Attached files

file filename
EX-32.1 - China Agri-Business, Inc.v222671_ex32-1.htm
EX-31.1 - China Agri-Business, Inc.v222671_ex31-1.htm
EX-31.2 - China Agri-Business, Inc.v222671_ex31-2.htm

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2011

OR
 
¨ TRANSITION REPORT UNDER SECTION 13 OF 15(d) OF THE EXCHANGE ACT OF 1934

From the transition period from ___________ to ____________.

Commission File Number 333-140118

CHINA AGRI-BUSINESS, INC.
(Exact name of small business issuer as specified in its charter)

Maryland
 
20-3912942
(State or other jurisdiction of
 
(I.R.S. Employer
incorporation or organization)
 
Identification No.)
     
In the People’s Republic of China:
   
Building 2, Unit 1, 15th Floor
   
Ling Xian Xin Cheng, 86 Gaoxin Road
 
In the United States:
Hi-Tech Industrial Development Zone
 
11 East 86th Street
Xian, Shannxi, China 710065
 
New York, New York 10028

(Address of principal executive offices) (Zip Code)

Issuer’s telephone number, including area code:
In the People’s Republic of China:  (86) 029-68596556
In the United States:  (212) 348-5600

N/A
(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x     No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes ¨    No ¨    

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of "large accelerated filer", "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act:

Large accelerated filer ¨
Accelerated filer ¨
  
Non-accelerated filer ¨
 (Do not check if a smaller 
reporting company)
  
Smaller reporting company x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨    No x

As of May 13, 2011, there were 13,118,574 shares of common stock of the issuer outstanding.

 
 

 

TABLE OF CONTENTS

PART I FINANCIAL STATEMENTS
     
Item 1
Financial Statements
  
     
Item 2
Management’s Discussion and Analysis or Plan of Operation
  1
     
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
7
     
Item 4.
Controls and Procedures
  8
     
PART II OTHER INFORMATION
     
Item 1
Legal Proceedings
  9
     
Item 1A.
Risk Factors
9
     
Item 2
Unregistered Sales of Equity Securities and Use of Proceeds
9
     
Item 3
Default upon Senior Securities
9
     
Item 4
[Removed and Reserved]
9
     
Item 5
Other Information
9
     
Item 6
Exhibits
9
     
Signatures
 
10
 
 
 

 
 
CAUTIONARY STATEMENT REGARDING FORWARD LOOKING INFORMATION
 
The discussion contained in this 10-Q under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), contains “forward-looking statements” within the meaning of Section 21E of the Exchange Act that involve risks and uncertainties. The actual results of China Agri-Business, Inc. (including our subsidiaries and predecessors unless the context indicates otherwise, “we,” “us,” “our,” “China Agri,” or the “Company”) could differ significantly from those discussed herein. These include statements about our expectations, beliefs, intentions or strategies for the future, which we indicate by words or phrases such as “anticipate,” “expect,” “intend,” “plan,” “will,” “we believe,” “the Company believes,” “management believes” and similar language, including those set forth in the discussions under “Notes to Financial Statements” and “Management’s Discussion and Analysis or Plan of Operation” as well as those discussed elsewhere in this Form 10-Q. These forward-looking statements include statements of management’s plans and objectives for our future operations and statements of future economic performance, information regarding our expansion and possible results from expansion, our expected growth, our capital budget and future capital requirements, the availability of funds and our ability to meet future capital needs, the realization of our deferred tax assets, and the assumptions described in this report underlying such forward-looking statements. Actual results and developments could differ materially from those expressed in or implied by such statements due to a number of factors, including, without limitation, those described in the context of such forward-looking statements, our expansion and acquisition strategy, our ability to raise additional capital to finance our activities; the effectiveness, profitability, and the marketability of our products; the future trading of our common stock; our ability to operate as a public company; our ability to protect our proprietary information; general economic and business conditions; the volatility of our operating results and financial condition; our ability to attract or retain qualified senior management personnel and research and development staff; and other risks detailed from time to time in its filings with the SEC, or otherwise. We base our forward-looking statements on information currently available to us, and we assume no obligation to update them. Readers are cautioned not to place undue reliance on these forward-looking statements. Statements contained in this Form 10-Q that are not historical facts are forward-looking statements that are subject to the “safe harbor” created by the Private Securities Litigation Reform Act of 1995.

 
 

 

PART I. FINANCIAL INFORMATION
 
Item 1. Financial Statements
 
CHINA AGRI-BUSINESS, INC. AND SUBSIDIARIES
INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

   
Page
     
Condensed Consolidated Balance Sheets as of March 31, 2011 (Unaudited) and December 31, 2010
 
F - 1
     
Condensed Consolidated Statements of Income and Comprehensive Income for the Three Months ended March 31, 2011 and 2010 (Unaudited)
 
F - 2
     
Condensed Consolidated Statements of Stockholders’ Equity for the Three Months ended March 31, 2011 (Unaudited) and the Year ended December 31, 2010
 
F - 3
     
Condensed Consolidated Statements of Cash Flows for the Three Months ended March 31, 2011 and 2010 (Unaudited)
 
F - 4
     
Notes to Condensed Consolidated Financial Statements
 
F - 5
 
 
 

 

China Agri-Business, Inc.
Condensed Consolidated Balance Sheets

   
March 31,
   
December 31,
 
   
2011
   
2010
 
   
(Unaudited)
       
Assets
           
Current Assets
           
Cash and cash equivalents
  $ 14,189,482     $ 13,153,741  
Accounts receivable, net of allowance for doubtful accounts of $2,790 and  $8,248, respectively
    53,001       93,634  
Inventory
    65,445       91,596  
Prepaid expenses
    19,331       16,143  
Total Current Assets
    14,327,259       13,355,114  
Property, plant and equipment, net of accumulated depreciation of $301,339 and $279,696, respectively
    585,379       599,468  
Investment in Tienwe Technology
    916,260       909,120  
Prepaid land lease costs
    529,140       538,654  
Intangible assets, net of accumulated amortization of $28,082 and $24,397, respectively
    111,638       114,235  
Total Assets
  $ 16,469,676     $ 15,516,591  
                 
Liabilities and Stockholders' Equity
               
Current Liabilities
               
Current portion of long-term debt
  $ 9,874     $ 9,405  
Accounts payable and accrued liabilities
    302,038       337,576  
Due to chief executive officer - non-interest bearing, due on demand
    501,215       501,215  
Total Current Liabilities
    813,127       848,196  
                 
Long Term Liabilities
               
Long-term debt
    98,486       99,728  
Total Long Term Liabilities
    98,486       99,728  
                 
Total Liabilities
    911,613       947,924  
                 
Stockholders' Equity
               
Undesignated preferred stock, par value $.001 per share; authorized 4,900,000 shares; none issued
    -       -  
Common stock, par value $.001 per share; authorized 100,000,000 shares, issued and outstanding 13,118,574 and 13,118,574, respectively
    13,119       13,119  
Additional paid-in capital
    4,610,052       4,610,052  
Retained earnings
    9,155,229       8,289,263  
Accumulated other comprehensive income (foreign currency translation adjustments)
    1,779,663       1,656,233  
Total stockholders' equity
    15,558,063       14,568,667  
Total Liabilities and Stockholders' Equity
  $ 16,469,676     $ 15,516,591  

The accompanying notes are an integral part of these condensed consolidated financial statements.

 
F-1

 

China Agri -Business, Inc.
Condensed Consolidated Statements of Income and Comprehensive Income
For the Three Months Ended March 31, 2011 and 2010
(Unaudited)

   
2011
   
2010
 
             
Sales of products
  $ 1,754,414     $ 1,540,941  
Cost of goods sold
    562,471       865,118  
Gross profit
    1,191,943       675,823  
                 
Selling, general and administrative expenses
    333,850       295,259  
Income from operations
    858,093       380,564  
Interest and other income
    9,654       6,479  
Interest expense
    (1,781 )     (55,235 )
Income before income taxes
    865,966       331,808  
Income taxes
    -       -  
Net income
  $ 865,966     $ 331,808  
                 
Earnings per common share:
               
Basic
  $ 0.07     $ 0.03  
Diluted
  $ 0.07     $ 0.02  
                 
Weighted average number of common shares used to compute earnings per common share:
               
Basic
    13,118,574       12,958,574  
Diluted
    13,154,929       13,958,574  
                 
Comprehensive Income:
               
Net income
  $ 865,966     $ 331,808  
Other comprehensive income - foreign currency translation adjustment
    123,430       (643 )
Comprehensive Income
  $ 989,396     $ 331,165  

The accompanying notes are an integral part of these condensed consolidated financial statements.

