x
|
QUARTERLY REPORT UNDER SECTION 13
OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
JIANGBO
PHARMACEUTICALS, INC.
|
(Exact
name of small business issuer as specified in its
charter)
|
Florida
|
65-1130026
|
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer Identification No.)
|
25
Haihe Road, Laiyang Economic Development
Laiyang
City, Yantai, Shandong Province, People’s Republic of China
265200
|
(Address
of principal executive offices)
|
(0086)
535-7282997
|
(issuer’s
telephone number)
|
(Former
name, former address and former fiscal year, if changed since last
report)
|
Page
|
|
PART
I - FINANCIAL INFORMATION
|
|
Item
1. Financial Statements
|
3
|
Consolidated
Balance Sheets as of March 31, 2009 (Unaudited) and June 30,
2008
|
3
|
Consolidated
Statements of Income and Other Comprehensive Income for the nine months
and three months ended March 31, 2009 and 2008 (Unaudited)
|
4
|
Consolidated
Statements of Cash Flows for the nine months ended March 31, 2009 and 2008
(Unaudited)
|
5
|
Notes
to Consolidated Financial Statements (Unaudited)
|
6
|
PART
II - OTHER INFORMATION
|
|
Item
6. Exhibits
|
38
|
March
31,
|
June
30,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$
|
82,338,527
|
$
|
48,195,798
|
||||
Restricted
cash
|
3,713,775
|
7,839,785
|
||||||
Investments
|
672,682
|
2,055,241
|
||||||
Accounts
receivable, net of allowance for doubtful accounts of $525,268 and
$155,662, respectively
|
21,688,723
|
24,312,077
|
||||||
Accounts
receivable - related parties
|
187,766
|
673,808
|
||||||
Inventories
|
3,863,947
|
3,906,174
|
||||||
Other
receivables
|
81,784
|
152,469
|
||||||
Other
receivables - related parties
|
317,412
|
-
|
||||||
Advances
to suppliers and other assets
|
130,088
|
1,718,504
|
||||||
Total
current assets
|
112,994,704
|
88,853,856
|
||||||
PLANT
AND EQUIPMENT, net
|
14,162,421
|
11,225,844
|
||||||
OTHER
ASSETS:
|
||||||||
Investments,
restricted
|
400,050
|
2,481,413
|
||||||
Financing
costs, net
|
1,406,717
|
1,916,944
|
||||||
Intangible
assets, net
|
17,404,557
|
9,916,801
|
||||||
Total
other assets
|
19,211,324
|
14,315,158
|
||||||
Total
assets
|
$
|
146,368,449
|
$
|
114,394,858
|
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$
|
5,523,666
|
$
|
2,341,812
|
||||
Short
term bank loan
|
2,197,500
|
2,772,100
|
||||||
Notes
payable
|
3,713,775
|
5,843,295
|
||||||
Other
payables
|
4,074,203
|
3,671,703
|
||||||
Customer
deposits
|
4,102,000
|
-
|
||||||
Other
payables - related parties
|
176,666
|
324,972
|
||||||
Accrued
liabilities
|
754,315
|
173,604
|
||||||
Liabilities
assumed from reorganization
|
1,613,935
|
1,084,427
|
||||||
Taxes
payable
|
5,276,690
|
166,433
|
||||||
Total
current liabilities
|
27,432,750
|
16,378,346
|
||||||
CONVERTIBLE
DEBT, net of discount of $29,820,431 and $32,499,957 as of March 31,
2009 and June 30, 2008, respectively
|
5,019,569
|
2,500,043
|
||||||
Total
Liabilities
|
32,452,319
|
18,878,389
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Preferred
stock ($0.001 par value; 20,000,000 shares authorized; none
issued or outstanding)
|
-
|
-
|
||||||
Common
stock ($0.001 par value, 22,500,000 and 15,000,000 shares authorized,
respectively; 10,435,099 and 9,767,844 shares issued and outstanding
at March 31, 2009 and June 30, 2008 respectively)
|
|
|
10,436
|
|
|
9,770
|
||
Paid-in-capital
|
76,168,319
|
45,554,513
|
||||||
Captial
