[X]
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
[
]
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Nevada
|
95-4755369
|
(State of Other
Jurisdiction of incorporation or organization)
|
(I.R.S. Employer
I.D. No.)
|
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
|
Smaller
reporting company ý
|
TABLE OF CONTENTS |
Page
|
|
PART I. FINANCIAL INFORMATION | ||
Item 1. | Financial Statements |
1
|
Consolidated Balance Sheets |
1
|
|
Consolidated Statements of Operations and Comprehensive Income |
2
|
|
Consolidated Statements of Cash Flows |
3
|
|
Notes to Consolidated Financial Statements |
4-6
|
|
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operation |
7
|
Item 3. | Quantitative and Qualitative Disclosures About Martket Risk |
10
|
Item 4. | Controls and Procedures |
10
|
PART
II. OTHER INFORMATION
|
||
Item 1. | Legal Proceedings |
11
|
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
11
|
Item 3. | Defaults Upon Senior Securities |
11
|
Item 4. | Submission of Matters to a Vote of Security Holders |
11
|
Item 5A. | Other Information |
11
|
Item
6.
|
Exhibits |
11
|
Signatures |
|
12
|
ASSETS |
September 30, 2008
|
June 30, 2008
|
|||||||
CURRENT
ASSETS
|
||||||||
Cash and cash
equivalents
|
$ | 2,412 | $ | 23,203 | ||||
Accounts
receivable
|
5,317 | - | ||||||
Other receivables
|
1,302,539 | 1,163854 | ||||||
Inventory
|
6,699,683 | 2,076,016 | ||||||
Advances to
suppliers
|
59,012 | 5,884,877 | ||||||
Prepaid expenses
|
385 | 385 | ||||||
Total Current
Assets
|
8,069,357 | 9,148,335 | ||||||
PROPERTY
AND EQUIPMENT, NET
|
1,813,027 | 695,163 | ||||||
OTHER
ASSETS
|
||||||||
Intangible assets,
net
|
4,504,018 | 4,515,047 | ||||||
Total Assets
|
$ | 14,386,402 | $ | 14,358,545 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Accounts payable and accrued
expenses
|
$ | 153,645 | $ | 249,212 | ||||
Income taxes
payable
|
691,555 | 1,216,130 | ||||||
Taxes payable
|
126,708 | 126,362 | ||||||
Other payable
|
75,014 | 68,435 | ||||||
Due to
stockholders
|
79,350 | 79,350 | ||||||
Total Current
Liabilities
|
1,126,273 | 1,739,489 | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Series A convertible preferred
stock, $0.001 par value,
|
||||||||
100,000,000 shares authorized,
27,011,477 shares issued and
|
||||||||
outstanding,
respectively
|
27,011 | 27,011 | ||||||
Common stock, $0.001 par value,
100,000,000 shares authorized
|
||||||||
19,542,572 shares issued and
outstanding
|
19,543 | 19,543 | ||||||
Additional paid-in
capital
|
4,466,731 | 4,466,731 | ||||||
Retained earnings
|
6,167,614 | 6,169,574 | ||||||
Statutory reserve
|
378,782 | 378,782 | ||||||
Accumulated other comprehensive
income
|
2,200,448 | 1,557,415 | ||||||
Total Stockholders’
Equity
|
13,260,129 | 12,619,056 | ||||||
Total Liabilities and
Stockholders’ Equity
|
$ | 14,386,402 | $ | 14,358,545 | ||||
For
the Three Months Ended
|
||||||||
September
30,
|
||||||||
2008
|
2007
|
|||||||
(Unaudited)
|
(Audited)
|
|||||||
REVENUE
|
$ | 19,994 | $ | 1,366,058 | ||||
COST
OF GOODS SOLD
|
18,305 | 400,239 | ||||||
GROSS
PROFIT
|
1,689 | 965,819 | ||||||
OPERATING
EXPENSES
|
||||||||
Selling, general and
administrative expenses
|
9,187 | 258,579 | ||||||
INCOME
FROM OPERATIONS
|
(7,498 | ) | 707,240 | |||||
OTHER
INCOME (EXPENSE)
|
||||||||
Other income (expense),
net
|
5,538 | 4,501 | ||||||
Total Other Income
(Expense)
|
5,538 | 4,501 | ||||||
INCOME BEFORE
PROVISION FOR
|
||||||||
INCOME
TAXES
|
(1,960 | ) | 711,741 | |||||
PROVISION
FOR INCOME TAXES
|
- | 106,761 | ||||||
NET
INCOME
|
(1,960 | ) | 604,980 | |||||
OTHER
COMPREHENSIVE INCOME
|
||||||||
Foreign currency translation
