We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Aoxing Pharmaceutical Company New (delisted) | AMEX:AXN | AMEX | Ordinary Share |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 0.1218 | 0.00 | 00:00:00 |
[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 |
Florida
|
65-0636168
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer ID Number)
|
Large accelerated filer__
|
Accelerated filer__
|
Non-accelerated filer__
|
Smaller reporting company
X
|
Page No
|
||
Part I
|
Financial Information
|
|
Item 1.
|
Financial Statements:
|
|
Consolidated Balance Sheet – March 31, 2016 (unaudited) and June 30, 2015
|
1
|
|
Consolidated Statements of Operations and Other Comprehensive Income (Loss) – for the Three and Nine Months Ended March 31, 2016 and 2015 (Unaudited)
|
2
|
|
Consolidated Statements of Cash Flows – for the Nine Months Ended March 31, 2016 and 2015 (Unaudited)
|
3
|
|
Notes to Consolidated Financial Statements (Unaudited)
|
4
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
14
|
Item 3
|
Quantitative and Qualitative Disclosures about Market Risk
|
18
|
Item 4.
|
Controls and Procedures
|
18
|
Part II
|
Other Information
|
|
Item 1A
|
Risk Factors
|
18
|
Item 2
|
Unregistered Sale of Securities and Use of Proceeds
|
19
|
Item 3
|
Defaults Upon Senior Securities
|
19
|
Item 4
|
Mine Safety Disclosures
|
19
|
Item 5
|
Other Information
|
19
|
Item 6
|
Exhibits
|
19
|
Signatures
|
20
|
|
March 31,
|
June 30,
|
||||||
|
2016
|
2015
|
||||||
ASSETS
|
(Unaudited)
|
|
||||||
CURRENT ASSETS:
|
|
|
||||||
Cash and cash equivalents
|
$
|
6,046,327
|
$
|
5,371,545
|
||||
Accounts receivable, net
|
9,003,401
|
5,764,738
|
||||||
Notes receivable, net
|
16,678
|
89,317
|
||||||
Inventories, net
|
3,761,697
|
3,240,026
|
||||||
Prepaid expenses and other current assets
|
10,490,462
|
6,630,407
|
||||||
TOTAL CURRENT ASSETS
|
29,318,565
|
21,096,033
|
||||||
|
||||||||
LONG-TERM ASSETS:
|
||||||||
Property and equipment, net of accumulated depreciation
|
26,589,023
|
28,651,717
|
||||||
Deferred income tax
|
1,087,218
|
2,711,610
|
||||||
Other intangible assets, net
|
1,905,169
|
484,857
|
||||||
Investment in joint venture
|
29,036
|
96,475
|
||||||
TOTAL LONG-TERM ASSETS
|
29,610,446
|
31,944,659
|
||||||
TOTAL ASSETS
|
$
|
58,929,011
|
$
|
53,040,692
|
||||
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term borrowings
|
$
|
11,513,301
|
$
|
12,484,356
|
||||
Accounts payable
|
2,566,203
|
3,625,139
|
||||||
Notes payable
|
1,631,641
|
|||||||
Loan payable – bank
|
15,035,344
|
16,316,408
|
||||||
Current portion of loan payable - related parties
|
13,544
|
5,793
|
||||||
Current portion of loan payable – others
|
15,502
|
-
|
||||||
Accrued expenses and other current liabilities
|
8,884,490
|
7,176,325
|
||||||
TOTAL CURRENT LIABILITIES
|
38,028,384
|
41,239,662
|
||||||
|
||||||||
LONG-TERM LIABILITIES:
|
||||||||
Loan payable - related parties
|
-
|
8,158
|
||||||
Loan payable – others
|
-
|
1,361,199
|
||||||
Deferred income
|
350,344
|
368,751
|
||||||
TOTAL LONG-TERM LIABILITIES
|
350,344
|
1,738,108
|
||||||
|
||||||||
Common stock, par value $0.001, 100,000,000 shares authorized, 76,209,195 and 69,839,259 shares issued and outstanding on March 31, 2016 and June 30, 2015
|
76,209
|
69,839
|
||||||
Additional paid in capital
|
73,582,257
|