contribution receivable
|
(27,845,000
|
)
|
(11,000
|
)
|
||||
Retained
earnings
|
56,396,950
|
39,008,403
|
||||||
Statutory
reserves
|
3,253,878
|
3,253,878
|
||||||
Accumulated
other comprehensive income
|
5,931,547
|
7,700,905
|
||||||
Total
shareholders' equity
|
113,916,130
|
95,516,469
|
||||||
Total
liabilities and shareholders' equity
|
$
|
146,368,449
|
$
|
114,394,858
|
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||
March 31,
|
March 31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
RESTATED
|
RESTATED
|
RESTATED
|
RESTATED
|
|||||||||||||
REVENUES:
|
||||||||||||||||
Sales
|
$
|
25,725,837
|
$
|
26,231,191
|
$
|
85,991,330
|
$
|
66,648,051
|
||||||||
Sales-
related parties
|
-
|
1,869,092
|
243,943
|
4,611,849
|
||||||||||||
TOTAL
REVENUE
|
25,725,837
|
28,100,283
|
86,235,273
|
71,259,900
|
||||||||||||
Cost
of sales
|
6,853,810
|
5,896,113
|
19,705,020
|
16,626,461
|
||||||||||||
Cost
of sales -related parties
|
-
|
441,709
|
54,500
|
1,117,918
|
||||||||||||
COST
OF SALES
|
6,853,810
|
6,337,822
|
19,759,520
|
17,744,379
|
||||||||||||
GROSS
PROFIT
|
18,872,027
|
21,762,461
|
66,475,753
|
53,515,521
|
||||||||||||
RESEARCH
AND DEVELOPMENT EXPENSE
|
1,098,675
|
967,930
|
3,295,125
|
2,170,240
|
||||||||||||
SELLING,
GENERAL AND ADMINISTRATIVE EXPENSES
|
4,477,356
|
12,136,164
|
31,111,752
|
29,269,330
|
||||||||||||
INCOME
FROM OPERATIONS
|
13,295,996
|
8,658,367
|
32,068,876
|
22,075,951
|
||||||||||||
OTHER
(INCOME) EXPENSE:
|
||||||||||||||||
Other
(income) expense, net
|
(281,570
|
)
|
1,244,892
|
1,062,959
|
1,217,385
|
|||||||||||
Other
(income)-related parties
|
(76,552
|
)
|
(27,415
|
)
|
(313,276
|
)
|
(80,851
|
)
|
||||||||
Non-operating
(income) expense
|
150,466
|
(529
|
)
|
(471
|
)
|
(232
|
)
|
|||||||||
Interest
expense, net
|
1,241,843
|
526,509
|
4,143,968
|
925,993
|
||||||||||||
Loss
from discontinued operations
|
103,008
|
228,812
|
1,693,830
|
341,743
|
||||||||||||
OTHER
EXPENSE , NET
|
1,137,195
|
1,972,269
|
6,587,010
|
2,404,038
|
||||||||||||
INCOME
BEFORE PROVISION FOR INCOME TAXES
|
12,158,801
|
6,686,098
|
25,481,866
|
19,671,913
|
||||||||||||
PROVISION
FOR INCOME TAXES
|
3,302,953
|
2,211,265
|
8,093,320
|
6,808,625
|
||||||||||||
NET
INCOME
|
$
|
8,855,848
|
$
|
4,474,833
|
$
|
17,388,546
|
$
|
12,863,288
|
||||||||
OTHER
COMPREHENSIVE INCOME:
|
||||||||||||||||
Unrealized
holding (loss) gain
|
$
|
(200,025
|
)
|
$
|
(270,351
|
)
|
$
|
(2,147,642
|
)
|
$
|
1,347,852
|
|||||
Foreign
currency translation adjustment
|
(201,173
|
)
|
1,960,948
|
378,284
|
3,428,779
|
|||||||||||
COMPREHENSIVE
INCOME
|
$
|
8,454,650
|
$
|
6,165,430
|
$
|
15,619,188
|
$
|
17,639,919
|
||||||||
BASIC
WEIGHTED AVERAGE NUMBER OF SHARES
|
10,277,762
|
9,740,129
|
9,937,189
|
6,507,435
|
||||||||||||
BASIC
EARNINGS PER SHARE
|
$
|
0.86
|
$
|
0.46
|
$
|
1.75
|
$
|
1.98
|
||||||||
DILUTED
WEIGHTED AVERAGE NUMBER OF SHARES
|
14,632,762
|
10,240,129
|
14,305,589
|
6,854,013
|
||||||||||||
DILUTED
EARNINGS (LOSS) PER SHARE
|
$
|
(1.49)
|
$
|
(0.01)
|
$
|
(0.86)
|
$
|
1.18
|
For the Nine Months Ended
|
||||||||
March 31,
|
||||||||
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$
|
17,388,546
|
$
|
12,863,288
|
||||
Loss
from discontinued operations
|
1,693,830
|
341,743
|
||||||
Income
from continuing operations
|
19,082,376
|
13,205,031
|
||||||
Adjustments
to reconcile net income to cash, net of acquisition, provided by
