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)
|
Page No
|
||
Part I
|
Financial Information
|
|
Item 1.
|
Financial Statements:
|
|
Consolidated Balance Sheet – September 30, 2016 (unaudited) and June 30, 2016
|
1
|
|
Consolidated Statements of Operations and Other Comprehensive Income (Loss) – for the Three Months Ended September 30, 2016 and 2015 (Unaudited)
|
2
|
|
Consolidated Statements of Cash Flows – for the Three Months Ended September 30, 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
|
15
|
Item 3
|
Quantitative and Qualitative Disclosures about Market Risk
|
18
|
Item 4.
|
Controls and Procedures
|
18
|
Part II
|
Other Information
|
|
Item 1A
|
Risk Factors
|
19
|
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
|
20
|
Signatures
|
21
|
|
September 30,
|
June 30,
|
||||||
|
2016
|
2016
|
||||||
ASSETS
|
(Unaudited)
|
|||||||
CURRENT ASSETS:
|
||||||||
Cash and cash equivalents
|
$
|
7,055,974
|
6,912,100
|
|||||
12,767,133
|
10,435,101
|
|||||||
Notes receivable, net
|
1,227,593
|
765,317
|
||||||
Inventories, net
|
2,433,301
|
2,841,690
|
||||||
Prepaid expenses and other current assets
|
6,619,058
|
5,912,555
|
||||||
TOTAL CURRENT ASSETS
|
30,103,059
|
26,866,763
|
||||||
|
||||||||
LONG-TERM ASSETS:
|
||||||||
25,277,267
|
25,603,734
|
|||||||
Deferred income tax
|
1,532,500
|
1,878,595
|
||||||
Other intangible assets, net
|
1,862,139
|
1,878,299
|
||||||
Investment in joint venture
|
-
|
4,200
|
||||||
TOTAL LONG-TERM ASSETS
|
28,671,906
|
29,364,828
|
||||||
TOTAL ASSETS
|
$
|
58,774,965
|
56,231,591
|
|||||
|
||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
||||||||
CURRENT LIABILITIES:
|
||||||||
Short-term borrowings
|
$
|
8,544,369
|
11,070,966
|
|||||
Accounts payable
|
3,137,060
|
2,709,819
|
||||||
Loan payable – bank
|
14,336,552
|
14,372,630
|
||||||
Current portion of loan payable - related parties
|
5,793
|
13,317
|
||||||
Current portion of loan payable – others
|
2,408,912
|
15,048
|
||||||
Accrued expenses and other current liabilities
|
11,406,652
|
9,633,750
|
||||||
TOTAL CURRENT LIABILITIES
|
39,839,338
|
37,815,530
|
||||||
|
||||||||
LONG-TERM LIABILITIES:
|
||||||||
Loan payable - related parties
|
7,495
|
|||||||
Loan payable – others
|
89,941
|
|||||||
Deferred income
|
322,967
|
340,089
|
||||||
TOTAL LONG-TERM LIABILITIES
|
420,403
|
340,089
|
||||||
|
||||||||
Common stock, par value $0.001, 100,000,000 shares authorized, 76,209,195 shares issued and outstanding on September 30, 2016 and June 30, 2016
|
76,209
|
76,209
|
||||||
Additional paid in capital
|
73,638,151
|
73,629,751
|
||||||
Accumulated deficit
|
(55,947,665
|
)
|
(56,293,745
|
)
|
||||
Accumulated other comprehensive income
|
1,764,235
|
1,723,740
|
||||||
TOTAL SHAREHOLDERS' EQUITY OF THE COMPANY
|
19,530,930
|
19,135,955
|
||||||
|
||||||||
NONCONTROLLING INTEREST IN SUBSIDIARIES
|
(1,015,706
|
)
|
(1,059,983
|
)
|
||||
TOTAL EQUITY
|
18,515,224
|
18,075,972
|
||||||
|
||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
58,774,965
|
56,231,591
|
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
|
||||||||
(Unaudited)
|
||||||||
For the Three Months Ended
|
||||||||
September 30,
|
||||||||
2016
|
2015
|
|||||||
SALES
|
$
|
7,569,296
|
$
|
8,744,822
|
||||
COST OF SALES
|
1,514,932
|
1,758,079
|
||||||
GROSS PROFIT
|
6,054,364
|
6,986,743
|
||||||
OPERATING EXPENSES:
|
||||||||
Research and development expense
|
377,287
|
377,306
|
||||||
General and administrative expenses
|
1,276,720
|
944,358
|
||||||
Selling expenses
|
2,577,366
|
2,394,346
|
||||||
Depreciation and amortization
|
119,485
|
131,530
|
||||||
TOTAL OPERATING EXPENSES
|
4,350,858
|
3,847,540
|
||||||
INCOME FROM OPERATIONS
|
1,703,506
|
3,139,203
|
||||||
OTHER INCOME/(EXPENSE):
|
||||||||
Interest expense, net of interest income
|
(656,486
|
)
|
(929,029