66,457,250
|
||||||
Accumulated deficit
|
(54,395,676
|
)
|
(58,354,968
|
)
|
||||
Accumulated other comprehensive income
|
2,257,488
|
3,066,026
|
||||||
TOTAL SHAREHOLDERS' EQUITY OF THE COMPANY
|
21,520,278
|
11,238,147
|
||||||
|
||||||||
NONCONTROLLING INTEREST IN SUBSIDIARIES
|
(969,994
|
)
|
(1,175,225
|
)
|
||||
TOTAL EQUITY
|
20,550,284
|
10,062,922
|
||||||
|
||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
58,929,012
|
$
|
53,040,692
|
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
|
||||||||||||||||
|
For the three months ended
|
For the nine months ended
|
||||||||||||||
|
March 31,
|
March 31,
|
||||||||||||||
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
|
|
|
|
|
||||||||||||
SALES
|
$
|
6,563,944
|
6,590,736
|
23,504,605
|
17,586,519
|
|||||||||||
COST OF SALES
|
1,630,389
|
1,078,200
|
5,115,060
|
4,090,586
|
||||||||||||
GROSS PROFIT
|
4,933,555
|
5,512,536
|
18,389,545
|
13,495,933
|
||||||||||||
|
||||||||||||||||
OPERATING EXPENSES:
|
||||||||||||||||
Research and development expense
|
(35,743
|
)
|
73,970
|
1,171,668
|
277,117
|
|||||||||||
General and administrative expenses
|
1,195,094
|
662,065
|
2,650,579
|
1,994,560
|
||||||||||||
Selling expenses
|
2,125,771
|
2,548,848
|
6,109,982
|
5,527,281
|
||||||||||||
Depreciation and amortization
|
121,723
|
135,973
|
381,379
|
416,049
|
||||||||||||
TOTAL OPERATING EXPENSES
|
3,406,845
|
3,420,856
|
10,313,608
|
8,215,007
|
||||||||||||
|
||||||||||||||||
INCOME FROM OPERATIONS
|
1,526,710
|
2,091,680
|
8,075,937
|
5,280,926
|
||||||||||||
|
||||||||||||||||
OTHER INCOME (EXPENSE):
|
||||||||||||||||
Interest expense, net of interest income
|
(600,572
|
)
|
(1,246,920
|
)
|
(2,509,508
|
)
|
(4,068,200
|
)
|
||||||||
Gain on foreign currency transactions
|
(83,345
|
)
|
- | - | - | |||||||||||
Equity in loss of joint venture, net
|
(24,286
|
)
|
(19,688
|
)
|
(63,051
|
)
|
(67,677
|
)
|
||||||||
Subsidy income
|
(2,126
|
)
|
4,866
|
202,901
|
284,439
|
|||||||||||
TOTAL OTHER EXPENSE
|
(710,329
|
)
|
(1,261,742
|
)
|
(2,369,658
|
)
|
(3,851,438
|
)
|
||||||||
|
||||||||||||||||
INCOME BEFORE INCOME TAXES
|
816,381
|
829,938
|
5,706,279
|
1,429,488
|
||||||||||||
|
||||||||||||||||
Income tax expense
|
146,005
|
- |
1,499,201
|
- | ||||||||||||
|
||||||||||||||||
NET INCOME
|
670,376
|
829,938
|
4,207,078
|
1,429,488
|
||||||||||||
|
||||||||||||||||
Net income attributed to non-controlling interest in subsidiaries
|
47,656
|
51,962
|
247,785
|
92,213
|
||||||||||||
INCOME ATTRIBUTABLE TO SHAREHOLDERS OF THE COMPANY
|
622,720
|
777,976
|
3,959,293
|
1,337,275
|
||||||||||||
|
||||||||||||||||
OTHER COMPREHENSIVE INCOME (LOSS):
|
||||||||||||||||
Foreign currency translation adjustment
|
572,478
|
14,766
|
(851,093
|
)
|
50,284
|
|||||||||||
|
||||||||||||||||
COMPREHENSIVE PROFIT
|
1,195,198
|
792,742
|
3,108,200
|
1,387,559
|
||||||||||||
|
||||||||||||||||
Other comprehensive income (loss) attributable to non-controlling interest
|
28,624
|
738
|
(42,555
|
)
|
2,514
|
|||||||||||
|
||||||||||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO THE COMPANY
|
$
|
1,166,574
|
792,004
|
3,150,755
|
1,385,045
|
|||||||||||
|
||||||||||||||||
EARNINGS PER SHARE
|
||||||||||||||||
Basic
|
$
|
0.01
|
0.01
|
0.05
|
0.02
|
|||||||||||
Diluted
|
$
|
0.01
|
0.01
|
0.05
|
0.02
|