operating activities:
|
||||||||
Depreciation
|
464,094
|
375,456
|
||||||
Amortization
of intangible assets
|
371,925
|
113,578
|
||||||
Amortization
of deferred debt issuance costs
|
510,227
|
47,583
|
||||||
Amortization
of debt discount
|
2,679,526
|
671,296
|
||||||
Bad
debt expense
|
368,840
|
(112,459
|
)
|
|||||
Realized
(gain) loss on marketable securities
|
(106,865
|
)
|
19,819
|
|||||
Unrealized
loss on marketable securities
|
1,255,522
|
1,150,516
|
||||||
Other
non-cash settlement
|
(20,000
|
)
|
-
|
|||||
Stock-based
compensation
|
43,340
|
28,750
|
||||||
Changes
in operating assets and liabilities
|
||||||||
Accounts
receivable
|
2,353,566
|
(7,246,740
|
)
|
|||||
Accounts
receivable - related parties
|
488,646
|
(1,403,383
|
)
|
|||||
Notes
receivables
|
-
|
59,790
|
||||||
Inventories
|
205,471
|
27,542
|
||||||
Other
receivables
|
63,170
|
(254,886
|
)
|
|||||
Other
receivables - related parties
|
(317,303
|
)
|
(81,384
|
)
|
||||
Advances
to suppliers and other assets
|
1,602,693
|
(391,526
|
)
|
|||||
Accounts
payable
|
3,171,180
|
1,159,105
|
||||||
Accrued
liabilities
|
682,145
|
301,290
|
||||||
Other
payables
|
194,283
|
2,146,659
|
||||||
Other
payables - related parties
|
(58,580
|
)
|
(962,509
|
)
|
||||
Customer
deposit
|
4,100,600
|
-
|
||||||
Liabilities
assumed from reorganization
|
(1,164,323
|
)
|
(1,162,133
|
)
|
||||
Taxes
payable
|
5,107,831
|
10,006,057
|
||||||
Net
cash provided by operating activities
|
41,078,364
|
17,697,452
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Cash
used in acquisition
|
(8,581,970
|
)
|
-
|
|||||
Proceeds
from sale of marketable securities
|
167,623
|
605,882
|
||||||
Prepayment
for land use rights
|
-
|
(8,246,830
|
)
|
|||||
Cash
receipt from reverse acquisition
|
-
|
534,950
|
||||||
Purchase
of equipment
|
(130,814
|
)
|
(401,302
|
)
|
||||
Net
cash used in investing activities
|
(8,545,161
|
)
|
(7,507,300
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Change
in restricted cash
|
4,149,305
|
(5,361,849
|
)
|
|||||
Proceeds
from sale of common stock and options exercised
|
-
|
337,500
|
||||||
Proceeds
from sale of treasury stock
|
-
|
1,977
|
||||||
Proceeds
from convertible debt
|
-
|
5,000,000
|
||||||
Payments
on debt issuance costs
|
-
|
(354,408
|
)
|
|||||
Dividends
paid
|
-
|
(10,520,000
|
)
|
|||||
Proceeds
from bank loans
|
2,196,750
|
3,255,360
|
||||||
Payments
for bank loans
|
(2,782,550
|
)
|
(5,425,600
|
)
|
||||
Proceeds
from officers
|
-
|
27,128
|
||||||
Proceeds
from notes payable
|
7,009,097
|
10,729,040
|
||||||
Principal
payments on notes payable
|
(9,161,912
|
)
|
(5,367,191
|
)
|
||||
Net
cash provided by (used in) financing activities
|
1,410,690
|
(7,678,043
|
)
|
|||||
EFFECTS
OF EXCHANGE RATE CHANGE IN CASH
|
198,836
|
1,324,727
|
||||||
INCREASE
IN CASH
|
34,142,729
|
3,836,836
|
||||||
CASH,
beginning
|
48,195,798
|
17,737,208
|
||||||
CASH,
ending
|
$
|
82,338,527
|
$
|
21,574,044
|
||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||
Interest
paid
|
$
|
1,130,837
|
$
|
331,431
|
||||
Income
taxes paid
|
$
|
4,883,039
|
$
|
3,615,867
|
||||
Non-cash
investing and financing activities:
|
||||||||
Common
stock issued to acquire Hongrui
|
$
|
2,597,132
|
$
|
-
|
Original
|
Increase
(Decrease)
|
Restated
|
||||||||||
For
the three months ended March 31,2009:
|
|
|
||||||||||
Net
