APOGEE
ROBOTICS, INC.
|
|
(Exact
name of registrant as specified in its charter)
|
|
Delaware
|
84-0916585
|
(State
of other jurisdiction of
|
(IRS
Employer
|
incorporation
or organization
|
Identification
No.)
|
1077
Ala Napunani Street, Honolulu, HI
|
96818
|
(Address
of principal executive offices)
|
(Zip
Code)
|
808-429-5954
|
|
(Registrant’s
telephone number including area
code)
|
|
·
|
each
shareholder who beneficially owns more than 5% of our common stock (on a
fully-diluted basis);
|
|
·
|
Ligang
Shang, our Chief Executive Officer
|
|
·
|
each
of the members of the Board of Directors;
and
|
|
·
|
all
of our officers and directors as a
group.
|
Name and
Address of
Beneficial
Owner(1)
|
Amount
and Nature of
Beneficial
Ownership(2)
|
Percentage
of
Class
|
Ligang
Shang(1)
|
376,960,805
|
80.8%
|
Sino
Group Investment Limited(3)
|
44,137,564
|
9.5%
|
All
officers and directors
as
a group (1 person)
|
376,960,805
|
80.8%
|
(1)
|
Mr.
Shang’s address is 1077 Ala Napunani Street, Honolulu, HI
96818.
|
(2)
|
All
shares are owned both of record and
beneficially.
|
(3)
|
Sino
Group Investment Limited is a BVI Business Company organized in the
British Virgin Islands. Its address is Mill Mall, Suite 6,
Wickham’s Cay 1, Road Town, Tortola, British Virgin Islands. Yu
Jing has voting and dispositive control over the shares owned by Sino
Group Investment Limited.
|
|
ü
|
SenYu is the exclusive breeding
swine provider to its franchisees.
|
|
ü
|
Franchisees must meet the same standards as SenYu breeding bases in every stage of
swine breeding.
|
|
ü
|
SenYu is the exclusive fodder
provider to its franchisees.
|
|
ü
|
Franchisees sell their
adult commercial hogs
exclusively to
SenYu for resale under the SenYu brand
name.
|
|
·
|
Beijing Ershang
Dahongmen Meat Co., Ltd. (ÒBeijing DahongmenÓ), which purchased
100,000 hogs from us in the twelve months ended September 28, 2008
and is committed to purchasel 80,000 Merchandise hogs between
September 28, 2008 and September 28, 2009;
and
|
|
·
|
Beijing
Fifth Meat Factory, which is committed to purchase 150,000 merchandise
hogs between August 29, 2008 to August 28,
2009.
|
|
·
|
Genetic
Measurement Technologies. We have developed a proprietary
breeding swine measurement system. Our system documents the
optimal characteristics of breeding swine, as well as measurement
parameters and variations among implements. With our genetics
evaluation software, we are capable of dynamically and accurately
measuring the breeding swine's genetic profile at any stage of the
breeding process.
|
|
·
|
Artificial
Insemination Technologies. Our artificial insemination
technologies currently permit us to achieve 500% higher fecundity than
natural insemination. This reduces the investment needed to
produce piglets, and permits us to focus our efforts on sows with optimal
production characteristics.
|
|
·
|
SenYu
has the only purebred Canadian-line-swine breeding center in the
PRC.
|
|
·
|
The
“Senyu” brand name is well recognized in its major markets, and associated
with quality and food safety.
|
|
·
|
SenYu's
total quality control, from genetics to fodder to veterinary medicine for
the entire life cycle of the product, minimizes the risk of damaging
sanitation disasters.
|
|
·
|
SenYu
utilizes the most advanced technologies in swine breeding and raising at
breeding bases that carry the most advanced equipment available in
China.
|
|
·
|
SenYu
can be price competitive, because it obtains low cost fodder through its
buying contracts and because of its location in Heilongjiang, one of the
largest agriculture provinces in
China.
|
|
ü
|
attract
and retain a larger customer base;
|
|
ü
|
increase
awareness of our brand and continue to develop customer
loyalty;
|
|
ü
|
respond
to competitive market conditions;
|
|
ü
|
respond
to changes in our regulatory
environment;
|
|
ü
|
manage
risks associated with intellectual property
rights;
|
|
ü
|
maintain
effective control of our costs and
expenses;
|
|
ü
|
raise
sufficient capital to sustain and expand our
business;
|
|
ü
|
attract,
retain and motivate qualified personnel;
and
|
|
ü
|
upgrade
our technology to support additional research and development of new food
products.
|
|
(1)
|
limit
our ability to pay dividends or require us to seek consent for the payment
of dividends;
|
|
(2)
|
increase
our vulnerability to general adverse economic and industry
conditions;
|
|
(3)
|
require
us to dedicate a portion of our cash flow from operations to payments on
our debt, thereby reducing the availability of our cash flow to fund
capital expenditures, working capital and other general corporate
purposes; and
|
|
(4)
|
limit
our flexibility in planning for, or reacting to, changes in our business
and our industry.
|
·
|
structure
|
·
|
capital
re-investment
|
·
|
government
involvement
|
·
|
allocation
of resources
|
·
|
level
of development
|
·
|
control
of foreign exchange
|
·
|
growth
rate
|
·
|
rate
of inflation
|
|
Ø
|
300,000,000
shares of Common Stock, $.001 par value per share, of which 994,067 shares
are outstanding;
|
|
Ø
|
4,800
shares of Series A Convertible Preferred Stock, of which 4,646.05933
shares are outstanding; and
|
|
Ø
|
9,995,200
shares of Preferred Stock, none of which are
outstanding.
|
Financial
Statements
|
Page
|
Unaudited
Financial Statements of Advanced Swine Genetics Co., Ltd for the nine and
three months ended March 31, 2009 and 2008
|
F-1
|
Audited
Financial Statements of Advanced Swine Genetics Co., Ltd for
the year ended June 30, 2008 and 2007
|
F-14
|
3-a
|
Certificate
of Designation of Series A Convertible Preferred Stock
|
10-a
|
Share
Exchange Agreement dated August 12, 2009among the Company and the
shareholders of Advanced Swine Genetics Co.,
Ltd.
|
August
14, 2009
|
Apogee
Robotics, Inc.