|||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING
|
||||||||||||||||
Basic
|
75,670,953
|
67,638,657
|
72,863,479
|
60,907,137
|
||||||||||||
Diluted
|
75,749,890
|
67,676,783
|
72,942,416
|
60,951,616
|
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
|
||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||
(Unaudited)
|
For the Nine Months Ended | ||||||||
March 31, | ||||||||
2016 | 2105 | |||||||
OPERATING ACTIVITIES:
|
||||||||
Net income
|
$
|
3,959,293
|
1,337,275
|
|||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
779,065
|
813,636
|
||||||
Deferred income tax
|
1,499,201
|
- | ||||||
Inventory markdown
|
- |
(7,852
|
)
|
|||||
Bad debts written back/(written off)
|
148,141
|
(296,168
|
)
|
|||||
Common stock issued for services
|
241,283
|
30,150
|
||||||
Equity in loss of joint venture, net of tax
|
63,051
|
67,677
|
||||||
Net loss attributable to non-controlling interests
|
247,785
|
92,213
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(3,629,981
|
)
|
(2,512,353
|
)
|
||||
Inventories
|
(688,065
|
)
|
240,017
|
|||||
Prepaid expenses and other current assets
|
(4,220,230
|
)
|
(846,157
|
)
|
||||
Accounts payable
|
(2,444,751
|
)
|
3,811,731
|
|||||
Accrued expenses and other current liabilities
|
2,079,362
|
2,417,693
|
||||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
(1,965,846
|
)
|
5,147,862
|
|||||
INVESTING ACTIVITIES:
|
||||||||
Acquisition of property and equipment
|
(96,447
|
)
|
(3,008,154
|
)
|
||||
NET CASH USED IN INVESTING ACTIVITIES
|
(96,447
|
)
|
(3,008,154
|
)
|
||||
FINANCING ACTIVITIES:
|
||||||||
Proceeds from/(Repayment of) bank loan
|
(469,794
|
)
|
13,002,908
|
|||||
Repayment of short-term borrowings
|
(350,257
|
)
|
(2,060,018
|
)
|
||||
Repayment of other borrowings
|
- |
(10,174,775
|
)
|
|||||
Proceeds from/(Repayment of) loans from related party
|
1,348,510
|
(1,895,196
|
)
|
|||||
Sale of common stock
|
2,739,000
|
1,395,758
|
||||||
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
3,267,459
|
268,677
|
||||||
EFFECT OF EXCHANGE RATE ON CASH
|
(530,385
|
)
|
48,785
|
|||||
INCREASE (DECREASE) IN CASH
|
674,781
|
2,457,170
|
||||||
CASH – BEGINNING OF PERIOD
|
5,371,545
|
2,329,660
|
||||||
CASH – END OF PERIOD
|
$
|
6,046,326
|
4,786,830
|
|||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid for interest
|
$
|
2,223,281
|
2,566,158
|
|||||
Cash paid for income taxes
|
$
|
-
|
-
|
|||||
Debt extinguishment using stock
|
$
|
2,662,597
|
4,866,288
|
|
March 31,
|
June 30,
|
||||||
|
2016
|
2015
|
||||||
|
|
|
||||||
Work in process
|
$
|
410,118
|
$
|
383,950
|
||||
Raw materials
|
617,744
|
676,590
|
||||||
Finished goods
|
2,733,835
|
2,179,486
|
||||||
|
$
|
3,761,697
|
$
|
3,240,026
|
For nine
months
|
For the
year
|
|||||||
|
ended
|
ended
|
||||||
March 31,
2016
|
June 30,
2015
|
|||||||
Current assets
|
$
|
9,917
|
$
|
11,767
|
||||
Noncurrent assets
|
685,625
|
758,649
|
||||||
Current liabilities
|
$
|
694,822
|
$
|
640,416
|
||||
Noncurrent liabilities
|
-
|
-
|
||||||
Equity
|
$
|
720
|
$
|
130,000
|
||||
Revenue
|
- |
-
|
||||||
General and administrative expenses
|
$
|
123,629
|
$
|
183,044
|
||||
Net loss
|
$
|
(123,629
|
)
|
$
|
(183,044
|
)
|
|
March 31,
|
June 30,
|
||||||
|
2016
|
2015
|
||||||
$
|
981,208
|
$
|
1,616,963
|
|||||
Accrued interest
|
1,964,016
|
2,073,073
|
||||||