income for basic earnings per share
|
$ | 8,855,848 | $ | - | $ | 8,855,848 | ||||||
Add:
interest expense
|
75,000 | 447,600 | 522,600 | |||||||||
Add:
financing cost amortization
|
29,534 | 140,542 | 170,076 | |||||||||
Add: note
discount amortization
|
219,362 | 813,929 | 1,033,291 | |||||||||
Subtract:
unamortized financing cost at beginning of the period
|
(218,223 | ) | (1,358,570 | ) | (1,576,793 | ) | ||||||
Subtract:
unamortized debt discount at beginning of the period
|
(4,134,724 | ) | (26,718,998 | ) | (30,853,722 | ) | ||||||
Net
income (loss) for diluted earnings per share
|
$ | 4,826,797 | $ | (26,675,497 | ) | $ | (21,848,700 | ) | ||||
Weighted
average shares used in basic computation
|
10,277,762 | — | 10,277,762 | |||||||||
Diluted
effect of stock options and warrants
|
4,481 | (4,481 | ) | - | ||||||||
Diluted
effect of convertible notes
|
625,000 | 3,730,000 | 4,355,000 | |||||||||
Weighted
average shares used in diluted computation
|
10,907,243 | 3,725,519 | 14,632,762 | |||||||||
Earnings
(loss) per share:
|
||||||||||||
Basic
|
$ | 0.86 | $ | - | $ | 0.86 | ||||||
Diluted
|
$ | 0.44 | $ | (1.93 | ) | $ | (1.49 | ) |
Original
|
Increase
(Decrease) |
Restated
|
||||||||||
For
the three months ended March 31, 2008:
|
||||||||||||
Net
income for basic earnings per share
|
$ | 4,474,833 | $ | - | $ | 4,474,833 | ||||||
Add:
interest expense
|
- | 75,000 | 75,000 | |||||||||
Add:
financing cost amortization
|
- | 29,534 | 29,534 | |||||||||
Add: note
discount amortization
|
- | 466,667 | 416,667 | |||||||||
Subtract:
unamortized financing cost at beginning of the period
|
- | (336,359 | ) | (336,359 | ) | |||||||
Subtract:
unamortized debt discount at beginning of the period
|
- | (4,745,370 | ) | (4,745,370 | ) | |||||||
Net
income (loss) for diluted earnings per share
|
$ | 4,474,833 | $ | (4,560,528 | ) | $ | (85,695 | ) | ||||
Weighted
average shares used in basic computation
|
9,740,129 | - | 9,740,129 | |||||||||
Diluted
effect of stock options and warrants
|
- | - | - | |||||||||
Diluted
effect of convertible notes
|
- | 500,000 | 500,000 | |||||||||
Weighted
average shares used in diluted computation
|
9,740,129 | 500,000 | 10,240,129 | |||||||||
Earnings
(loss) per share:
|
||||||||||||
Basic
|
$ | 0.46 | $ | - | $ | 0.46 | ||||||
Diluted
|
$ | 0.46 | $ | (0.47 | ) | $ | (0.01 | ) |
Original
|
Increase
(Decrease)
|
Restated
|
||||||||||
For
the nine months ended March 31,2009:
|
|
|
|
|||||||||
Net
income for basic earnings per share
|
$ | 17,388,546 | $ | - | $ | 17,388,546 | ||||||
Add:
interest expense
|
225,000 | 1,370,932 | 1,595,932 | |||||||||
Add:
financing cost amortization
|
88,602 | 421,625 | 510,227 | |||||||||
Add: note
discount amortization
|
539,279 | 2,140,247 | 2,679,526 | |||||||||
Subtract:
unamortized financing cost at beginning of the period
|
(277,291 | ) | (1,639,652 | ) | (1,916,943 | ) | ||||||
Subtract: unamortized debt discount at beginning of the period | (4,454,641 | ) | (28,045,316 | ) | (32,499,957 | ) | ||||||
Net
income (loss) for diluted earnings per share
|
$ | 13,509,495 | $ | (25,752,164 | ) | $ | (12,242,669 | ) | ||||
Weighted
average shares used in basic computation
|
9,937,189 | — | 9,937,189 | |||||||||
Diluted
effect of stock options and warrants
|
37,429 | (37,429 | ) | - | ||||||||
Diluted
effect of convertible notes
|
625,000 | 3,743,000 | 4,368,400 | |||||||||
Weighted average shares used in diluted computation | 10,599,618 | 3,705,971 | 14,305,589 | |||||||||
Earnings
(loss) per share:
|
||||||||||||
Basic
|
$ | 1.75 | $ | - | $ | 1.75 | ||||||
Diluted
|
$ | 1.27 | $ | (2.13 | ) | $ | (0.86 | ) |
Original
|
Increase
(Decrease)
|
Restated
|
||||||||||
For the nine months ended March 31,2008: | ||||||||||||
Net
income for basic earnings per share
|
$ | 12,863,288 | $ | - | $ | 12,863,288 | ||||||
Add:
interest expense
|
100,000 | - | 100,000 | |||||||||
Add:
financing cost amortization
|
47,583 | - | 47,583 | |||||||||
Add: note
discount amortization
|
434,006 | - | 434,006 | |||||||||
Subtract:
unamortized financing cost at beginning of the period
|
(354,408 | ) | - | (354,408 | ) | |||||||
Subtract: unamortized debt discount at beginning of the period | (5,000,000 | ) | - | (5,000,000 | ) | |||||||
Net
income for diluted earnings per share
|
$ | 8,090,469 | $ | - | $ | 8,090,469 | ||||||
Weighted
average shares used in basic computation
|
6,507,435 | 6,507,435 | ||||||||||
Diluted
effect of stock options and warrants
|
74,356 | - | 74,356 | |||||||||
Diluted
effect of convertible notes
|
500,000 | (227,778 | ) | 272,222 | ||||||||
Weighted average shares used in diluted computation | 7,081,791 | (227,778 | ) | 6,854,013 | ||||||||
Earnings per
share:
|
||||||||||||
Basic
|
$ | 1.98 | $ | - | $ | 1.98 | ||||||
Diluted
|
$ | 1.14 | $ | 0.04 | $ | 1.18 |
Consolidated
entity name:
|
Percentage of ownership
|
|||
Karmoya
International Ltd.
|
100 | % | ||
Union
Well International Limited
|
100 | % | ||
Genesis
Jiangbo (Laiyang) Biotech Technology Co., Ltd.
|
100 | % | ||
Laiyang
Jiangbo Pharmaceuticals Co., Ltd.
|
Variable Interest Entity
|
·
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted)
for identical assets or liabilities in active
markets.
|
·
|
Level
2 inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the asset or liability, either directly or indirectly, for
substantially the full term of the financial
instrument.
|
·
|
Level
3 inputs to the valuation methodology are unobservable and
significant to the fair value
measurement.
|
Carrying Value
at March 31, 2009
|
Fair Value Measurements at
March 31, 2009,
Using Fair Value Hierarchy
|
|||||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||||||
Investments
|
$
|
672,682
|
$
|
672,682
|
$
|
-
|
$
|
-
|
||||||||
Investments,
restricted
|
400,050
|
400,050
|
-
|
-
|
||||||||||||
$5M
Convertible Debt (November 2007)
|
1,084,638
|
-
|
-
|
5,288,577
|
||||||||||||
$29.8M
Convertible Debt (May 2008)
|
3,934,931
|
-
|
-
|
32,608,278
|
||||||||||||
Total
|
$
|
6,092,301
|
$
|
1,072,732
|
$
|
-
|
$
|
37,896,855
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||||||||||
March
31,
|
March
31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Investments
- trading securities
|
||||||||||||||||
Realized
loss (gain)
|
$
|
8,263
|
$
|
84,561
|
$
|
(106,865
|
)
|
$
|
19,819
|
|||||||
Unrealized
loss (gain)
|
(204,134
|
)
|
1,159,409
|
1,255,522
|
1,150,516
|
|||||||||||
Restricted
investments - available for sale securities
|
||||||||||||||||
Unrealized
loss (gain)
|
200,025
|
270,351
|
2,147,642
|
(1,347,852
|
)
|
Useful
Life
|
|
Building
and building improvements
|
5 – 40 Years
|
Manufacturing
equipment
|
5 –
20 Years
|
Office
equipment and furniture
|
5 –
10 Years
|
Vehicles
|
5
Years
|
Useful
Life
|
|
Land
use rights
|
50 Years
|
Patents
|
5
Years
|
Licenses
|
5
Years
|
Customer
list and customer relationships
|
3
Years
|
Trade
secrets - formulas and know how technology
|
5
Years
|
Inventory
|
$
|
147,250
|
||
Plant
and equipments
|
3,223,808
|
|||
Intangible
assets
|
7,810,974
|
|||
Total
assets acquired
|
11,182,032
|
|||
Net
assets acquired
|
11,182,032
|
|||
Total
consideration paid
|
$
|
11,182,032
|
Nine Months
Ended
March 31, 2009 |
Nine Months
Ended
March 31, 2008 |
|||||||
RESTATED
|
RESTATED
|
|||||||
Net
Revenues
|
$
|
93,574,164
|
$
|
83,101,150
|
||||
Income
from Operations
|
32,412,705
|
23,578,314
|
||||||
Net
Income
|
17,742,804
|
13,895,939
|
||||||
Net
Income (loss) Per Shares
|
||||||||
Basic
|
$
|
1.70
|
$
|
1.94
|
||||
Diluted
|
$
|
(0.80
|
)
|
$
|
1.22
|
|||
Weighted
Average number of shares outstanding
|
||||||||
Basic
|
10,421,103
|
7,151,086
|
||||||
Diluted
|
14,789,503
|
7,497,664
|
2009
|
2008
|
|||||||
For
the three months ended March 31, 2009 and 2008
|
||||||||
Net
income for basic earnings per share
|
$
|
8,855,848
|
$
|
4,474,833
|
||||
Weighted
average shares used in basic computation
|
10,277,762
|
9,740,129
|
||||||
Earnings
per share-Basic
|
$
|
0.86
|
$
|
0.46
|
2009
|
2008
|
|||||||
Restated
|
Restated
|
|||||||
For
the three months ended March 31, 2009 and 2008
|
||||||||
Net
income for basic earnings per share
|
$ | 8,855,848 | $ | 4,474,833 | ||||
Add:
Interest expense
|
522,600 | 75,000 | ||||||
Add:
financing cost amortization
|
170,076 | 29,534 | ||||||
Add: note
discount amortization
|
1,033,291 | 416,667 | ||||||
Subtract:
unamortized financing cost at beginning of the period
|
(1,576,793 | ) | (336,359 | ) | ||||
Subtract:
unamortized debt discount at beginning of the period
|
(30,853,722 | ) | (4,745,370 | ) | ||||
Net
income (loss) for diluted EPS
|
(21,848,700 | ) | (85,695 | ) | ||||
Weighted
average shares used in basic computation
|
10,277,762 | 9,740,129 | ||||||
Diluted
effect of convertible debts
|
4,355,000 | 500,000 | ||||||
Weighted
average shares used in diluted computation
|
14,632,762 | 10,240,129 | ||||||
Loss
per share-Diluted
|
$ | (1.49 | ) | (0.01 | ) |
2009
|
2008
|
|||||||
For
the nine months ended March 31, 2009 and 2008
|
||||||||
Net
income for basic earnings per share
|
$
|
17,388,546
|
$
|
12,863,288
|
||||
Weighted
average shares used in basic computation
|
9,937,189
|
6,507,435
|
||||||
Earnings
per share – Basic
|
$
|
1.75
|
$
|
1.98
|
2009
|
2008
|
|||||||
Restated
|
Restated
|
|||||||
For
the nine months ended March 31, 2009 and 2008
|
||||||||
Net
income for basic earnings per share
|
$ | 17,388,546 | $ | 12,863,288 | ||||
Add:
Interest expense
|
1,595,932 | 100,000 | ||||||
Add:
financing cost amortization
|
510,227 | 47,583 | ||||||
Add: note
discount amortization
|
2,679,526 | 434,006 | ||||||
Subtract:
unamortized financing cost at beginning of the period
|
(1,916,943 | ) | (354,408 | ) | ||||
Subtract:
unamortized debt discount at beginning of the period
|
(32,499,957 | ) | (5,000,000 | ) | ||||
Net
income (loss) for diluted EPS
|
(12,242,669 | ) | 8,090,469 | |||||
Weighted
average shares used in basic computation
|
9,937,189 | 6,507,435 | ||||||
Diluted
effect of stock options and warrants
|
- | 74,356 | ||||||
Diluted
effect of convertible notes
|
4,368,400 | 272,222 | ||||||
Weighted
average shares used in diluted computation
|
14,305,589 | 6,854,013 | ||||||
Earnings