|
)
|
||||
Gain on foreign currency transactions
|
-
|
58,593
|
||||||
Equity in loss of joint venture, net of tax
|
(4,186
|
)
|
(24,291
|
)
|
||||
Subsidy income
|
-
|
47,760
|
||||||
TOTAL OTHER (EXPENSE)
|
(660,672
|
)
|
(846,967
|
)
|
||||
INCOME BEFORE INCOME TAX
|
1,042,834
|
2,292,236
|
||||||
Income tax
|
651,077
|
943,803
|
||||||
NET INCOME
|
391,757
|
1,348,433
|
||||||
Net income attributed to non-controlling interest in subsidiaries
|
45,677
|
80,497
|
||||||
INCOME ATTRIBUTABLE TO SHAREHOLDERS OF THE COMPANY
|
346,080
|
1,267,936
|
||||||
OTHER COMPREHENSIVE LOSS :
|
||||||||
Foreign currency translation adjustment
|
(28,020
|
)
|
(669,991
|
)
|
||||
COMPREHENSIVE INCOME
|
318,060
|
597,945
|
||||||
Other comprehensive income attributable to non-controlling interest
|
(1,401
|
)
|
(33,500
|
)
|
||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO THE COMPANY
|
$
|
319,461
|
$
|
631,445
|
||||
BASIC AND DILUTED LOSS PER COMMON SHARE
|
$
|
0.00
|
$
|
0.02
|
||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
|
76,209,195
|
69,852,302
|
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
For the Three Months Ended
|
||||||||
September 30,
|
||||||||
2016
|
2015
|
|||||||
OPERATING ACTIVITIES:
|
||||||||
Net income
|
$
|
346,080
|
$
|
1,348,433
|
||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
244,544
|
268,349
|
||||||
Deferred income tax
|
339,004
|
885,210
|
||||||
Bad debts written off
|
87,770
|
67,736
|
||||||
Common stock issued for services
|
8,400
|
132,199
|
||||||
Equity in loss of joint venture, net of tax
|
4,185
|
24,291
|
||||||
Net loss attributable to non-controlling interests
|
45,678
|
|||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(2,926,652
|
)
|
(1,459,153
|
)
|
||||
Inventories
|
397,607
|
(109,690
|
)
|
|||||
Prepaid expenses and other current assets
|
(662,830
|
)
|
(583,369
|
)
|
||||
Accounts payable
|
437,908
|
(560,934
|
)
|
|||||
Accrued expenses and other current liabilities
|
1,829,062
|
377,073
|
||||||
Deferred income
|
(15,817
|
)
|
||||||
NET CASH PROVIDED BY OPERATING ACTIVITIES
|
134,939
|
390,145
|
||||||
INVESTING ACTIVITIES:
|
||||||||
Acquisition of property and equipment
|
(2,131
|
)
|
(81,502
|
)
|
||||
NET CASH USED IN INVESTING ACTIVITIES
|
(2,131
|
)
|
(81,502
|
)
|
||||
FINANCING ACTIVITIES:
|
||||||||
Proceeds from/(Repayment of) bank loan
|
-
|
(477,608
|
)
|
|||||
Repayment of short – term borrowings
|
-
|
(670,899
|
)
|
|||||
Proceeds from loans from related party
|
-
|
1,375,511
|
||||||
Sale of common stock
|
2,739,000
|
|||||||
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
-
|
2,966,004
|
||||||
EFFECT OF EXCHANGE RATE ON CASH
|
11,066
|
(474,317
|
)
|
|||||
INCREASE IN CASH
|
143,874
|
2,800,330
|
||||||
CASH – BEGINNING OF PERIOD
|
6,912,100
|
5,371,545
|
||||||
CASH – END OF PERIOD
|
$
|
7,055,974
|
$
|
8,171,875
|
||||
Supplemental disclosures of cash flow information:
|
||||||||
Cash paid for interest
|
$
|
2,305,929
|
$
|
1,716,565
|
||||
Cash paid for income taxes
|
$
|
-
|
$
|
-
|
Registration and Trademark
|
||||||||
September 30,
2016
|
June 30,
2016
|
|||||||
Cost Basis
|
$
|
1,714,345
|
$
|
1,720,988
|
||||
Less: accumulated amortization
|
1,342,206
|
1,332,689
|
||||||
372,139
|
388,299
|
|||||||
Software
|
||||||||
September 30,
2016
|
June 30,
2016
|
|||||||
Cost Basis
|
12,838
|
12,887
|
||||||
Less: accumulated amortization
|
12,838
|
12,887
|
||||||
0
|
0
|
|||||||
Total intangibles, net
|
$
|
372,139
|
$
|
388,299
|
Amount
|
||||
2017
|
$
|
58,644
|
||
2018
|
58,444
|
|||
2019
|
56,446
|
|||
2020
|
56,246
|
|||
2021 and thereafter
|
157,020
|
|||
|
$
|
386,800
|
|
September 30,
|
June 30,
|
||||||
|
2016
|
2016
|
||||||
|
||||||||
Work in process
|
$
|
406,077
|
$
|
568,876
|
||||
Raw materials
|
649,056
|
805,024
|
||||||
Finished goods
|
1,378,168
|
1,467,790
|
||||||
|
$
|
2,433,301
|
$
|
2,841,690
|
September 30,
2016
|
June 30,
2016
|
|||||||
Current assets
|
$
|
9,370
|
$
|
9,602
|
||||
Noncurrent assets
|
640,406
|
654,213
|
||||||
Current liabilities
|
$
|
743,874
|
$
|
710,148
|
||||
Noncurrent liabilities
|
-
|
-
|
||||||
Equity
|
$
|
(94,098
|
)
|
$
|
(46,333
|
)
|
||
Quarter Ended
|
||||||||
September 30,
2016
|
September 30,
2015
|
|||||||
Revenue
|
-
|
-
|
||||||
General and administrative expenses
|
$
|
47,967
|
$
|
166,229
|
||||
Net loss
|
$
|
(47,967
|
)
|
$
|
(166,229
|
)
|
|
September 30,
|
June 30,
|
||||||
|
2016
|
2016
|
||||||
$
|
1,484,184
|
$
|
1,168,653
|
|||||
Accrued interest
|
2,956,169
|
2,602,674
|
||||||
Accrued taxes
|
3,269,320
|
2,619,533
|
||||||
Deposit payable
|
578,099
|
588,905
|
||||||
Due to employee
|
43,149
|
43,316
|
||||||
Advance from customers
|
334,405
|
413,848
|
||||||
Other accounts payable
|
713,906
|
572,013
|
||||||
Other accrued expenses and current liabilities
|
2,027,420
|
1,624,808
|
||||||
|
$
|
11,406,652
|
$
|
9,633,750
|
September 30 | June 30, | |||||||
|
2016
|
2016
|
||||||
Shijiazhuang Finance Bureau (a)
|
$
|
-
|
$
|
75,241
|
||||
Shijiazhuang Construction Investment Group Co., Ltd (b)
|
4,796,839
|
4,815,426
|
||||||
Hebei Henghui Investment Management Co., Ltd (c)
|
-
|
2,117,283
|
||||||
TianJin Heng Xing Mirco Finance Bureau (d)
|
3,747,530
|
3,762,052
|
||||||
Xinle SASAC Office (e)
|
-
|
300,964
|
||||||
Total
|
$
|
8,544,369
|
$
|
11,070,966
|
|
September 30,
|
June 30,
|
||||||
|
2016
|
2016
|
||||||
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 January 14, 2017
|
$
|
4,497,037
|
$
|
4,514,462
|
||||
3,844,966
|
3,859,865
|
|||||||
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 and extended to April 4, 2017.
|
$
|
2,998,024
|
$
|
2,991,584
|
||||
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.
|
2,996,525
|
3,006,719
|
||||||
|
$
|
14,336,552
|
$
|
14,372,630
|
For the
quarter ended
September 30,
2016
|
||||
Investor
|
||||
Stock price
|
$
|
0.80
|
||
Exercise price
|
$
|
0.64
|
||
Expected life in years
|
$
|
5.00
|
||
Annualized Volatility
|
139.66
|
% | ||
Annual Rate of Quarterly Dividends
|
0 | |||
Discount Rate - Bond Equivalent Yield
|
1.73
|
|
Three months Ended
September 30,
|
|||||||
|
2016
|
2015
|
||||||
Tax at U.S. Statutory rate
|
$
|
364,992
|
$
|
802,282
|
||||
Tax rate difference between China and U.S.
|
(186,443
|
)
|
(604,938
|
)
|
||||
Change in Valuation Allowance
|
130,583
|
(239,774
|
)
|
|||||
Net operating loss expired
|
-
|
-
|
||||||
Stock and option compensation
|
2,940
|
42,148
|
||||||
Impairment loss on goodwill
|
-
|
|||||||
Effective tax rate
|
$
|
312,072
|
$
|
-
|
|
Three months Ended
September 30,
|
|||||||
|
2016
|
2015
|
||||||
Current
|
$
|
312,072
|
$ | |||||
Deferred - U.S.
|
(143,296
|
)
|
||||||
Deferred – China
|
351,718
|
1,183,295
|
||||||
Valuation allowance - U.S.
|
143,296
|
|||||||
Valuation allowance – China
|
(12,713
|
)
|
(239,492
|
)
|
||||
Total
|
$
|
651,077
|
$
|
943,803
|
|
Three months Ended
September 30,
|
|||||||
|
2016
|
2015
|
||||||
Net operating loss carryforward - China
|
$
|
0
|
$
|
106
,
396
|
||||
Net operating loss carryforward - US
|
2,562,206
|
1,907,037
|
||||||
Allowance for doubtful accounts and inventory
|
489,536
|
692,605
|
||||||
Others
|
1,042,963
|
958,106
|
||||||
4,094,705
|
3,664,144
|
|||||||
Less: valuation allowance- U.S.
|
-2,562,206
|
-1,907,037
|
||||||
valuation allowance- China.
|
0
|
-22,091
|
||||||
Deferred tax assets
|
1,532,499
|
1,735,016
|
AOXING PHARMACEUTICAL COMPANY, INC.
|
|
Date: November 14, 2016
|
By:
/s/ Zhenjiang Yue
|
Zhenjiang Yue, Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
Date: November 14, 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 |
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