Accrued taxes
|
2,156,580
|
1,281,704
|
||||||
Deposit payable
|
563,409
|
572,105
|
||||||
Due to employee
|
44,622
|
46,967
|
||||||
Advance from customers
|
404,014
|
291,005
|
||||||
Other accounts payable
|
483,611
|
241,512
|
||||||
Other accrued expenses and current liabilities
|
2,287,030
|
1,052,996
|
||||||
|
$
|
8,884,490
|
$
|
7,176,325
|
March 31 | June 30, | |||||||
|
2016
|
2015
|
||||||
Shijiazhuang Finance Bureau (a)
|
$
|
77,510
|
$
|
81,582
|
||||
Shijiazhuang Construction Investment Group Co., Ltd (b)
|
4,960,625
|
5,058,086
|
||||||
Mr. Li Hui (c)
|
-
|
2,304
|
||||||
Hebei Henghui Investment Management Co., Ltd (d)
|
2,196,627
|
3,263,282
|
||||||
TianJin Heng Xing Mirco Finance Bureau (e)
|
3,875,488
|
4,079,102
|
||||||
Xinle SASAC Office (f) | 403,051 | 1,860,234 | ||||||
Total
|
$
|
11,513,301
|
$
|
12,484,356
|
|
March 31,
|
June 30,
|
||||||
|
2016
|
2015
|
||||||
Bank Note in the amount of 30 million RMB with Shijiazhuang Huirong Rural Cooperative Bank bearing an annual interest rate of 10% made on September 23, 2014. The note matured on November 22, 2014 and was extended to September 15, 2016
|
$
|
4,650,586
|
$
|
4,894,922
|
||||
Bank Note in the amount of 27 million RMB with Postal Savings Bank bearing an annual interest rate of 7.08%, made on July 22, 2014 for one year maturing on July 21, 2015 and was extended to April 6, 2017.
|
4,185,527
|
4,894,922
|
||||||
Bank Note in the amount of 20 million RMB with China Merchant Bank bearing an annual floating rate of 5.98%, initially made on December 27, 2013, renewed on January 13, 2015 for one year maturing on April 4, 2017.
|
3,100,391
|
3,263,282
|
||||||
Bank Note in the amount of 19.9 million RMB with China Everbright Bank bearing 5.655% interest per annum made on January 16, 2015 for one year maturing on January 15, 2016 and was extended to February 24, 2017.
|
3,098,840
|
3,263,282
|
||||||
|
$
|
15,035,344
|
$
|
16,316,408
|
March 31,
|
June 30,
|
|||||||
2016
|
2015
|
|||||||
Within one year
|
$
|
13,544
|
$
|
5,793
|
||||
1 – 2 years
|
-
|
8,158
|
||||||
2 – 3 years
|
-
|
-
|
||||||
Total
|
13,544
|
13,951
|
||||||
Less current portion
|
(13,544
|
)
|
(5,793
|
)
|
||||
$
|
-
|
$
|
8,158
|
March 31,
|
June 30,
|
|||||||
2016
|
2015
|
|||||||
Within one year
|
$
|
15,502
|
$
|
-
|
||||
1 – 2 years
|
-
|
1,361,199
|
||||||
2 – 3 years
|
-
|
-
|
||||||
3 – 4 years
|
-
|
-
|
||||||
Total
|
15,502
|
1,361,199
|
||||||
Less current portion
|
(15,502
|
)
|
-
|
|||||
$
|
-
|
$
|
1,361,199
|
|
For the
nine months
ended
March 31,
2016
|
|||
Investor
|
||||
Stock price
|
0.66
|
|||
Exercise price
|
1.74
|
|||
Expected life in years
|
4.5
|
|||
Annualized Volatility
|
117.21 | % | ||
Annual Rate of Quarterly Dividends
|
1.65 | |||
Discount Rate - Bond Equivalent Yield
|
1.21 |
|
For the nine months ended March 31,
|
|||||||
|
2016
|
2015
|
||||||
Tax at U.S. Statutory rate
|
$
|
285,734
|
$
|
500,320
|
||||
Tax rate difference between China and U.S.
|
(452,530
|
) |
(2,655,633
|
)
|
||||
Change in Valuation Allowance
|
111,879
|
|
2,155,314
|
|||||
Net operating loss expired
|
-
|
-
|
||||||
Stock and option compensation
|
54,917
|
-
|
||||||
Effective tax rate
|
$
|
-
|
$
|
-
|
|
For the nine months ended March 31,
|
|||||||
|
2016
|
2015
|
||||||
Current
|
$
|
-
|
$
|
-
|
||||
Deferred - U.S.
