环亚观天下
联系我们
环亚观天下您当前的位置:主页 > 环亚观天下 >

Jiangbo Pharmaceuticals Announces Third Quarter Fiscal Year

更新时间:2018-10-04  责任编辑:918

-- Conference call scheduled at 8:30 a.m. Eastern Time on Wednesday, May 25, 2011 --

LAIYANG, China, May 25, 2011 /PRNewswire-Asia/ -- Jiangbo Pharmaceuticals, Inc. (Nasdaq: JGBO) ("Jiangbo" or the "Company"), a pharmaceutical company with its principal operations in the People's Republic of China, today announced its third quarter fiscal year 2011 financial results for the three and nine month periods ended March 31, 2011.

Third Quarter Fiscal Year 2011 Highlights

  • Revenue decreased 29.2% to $18.1 million from $25.6 million in the corresponding quarter ended March 31, 2010
  • Gross profit declined 35.3% to $12.0 million from $18.6 million in the corresponding quarter ended March 31, 2010
  • Operating income decreased 56.5% to $6.0 million from $13.7 million in the corresponding quarter ended March 31, 2010
  • Net income was $5.1 million, or $0.38 per basic share, for the quarter ended March 31, 2011, compared to $15.2 million, or $1.33 per basic share, for the quarter ended March 31, 2010
  • Excluding non-cash gains related to the change in fair value of derivative liabilities of $2.8 million, amortization of debt discount and debt issuance costs related to convertible debentures of $2.4 million, and unrealized loss on investments of $49,264, non-GAAP adjusted net income for diluted EPS was $0.8 million, or $0.05 per fully diluted share, for the three months ended March 31, 2011, compared to non-GAAP adjusted net loss for diluted EPS of $11.3 million, or a loss of $0.74 per fully diluted share, for the quarter ended March 31, 2010.
  • On January 4, 2011, the Company's Hongrui factory was awarded with the Good Manufacturing Practices Certificate for Pharmaceutical Products ("GMP Certificate") by China's State Food and Drug Administration ("SFDA"). The GMP Certificate is valid until the end of 2015.
  • The Company appointed Marcum Bernstein & Pinchuk LLP as its new independent registered public accountants, effective March 30, 2011, replacing Frazer Frost, LLP, to begin providing services for the quarter ended March 31, 2011.

"Our fiscal third quarter 2011 revenue declined 29.2% on difficult comparisons to the same period last year, which benefitted from the release of pent-up demand caused by six weeks of downtime in late 2009 to complete Good Manufacture Practices recertification procedures at our main facility," said Jiangbo's CEO, Mr. Linxian Jin. "While several of our top products continued to experience relatively weak sales during the quarter, we are actively evaluating strategic options to enhance the Company's growth rate and build shareholder value.  This quarter we continued to generate robust cash flow from operations and ended the period with over $146 million in cash and cash equivalents, some of which we plan to deploy on strategic acquisitions, such as our previously announced planned purchase of Shandong Xinkangqi Medical Company, a regional wholesale drug distributor in Shandong Province," continued Mr.Jin.

Third Quarter Fiscal Year 2011 Results

Total revenue for the three months ended March 31, 2011 decreased 29.2% to $18.1 million from $25.6 million in the comparable quarter of 2010, primarily reflecting lower sales of Clarithromycin Sustained Release Tablets, Itopride Hydrochloride Granules, Radix Isatidis Dispersible Tablets, and Baobaole Chewable Tablets, partially offset by incremental sales of Felodipine Sustained Release Tablets, which were launched in September 2010, and higher sales of Ciproflocacin Hydrochloride Tablets. During the third quarter of fiscal year 2011, the Company resumed production at its Hongrui factory, resulting in modest revenue contribution from the sale of Laiyang Pear Cough Syrup and Cold and Cough Granules.

The Company's total revenue in the third quarter of the prior fiscal year benefitted from the release of pent-up demand upon resumption of production at the Company's main facility after a six week shutdown in the second quarter of fiscal year 2010 to complete the Good Manufacture Practice ("GMP") recertification procedure.

For the three months ended March 31, 2011, Clarithromycin Sustained Release Tablets, Itopride Hydrochloride Granules, Radix Isatidis Dispersible Tablets, and Baobaole Chewable Tablets, accounted for approximately 43.7%, 24.4%, 14.9%, and 13.9% of the Company's total revenue, respectively.

Gross profit in the third quarter of fiscal year 2011 was $12.0 million, a decrease of 35.3% from $18.6 million in the prior year's corresponding period. Gross margin decreased to 66.5% from 72.7% in the prior year quarter, primarily due to an increase in raw material prices, particularly related to the Company's Clarithromycin Sustained Release Tablets and Radix Isatidis Dispersible Tablets and also due to a greater portion of sales from products with lower profit margin in the Western Pharmaceutical Medicines product category.

Selling, general and administrative expenses totaled $5.8 million for the three months ended March 31, 2011, up 53.9% from $3.8 million in the three months ended March 31, 2010. Advertising, marketing and promotional expenses for the third quarter of fiscal 2011 decreased to $15,000 from $1.1 million in the year ago period, primarily because the Company eliminated advertising activities at the corporate level and implemented a strategy that significantly increased commission payout percentages to its sales representatives. Depreciation and amortization increased to $1.5 million from $492,000 in the three months ended March 31, 2010, mainly attributable to the amortization of land use rights for two parcels of land that were purchased in the prior fiscal year. Salaries, wages, commissions and related benefits increased 89.8% year-over-year to $3.7 million, primarily due to accrued compensation to directors and the Company's decision to increase sales commission payouts to its sales representatives.

Research and development expenses totaled $0.2 million for the three months ended March 31, 2011, compared with $1.1 million for the three months ended March 31, 2010. The significant year-over-year decrease in research and development expense reflects the expiration, in September 2010, of the Company's R&D cooperative agreement with Shandong University.

Income from operations during the third quarter of fiscal year 2011 was $6.0 million, a 56.5% decrease from $13.7 million during the three months ended March 31, 2010.

Other income was $0.6 million, primarily reflecting non-cash gains related to the change in fair value of derivative liabilities of $2.8 million, partially offset by interest expense of $2.5 million.

Net income for the three months ended March 31, 2011 was $5.1 million, compared to $15.2 million in the year ago quarter. Basic earnings per share were $0.38, compared with $1.33 per basic share in the year ago period.  In the third quarter of fiscal 2011, the Company recorded diluted earnings per share of $0.22, compared to $0.02 in the same quarter last year.

Excluding non-cash gains related to the change in fair value of derivative liabilities of $2.8 million, amortization of debt discount and debt issuance costs related to convertible debentures of $2.4 million, and unrealized loss on investments of $49,264, non-GAAP adjusted net income for diluted EPS was $0.8 million, or $0.05 per fully diluted share, for the three months ended March 31, 2011, compared to non-GAAP adjusted net loss for diluted EPS of $11.3 million, or a loss of $0.74 per fully diluted share, for the quarter ended March 31, 2010.

(*) See the reconciliation table at the end of this press release for a reconciliation of net income and EPS to non-GAAP adjusted net income and EPS.

Nine Months Fiscal Year 2011 Results

Total revenue for the nine month period ended March 31, 2011, increased by 1.6% to $69.2 million, compared to $68.1 million for the nine month period ended March 31, 2010.  Gross profit decreased 2.7% to $48.9 million for the nine month period ended March 31, 2011 as compared to $50.2 million for the nine month period ended March 31, 2010. Gross profit margin was 70.6% for the first nine months of fiscal year 2011, versus 73.7% for the corresponding prior year period. Operating income was $33.5 million, unchanged compared to operating income in the comparable period of last year. Net income during the nine months ended March 31, 2011, was $26.8 million, or $2.09 per basic share, compared to $22.7 million, or $2.07 per basic share, for the corresponding period in 2010. Diluted earnings per share were $1.76 per share, compared to $0.57 per diluted share in the year ago period. Excluding non-cash gains related to the change in fair value of derivative liabilities of $15.1 million, amortization of debt discount and debt issuance costs related to convertible debentures of $12.2 million, and unrealized loss on investments of $68,210, non-GAAP adjusted net income for diluted EPS was $11.7 million, or $0.77 per fully diluted share, for the nine months ended March 31, 2011, compared to non-GAAP adjusted net loss for diluted EPS of $4.9 million, or a loss of $0.32 per fully diluted share, for the nine months ended March 31, 2010.

Financial Condition

As of March 31, 2011, the Company had $146.9 million in cash and cash equivalents as compared to $108.6 million at the end of fiscal 2010. Working capital was $139.6 million as of March 31, 2011 as compared to $88.5 million at the end of fiscal 2010.  Shareholder's equity totaled $184.7 million, as compared to $134.5 million at the end of fiscal 2010. The Company generated $36.0 million in cash flow from operating activities during the first nine months of fiscal 2011.

Business Outlook and Guidance

Several of the Company's major products, including Clarithromycin Sustained Release Tablets, Itopride Hydrochloride Granules and Baobaole Chewable Tablets, have entered into mature stages of their product lifecycles.  Management expects future sales of Clarithromycin Sustained Release Tablets to remain relatively flat compared to current levels and future sales of Itopride Hydrochloride Granules and Baobaole Chewable Tablets to moderately decline compared to current levels. Management expects a continued increase in sales of Felodipine Sustained Release Tablets and incremental revenue from the re-launch of several traditional Chinese medicines at the Company's Hongrui facility. Given management's current business outlook, the Company reaffirms its guidance of revenue between $94 million and $96 million for fiscal year 2011.

Subsequent Events

In April 2011, the Company through Laiyang Jiangbo Pharmaceutical Co., Ltd., a limited liability company organized under the laws of PRC and controlled by the Company through contractual arrangements, entered into a letter of intent with Shandong Xinkangqi Medical Company ("Xinkangqi"), a regional wholesale drug distributor in Shandong Province, pursuant to which Laiyang Jiangbo plans to acquire 100% of the outstanding equity of Xinkangqi. The Company plans to hire Marcum Bernstein & Pinchuk LLP, its current independent registered public accountants, to conduct  due diligence on Xinkangqi beginning in late May 2011.

Risk Disclosure

The Company became delinquent in the payment of principal on its November 2007 Debenture on March 1, 2011. To date, we have remained unable to make these payments. We were required to repay the then outstanding aggregate principal amount of the November 2007 Debentures, together with all accrued interest and penalties. To date, no formal event of default notice has been presented by the sole holder of the November 2007 Debentures and we are currently in discussions with the sole holder of the November 2007 Debenture to resolve the delinquent situation. However, the sole holder of the November 2007 Debentures may deliver an event of default notice to us at any time. In the event that an event of default notice is delivered to us, a cross-default will occur with respect to our May 2008 Notes and the majority holder of the May 2008 Notes will have the right to deliver an acceleration notice with respect to the May 2008 Notes. In such an event, we may be forced to seek protection under the United States Bankruptcy Code. In addition, on May 30, 2011, we will be required to repay the then outstanding aggregate principal amount of the May 2008 Notes, together with all accrued interest. There can be no assurance that we will be able to make the repayments on time. In the event that we are unable to repay the May 2008 Notes, when due, the majority holder of the May 2008 Notes may deliver an acceleration notice to the Company with respect to the May 2008 Notes. In the event that an acceleration notice is delivered to us, we may be forced to seek protection under the United States Bankruptcy Code.

Conference Call

Jiangbo Pharmaceuticals, Inc. management will host a conference call at 8:30 a.m. Eastern Time on Wednesday, May 25, 2011 to discuss financial results for the third quarter fiscal 2011 ended March 31, 2011.

To participate in the live conference call, please dial the following number five to ten minutes prior to the scheduled conference call time: (866) 395-5819. International callers should dial +1 (706) 643-6986. The Conference ID for this call is 65647292.

If you are unable to participate on the live call, a replay will be available for 14 days starting on Wednesday, May 25, 2011 at 11:30 a.m. Eastern Time. To access the replay, dial (800) 642-1687, international callers dial +1 (706) 645-9291. The Conference ID is 65647292.

Use of Non-GAAP Adjusted Financial Information

This press release includes certain financial information, non-GAAP adjusted net income and non-GAAP adjusted fully diluted earnings per share, which are not presented in accordance with GAAP. Non-GAAP adjusted net income was derived by taking net income and adjusting it with non-cash gains or losses related to the change in fair value from derivative liabilities and the amortization of debt discount and debt issuance costs related to convertible debentures. The Company's management believes that these non-GAAP adjusted measures provide investors with a better understanding of the Company's historical results from its core business operations. To supplement the Company's condensed consolidated financial statements presented on a non-GAAP adjusted basis, the Company has provided non-GAAP adjusted financial information, which is non-GAAP adjusted net income and non-GAAP adjusted earnings per share, excluding the impact of these items in this press release. The non-GAAP adjusted information is not meant to be considered in isolation or as a substitute for GAAP financials. The non-GAAP adjusted financial information provided by the Company may also differ from non-GAAP adjusted information provided by other companies. A table at the end of this press release provides a reconciliation of the non-GAAP adjusted financial information to the nearest GAAP measure.

About Jiangbo Pharmaceuticals, Inc.

Jiangbo Pharmaceuticals, Inc. is engaged in the research, development, production, marketing and sales of pharmaceutical products in China. The Company's operations are located in Eastern China in an Economic Development Zone in Laiyang City, Shandong Province. Jiangbo produces both western and Chinese herbal-based medical drugs in tablet, capsule, granule, syrup and electuary (sticky syrup) form. For additional information, please visit the Company's website (www.jiangbopharma.com).

Safe Harbor Statement

Certain statements in this press release that are not historical facts are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are not guarantees of future performance and are subject to risks and uncertainties that could cause the Company's actual results and financial position to differ materially from those included within the forward-looking statements. Forward-looking statements involve risks and uncertainties, including those relating to the Company's ability to introduce, manufacture and distribute new drugs. Actual results may differ materially from predicted results, and reported results should not be considered as an indication of future performance. The potential risks and uncertainties include, among others, the Company's ability to obtain raw materials needed in manufacturing, the continuing employment of key employees, the failure risks inherent in testing any new drug, the possibility that regulatory approvals may be delayed or become unavailable, patent or licensing concerns that may include litigation, direct competition from other manufacturers and product obsolescence. More information about the potential factors that could affect the Company's business and financial results is included in the Company's filings, available via the United States Securities and Exchange Commission.

Contact:

Jiangbo Pharmaceuticals, Inc.

 

CCG Investor Relations

 

 

Mr. Jin Linxian, CEO

 

Mr. Crocker Coulson, President

 

 

Phone: +86 (535) 728-2397

 

Phone: (646) 213-1915

 

 

E-mail:jinlinxian@jiangbo.com

 

E-mail: crocker.coulson@ccgir.com  

 

 

http://www.jiangbopharma.com

 

http://www.ccgirasia.com

 

 

 

 


- Financial Statements Follow -

JIANGBO PHARMACEUTICALS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

 

March 31,

 

 

 

June 30,

 

 

 

 

 

2011

 

 

 

2010

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

$

 

146,886,471

 

 

 

$

 

108,616,735

 

 

 

Restricted cash

 

 

 

10,383,600

 

 

 

 

11,135,880

 

 

 

Investments

 

 

 

46,094

 

 

 

 

168,858

 

 

 

Accounts receivable, net of allowance for doubtful accounts of $737,268 and $1,343,421as of March 31, 2011 and June 30, 2010, respectively

 

 

 

20,759,766

 

 

 

 

33,195,201

 

 

 

Inventories

 

 

 

2,896,877

 

 

 

 

2,200,614

 

 

 

Other receivables

 

 

 

64,387

 

 

 

 

13,241

 

 

 

Other receivable - related parties

 

 

 

251,955

 

 

 

 

324,060

 

 

 

Advances to suppliers

 

 

 

209,841

 

 

 

 

260,688

 

 

 

Financing costs

 

 

 

46,541

 

 

 

 

435,634

 

 

 

Total current assets

 

 

 

181,545,532

 

 

 

 

156,350,911

 

 

 

 

 

 

 

 

 

 

 

 

 

PLANT AND EQUIPMENT, NET

 

 

 

13,469,481

 

 

 

 

13,284,312

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER ASSETS:

 

 

 

 

 

 

 

 

 

 

Long term prepayments

 

 

 

30,470

 

 

 

 

110,725

 

 

 

Intangible assets, net

 

 

 

31,597,140

 

 

 

 

32,594,326

 

 

 

Total other assets

 

 

 

31,627,610

 

 

 

 

32,705,051

 

 

 

Total assets

 

 

$

 

226,642,623

 

 

 

$

 

202,340,274

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

$

 

4,302,424

 

 

 

$

 

4,113,219

 

 

 

Short term bank loans

 

 

 

-

 

 

 

 

2,209,500

 

 

 

Notes payable

 

 

 

10,383,600

 

 

 

 

11,135,880

 

 

 

Other payables

 

 

 

658,454

 

 

 

 

677,464

 

 

 

Other payables - related parties

 

 

 

526,540

 

 

 

 

255,595

 

 

 

Accrued liabilities

 

 

 

2,128,719

 

 

 

 

8,110,399

 

 

 

Taxes payable

 

 

 

2,863,943

 

 

 

 

6,259,271

 

 

 

Refundable security deposits due to distributors

 

 

 

3,970,200

 

 

 

 

3,829,800

 

 

 

Liabilities assumed from reorganization

 

 

 

307,142

 

 

 

 

524,614

 

 

 

Derivative liabilities

 

 

 

1,218,616

 

 

 

 

18,497,227

 

 

 

Convertible debt, net of discount $1,833,267 and $13,669,752 as of March 31, 2011and June 30, 2010, respectively

 

 

 

15,546,733

 

 

 

 

12,210,248

 

 

 

Total current liabilities

 

 

 

41,906,371

 

 

 

 

67,823,217

 

 

 

Total liabilities

 

 

 

41,906,371

 

 

 

 

67,823,217

 

 

 

 

 

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible preferred stock Series A ($0.001 par value; 20,000,000 shares authorized, 0 shares issued and outstanding as of March 31, 2011 and June 30, 2010)

 

 

 

-

 

 

 

 

-

 

 

 

Common stock ($0.001 par value, 22,500,000 shares authorized, 13,692,179 and 11,701,802 shares issued and outstanding as of March 31, 2011 and June 30, 2010, respectively)

 

 

 

13,692

 

 

 

 

11,702

 

 

 

Additional paid-in capital

 

 

 

47,706,099

 

 

 

 

30,846,915

 

 

 

Capital contribution receivable

 

 

 

(11,000)

 

 

 

 

(11,000)

 

 

 

Retained earnings

 

 

 

119,559,930

 

 

 

 

92,797,859

 

 

 

Statutory reserves

 

 

 

3,253,878

 

 

 

 

3,253,878

 

 

 

Accumulated other comprehensive income

 

 

 

14,213,653

 

 

 

 

7,617,703

 

 

 

Total shareholders' equity

 

 

 

184,736,252

 

 

 

 

134,517,057

 

 

 

Total liabilities and shareholders' equity

 

 

$

 

226,642,623

 

 

 

$

 

202,340,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 



JIANGBO PHARMACEUTICALS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME

(UNAUDITED)

 

 

 

 

For the Three Months Ended

 

 

 

For the Nine Months Ended

 

 

 

 

 

March 31,

 

 

 

March 31,

 

 

 

 

 

2011

 

 

 

2010

 

 

 

2011

 

 

 

2010

 

 

 

CONTINUIG OPERATIONS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

 

$

 

18,109,343

 

 

 

$

 

25,571,389

 

 

 

$

 

69,199,820

 

 

 

$

 

68,135,385

 

 

 

COST OF SALES

 

 

 

6,070,653

 

 

 

 

6,974,455

 

 

 

 

20,331,519

 

 

 

 

17,901,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

 

12,038,690

 

 

 

 

18,596,934

 

 

 

 

48,868,301

 

 

 

 

50,233,482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESEARCH AND DEVELOPMENT EXPENSE

 

 

 

233,145

 

 

 

 

1,093,440

 

 

 

 

1,426,425

 

 

 

 

3,299,400

 

 

 

SELLING, GENERAL AND  ADMINISTRATIVE EXPENSES

 

 

 

5,845,257

 

 

 

 

3,799,136

 

 

 

 

13,949,528

 

 

 

 

13,400,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

 

 

5,960,288

 

 

 

 

13,704,358

 

 

 

 

33,492,348

 

 

 

 

33,533,927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME(EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of derivative liabilities

 

 

 

2,754,749

 

 

 

 

11,624,079

 

 

 

 

15,078,239

 

 

 

 

13,490,071

 

 

 

Other income - related parties

 

 

 

83,672

 

 

 

 

80,652

 

 

 

 

247,748

 

 

 

 

241,956

 

 

 

Non-operating income(expense), net

 

 

 

338,540

 

 

 

 

(5,790)

 

 

 

 

392,443

 

 

 

 

(220,061)

 

 

 

Interest expense, net

 

 

 

(2,539,807)

 

 

 

 

(6,643,163)

 

 

 

 

(13,649,378)

 

 

 

 

(15,562,981)

 

 

 

Total other income (expense), net

 

 

 

637,154

 

 

 

 

5,055,778

 

 

 

 

2,069,052

 

 

 

 

(2,051,015)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE PROVISION FOR INCOME TAXES

 

 

 

6,597,442

 

 

 

 

18,760,136

 

 

 

 

35,561,400

 

 

 

 

31,482,912

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROVISION FOR INCOME TAXES

 

 

 

1,539,695

 

 

 

 

3,539,870

 

 

 

 

8,799,329

 

 

 

 

8,618,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM CONTINUING OPERATIONS

 

 

 

5,057,747

 

 

 

 

15,220,266

 

 

 

 

26,762,071

 

 

 

 

22,864,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DISCONTINUED OPERATIONS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations-net

 

 

 

-

 

 

 

 

36,000

 

 

 

 

-

 

 

 

 

200,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

 

 

5,057,747

 

 

 

 

15,184,266

 

 

 

 

26,762,071

 

 

 

 

22,664,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

5,057,747

 

 

 

 

15,184,266

 

 

 

 

26,762,071

 

 

 

 

22,664,082

 

 

 

Unrealized gainon available-for-sale securities

 

 

 

-

 

 

 

 

32,164

 

 

 

 

-

 

 

 

 

88,535

 

 

 

Foreign currency translation adjustment

 

 

 

1,177,397

 

 

 

 

509

 

 

 

 

6,595,950

 

 

 

 

197,393

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPREHENSIVE INCOME

 

 

$

 

6,235,144

 

 

 

$

 

15,216,939

 

 

 

$

 

33,358,021

 

 

 

$

 

22,950,010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC WEIGHTED AVERAGE NUMBER OF SHARES

 

 

 

13,486,711

 

 

 

 

11,419,991

 

 

 

 

12,818,593

 

 

 

 

10,965,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC EARNINGS PER SHARE

 

 

$

 

0.38

 

 

 

$

 

1.33

 

 

 

$

 

2.09

 

 

 

$

 

2.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED WEIGHTED AVERAGE NUMBER OF SHARES

 

 

 

15,659,211

 

 

 

 

15,235,811

 

 

 

 

15,192,372

 

 

 

 

15,234,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED EARNINGS PER SHARE

 

 

$

 

0.22

 

 

 

$

 

0.02

 

 

 

$

 

1.76

 

 

 

$

 

0.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



JIANGBO PHARMACEUTICALS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

 

For the Nine Months Ended

March 31,

 

 

 

 

 

2011

 

 

 

2010

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

    Net income

 

 

$

 

26,762,071

 

 

 

$

 

22,664,082

 

 

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

628,964

 

 

 

 

615,565

 

 

 

Amortization of intangible assets

 

 

 

2,155,483

 

 

 

 

1,194,331

 

 

 

Amortization of debt issuance costs

 

 

 

389,093

 

 

 

 

670,984

 

 

 

Amortization of debt discount

 

 

 

11,836,485

 

 

 

 

11,409,936

 

 

 

Loss from discontinued operations-net

 

 

 

-

 

 

 

 

200,769

 

 

 

  Gain from issuance of shares in lieu of cash interest payment

 

 

 

(396,152)

 

 

 

 

318,936

 

 

 

Interest expense payment of shares in lieu of cash

 

 

 

-

 

 

 

 

4,457

 

 

 

Bad debt (recovery) expense

 

 

 

(644,458)

 

 

 

 

446,257

 

 

 

Realized loss on sale of marketable securities

 

 

 

3,241

 

 

 

 

406,346

 

 

 

Unrealized (gain) loss on investments

 

 

 

68,210

 

 

 

 

(270,339)

 

 

 

Change in fair value of derivative liabilities

 

 

 

(14,961,390)

 

 

 

 

(13,490,071)

 

 

 

Stock-based compensation

 

 

 

124,951

 

 

 

 

155,104

 

 

 

Gain on legal settlement settled on shares

 

 

 

(91,495)

 

 

 

 

-

 

 

 

     Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

 

14,068,839

 

 

 

 

(8,813,521)

 

 

 

Inventories

 

 

 

(605,309)

 

 

 

 

(86,604)

 

 

 

Other receivables

 

 

 

(25,267)

 

 

 

 

154,654

 

 

 

Other receivables- related parties

 

 

 

82,583

 

 

 

 

(241,956)

 

 

 

Advances to suppliers

 

 

 

58,967

 

 

 

 

(273,373)

 

 

 

Long term prepayments

 

 

 

82,906

 

 

 

 

-

 

 

 

Accounts payable

 

 

 

43,147

 

 

 

 

(3,926,015)

 

 

 

Customer deposit

 

 

 

-

 

 

 

 

(1,026,480)

 

 

 

Other payables

 

 

 

125,055

 

 

 

 

725,041

 

 

 

Other payables - related parties

 

 

 

265,247

 

 

 

 

712,114

 

 

 

Accrued liabilities

 

 

 

(185,326

 

 

 

 

3,338,191

 

 

 

Liabilities assumed from reorganization

 

 

 

(217,472)

 

 

 

 

(95,384)

 

 

 

Taxes payable

 

 

 

(3,564,035)

 

 

 

 

(6,308,625)

 

 

 

Net cash provided by operating activities

 

 

 

36,004,338

 

 

 

 

8,484,399

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

Proceeds from sale of marketable securities

 

 

 

51,313

 

 

 

 

531,750

 

 

 

Purchase of equipment and building improvements

 

 

 

(114,454)

 

 

 

 

(76,977)

 

 

 

Purchase of land use right

 

 

 

-

 

 

 

 

(16,975,633)

 

 

 

Net cash used in investing activities

 

 

 

(63,141)

 

 

 

 

(16,520,860)

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

Change in restricted cash

 

 

 

1,141,140

 

 

 

 

(4,186,572)

 

 

 

Payments for bank loans

 

 

 

(2,252,250)

 

 

 

 

(2,199,600)

 

 

 

Proceeds from bank loans

 

 

 

-

 

 

 

 

2,199,600

 

 

 

Proceeds from notes payable

 

 

 

17,781,889

 

 

 

 

19,173,180

 

 

 

Principal payments on notes payable

 

 

 

(18,923,029)

 

 

 

 

(14,986,608)

 

 

 

Net cash used in financing activities

 

 

 

(2,252,250)

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EFFECTS OF FOREIGN CURRENCY EXCHANGE RATE FLUCTUATION ON CASH AND CASH EQUIVALENTS

 

 

 

4,580,789

 

 

 

 

134,826

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

 

 

38,269,736

 

 

 

 

(7,901,635)

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

 

 

108,616,735

 

 

 

 

104,366,117

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

 

 

$

 

146,886,471

 

 

 

$

 

96,464,482

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

 

$

 

61,176

 

 

 

$

 

393,111

 

 

 

Cash paid for income taxes

 

 

$

 

11,808,802

 

 

 

$

 

2,631,495

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CASH INVESTING AND FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for stock based compensation

 

 

$

 

-

 

 

 

$

 

20,000

 

 

 

Common stock issued to offset related party payable

 

 

$

 

-

 

 

 

$

 

20,000

 

 

 

Common stock issued for interest payment

 

 

$

 

6,281,031

 

 

 

$

 

673,929

 

 

 

Common stock issued for convertible notes conversion

 

 

$

 

8,500,000

 

 

 

$

 

7,610,000

 

 

 

Common stock issued for legal settlement

 

 

$

 

150,975

 

 

 

$

 

-

 

 

 

Derivative liability reclassified to equity upon conversion

 

 

$

 

2,200,370

 

 

 

$

 

6,287,408

 

 

 

Transfer of investments to settle liabilities assumed from reorganization

 

 

$

 

-

 

 

 

 

1,133,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 




 

 

JIANGBO PHARMACEUTICALS, INC. AND SUBSIDIARIES

 

 

(FORMERLY GENESIS PHARMACEUTICALS ENTERPRISES, INC.)

 

 

RECONCILIATION OF NON-GAAP NET INCOME

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

For the Nine Months Ended

 

 

 

 

March 31,

 

 

 

March 31,

 

 

 

 

2011

 

 

2010

 

 

 

2011

 

 

2010

 

 

Net income for basic EPS - GAAP  

 

$

 

5,057,747

 

$

 

15,184,266

 

 

$

 

26,762,071

 

$

 

22,664,082

 

 

Loss from discontinued operations

 

 

-

 

 

36,000

 

 

 

-

 

 

200,769

 

 

Unrealized loss (gain) on investments

 

 

49,264

 

 

(36,756)

 

 

 

68,210

 

 

(358,874)

 

 

Loss (gain) in change of fair value of derivative liabilities

 

 

(2,754,749)

 

 

(11,624,079)

 

 

 

(15,078,239)

 

 

(13,490,071)

 

 

Amortization of debt discount and  issuance costs related to convertible debentures

 

 

2,377,406

 

 

4,060,332

 

 

 

12,193,461

 

 

12,080,922

 

 

Adjusted net income for basic EPS - non GAAP

 

$

 

4,729,668

 

$

 

7,619,763

 

 

$

 

23,945,503

 

$

 

21, 096,828

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) for diluted EPS - GAAP

 

 

3,484,343

 

 

289,703

 

 

 

26,750,602

 

 

8,759,605

 

 

Loss from discontinued operations

 

 

-

 

 

36,000

 

 

 

-

 

 

200,769

 

 

Unrealized loss (gain)  on investments

 

 

49,264

 

 

(36,756)

 

 

 

68,210

 

 

(358,874)

 

 

Loss (gain) in change of fair value of derivative liabilities

 

 

(2,754,749)

 

 

(11,624,079)

 

 

 

(15,078,239)

 

 

(13,490,071)

 

 

Adjusted net income (loss) for diluted EPS - non GAAP

 

 

                               778,858


 

 

(11,335,132)

 

 

 

11,740,573

 

 

(4,888,571)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Weighted Average Number of Shares

 

 

13,486,711

 

 

11,419,991

 

 

 

12,818,593

 

 

10,965,346

 

 

Adjusted basic earnings per share – non GAAP

 

$

 

0.35

 

$

 

0.67

 

 

$

 

1.87

 

$

 

1.92

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Weighted Average Number of Shares**

 

 

15,659,211

 

 

15,235,811

 

 

 

15,192,372

 

 

15,234,156

 

 

Adjusted diluted earnings per share  - non GAAP

 

$

 

0.05

 

$

 

(0.74)

 

 

$

 

0.77

 

$

 

(0.32)

 

 

 

 

 

 

 

 

 

 

 

 

 

** Including outstanding options and warrants using treasury method of calculation plus the number of shares if converted from the convertible debt


 

本文源自: 环亚国际_环亚国际娱乐_环亚国际娱乐平台_腾讯新闻

【返回列表页】
Copyright © 2005-2016 http://www.bauereng.com 环亚国际_环亚国际娱乐_环亚国际娱乐平台_腾讯新闻版权所有 环亚国际_环亚国际娱乐_环亚国际娱乐平台_腾讯新闻