(loss) per share-Diluted
|
$ | (0.86 | ) | $ | 1.18 |
2009
|
2008
|
|||||||
Revenues
|
$
|
-
|
$
|
-
|
||||
Cost
of sales
|
-
|
-
|
||||||
Gross
profit
|
-
|
-
|
||||||
Operating
and other non-operating expenses
|
103,008
|
228,812
|
||||||
Loss
from discontinued operations before other expenses and income
taxes
|
103,008
|
228,812
|
||||||
Income
tax benefit
|
-
|
|||||||
Loss
from discontinued operations
|
$
|
103,008
|
$
|
228,812
|
2009
|
2008
|
|||||||
Revenues
|
$
|
-
|
$
|
-
|
||||
Cost
of sales
|
-
|
-
|
||||||
Gross
profit
|
-
|
-
|
||||||
Operating
and other non-operating expenses
|
1,693,830
|
341,743
|
||||||
Loss
from discontinued operations before other expenses and income
taxes
|
1,693,830
|
341,743
|
||||||
Income
tax benefit
|
-
|
-
|
||||||
Loss
from discontinued operations
|
$
|
1,693,830
|
$
|
341,743
|
March 31, 2009
|
June 30, 2008
|
|||||||
(Unaudited)
|
||||||||
Raw
materials
|
$
|
1,071,627
|
$
|
2,164,138
|
||||
Work-in-process
|
-
|
531,076
|
||||||
Packing
materials
|
618,708
|
204,763
|
||||||
Finished
goods
|
2,173,612
|
1,006,197
|
||||||
Total
|
$
|
3,863,947
|
$
|
3,906,174
|
March 31,
2009
|
June 30, 2008
|
|||||||
(Unaudited)
|
||||||||
Buildings
and building improvements
|
$ | 12,798,376 | $ | 10,926,369 | ||||
Manufacturing
equipment
|
2,579,070 | 1,188,643 | ||||||
Office
equipment and furniture
|
301,126 | 298,137 | ||||||
Vehicles
|
481,143 | 380,485 | ||||||
Total
|
16,159,715 | 12,793,634 | ||||||
Less:
accumulated depreciation
|
(1,997,294 | ) | (1,567,790 | ) | ||||
Total
|
$ | 14,162,421 | $ | 11,225,844 |
March 31, 2009
|
June 30, 2008
|
|||||||
(Unaudited)
|
||||||||
Land
use rights
|
$
|
11,245,939
|
$
|
9,930,157
|
||||
Patents
|
4,937,050
|
539,830
|
||||||
Customer
lists and customer relationships
|
1,123,580
|
-
|
||||||
Trade
secrets- formulas and manufacture process know-how
|
1,025,500
|
-
|
||||||
Licenses
|
23,367
|
23,271
|
||||||
Total
|
18,355,436
|
10,493,258
|
||||||
Less:
accumulated amortization
|
(950,879
|
)
|
(576,457
|
)
|
||||
Total
|
$
|
17,404,557
|
$
|
9,916,801
|
Twelve
month periods ending March 31:
|
||||
2010
|
$
|
1,770,693
|
||
2011
|
1,710,193
|
|||
2012
|
1,691,583
|
|||
2013
|
1,317,056
|
|||
2014
and thereafter
|
10,915,032
|
|||
Total
|
$
|
17,404,557
|
March 31, 2009
|
June 30,2008
|
|||||||
(Unaudited)
|
||||||||
Loan
from Bank of Communication; due December 2009 and September 2008; interest
rates of 6.37 and 8.64% per annum; monthly interest payment; guaranteed by
related party, Jiangbo Chinese-Western Pharmacy.
|
$
|
2,197,500
|
$
|
2,772,100
|
||||
Total
|
$
|
2,197,500
|
$
|
2,772,100
|
March 31, 2009
|
June 30, 2008
|
|||||||
(Unaudited)
|
||||||||
Commercial
Bank, various amounts, due from April 2009 to September
2009
|
$
|
3,713,775
|
$
|
5,843,295
|
||||
Total
|
$
|
3,713,775
|
$
|
5,843,295
|
March 31,
|
June 30,
|
|||||||
2009
|
2008
|
|||||||
|
(Unaudited)
|
|||||||
Payable
to Wubo Cao, Chief Executive Officer and Chairman of the Board
|
$
|
145,436
|
$
|
281,137
|
||||
|
||||||||
Payable
to Haibo Xu, Chief Operating Officer and Director
|
16,888
|
43,835
|
||||||
Payable
to Elsa Sung, Chief Financial Officer
|
11,842
|
—
|
|
|||||
|
||||||||
Payable
to John Wang, Director
|
2,500
|
-
|
||||||
|
||||||||
Total
other payable - related parties
|
$
|
176,666
|
$
|
324,972
|
|
2009
|
2008
|
||||||
|
(Unaudited)
|
(Unaudited)
|
||||||
U.S.
Statutory rates
|
34.0
|
%
|
34.0
|
%
|
||||
Foreign
income not recognized in the U.S
|
(34.0
|
)%
|
(34.0
|
)%
|
||||
China
income taxes
|
25.0
|
%
|
30.2
|
%
|
||||
Total
provision for income taxes
|
25.0
|
%
|
30.2
|
%
|
March 31,
|
June 30,
|
|||||||
2009
|
2008
|
|||||||
|
(Unaudited)
|
|||||||
Value
added taxes
|
$ | 1,861,558 | $ | 83,775 | ||||
Income
taxes
|
3,274,367 | 62,733 | ||||||
Other
taxes
|
140,765 | 19,925 | ||||||
Total
|
$ | 5,276,690 | $ | 166,433 |
March 31,
2009
(Unaudited)
|
June 30, 2008
|
|||||||
November
2007 convertible debenture note payable
|
$
|
5,000,000
|
$
|
5,000,000
|
||||
May
2008 convertible debenture note payable
|
29,840,000
|
30,000,000
|
||||||
Total
convertible debenture note payable
|
34,840,000
|
35,000,000
|
||||||
Less:
Unamortized discount on November 2007 convertible debenture note
payable
|
(3,915,362
|
)
|
(4,454,641
|
)
|
||||
Less:
Unamortized discount on May 2008 convertible debenture note
payable
|
(25,905,069
|
)
|
(28,045,316
|
)
|
||||
Convertible
debentures, net
|
$
|
5,019,569
|
$
|
2,500,043
|
Number of warrants
|
||||
Outstanding
as of June 30, 2007
|
74,085
|
|||
Granted
|
2,275,000
|
|||
Forfeited
|
-
|
|||
Exercised
|
-
|
|||
Outstanding
as of June 30, 2008
|
2,349,085
|
|||
Granted
|
40,000
|
|||
Forfeited
|
(74,085)
|
|||
Exercised
|
-
|
|||
Outstanding
as of March 31, 2009
|
2,315,000
|
Outstanding Warrants
|
|||||||||
Exercise Price
|
Number
|
Average
Remaining
Contractual Life
(Years) |
|||||||
$
|
6.00
|
40,000 | 2.88 | ||||||
$
|
8.00
|
400,000 | 3.61 | ||||||
$
|
10.00
|
1,875,000 | 4.17 | ||||||
Total
|
2,315,000 |
|
Expected
|
Expected
|
Dividend
|
Risk Free
|
Grant Date
|
||||||||||||
|
Life
|
Volatility
|
Yield
|
Interest Rate
|
Fair Value
|
||||||||||||
Former
officers
|
3.50 years
|
195 | % | 0 | % | 4.50 | % | $ | 5.20 |
Grant Date
|
|||||||||||||||||
|
Expected
|
Expected
|
Dividend
|
Risk Free
|
Average Fair
|
||||||||||||
|
Life
|
Volatility
|
Yield
|
Interest Rate
|
Value
|
||||||||||||
Current
officer
|
5
years
|
95 | % | 0 | % | 2.51 | % | $ | 8.00 |
Number of options
|
||||
Outstanding
as of June 30, 2007
|
194,436
|
|||
Granted
|
7,500
|
|||
Forfeited
|
(23,536
|
)
|
||
Exercised
|
(37,500
|
)
|
||
Outstanding
as of June 30, 2008
|
140,900
|
|||
Granted
|
-
|
|||
Forfeited
|
-
|
|||
Exercised
|
-
|
|||
Outstanding
as of March 31, 2009
|
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 | 1.75 | $ | 4.20 | 133,400 | $ | 4.20 | |||||||||||||
12.00
|
2,000 | 4.25 | 12.00 | 2,000 | 12.00 | ||||||||||||||||
16.00
|
1,750 | 4.25 | 16.00 | 1,750 | 16.00 | ||||||||||||||||
20.00
|
1,875 | 4.25 | - | - | - | ||||||||||||||||
24.00
|
1,875 | 4.25 | - | - | - | ||||||||||||||||
$
|
4.93 | 140,900 | $ | - | 137,150 | $ | 4.46 |
Balance,
June 30, 2008
|
$ | 7,700,905 | ||
Foreign
currency translation gain
|
378,284 | |||
Unrealized
loss on marketable securities
|
(2,147,642 | ) | ||
Balance,
March 31, 2009 (unaudited)
|
$ | 5,931,547 |
No.
|
Description
|
|
31.1
|
Rule
13a-14(a)/ 15d-14(a) Certification of Chief Executive
Officer
|
|
31.2
|
Rule
13a-14(a)/ 15d-14(a) Certification of Chief Financial
Officer
|
|
32.1
|
Section
1350 Certification of Chief Executive Officer and Chief Financial
Officer
|
JIANGBO
PHARMACEUTICALS, INC.
|
|||
Date:
May 14, 2010
|
By:
|
/s/ Cao
Wubo
|
|
Cao
Wubo
|
|||
Chief
Executive Officer and President
|
|||