|
(341,107
|
)
|
(38,113
|
)
|
||||
Deferred - China
|
1,728,429
|
(2,617,521
|
)
|
|||||
Valuation allowance - U.S.
|
341,107
|
38,113
|
||||||
Valuation allowance - China.
|
(229,228
|
)
|
2,117,201
|
|||||
Total
|
$
|
1,499,201
|
$
|
-
|
March 31, 2016
|
June 30, 2015
|
|||||||
Net operating loss carryforward - China
|
$
|
108,050
|
$
|
1,342,696
|
||||
Net operating loss carryforward - US
|
2,182,243
|
1,935,121
|
||||||
Allowance for doubtful accounts
|
548,100
|
823,190
|
||||||
Others
|
452,896
|
808,334
|
||||||
3,291,289
|
4,909,341
|
|||||||
Less: valuation allowance- U.S.
|
(2,182,244
|
)
|
(1,935,121
|
)
|
||||
Valuation allowance- China.
|
(21,827
|
)
|
(262,610
|
)
|
||||
Deferred tax assets
|
$
|
1,087,218
|
$
|
2,711,610
|
·
|
During the third quarter of fiscal 2016, the reported research and development expenses had a positive earnings contribution mainly because the leftover of a key raw material, previously expensed for R&D purpose, was transferred to the manufacturing inventory as we are preparing the production of Tilidine tablet. Excluding this item in $123,658, research and development expenses were $87,915, up 19% year-over-year.
|
·
|
General and administrative expenses were $1,195,094 in the three months ended March 31, 2016, compared to $662,065 in the three months ended March 31, 2015. General and administrative expenses for the first nine months of fiscal 2016 were $2,650,579, compared to $1,994,560 reported for the first nine months of fiscal 2015.
|
·
|
Selling expenses in the amount of $2,125,771 incurred during the three months ended March 31, 2016 were 16% lower than $2,548,848 spent on selling during the three months ended March 31, 2015. Selling expenses of $6,109,982 incurred during the nine months ended March 31, 2016 were 10% higher than in the first nine months of fiscal 2015, reflecting the 34% period-to-period increase in revenue.
|
·
|
Depreciation and amortization expense fell by 10% from $135,973 to $121,723 and by 8% from $416,049 to $381,379 in the three and nine months ended March 31, 2016. The reduction occurred primarily because some of the equipment we are using has become fully depreciated.
|
Contractual
|
|
Less than
|
|
|
|
|
After 5
|
|||||||||||||||||||||
Obligations
|
Total
|
1 Year
|
1-2 Years
|
2-3 Years
|
3-4 Years
|
4-5 Years
|
Years
|
|||||||||||||||||||||
Short-term Borrowing
|
$
|
11,513,301
|
$
|
11,513,301
|
-
|
$
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Banks
|
15,035,344
|
15,035,344
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||
Affiliates
|
13,544
|
13,544
|
-
|
$
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
Others
|
15,502
|
15,502
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
TOTAL
|
$
|
26,577,691
|
$
|
26,577,691
|
-
|
$
|
-
|
-
|
-
|
-
|
(a) | Unregistered sales of equity securities |
(c) | Purchases of equity securities |
31.1
|
Certification of Chief Executive Officer pursuant to Section 302 of the SOX of 2002.
|
31.2
|
Certification of Chief Financial Officer pursuant to Section 302 of the SOX of 2002.
|
32.1
|
Certificate of Chief Executive Officer pursuant to 18 U.S.C.ss.1350.
|
32.2
|
Certificate of Chief Financial Officer pursuant to 18 U.S.C.ss.1350.
|
101 INS
|
XBRL Instance Document*
|
101 SCH
|
XBRL Schema Document*
|
101 CAL
|
XBRL Calculation Linkbase Document*
|
101 DEF
|
XBRL Definition Linkbase Document*
|
101 LAB
|
XBRL Labels Linkbase Document*
|
101 PRE
|
XBRL Presentation Linkbase Document*
|
AOXING PHARMACEUTICAL COMPANY, INC.
|
|||||
Date: May 16, 2016
|
By: /s/ Zhenjiang Yue | ||||
Zhenjiang Yue, Chief Executive Officer | |||||
(Principal Executive Officer) | |||||
Date: May 16, 2016
|
By: /s/ Zheng James Chen | ||||
Zheng James Chen, Chief Financial Officer | |||||
(Principal Accounting and Financial Officer) |
1 Year Aoxing Pharmaceutical Company New (delisted) Chart |
1 Month Aoxing Pharmaceutical Company New (delisted) Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions