEIGITED
AVERAGE NUMBER OF SHARES:
|
||||||||||
Basic
|
9,164,127
|
7,494,740
|
7,494,740
|
|||||||
Dilulted
|
9,737,832
|
7,494,740
|
7,494,740
|
|||||||
EARNINGS
PER SHARE:
|
||||||||||
Basic
|
$
|
2.45
|
$
|
2.94
|
$
|
1.03
|
||||
Diluted
|
$
|
1.84
|
$
|
2.94
|
$
|
1.03
|
Par
Value $0.001
|
|
Par
Vaule $0.001
|
|
Par
Vaule $0.001
|
|
Treasury
Stock
|
|
Additional
|
|
Capital
|
|
Retained
Earnings
|
Accumulated
other
|
|
|||||||||||||||||||||||||||||
|
Number
|
|
Preferred
|
Number
|
Preferred
|
Number
|
Common
|
Number
|
Treasury
|
Paid-in
|
contribution
|
Statutory
|
Unrestricted
|
comprehensive
|
|
||||||||||||||||||||||||||||
of
share
|
stock
|
of
share
|
stock
|
of
shares
|
stock
|
of
shares
|
stock
|
capital
|
receivable
|
reserves
|
earnings
|
income
|
Totals
|
||||||||||||||||||||||||||||||
BALANCE, June 30, 2006 |
-
|
$
|
-
|
-
|
$
|
-
|
7,494,740
|
$
|
7,495
|
10,000
|
$
|
(2,805
|
)
|
$
|
13,216,309
|
$
|
(12,011,000
|
)
|
$
|
648,667
|
$
|
7,453,498
|
$
|
128,311
|
$
|
9,440,475
|
|||||||||||||||||
-
|
|||||||||||||||||||||||||||||||||||||||||||
Capital
contribution
|
5,128,000
|
5,128,000
|
|||||||||||||||||||||||||||||||||||||||||
Dividend
distribution
|
(10,344,000
|
)
|
(10,344,000
|
)
|
|||||||||||||||||||||||||||||||||||||||
Net
income
|
22,053,056
|
22,053,056
|
|||||||||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
1,508,970
|
(1,508,970
|
)
|
-
|
|||||||||||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
1,018,130
|
1,018,130
|
|||||||||||||||||||||||||||||||||||||||||
BALANCE, June 30, 2007 |
-
|
$
|
-
|
-
|
$
|
-
|
7,494,740
|
$
|
7,495
|
10,000
|
$
|
(2,805
|
)
|
$
|
18,344,309
|
$
|
(12,011,000
|
)
|
$
|
2,157,637
|
$
|
17,653,584
|
$
|
1,146,441
|
$
|
27,295,661
|
|||||||||||||||||
Recapitalization
of Company
|
15,400
|
15
|
2,131,603
|
2,132
|
3,815,813
|
3,817,959
|
|||||||||||||||||||||||||||||||||||||
Common
stock Issued for conversion of options
|
44,031
|
44
|
(44
|
)
|
-
|
||||||||||||||||||||||||||||||||||||||
Issuance
of common stock @ $4.80 per share
|
37,500
|
38
|
179,963
|
180,001
|
|||||||||||||||||||||||||||||||||||||||
Exercise
of stock options to common stock @ $4.20 per
share
|
37,500
|
38
|
157,463
|
157,501
|
|||||||||||||||||||||||||||||||||||||||
Conversion
of convertible preferred stock A to common
stock
|
(15,400
|
)
|
(15
|
)
|
16,595
|
17
|
(2
|
)
|
-
|
||||||||||||||||||||||||||||||||||
Capital
contribution registered
|
(12,000,000
|
)
|
12,000,000
|
-
|
|||||||||||||||||||||||||||||||||||||||
Sales
of treasury stock
|
(10,000
|
)
|
2,805
|
(830
|
)
|
1,975
|
|||||||||||||||||||||||||||||||||||||
Grant
of warrants and beneficial conversion feature
|
|||||||||||||||||||||||||||||||||||||||||||
in
connection with convertible debt
|
35,000,000
|
35,000,000
|
|||||||||||||||||||||||||||||||||||||||||
Common
stock issued for service @ $8.00 per share
|
5,875
|
6
|
46,994
|
47,000
|
|||||||||||||||||||||||||||||||||||||||
Stock
option compensation
|
10,847
|
10,847
|
|||||||||||||||||||||||||||||||||||||||||
Net
income
|
22,451,060
|
22,451,060
|
|||||||||||||||||||||||||||||||||||||||||
Adjustment
to statutory reserve
|
1,096,241
|
(1,096,241
|
)
|
-
|
|||||||||||||||||||||||||||||||||||||||
Change
in fair value on restricted marketable equity securities
|
1,347,852
|
1,347,852
|
|||||||||||||||||||||||||||||||||||||||||
Foreign
currency translation gain
|
5,206,612
|
5,206,612
|
|||||||||||||||||||||||||||||||||||||||||
BALANCE, June 30, 2008 |
-
|
$
|
-
|
-
|
$
|
-
|
9,767,844
|
$
|
9,770
|
-
|
$
|
-
|
$
|
45,554,513
|
$
|
(11,000
|
)
|
$
|
3,253,878
|
$
|
39,008,403
|
$
|
7,700,905
|
$
|
95,516,469
|
2008
|
2007
|
2006
|
||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||
Net
income
|
$
|
22,451,060
|
$
|
22,053,056
|
$
|
7,736,167
|
||||
Loss
from discontinued operations
|
380,027
|
-
|
-
|
|||||||
Income
from continued operations
|
22,831,087
|
22,053,056
|
7,736,167
|
|||||||
Adjustments
to reconcile net income to cash provided
by (used in) operating activities:
|
||||||||||
Depreciation
|
517,863
|
364,417
|
255,602
|
|||||||
Amortization
of intangible assets
|
184,465
|
122,126
|
111,786
|
|||||||
Amortization
of debt issuance costs
|
123,964
|
-
|
-
|
|||||||
Amortization
of debt discount
|
2,500,043
|
-
|
-
|
|||||||
Bad
debt expense (recovery)
|
(27,641
|
)
|
-
|
157,214
|
||||||
Unrealized
loss on marketable securities
|
696,528
|
-
|
-
|
|||||||
Common
stock issued for services
|
46,994
|
- | - | |||||||
Amortization
of stock option compensation
|
10,847
|
-
|
-
|
|||||||
Gain
on forgiveness of debt
|
(86,752
|
)
|
-
|
-
|
||||||
Change
in operating assets and liabilities
|
||||||||||
Accounts
receivable
|
(10,534,270
|
)
|
(1,534,814
|
)
|
(6,945,531
|
)
|
||||
Accounts
receivable - related parties
|
(113,465
|
)
|
(62,599
|
)
|
(12,538
|
)
|
||||
Notes
receivables
|
60,694
|
(26,626
|
)
|
(28,888
|
)
|
|||||
Inventories
|
1,686,090
|
1,727,215
|
(3,680,020
|
)
|
||||||
Other
receivables
|
(111,571
|
)
|
(20,889
|
)
|
3,359
|
|||||
Advances
to suppliers
|
(1,259,254
|
)
|
(66,821
|
)
|
264,641
|
|||||
Other
assets
|
92,996
|
1,563,800
|
(1,445,205
|
)
|
||||||
Accounts
payable
|
55,085
|
(2,027,968
|
)
|
764,749
|
||||||
Accrued
liabilities
|
211,362
|
45,567
|
70,348
|
|||||||
Other
payables
|
2,033,689
|
(827,498
|
)
|
(630,146
|
)
|
|||||
Other
payables - related parties
|
(822,155
|
)
|
(3,848,086
|
)
|
(1,470,501
|
)
|
||||
Liabilities
from discontinued operations
|
(1,172,816
|
)
|
-
|
-
|
||||||
Taxes
payable
|
169,790
|
(2,168,912
|
)
|
1,905,120
|
||||||
Net
cash provided by (used in) operating activities
|
17,093,573
|
15,291,968
|
(2,943,843
|
)
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||
Proceeds
from sale of marketable securities
|
1,034,028
|
-
|
-
|
|||||||
Proceeds
from sale of restricted securities
|
155,000
|
-
|
-
|
|||||||
Purchase
of equipment
|
(453,718
|
)
|
(183,237
|
)
|
(531,890
|
)
|
||||
Purchase
of intangible assets
|
(8,870,631
|
)
|
-
|
(34,106
|
)
|
|||||
Cash
receipt from reverse acquisition
|
534,950
|
-
|
-
|
|||||||
Net
cash used in investing activities
|
(7,600,371
|
)
|
(183,237
|
)
|
(565,996
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||
Restricted
cash
|
3,292,168
|
435,022
|
(4,544,212
|
)
|
||||||
Principal
payments on notes payable
|
(3,292,168
|
)
|
(435,022
|
)
|
4,544,294
|
|||||
Borrowings
on short term loan
|
2,616,110
|
4,471,600
|
5,568,750
|
|||||||
Principal
payments on short term loan
|
(4,819,150
|
)
|
(5,688,450
|
)
|
-
|
|||||
Proceeds
from sale of common stock
|
337,500
|
-
|
-
|
|||||||
Proceeds
from sale of treasury stock
|
1,975
|
-
|
-
|
|||||||
Payment
to escrow acount
|
(1,996,490
|
)
|
-
|
-
|
||||||
Payments
for dividend
|
(10,608,000
|
)
|
-
|
-
|
||||||
Proceeds
from convertible debt
|
32,974,500
|
-
|
-
|
|||||||
Payments
for debt issuance cost
|
(15,408
|
)
|
-
|
-
|
||||||
Net
cash provided by (used in) financing activities
|
18,491,037
|
(1,216,850
|
)
|
5,568,832
|
||||||
EFFECTS
OF EXCHANGE RATE CHANGE IN CASH
|
2,474,351
|
473,729
|
74,821
|
|||||||
NET
INCREASE IN CASH
|
30,458,590
|
14,365,610
|
2,133,814
|
|||||||
CASH,
beginning of the year
|
17,737,208
|
3,371,598
|
1,237,784
|
|||||||
CASH,
end of the year
|
$
|
48,195,798
|
$
|
17,737,208
|
$
|
3,371,598
|
Cash
|
$
|
534,950
|
||
Prepaid
expenses
|
40,620
|
|||
Marketable
equity securities
|
370,330
|
|||
Other
assets
|
7,083
|
|||
Restricted
marketable securities
|
1,746,809
|
|||
Restricted
marketable securities held for short term loans
|
3,250,000
|
|||
Accounts
payable and accrued liabilities
|
(1,085,323
|
)
|
||
Loan
payable
|
(515,000
|
)
|
||
Other
liabilities assumed from acquisition
|
(452,001
|
)
|
||
Minority
interest
|
(121,063
|
)
|
||
Net
assets acquired
|
$
|
3,776,405
|
Consolidated
entity name:
|
Percentage
of ownership
|
|||
Karmoya
International Ltd.
|
|
100
|
%
|
|
Union
Well International Limited
|
100
|
%
|
||
Genesis
Jiangbo Biotech Technology Co., Ltd.
|
100
|
%
|
||
Laiyang
Jiangbo Pharmaceutical Co., Ltd
|
Variable
Interest Entity
|
|
2008
|
2007
|
|||||
Beginning
allowance for doubtful accounts
|
$
|
166,696
|
158,710
|
||||
Bad
debt recovery
|
(27,641
|
)
|
-
|
||||
Foreign
currency translation adjustments
|
16,607
|
7,986
|
|||||
Ending
allowance for doubtful accounts
|
$
|
155,662
|
166,696
|
|
2008
|
2007
|
|||||
Raw
materials
|
$
|
2,164,138
|
$
|
2,955,915
|
|||
Packing
materials
|
531,076
|
609
|
|||||
Work–in-progress
|
204,763
|
-
|
|||||
Finished
goods
|
1,006,197
|
2,174,410
|
|||||
Total
|
$
|
3,906,174
|
$
|
5,130,934
|
|
Useful
Life
|
||||||
Buildings
and building improvements
|
5 –
40
|
Years
|
|||||
Manufacturing
equipment
|
5 –
20
|
Years
|
|||||
Office
equipment and furniture
|
5 –
10
|
Years
|
|||||
Vehicles
|
5
|
Years
|
|
2008
|
2007
|
2006
|
|||||||
For
the years ended June 30, 2008, 2007 and 2006
|
|
|
||||||||
Net
income for basic earnings per share
|
$
|
22,451,060
|
$
|
22,053,056
|
$
|
7,736,167
|
||||
Plus:
interest expense
|
195,833
|
-
|
-
|
|||||||
Subtract:
financing cost
|
(277,292
|
)
|
-
|
-
|
||||||
Subtract:
debt discount
|
(4,454,641
|
)
|
-
|
-
|
||||||
Net
income for diluted earnings per share
|
17,914,960
|
22,053,056
|
7,736,167
|
|||||||
Weighted
average shares used in basic computation
|
9,164,127
|
7,494,740
|
7,494,740
|
|||||||
Diluted
effect of stock options
|
87,910
|
-
|
-
|
|||||||
Diluted
effect of warrants
|
79,973
|
-
|
-
|
|||||||
Diluted
effect of $5,000,000 convertible note
|
405,822
|
-
|
-
|
|||||||
Weighted
average shares used in diluted computation
|
9,737,832
|
7,494,740
|
7,494,740
|
|||||||
|
|
|
||||||||
Earnings
per share:
|
|
|
||||||||
Basic
|
$
|
2.45
|
$
|
2.94
|
$
|
1.03
|
||||
Diluted
|
$
|
1.84
|
$
|
2.94
|
$
|
1.03
|
|
2008
|
2007
|
|||||
Buildings
and building improvements
|
$
|
10,926,369
|
$
|
9,824,210
|
|||
Manufacturing
equipment
|
1,188,643
|
785,219
|
|||||
Office
equipment and furniture
|
298,137
|
217,813
|
|||||
Vehicle
|
380,485
|
233,385
|
|||||
Total
|
12,793,634
|
11,060,627
|
|||||
Less:
accumulated depreciation
|
1,567,790
|
881,493
|
|||||
Total
|
$
|
11,225,844
|
$
|
10,179,134
|
|
Useful
Life
|
2008
|
2007
|
|||||||
Land
use rights
|
40
Years
|
$
|
9,930,157
|
$
|
954,954
|
|||||
Patents
|
5
Years
|
539,830
|
486,550
|
|||||||
Licenses
|
5
Years
|
23,271
|
20,974
|
|||||||
Total
|
|
10,493,258
|
1,462,478
|
|||||||
Less:
accumulated amortization
|
|
576,457
|
343,391
|
|||||||
Total
|
|
$
|
9,916,801
|
$
|
1,119,087
|
|
2008
|
|||
Revenues
|
$
|
-
|
||
Cost
of sales
|
-
|
|||
Gross
profit
|
-
|
|||
Operating
and other non-operating expenses
|
380,027
|
|||
Loss
from discontinued operations before other expenses and income
taxes
|
380,027
|
|||
Income
tax benefit
|
-
|
|||
Loss
from discontinued operations
|
$
|
380,027
|
|
June 30, 2008 |
June 30, 2007 |
|||||
Loan
from Communication Bank; due September 2008; interest rate of 8.64% per
annum; monthly interest payment; guaranteed by related party, Jiangbo
Chinese-Western Pharmacy.
|
$
|
2,772,100
|
$
|
2,630,000
|
|||
|
|||||||
Loan
from Hua Xia Bank, due April 2008; interest rate of 6.39% per annum;
the Company’s buildings and land use rights as
collateral.
|
-
|
1,972,500
|
|||||
Total
|
$
|
2,772,100
|
$
|
4,602,500
|
|
June 30,
|
|||
|
2007
|
|||
Buildings
|
$
|
4,143,723
|
||
Land
use rights
|
885,918
|
|||
Total
|
$
|
5,029,641
|
|
2008
|
2007
|
|||||
Commercial
Bank; various amounts; due from July 2008
|
|||||||
to
December 2008; 100% of restricted cash deposited.
|
$
|
5,843,295
|
$
|
-
|
|||
Commercial
Bank; various amounts; due from July 2007
|
|||||||
to
December 2007; 100% of restricted cash deposited.
|
-
|
8,279,240
|
|||||
|
|||||||
Communication
Bank; due from July 2007 to December
|
|||||||
2007;
100% of restricted cash deposited.
|
-
|
131,500
|
|||||
Total
|
$
|
5,843,295
|
$
|
8,410,740
|
Name
of Related Party
|
Relationship
|
Net Sales
|
|||||||||||
2008
|
2007
|
2006
|
|||||||||||
Jiangbo
Chinese-Western Pharmacy
|
90%
owned by Chief Executive Officer
|
$
|
1,622,935
|
$
|
3,018,502
|
$
|
2,471,143
|
||||||
Laiyang
Jiangbo Medicals, Co. Ltd
|
60%
owned by Chief
Executive
Officer
|
1,185,183
|
436,909
|
231,722
|
|||||||||
Yantai
Jiangbo Pharmaceuticals Co., Ltd.
|
Owned
by Other Related
Party
|
2,755,980
|
478,470
|
1,210,587
|
|||||||||
Total
|
$
|
5,564,098
|
$
|
3,933,881
|
$
|
3,913,452
|
|
2008
|
2007
|
|||||
Payable
to Cao Wubo, Chief Executive Officer and
Chairman
of the Board, with annual interest at
0%
and 5.84%, for 2008 and 2007 respectively,
and
unsecured.
|
$
|
164,137
|
$
|
447,531
|
|||
|
|||||||
Payable
to Xun Guihong, shareholder and sister of
CEO’s
spouse, with annual interest at 5.84% for
2007
respectively, and unsecured.
|
-
|
280,334
|
|||||
|
|||||||
Payable
to Zhang Yihua, shareholder of the
Company
and Yantai Jiangbo Pharmaceuticals,
and
nephew of CEO, with annual interest at
5.84%
for 2007, and unsecured.
|
-
|
29,665
|
|||||
|
|||||||
Payable
to Yantai Jiangbo Pharmaceuticals, an
affiliated
company, with annual interest at
5.84%
for 2007, and unsecured.
|
-
|
106,910
|
|||||
|
|||||||
Payable
to Laiyang Jiangbo Medicals, an affiliated
company,
with annual interest at 5.84% for 2007,
and
unsecured.
|
-
|
68,249
|
|||||
|
|||||||
Payable
to Xun Guifang, who is the direct relative of
|
|||||||
a
Company's shareholder.
|
-
|
443
|
|||||
Total
other payables - related parties
|
$
|
164,137
|
$
|
933,132
|
June 30, 2008
|
June 30, 2007
|
||||||
VAT
tax exemption
|
$
|
1,428,804
|
$
|
6,126,464
|
|||
Income
tax exemption
|
2,114,983
|
2,986,806
|
|||||
City
construction tax exemption
|
1,079,063
|
510,362
|
|||||
Others
|
633,784
|
308,287
|
|||||
Total
|
$
|
5,256,634
|
$
|
9,931,919
|
2008
|
2007
|
2006
|
||||||||
U.S.
statutory rates
|
34.0
|
%
|
34.0
|
%
|
34.0
|
%
|
||||
Foreign
income not recognized in the U.S.
|
(34.0
|
)%
|
(34.0
|
)%
|
(34.0
|
)%
|
||||
China
income taxes
|
25.0
|
%
|
33.0
|
%
|
33.0
|
%
|
||||
China
income tax exemption
|
(5.6
|
)%
|
(18.6
|
)%
|
0.0
|
%
|
||||
Total
provision for income taxes
|
19.4
|
%
|
14.4
|
%
|
33.0
|
%
|
2008
|
2007
|
||||||
Value
added tax
|
$
|
83,775
|
$
|
-
|
|||
Income
taxes
|
62,733
|
-
|
|||||
Other
taxes
|
19,924
|
(12,153
|
)
|
||||
Total
|
$
|
166,432
|
$
|
(12,153
|
)
|
The
above two convertible debenture liabilities are as follows at June 30,
2008:
|
||||
November
2007 convertible debenture note payable
|
$
|
5,000,000
|
||
May
2008 convertible debenture note payable
|
30,
000, 000
|
|||
Total
convertible debenture note payable
|
35,000,000
|
|||
Less:unamortized
discount on November 2007 convertible debenture note
payable
|
(4,454,641
|
)
|
||
Less:unamortized
discount on May 2008 convertible debenture note payable
|
(28,045,316
|
)
|
||
Convertible
debentures, net
|
$
|
2,500,043
|
|
|
|
Number
of warrants
|
|
Outstanding
as of July 1, 2007
|
74,085
|
|||
Granted
|
2,275,000
|
|||
Forfeited
|
-
|
|||
Exercised
|
-
|
|||
Outstanding
as of June 30, 2008
|
2,349,085
|
Outstanding Warrants
|
Exercisable Warrants
|
||||||||||||||||||
Exercise Price
|
Number
|
Average
Remaining
Contractual Life
|
Average
Exercise Price
|
Number
|
Average
Remaining
Contractual Life
|
||||||||||||||
$
|
8.00
|
474,085
|
2.41
|
$
|
8.00
|
474,085
|
2.41
|
||||||||||||
$
|
10.00
|
1,875,000
|
4.92
|
$
|
10.00
|
1,875,000
|
4.92
|
||||||||||||
Total
|
2,349,085
|
2,349,085
|
|
Expected
|
Expected
|
Dividend
|
Risk Free
|
Grant Date
|
|||||||||||
|
Life
|
Volatility
|
Yield
|
Interest Rate
|
Fair Value
|
|||||||||||
Former
officers
|
3.50
yrs
|
195
|
%
|
0
|
%
|
4.50
|
%
|
$
|
5.20
|
|
Expected
|
Expected
|
Dividend
|
Risk Free
|
Grant Date
Average Fair
|
|||||||||||
|
Life
|
Volatility
|
Yield
|
Interest Rate
|
Value
|
|||||||||||
Current
officer
|
5
yrs
|
95
|
%
|
0
|
%
|
2.51
|
%
|
$
|
8.00
|
|
Number
of options
|
|||
Outstanding
as of July 1, 2007
|
194,436
|
|||
Granted
|
7,500
|
|||
Forfeited
|
(23,536
|
)
|
||
Exercised
|
(37,500
|
)
|
||
Outstanding
as of June 30, 2008
|
140,900
|
Outstanding options
|
Exercisable options
|
|||||||||||||||
Average
Exercise price
|
Number
|
Average
remaining
contractual life
(years)
|
Average
exercise price
|
Number
|
Weighted
average
exercise price
|
|||||||||||
$
|
4.20
|
133,400
|
2.50
|
$
|
4.20
|
133,400
|
$
|
2.50
|
||||||||
$
|
12.00
|
2,000
|
5.00
|
-
|
-
|
-
|
||||||||||
$
|
16.00
|
1,750
|
5.00
|
-
|
-
|
-
|
||||||||||
$
|
20.00
|
1,875
|
5.00
|
-
|
-
|
-
|
||||||||||
$
|
24.00
|
1,875
|
5.00
|
-
|
-
|
-
|
||||||||||
$
|
4.93
|
140,900
|
2.64
|
$
|
4.20
|
133,400
|
$
|
2.50
|
|
June 30,
|
June 30,
|
|||||
|
2008
|
2007
|
|||||
Beginning
Balance
|
$
|
1,146,441
|
$
|
128,311
|
|||
Foreign
currency translation gain
|
5,206,612
|
1,018,130
|
|||||
Unrealized
gain on marketable securities
|
1,347,852
|
-
|
|||||
Ending
Balance
|
$
|
7,700,905
|
$
|
1,146,441
|