adjustment
|
643,033 | 132,516 | ||||||
COMPREHENSIVE
INCOME
|
$ | 641,073 | $ | 737,496 | ||||
NET
INCOME PER SHARE
|
||||||||
Basic
|
$ | (0.00 | ) | $ | 0.03 | |||
Diluted
|
$ | (0.00 | ) | $ | 0.03 | |||
WEIGHTED
AVERAGE SHARES OF
|
||||||||
COMMON
STOCK
|
||||||||
Basic
|
20,072,209 | 2,0072,209 | ||||||
Diluted
|
20,072,209 | 20,072,209 |
Three
Months Ended
|
||||||||
September,
|
||||||||
2008
|
2007
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
Income
|
$ | (1,960 | ) | $ | 604,980 | |||
Adjustments
to reconcile net income to net cash
|
||||||||
provided
(used) by operating activities:
|
||||||||
Depreciation
|
62,194 | 56,660 | ||||||
Amortization
|
23,422 | 21,630 | ||||||
Bad debt expense
|
- | 1,549 | ||||||
Changes in assets and
liabilities:
|
||||||||
Accounts
receivable
|
223 | (309,715 | ) | |||||
Other
receivables
|
(135,596 | ) | (164,724 | ) | ||||
Inventory
|
(4,620,816 | ) | (273,126 | ) | ||||
Advance
to suppliers
|
4,674,473 | - | ||||||
Prepaid
expenses
|
- | 151 | ||||||
Accounts
payable and accrued expenses
|
(90,409 | ) | 260,936 | |||||
Income
tax payable
|
(1,126 | ) | 106,761 | |||||
Other
payables
|
861 | - | ||||||
Total Adjustments
|
(86,774 | ) | (299,878 | ) | ||||
Net Cash Used by Operating
Activities
|
(88,734 | ) | 305,102 | |||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Acquisition of property and
equipment
|
(7,720 | ) | - | |||||
Net Cash Used by Investing
Activities
|
(7,720 | ) | (84,364 | ) | ||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Proceeds from capital
contribution
|
- | - | ||||||
Proceeds from shareholders’
loans
|
- | - | ||||||
Cash acquired in reverse merger
transaction
|
- | - | ||||||
Net Cash Provided by Financing
Activities
|
- | - | ||||||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
(96,454 | ) | 305,102 | |||||
EFFECT
OF FOREIGN CURRENCY TRANSLATION ON CASH
|
75,672 | 2,235 | ||||||
- | ||||||||
CASH
AND CASH EQUIVALENTS - BEGINNING
|
23,203 | 4,892 | ||||||
CASH
AND CASH EQUIVALENTS - ENDING
|
$ | 2,421 | $ | 312,229 |
September
30, 2008
|
June
30,2008
|
|||||||
Food
for frogs
|
$ | 28,414 | $ | 28,049 | ||||
Food
for pigs
|
31,798 | 29,541 | ||||||
Frogs
in process
|
341,880 | 305,259 | ||||||
Pigs
in progress
|
305,030 | 278,499 | ||||||
Packaging
supplies
|
8,905 | - | ||||||
Finished
goods
|
5,983,656 | 1,434,668 | ||||||
Total
|
$ | 6,699,683 | $ | 2,076,016 |
September
30, 2008
|
June
30, 2008
|
|||||||
Buildings
|
$ | 1,237,500 | $ | 1,234,117 | ||||
Equipment
|
175,665 | 254,444 | ||||||
Breeding
livestock
|
78,494 | 1,223 | ||||||
Construction
in progress
|
1,190,054 | 9,705 | ||||||
Subtotal | 2,681,713 | $ | 1,499,489 | |||||
Less:
accumulated depreciation
|
868,686 | 804,326 | ||||||
Total
|
$ | 1,813,027 | $ | 695,163 |
September
30, 2008
|
June
30, 2008
|
|||||||
Rights
to use land
|
$ | 4,720,150 | $ | 4,707,245 | ||||
Less:
accumulated amortization
|
216,132 | 192,198 | ||||||
Total
|
$ | 4,504,018 | $ | 4,515,047 |
2009
|
$ | 88,596 | ||
2010
|
88,596 | |||
2011
|
88,596 | |||
2012
|
88,596 | |||
2013
|
88,596 | |||
2014
and thereafter
|
3,977,303 | |||
Total
|
$ | 4,420,283 |
·
|
Acquisition
of a liquor factory or medical wine factory with the necessary Good
Manufacturing Practices (“GMP”) certification from the
government.
|
·
|
Acquisition
of a pharmaceutical factory or healthcare products factory with a GMP
certification.
|
31
|
Rule
13a-14(a) Certification
|
32
|
Rule
13a-14(b) Certification
|
|
CHINA
SXAN BIOTECH, INC.
|
Date:
November 19, 2008
|
By:
/s/ Feng Zhen
Xing
|
|
Feng
Zhen Xing, Chief Executive Officer and Chief Financial
Officer
|
|
|