|
|
By:
|
/s/ Ligang
Shang
|
|
Ligang
Shang, Chief Executive
Officer
|
Page
|
|
F-1
|
Condensed
Consolidated Balance Sheets as of March 31, 2009 (Unaudited) and June 30,
2008 (Audited).
|
F-2
|
Condensed
Consolidated Statements of Operations and Comprehensive Income (Unaudited)
for the Three Months and Nine Months Ended March 31, 2009 and
2008
|
F-3
|
Condensed
Consolidated Statements of Cash Flows (Unaudited) for the Nine Months
Ended March 31, 2009 and 2008.
|
F-4
|
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
|
Heilongjiang
Senyu Animal Husbandry Co., Ltd.
|
|
Index
to the Consolidated Financial Statements
|
|
For
the Years Ended June 30, 2008 and 2007
|
|
F-14
|
Report
of Independent Registered Public Accounting Firm
|
F-15
|
Consolidated
Balance Sheets as of June 30, 2008 and 2007
|
F-16
|
Consolidated
Statements of Operations and Comprehensive Income for the two fiscal years
ended June 30, 2008 and 2007.
|
F-17
|
Consolidated
Statements of Shareholders’ Equity for the two fiscal years ended June 30,
2008 and 2007.
|
F-18
|
Consolidated
Statements of Cash Flows for the two fiscal years ended June 30, 2008 and
2007
|
F-19
|
Notes
to Consolidated Financial
Statements
|
Advanced Swine Genetics Co., Ltd.
and Subsidiary
|
||||||||
Condensed
Consolidated Balance Sheets
|
||||||||
March 31,
2009
|
June 30,
2008
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
Assets
|
||||||||
Current
Assets:
|
||||||||
Cash and
equivalents
|
$ | 483,590 | $ | 140,270 | ||||
Accounts
receivable
|
169,405 | 335 | ||||||
Inventories
|
1,823,518 | 1,050,824 | ||||||
Advanced to suppliers,
net
|
19,299,659 | 16,295,009 | ||||||
Loan to related
party
|
14,406 | - | ||||||
Prepayments and other current
assets
|
115,601 | 160,837 | ||||||
Total Current
Assets
|
21,906,179 | 17,647,275 | ||||||
Property, Plant, Equipments and
Breeding Stock, net
|
2,929,941 | 3,883,586 | ||||||
Construction in
Progress
|
- | 118,730 | ||||||
Total Long-Term
Assets
|
2,929,941 | 4,002,316 | ||||||
Total
Assets
|
24,836,120 | 21,649,591 | ||||||
Liabilities
and Shareholders' Equity
|
||||||||
Current
Liabilities:
|
||||||||
Accounts payable and accrued
expenses
|
395,240 | 164,782 | ||||||
Loan payable, current
maturities
|
1,097,513 | 1,804,369 | ||||||
Loan from shareholders/officers,
net
|
11,209,002 | 11,210,263 | ||||||
Other current
liabilities
|
112,831 | 92,631 | ||||||
Total Current
Liabilities
|
12,814,586 | 13,272,045 | ||||||
Loan Payable, Less Current
Maturities
|
- | 291,583 | ||||||
Total Long-Term
Liabilities
|
- | 291,583 | ||||||
Total
Liabilities
|
12,814,586 | 13,563,628 | ||||||
Minority
Interest
|
612,678 | 862,174 | ||||||
Shareholders'
Equity:
|
||||||||
Common stock, $0.001 par value,
100,000 shares authorized,
|
||||||||
issued, and
outstanding
|
100 | 100 | ||||||
Additional paid-in
capital
|
4,037,190 | 4,037,190 | ||||||
Reserve
funds
|
1,748,335 | 1,073,349 | ||||||
Retained
earnings
|
5,023,288 | 1,583,331 | ||||||
Accumulated other comprehensive
income
|
599,943 | 529,819 | ||||||
Total Shareholders'
Equity
|
11,408,856 | 7,223,789 | ||||||
Total Liabilities and
Shareholders' Equity
|
$ | 24,836,120 | $ | 21,649,591 |
Advanced Swine Genetics Co., Ltd.
and Subsidiary
|
||||||||||||||||
Condensed Consolidated Statements
of Operations and Comprehensive Income (Unaudited)
|
||||||||||||||||
For Three Months Ended March
31,
|
For Nine Months Ended March
31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||||||
Revenues
|
$ | 7,740,915 | $ | 3,104,825 | $ | 34,139,865 | $ | 3,104,825 | ||||||||
Cost of Goods
Sold
|
6,346,768 | 2,469,028 | 28,117,885 | 2,469,028 | ||||||||||||
Gross
Profit
|
1,394,147 | 635,797 | 6,021,980 | 635,797 | ||||||||||||
Operating
Expenses
|
||||||||||||||||
Selling
expenses
|
238,140 | 93,042 | 1,143,009 | 93,042 | ||||||||||||
General and administrative
expenses
|
82,784 | 36,018 | 368,720 | 36,018 | ||||||||||||
Bad debt for advanced to
suppliers
|
8,011 | 4,126 | 14,724 | 4,126 | ||||||||||||
Total Operating
Expenses
|
328,935 | 133,186 | 1,526,453 | 133,186 | ||||||||||||
Income From
Operating
|
1,065,212 | 502,611 | 4,495,527 | 502,611 | ||||||||||||
Other Income
(Expense)
|
||||||||||||||||
Interest income (expense),
net
|
1,053 | (2,309 | ) | (25,126 | ) | (2,309 | ) | |||||||||
Other income (expense),
net
|
1 | (226 | ) | 9,091 | (226 | ) | ||||||||||
Loss on fix assets
disposal
|
(247,416 | ) | (94,842 | ) | (402,141 | ) | (94,842 | ) | ||||||||
Loss on inventory
disposal
|
(74,787 | ) | (48,837 | ) | (216,239 | ) | (48,837 | ) | ||||||||
Total Other
Expense
|
(321,149 | ) | (146,214 | ) | (634,415 | ) | (146,214 | ) | ||||||||
Income Before Income
Taxes
|
744,063 | 356,397 | 3,861,112 | 356,397 | ||||||||||||
Income Tax
Provision
|
- | - | - | - | ||||||||||||
Income before Minority
Interest
|
744,063 | 356,397 | 3,861,112 | 356,397 | ||||||||||||
Minority
Interest
|
(145,314 | ) | (13,009 | ) | (253,831 | ) | (13,009 | ) | ||||||||
Net
Income
|
$ | 889,377 | $ | 369,406 | $ | 4,114,943 | $ | 369,406 | ||||||||
Other Comprehensive
Income:
|
||||||||||||||||
Foreign Currency Translation
( Loss) Gain
|
(41,226 | ) | 186,356 | 70,124 | 186,356 | |||||||||||
Comprehensive
Income
|
$ | 848,151 | $ | 555,762 | $ | 4,185,067 | $ | 555,762 | ||||||||
Net Income Per Common Share
- Basic and Diluted
|
$ | 8.89 | $ | 3.69 | $ | 41.15 | $ | 3.69 | ||||||||
Weighted Common Shares
Outstanding - Basic and Diluted
|
100,000 | 100,000 | 100,000 | 100,000 |
Advanced Swine Genetics Co., Ltd.
and Subsidiary
|
||||||||
Condensed
Consolidated Statements of Cash Flows
(Unaudited)
|
||||||||
For Nine Months Ended March
31,
|
||||||||
2009
|
2008
|
|||||||
Cash Flows From Operating
Activities
|
Unaudited
|
Unaudited
|
||||||
Net
Income
|
$ | 4,114,943 | $ | 369,406 | ||||
Adjustments to Reconcile Net
Income to Net Cash Provided by (Used in) Operating
Activities
|
||||||||
Depreciation and
amortization
|
653,668 | 101,992 | ||||||
Bad debt
adjustment
|
14,724 | 4,890 | ||||||
Welfare fee
adjustment
|
10,128 | - | ||||||
Minority
Interest
|
(253,831 | ) | (13,009 | ) | ||||
Loss on disposal of fixed
assets
|
402,141 | 94,842 | ||||||
Loss on disposal of
inventory
|
216,239 | 48,837 | ||||||
Changes in operating assets and
liabilities:
|
||||||||
Accounts
receivable
|
(168,441 | ) | (1,127 | ) | ||||
Inventories
|
(994,567 | ) | 395,960 | |||||
Advanced to
suppliers
|
(2,947,663 | ) | (978,055 | ) | ||||
Prepayments and other current
assets
|
45,665 | 110,209 | ||||||
Accounts payable and accrued
expenses
|
228,990 | (16,254 | ) | |||||
Customer
deposit
|
- | (104,577 | ) | |||||
Other current
liabilities
|
19,781 | (120,041 | ) | |||||
Net Cash Provided by (Used
in) Operating Activities
|
1,341,777 | (106,927 | ) | |||||
Cash Flows From Investing
Activities
|
||||||||
Payment for purchase of
equipment
|
(4,296 | ) | (145,138 | ) | ||||
Payment for construction in
progress
|
(3,573 | ) | - | |||||
Proceeds from sold the property
and equipment
|
46,957 | 107,593 | ||||||
Payment for loan to related
parties
|
(14,406 | ) | (60,910 | ) | ||||
Proceeds for repayment of loan to
unrelated parties
|
- | 95,046 | ||||||
Net Cash Provided by (Used
in) Investing Activities
|
24,682 | (3,409 | ) | |||||
Cash Flows From Financing
Activities
|
||||||||
Proceeds from loan
payable
|
494,905 | - | ||||||
Payments for loan
payable
|
(1,501,157 | ) | - | |||||
Proceeds from shareholder for
subsidiary acquisition
|
- | 233,456 | ||||||
Payments for loan to
shareholders/officers
|
(85,677 | ) | (7,546 | ) | ||||
Proceeds from repayment of loan to
shareholders/officers
|
84,571 | 4,922 | ||||||
Net Cash (Used in) Provided
by Financing Activities
|
(1,007,358 | ) | 230,832 | |||||
Net Increase in Cash and
Equivalents
|
359,101 | 120,496 | ||||||
Effect of Exchange Rate
Changes on Cash
|
(15,781 | ) | 218,777 | |||||
Cash and Equivalents at
Beginning of Period
|
140,270 | - | ||||||
Cash and Equivalents at End
of Period
|
$ | 483,590 | $ | 339,273 | ||||
SUPPLEMENTAL SCHEDULE OF
NON-CASH INVESTING AND
|
||||||||
FINANCING
ACTIVITIES:
|
||||||||
Inventory transferred out to be
breeding stock in fix assets
|
$ | 12,406 | $ | 10,576 | ||||
Construction in progress
transferred out to be fix assets
|
$ | 128,763 | $ | - | ||||
Minority shareholders contributed
breeding stock
|
$ | - | $ | 955,505 | ||||
Shareholder layout for the Company
to acquire net assets of its subsidiary
|
$ | - | $ | 15,920,083 |
1.
|
Basis
of Presentation
|
For Nine Months Ended March
31,
|
||||||||||
2009
|
2008
|
|||||||||
Assets and
liabilities
|
the nine months ended rate of
US
|
$ | 0.14634 | $ | 0.14261 |
/RMB
|
||||
Revenue and
expenses
|
average rate of
US
|
$ | 0.14624 | $ | 0.14133 |
/RMB
|
March 31,
2009
|
June 30,
2008
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
Raw
materials
|
$ | 58,774 | $ | 97,025 | ||||
Working in
progress
|
979,000 | 678,687 | ||||||
Finished
goods
|
785,744 | 275,112 | ||||||
Total
|
$ | 1,823,518 | $ | 1,050,824 |
March 31,
2009
|
June 30,
2008
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
Prepaid
rent
|
$ | 26,146 | $ | 79,066 | ||||
Advance to
employees
|
56,793 | 53,378 | ||||||
Other
receivable
|
32,662 | 28,393 | ||||||
Total
|
$ | 115,601 | $ | 160,837 |
March 31,
2009
|
June 30,
2008
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
Land
improvements
|
$ | 278,053 | $ | 277,020 | ||||
Leasehold
improvements
|
65,505 | 65,261 | ||||||
Buildings
|
1,762,393 | 1,755,849 | ||||||
Machinery and
equipment
|
686,518 | 551,405 | ||||||
Breeding
stock
|
1,375,872 | 2,239,822 | ||||||
Sub-Total
|
4,168,341 | 4,889,357 | ||||||
Less: Accumulated
depreciation
|
1,238,400 | 1,005,771 | ||||||
Total
|
$ | 2,929,941 | $ | 3,883,586 |
Loan
payable, current
|
March 31,
2009
|
June 30,
2008
|
||||||
(Unaudited)
|
(Audited)
|
|||||||
On December 1 and 16, 2005, the
Company obtained the loans in amounts of RMB2.8 million (equivalent
to $409,738 and $408,218 as of March 31, 2009 and June 30, 2008,
respectively) and RMB0.7 million (equivalent to $102,435 and $102,054 as
of March 31, 2009 and June 30, 2008, respectively) from Jiamusi Government
Financial Bureau ("JGFB") by pledging certain buildings in Huanan, which
have carrying value approximately RMB2.6 million (equivalent to $380,471 )
and the term of debt was originally from October 31, 2005 to 2007. Since
the Company is an agricultural enterprise and its business is supported by
Chinese government, these loans were no interest bearing, and the original
due date had been extended to December 31, 2008. Furthermore, the due
dates of these loans had been rescheduled to December 31,
2009.
|
$ | 512,173 | $ | 510,272 | ||||
On April 20 and September 25,
2007, the subsidiary of the Company, Sino-Canadian, obtained the loans in
amounts of RMB1.5 million (equivalent to $219,503 and $218,688 as of March
31, 2009 and June 30, 2008, respectively) and RMB0.5 million (equivalent
to $73,167 and $72,895 as of March 31, 2009 and June 30, 2008,
respectively) from TangYuan Government Financial Bureau ("TGFB") by
pledging certain buildings in Heijinhe, which have carrying value
approximately RMB5.1 million (equivalent to $746,309 ) and the term of
debt was originally from January 1, 2007 to December 31, 2008. Since
Chinese government supports the Company's business, these loans were no
interest bearing and all of their due dates had been extended to December
31, 2009.
|
292,670 | 291,583 | ||||||
On May 9, 2007, the Company
obtained a loan in amount of RMB2 million (equivalent to $292,670 and
$291,583 as of March
31, 2009 and June 30,
2008, respectively) from JGFB by pledging certain buildings in Huanan,
which have carrying value approximately RMB1.5 million (equivalent to
$220,916 ) and the term of debt was originally from January 1, 2007 to
December 31, 2008. Since Chinese government supports the Company's
business, this loan was no interest bearing and the due date had
been extended to December 31, 2009 by JGFB on June 16,
2008.
|
292,670 | - | ||||||
On September 27, 2007, the
subsidiary of the Company, Sino-Canadian, obtained a short-term loan
RMB3 million (equivalent to $437,375) from Jiamusi branch of China
Agriculture Development Bank. This loan had been guarantied by the
Company. The interest rate for this loan is 7.29% per year, and due on
September 26, 2008. This loan had been fully paid off in September
2008.
|
- | 437,375 | ||||||
Commencing from May 2008, the
subsidiary of the Company, Sino-Canadian, continuing borrowed certain
short-term loans from Mr. Zhifeng Wang, an unrelated party. These
short-term loans were accumulated to the amounts of RMB7,258,348.10
(equivalent to $1,062,996 ) and RMB3,876,348 (equivalent to $565,139) as
of November 27, 2008 and June 30, 2008. The interest rate of these loans is 8% per year, and these loans
had been fully
paid off on November
28, 2008.
|
- | 565,139 | ||||||
Total
loan payable, current
|
$ | 1,097,513 | $ | 1,804,369 | ||||
Loan
payable, less current maturities
|
March 31,
2009
|
June 30,
2008
|
||||||
(Unaudited)
|
(Audited)
|
|||||||
On May 9, 2007, the Company
obtained a loan in amount of RMB2 million (equivalent to $ $292,670 and
$291,583 as of March 31, 2009 and June 30, 2008, respectively) from JGFB
by pledging certain buildings in Huanan, which have carrying value
approximately RMB1.5 million (equivalent to $220,916 ) and the term of
debt was from January 1, 2007 to December 31, 2008. Since Chinese
government supports the Company's business, this loan was no interest
bearing and the due date had been extended to December 31, 2009 by JGFB on
June 16, 2008.
|
$ | - | $ | 291,583 | ||||
Total
loan payable, less current maturities
|
$ | - | $ | 291,583 |
Contract #
|
Sales
Contracts
|
Client's
Name
|
Contract
Term
|
Sales
Quantities
|
||||
1
|
Merchandise hogs
sales
|
Beijing Da
Hongmen
|
from September 28,
2007
|
100 thousand hogs per
year
|
||||
to September 28,
2008
|
||||||||
2
|
Merchandise hogs
sales
|
Beijing Da
Hongmen
|
from September 28,
2008
|
80 thousand hogs per
year
|
||||
to September 28,
2009
|
||||||||
3
|
Merchandise hogs
sales
|
Beijing Fifth Meat Processing
Factory
|
from August 29,
2008
|
150 thousand hogs per
year
|
||||
to August 28,
2009
|
||||||||
Sales Price
|
Hog Average
Weight
|
Hogs
Quality
|
Penalty
|
|||||
1
|
market value in Beijing
area
|
From 75 to
90kg
|
second or/and third
generation
|
1% penalty if the
merchandises
|
||||
of merchandise
hogs
|
hogs delivered
late
|
|||||||
2
|
market value in Beijing
area
|
From 75 to
90kg
|
second or/and third
generation
|
1% penalty if the
merchandises
|
||||
of merchandise
hogs
|
hogs delivered
late
|
|||||||
3
|
market value in Beijing
area
|
From 75 to
90kg
|
second or/and third
generation
|
1% penalty if the
merchandises
|
||||
of merchandise
hogs
|
hogs delivered
late
|
For Nine Months Ending March 31, |
Amount
|
||||
2010
|
$ | 186,847 | |||
2011
|
142,592 | ||||
2012
|
6,498 | ||||
2013
|
1,902 | ||||
2014
|
1,902 | ||||
Thereafter
|
29,755 | ||||
Total minimum payments
required
|
$ | 369,496 |
For Nine Months Ended March
31,
|
|||||||||
2009
|
2008
|
||||||||
(Unaudited)
|
(Unaudited)
|
||||||||
Revenues:
|
|||||||||
Boars
|
$ | 945,639 | $ | 128,781 | |||||
Commercial
hogs
|
33,086,894 | 2,673,545 | |||||||
Eliminated
hogs
|
107,332 | 302,499 | |||||||
Total
Revenues
|
34,139,865 | 3,104,825 | |||||||
Cost of Goods
Sold:
|
|||||||||
Boars
|
470,555 | 62,937 | |||||||
Commercial
hogs
|
27,446,420 | 2,129,152 | |||||||
Eliminated
hogs
|
200,910 | 276,939 | |||||||
Total
Cost of Goods Sold
|
28,117,885 | 2,469,028 | |||||||
Gross
Profit:
|
|||||||||
Boars
|
475,084 | 65,844 | |||||||
Commercial
hogs
|
5,640,474 | 544,393 | |||||||
Eliminated
hogs
|
(93,578 | ) | 25,560 | ||||||
Total
Gross Profit
|
$ | 6,021,980 | $ | 635,797 |
Sold to
|
Number of
|
Percentage
of
|
|||||||||
For Nine Months Ended March
31,
|
Major
Customers
|
Customers
|
Total
Revenues
|
||||||||
2009
|
$ | 32,583,314 |
2
|
95.44%
|
|||||||
2008
|
$ | 2,288,653 |
1
|
73.71%
|
Purchased
from
|
Number of
|
Percentage
of
|
|||||||||
For Nine Months Ended March
31,
|
Major
Suppliers
|
Suppliers
|
Total
Purchased
|
||||||||
2009
|
$ | 28,040,578 |
1
|
|
99.66%
|
||||||
2008
|
$ | 1,406,327 |
2
|
|
97.20%
|
For Nine Months Ended March
31,
|
|||||||||
2009
|
2008
|
||||||||
(Unaudited)
|
(Unaudited)
|
||||||||
Other
Income
|
|||||||||
Government
grants
|
$ | 7,312 | $ | - | |||||
Other
|
3,680 | ||||||||
Total
Other Income
|
10,992 | - | |||||||
Other
Expense
|
|||||||||
Other
|
1,901 | 226 | |||||||
Total
Other Expense
|
1,901 | 226 | |||||||
Total Other Income
(Expense), Net
|
$ | 9,091 | $ | (226 | ) |
Heilongjiang Senyu Animal
Husbandry Co., Ltd. and Subsidiary
|
||||||||
Consolidated Balance
Sheets
|
||||||||
June 30,
|
||||||||
2008
|
2007
|
|||||||
Assets
|
||||||||
Current
Assets:
|
||||||||
Cash and
equivalents
|
$ | 140,270 | $ | 147,563 | ||||
Accounts
receivable
|
335 | 4,364,263 | ||||||
Inventories
|
1,050,824 | 1,080,360 | ||||||
Loan to
shareholders/officers
|
41,395 | 61,387 | ||||||
Loan to related parties,
current
|
- | 457,783 | ||||||
Loan to unrelated parties,
current
|
- | 109,743 | ||||||
Advanced to suppliers,
net
|
16,295,009 | 51,440 | ||||||
Prepayments and other current
assets
|
160,837 | 374,767 | ||||||
Total Current
Assets
|
17,688,670 | 6,647,306 | ||||||
Loan to Related Parties, Less
Current Maturities
|
- | 447,977 | ||||||
Loan to Unrelated Parties, Less
Current Maturities
|
- | 2,500,000 | ||||||
Property, Plant, Equipments, and
Breeding Stock, net
|
3,883,586 | 1,894,815 | ||||||
Construction in
Progress
|
118,730 | 1,080,992 | ||||||
Total Long-Term
Assets
|
4,002,316 | 5,923,784 | ||||||
Total
Assets
|
21,690,986 | 12,571,090 | ||||||
Liabilities and Shareholders'
Equity
|
||||||||
Current
Liabilities:
|
||||||||
Accounts payable and accrued
expenses
|
164,782 | 740,718 | ||||||
Loan payable, current
maturities
|
1,804,369 | 459,800 | ||||||
Other current
liabilities
|
92,631 | 94,937 | ||||||
Total Current
Liabilities
|
2,061,782 | 1,295,455 | ||||||
Loan Payable, Less Current
Maturities
|
291,583 | 459,800 | ||||||
Total Long-Term
Liabilities
|
291,583 | 459,800 | ||||||
Total
Liabilities
|
2,353,365 | 1,755,255 | ||||||
Minority
Interest
|
866,509 | - | ||||||
Shareholders'
Equity:
|
||||||||
Common stock, $0.1241737 par
value, 80,000,000 shares authorized, issued, and
outstanding
|
9,933,896 | 9,933,896 | ||||||
Reserve
funds
|
1,073,349 | 65,102 | ||||||
Retained
earnings
|
5,337,288 | 241,458 | ||||||
Accumulated other comprehensive
income
|
2,126,579 | 575,379 | ||||||
Total Shareholders'
Equity
|
18,471,112 | 10,815,835 | ||||||
Total Liabilities and
Shareholders' Equity
|
$ | 21,690,986 | $ | 12,571,090 |
Heilongjiang Senyu Animal
Husbandry Co., Ltd. and Subsidiary
|
||||||||
Consolidated Statements of
Operations and Comprehensive Income
|
||||||||
For Fiscal Years Ended June
30,
|
||||||||
2008
|
2007
|
|||||||
Revenues
|
$ | 30,435,126 | $ | 24,715,057 | ||||
Cost of Goods
Sold
|
23,506,909 | 22,792,537 | ||||||
Gross
Profit
|
6,928,217 | 1,922,520 | ||||||
Operating
Expenses
|
||||||||
Selling
expenses
|
581,994 | 35,647 | ||||||
General and administrative
expenses
|
458,803 | 187,154 | ||||||
Bad debt for advanced to
suppliers
|
77,277 | - | ||||||
Total Operating
Expenses
|
1,118,074 | 222,801 | ||||||
Income From
Operations
|
5,810,143 | 1,699,719 | ||||||
Other Income
(Expense)
|
||||||||
Interest (expense) income,
net
|
(19,998 | ) | 10,278 | |||||
Other income,
net
|
1,078,385 | 255,895 | ||||||
Loss on fix assets
disposal
|
(464,481 | ) | (831,047 | ) | ||||
Loss on inventory
disposal
|
(404,061 | ) | (632,719 | ) | ||||
Total Other Income
(Expense)
|
189,845 | (1,197,593 | ) | |||||
Income Before Income
Taxes
|
5,999,988 | 502,126 | ||||||
Income Tax
Provision
|
- | - | ||||||
Income before Minority
Interest
|
5,999,988 | 502,126 | ||||||
Minority
Interest
|
(104,089 | ) | - | |||||
Net
Income
|
$ | 6,104,077 | $ | 502,126 | ||||
Other Comprehensive
Income:
|
||||||||
Foreign Currency Translation
Gain
|
1,551,200 | 490,553 | ||||||
Comprehensive
Income
|
$ | 7,655,277 | $ | 992,679 | ||||
Net Income Per Common
Share
|
||||||||
-
Basic
|
$ | 0.08 | $ | 0.01 | ||||
-
Diluted:
|
$ | 0.08 | $ | 0.01 | ||||
Weighted Common Shares
Outstanding
|
||||||||
-
Basic
|
80,000,000 | 80,000,000 | ||||||
-
Diluted:
|
80,000,000 | 74,739,726 |
Heilongjiang Senyu Animal
Husbandry Co., Ltd. and Subsidiary
|
||||||||||||||||||||||||
Consolidated Statements of
Shareholders' Equity
|
||||||||||||||||||||||||
Retained
|
Accumulated
|
|||||||||||||||||||||||
earnings /
|
other
|
Total
share-
|
||||||||||||||||||||||
Common
stock
|
Reserve
|
(accumulated
|
comprehensive
|
holders'
|
||||||||||||||||||||
Shares
|
Amount
|
fund
|
deficits)
|
income
|
equity
|
|||||||||||||||||||
Balance as of June 30,
2006
|
50,000,000 | $ | 6,165,762 | $ | - | $ | (195,566 | ) | $ | 84,826 | $ | 6,055,022 | ||||||||||||
Increased capital on August 29,
2006
|
30,000,000 | 3,768,134 | - | - | - | 3,768,134 | ||||||||||||||||||
Net income
|
- | - | - | 502,126 | - | 502,126 | ||||||||||||||||||
Appropriation of reserve
funds
|
- | - | 65,102 | (65,102 | ) | - | - | |||||||||||||||||
Foreign currency translation
gain
|
- | - | - | - | 490,553 | 490,553 | ||||||||||||||||||
Balance as of June 30,
2007
|
80,000,000 | $ | 9,933,896 | $ | 65,102 | $ | 241,458 | $ | 575,379 | $ | 10,815,835 | |||||||||||||
Net income
|
- | - | - | 6,104,077 | - | 6,104,077 | ||||||||||||||||||
Appropriation of reserve
funds
|
- | - | 1,008,247 | (1,008,247 | ) | - | - | |||||||||||||||||
Foreign currency translation
gain
|
- | - | - | - | 1,551,200 | 1,551,200 | ||||||||||||||||||
Balance as of June 30,
2008
|
80,000,000 | $ | 9,933,896 | $ | 1,073,349 | $ | 5,337,288 | $ | 2,126,579 | $ | 18,471,112 |
Heilongjiang Senyu Animal
Husbandry Co., Ltd. and Subsidiary
|
||||||||
Consolidated Statements of Cash
Flows
|
||||||||
For Fiscal Years Ended June
30,
|
||||||||
2008
|
2007
|
|||||||
Cash Flows From Operating
Activities
|
||||||||
Net
Income
|
$ | 6,104,077 | $ | 502,126 | ||||
Adjustments to Reconcile Net
Income to Net Cash Provided by Operating
Activities
|
||||||||
Depreciation and
amortization
|
781,258 | 684,525 | ||||||
Bad debt
adjustment
|
81,884 | |||||||
Minority
interest
|
(104,089 | ) | - | |||||
Loss on disposal of fixed
assets
|
464,481 | 831,047 | ||||||
Loss on disposal of
inventory
|
404,061 | 632,719 | ||||||
Changes in operating assets and
liabilities:
|
||||||||
Accounts
receivable
|
4,363,961 | (2,712,418 | ) | |||||
Inventories
|
(418,553 | ) | 574,309 | |||||
Advance to
suppliers
|
(14,705,621 | ) | (51,440 | ) | ||||
Prepayments and other current
assets
|
229,838 | (194,102 | ) | |||||
Accounts payable and accrued
expenses
|
(592,235 | ) | 156,305 | |||||
Other current
liabilities
|
(11,467 | ) | (47,604 | ) | ||||
Net Cash (Used in) Provided
by Operating Activities
|
(3,402,405 | ) | 375,467 | |||||
Cash Flows From Investing
Activities
|
||||||||
Payment for purchase of
equipment
|
(975,931 | ) | (11,847 | ) | ||||
Payment for construction in
progress
|
(141,733 | ) | (597,177 | ) | ||||
Proceeds from sold the property
and equipment
|
210,025 | - | ||||||
Payment for loan to related
parties
|
- | (568,494 | ) | |||||
Payment for loan to unrelated
parties
|
- | (2,312,990 | ) | |||||
Proceeds from repayment of loan to
related parties
|
905,759 | - | ||||||
Proceeds from repayment of loan to
unrelated parties
|
2,609,743 | - | ||||||
Net Cash Provided by (Used
in) Investing Activities
|
2,607,863 | (3,490,508 | ) | |||||
Cash Flows From Financing
Activities
|
||||||||
Proceeds from loan
payable
|
969,042 | 459,800 | ||||||
Proceeds from shareholders
contribution
|
- | 1,797,561 | ||||||
Payments for loan to
shareholders/officers
|
(133,659 | ) | (114,589 | ) | ||||
Proceeds from repayment of loan to
shareholders/officers
|
163,030 | 41,378 | ||||||
Net Cash Provided by
Financing Activities
|
998,413 | 2,184,150 | ||||||
Net Increase (Decrease) in
Cash and Equivalents
|
203,871 | (930,891 | ) | |||||
Effect of Exchange Rate
Changes on Cash
|
(211,164 | ) | 56,293 | |||||
Cash and Equivalents at
Beginning of Period
|
147,563 | 1,022,161 | ||||||
Cash and Equivalents at End
of Period
|
$ | 140,270 | $ | 147,563 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH
FLOW INFORMATION:
|
||||||||
Interest
paid
|
$ | 20,395 | $ | - | ||||
Income taxes
paid
|
$ | - | $ | - | ||||
SUPPLEMENTAL SCHEDULE OF
NON-CASH INVESTING AND FINANCING
ACTIVITIES:
|
||||||||
Inventory transferred out to be
breeding stock in fix assets
|
$ | 147,965 | $ | 6,162 | ||||
Construction in progress
transferred out to be fix assets
|
$ | 1,222,653 | $ | - | ||||
Loan from shareholders transferred
out to be capital equity contribution
|
$ | - | $ | 1,970,573 | ||||
Minority shareholders contributed
breeding stock
|
$ | 976,805 | $ | - |
Years
|
|
Land
improvements
|
10 years
|
Leasehold
improvements
|
Lower of term of lease or 5
years
|
Buildings
|
10 years
|
Machinery and
equipment
|
3 years to 10
years
|
Breeding
stock
|
3 years to 5
years
|
For Fiscal Years Ended June
30,
|
|||||||||||
2008
|
2007
|
||||||||||
Assets and
liabilities
|
fiscal year-end rate of
US
|
$ | 0.14579 |
/RMB
|
$ | 0.13137 |
/RMB
|
||||
Revenues and
expenses
|
average rate of
US
|
$ | 0.13759 |
/RMB
|
$ | 0.12795 |
/RMB
|
June 30,
|
||||||||
2008
|
2007
|
|||||||
Raw
materials
|
$ | 97,025 | $ | 211,045 | ||||
Working in
progress
|
678,687 | 276,009 | ||||||
Finished
goods
|
275,112 | 593,306 | ||||||
Total
|
$ | 1,050,824 | $ | 1,080,360 |
June 30,
|
|||||||||
Loan Term
|
2008
|
2007
|
|||||||
Heilongjiang SenYu ZhongDing
Animal Breeding Co., Ltd.
|
From January 30, 2006 to January
30, 2008
|
$ | - | $ | 457,783 | ||||
Total
|
$ | - | $ | 457,783 | |||||
Loan to/(from) related party, less
current maturities
|
|||||||||
June 30,
|
|||||||||
Loan Term
|
2008
|
2007
|
|||||||
Heilongjiang SenYu Real Estate
Development Co., Ltd.
|
From June 28, 2007 to June 28,
2009
|
$ | - | $ | 447,977 | ||||
Total
|
$ | - | $ | 447,977 | |||||
Loan to/(from) related
party
|
$ | - | $ | 905,760 |
Loan to /(from) unrelated party -
current
|
|||||||||
June 30,
|
|||||||||
Loan Term
|
2008
|
2007
|
|||||||
Others
|
Payable on
demand
|
$ | - | $ | 109,743 | ||||
Total
|
$ | - | $ | 109,743 | |||||
Loan to/(from) unrelated party,
less current maturities
|
|||||||||
June 30,
|
|||||||||
Loan Term
|
2008
|
2007
|
|||||||
Jiamusi City Xingyu Biotech
Development Co., Ltd.
|
From May 20, 2007 to May 20,
2009
|
$ | - | $ | 2,036,259 | ||||
Jiamusi City Heng Yuan Constrution
Group
|
From October 2, 2004 to October 2,
2008
|
- | 262,743 | ||||||
Mr. Beijun
Dou
|
Two years from October 16,
2006
|
- | 39,411 | ||||||
Mr. Beijun
Dou
|
Two years from October 17,
2006
|
- | 52,549 | ||||||
Mr. Beijun
Dou
|
Two years from October 20,
2006
|
- | 69,627 | ||||||
Mr. Beijun
Dou
|
Two years from October 23,
2006
|
- | 39,411 | ||||||
Total
|
$ | - | $ | 2,500,000 | |||||
Loan to/(from) unrelated
party
|
$ | - | $ | 2,609,743 |
June 30,
|
||||||||
2008
|
2007
|
|||||||
Prepaid
rent
|
$ | 79,066 | $ | 347,329 | ||||
Advance to
employees
|
53,378 | - | ||||||
Other
receivable
|
28,393 | 27,438 | ||||||
Total
|
$ | 160,837 | $ | 374,767 |
June 30,
|
||||||||
2008
|
2007
|
|||||||
Land
improvements
|
$ | 277,020 | $ | 148,662 | ||||
Leasehold
improvements
|
65,261 | - | ||||||
Buildings
|
1,755,849 | 614,981 | ||||||
Machinery and
equipment
|
551,405 | 227,930 | ||||||
Breeding
stock
|
2,239,822 | 1,678,459 | ||||||
Sub-Total
|
4,889,357 | 2,670,032 | ||||||
Less: Accumulated
depreciation
|
1,005,771 | 775,217 | ||||||
Total
|
$ | 3,883,586 | $ | 1,894,815 |
Loan
payable, current
|
June 30,
|
|||||||
2008
|
2007
|
|||||||
On December 1 and 16, 2005, the
Company obtained the loans in amounts of RMB2.8 million (equivalent to
$408,218 and $367,840 as of June 30, 2008 and June 30, 2007, respectively)
and RMB0.7 million (equivalent to $102,054 and $91,960 as of June 30, 2008
and June 30, 2007, respectively) from Jiamusi Government Financial Bureau
("JGFB") by pledging certain buildings in Huanan, which have carrying
value approximately RMB2.6 million (equivalent to $379,060 ) and the term
of debt was from October 31, 2005 to 2007. Since the Company is an
agricultural enterprise and its business is supported by Chinese
government. Accordingly, these loans were no interest bearing, and all due
date had been extended to December 31, 2008.
|
$ | 510,272 | $ | 459,800 | ||||
On April 20 and September 25,
2007, the Company obtained the loans in amounts of RMB1.5 million
(equivalent to $218,688) and RMB0.5 million (equivalent to $72,895) from
TangYuan Government Financial Bureau ("TGFB") by pledging certain
buildings in Heijinhe, which have carrying value approximately RMB5.1
million (equivalent to $743,538 ) and the term of debt was from January 1,
2007 to December 31, 2008. Since Chinese government supports the Company's
business, these loans were no interest bearing.
|
291,583 | - | ||||||
On September 27, 2007, the
subsidiary of the Company, Sino-Canadian, obtained a short-term loan
RMB3 million (equivalent to $437,375) from Jiamusi branch of China
Agriculture Development Bank. This loan had been guarantied by the
Company. The interest rate for this loan is 7.29% per year, and due on
September 26, 2008. This loan had been fully paid off in September
2008.
|
437,375 | - | ||||||
Commencing from May 2008, the
subsidiary of the Company, Sino-Canadian, continuing borrowed certain
short-term loans from Mr. Zhifeng Wang, an unrelated party. These
short-term loans were accumulated to the amounts of RMB3,876,348
(equivalent to $565,139) as of June 30, 2008. The interest rate of these
loans is 8% per year, and these loans had been fully paid off on November
28, 2008.
|
565,139 | - | ||||||
Total
loan payable, current
|
$ | 1,804,369 | $ | 459,800 | ||||
Loan
payable, less current maturities
|
June 30,
|
|||||||
2008
|
2007
|
|||||||
On April 20, 2007, the Company
obtained a long-term loan RMB1.5 million (equivalent to $197,057) from
TGFB by pledging certain buildings in Heijinhe, which have carrying value
approximately RMB5.1 million (equivalent to $743,538 ) and the term
of debt was from January 1, 2007 to December 31, 2008. Since Chinese
government supports the Company's business, this long-term loan was no
interest bearing and due on December 31, 2008.
|
$ | - | $ | 197,057 | ||||
On May 9, 2007, the Company
obtained a loan in amount of RMB2 million (equivalent to $291,583 and
$262,743 as of June 30, 2008 and June 30, 2007, respectively)) from JGFB
by pledging certain buildings in Huanan, which have carrying value
approximately RMB1.5 million (equivalent to $218,688 ) and the term of
debt was from January 1, 2007 to December 31, 2008. Since Chinese
government supports the Company's business, this loan was no interest
bearing and the due date had been extended to December 31, 2009 by JGFB on
June 16, 2008.
|
291,583 | 262,743 | ||||||
Total
loan payable, less current maturities
|
$ | 291,583 | $ | 459,800 |
Contract #
|
Sales
Contracts
|
Client's
Name
|
Contract
Term
|
Sales
Quantities
|
||||
1
|
Merchandise hogs
sales
|
Beijing Da
Hongmen
|
from September 28,
2007
|
100 thousand hogs per
year
|
||||
to September 28,
2008
|
||||||||
2
|
Merchandise hogs
sales
|
Beijing Da
Hongmen
|
from September 28,
2008
|
80 thousand hogs per
year
|
||||
to September 28,
2009
|
||||||||
3
|
Merchandise hogs
sales
|
Beijing Fifth Meat Processing
Factory
|
from August 29,
2008
|
150 thousand hogs per
year
|
||||
to August 28,
2009
|
||||||||
Sales Price
|
Hog Average
Weight
|
Hogs
Quality
|
Penalty
|
|||||
1
|
market value in Beijing
area
|
From 75 to
90kg
|
second or/and third
generation
|
1% penalty if the
merchandises
|
||||
of merchandise
hogs
|
hogs delivered
late
|
|||||||
2
|
market value in Beijing
area
|
From 75 to
90kg
|
second or/and third
generation
|
1% penalty if the
merchandises
|
||||
of merchandise
hogs
|
hogs delivered
late
|
|||||||
3
|
market value in Beijing
area
|
From 75 to
90kg
|
second or/and third
generation
|
1% penalty if the
merchandises
|
||||
of merchandise
hogs
|
hogs delivered
late
|
For Fiscal Years Ending June
30,
|
Amount
|
||||
2009
|
$ | 93,745 | |||
2010
|
10,572 | ||||
2011
|
9,380 | ||||
2012
|
3,845 | ||||
2013
|
1,376 | ||||
Thereafter
|
29,123 | ||||
Total minimum payments
required
|
$ | 148,041 |
For Fiscal Years Ended June
30,
|
|||||||||
2008
|
2007
|
||||||||
Revenues:
|
|||||||||
Boars
|
$ | 2,225,045 | $ | 3,456,283 | |||||
Commercial
hogs
|
24,788,478 | 12,021,695 | |||||||
Eliminated
hogs
|
504,728 | 65,854 | |||||||
Feedstuffs
|
2,916,875 | 9,171,225 | |||||||
Total
Revenues
|
30,435,126 | 24,715,057 | |||||||
Cost of Goods
Sold:
|
|||||||||
Boars
|
988,817 | 1,864,691 | |||||||
Commercial
hogs
|
19,103,089 | 11,661,043 | |||||||
Eliminated
hogs
|
498,128 | 95,578 | |||||||
Feedstuffs
|
2,916,875 | 9,171,225 | |||||||
Total
Cost of Goods Sold
|
23,506,909 | 22,792,537 | |||||||
Gross
Profit:
|
|||||||||
Boars
|
1,236,228 | 1,591,592 | |||||||
Commercial
hogs
|
5,685,389 | 360,652 | |||||||
Eliminated
hogs
|
6,600 | (29,724 | ) | ||||||
Feedstuffs
|
- | - | |||||||
Total
Gross Profit
|
$ | 6,928,217 | $ | 1,922,520 |
For Fiscal Years Ended June
30,
|
|||||||||
2008
|
2007
|
||||||||
Other
Income
|
|||||||||
Cured
hogs
|
$ | 1,412,613 | $ | - | |||||
Goverment
grants
|
4,527 | 255,895 | |||||||
Other
|
1,441 | - | |||||||
Total
Other Income
|
1,418,581 | 255,895 | |||||||
Other
Expense
|
|||||||||
Cured
hogs
|
338,285 | - | |||||||
Other
|
1,911 | - | |||||||
Total
Other Expense
|
340,196 | - | |||||||
Other Income,
Net
|
$ | 1,078,385 | $ | 255,895 |
Sold to
|
Number of
|
Percentage
|
|||||||||
For Fiscal Years Ended June
30,
|
Major
Customer
|
Customers
|
of Total
Revenues
|
||||||||
2008
|
$ | 22,840,803 |
|
2
|
75.05%
|
||||||
2007
|
$ | 8,384,118 |
1
|
33.92%
|
Purchased
from
|
Number of
|
Percentage
|
|||||||||
For Fiscal Years Ended June
30,
|
Major
Suppliers
|
Suppliers
|
of Total
Purchased
|
||||||||
2008
|
$ | 8,369,493 |
2
|
76.72%
|
|||||||
2007
|
$ | 12,877,249 |
|
5
|
77.81%
|