 
F-2

 

China Agri -Business, Inc.
Condensed Consolidated Statements of Stockholders' Equity
For the Three Months Ended March 31, 2011 (Unaudited) and the Year Ended December 31, 2010

   
Common Stock
Shares
   
Common Stock
Amount
   
Additional
Paid-in Capital
   
Retained
Earnings
   
Accumulated
Other
Comprehensive
Income
   
Total
 
Balance, December 31, 2009
    12,958,574     $ 12,959     $ 4,370,212     $ 4,708,473     $ 1,199,308     $ 10,290,952  
Exercise of Series C warrants into 160,000 shares at $1.50 per share
    160,000       160       239,840       -       -       240,000  
Net income for the year ended December 31, 2010
    -       -       -       3,580,790       -       3,580,790  
Foreign currency translation adjustment
    -       -       -       -       456,925       456,925  
Balance, December 31, 2010
    13,118,574       13,119       4,610,052       8,289,263       1,656,233       14,568,667  
Net income for the three months ended March 31, 2011
    -       -       -       865,966       -       865,966  
Foreign currency translation adjustment
    -       -       -       -       123,430       123,430  
Balance, March 31, 2011 (Unaudited)
    13,118,574     $ 13,119     $ 4,610,052     $ 9,155,229     $ 1,779,663     $ 15,558,063  

The accompanying notes are an integral part of these condensed consolidated financial statements.
 
 
F-3

 

China Agri -Business, Inc.
Condensed Consolidated Statements of Cash Flows
For the Three Months Ended March 31, 2011 and 2010
(Unaudited)

   
2011
   
2010
 
             
Operating activities
           
Net income
  $ 865,966     $ 331,808  
Adjustments to reconcile net income to net cash provided by operating activities:
               
(Reduction) increase in allowance for doubtful accounts
    (5,498 )     4,233  
Depreciation of property, plant and equipment
    19,356       12,125  
Amortization of intangible assets and deferred financing costs
    3,477       25,519  
Amortization of debt discount and fair value of warrants
    -       24,530  
Amortization of prepaid land lease costs
    13,680       -  
Changes in operating assets and liabilities:
               
Decrease (increase) in accounts receivable
    46,091       (15,272 )
Decrease (increase) in inventory
    26,151       (83,522 )
(Increase) decrease in prepaid expenses and other current assets
    (3,188 )     10,045  
Decrease in accounts payable and accrued liabilities
    (35,538 )     (103,722 )
Net cash provided by operating activities
    930,497       205,744  
                 
Investing activities
               
Purchase of equipment
    (649 )     (299,369 )
Purchase of products rights
    -       (117,200 )
Net cash used in investing activities
    (649 )     (416,569 )
                 
Financing activities
               
Repayment of long-term debt
    (773 )     (2,141 )
Net cash used in financing activities
    (773 )     (2,141 )
                 
Effect of exchange rate changes on cash and cash equivalents
    106,666       (643 )
Increase in cash and cash equivalents
    1,035,741       (213,609 )
Cash and cash equivalents, beginning of the priod
    13,153,741       9,625,657  
Cash and cash equivalents, end of the period
  $ 14,189,482     $ 9,412,048  
                 
Supplemental Disclosures of Cash Flow Information:
               
Interest paid
  $ 1,781     $ 1,857  
Income taxes paid
  $ -     $ -  

The accompanying notes are an integral part of these condensed consolidated financial statements.

 
F-4

 
 
CHINA AGRI-BUSINESS, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 
NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS

China Agri-Business, Inc. (“China Agri,” the “Company,” or “we,” “us,” or “our”) was incorporated in the State of Maryland on December 7, 2005.  On October 31, 2006, China Agri effectuated a 2.032 to 1 forward stock split.  All share and per share amounts have been retroactively adjusted to reflect the stock split.

China Agri is a holding company with no operations other than acting as a holding company for its wholly owned subsidiary, Mei Xin Agri Technology (Shaanxi) Co., Ltd. (“Meixin”), a limited liability company and a wholly-owned foreign enterprise (“WOFE”) organized under the laws of the People’s Republic of China (the “PRC”) on March 24, 2006. Meixin acts as a management company for our operating business in the PRC, Shaanxi Xin Sheng Centennial Agricultural and Technology Co., Ltd. (“Xinsheng”), a corporation formed under the laws of the PRC on April 22, 2002, in accordance with the terms of a management entrustment agreement between Meixin and Xinsheng. Meixin controls Xinsheng's business and management, and is entitled to the proceeds of Xinsheng's business and is obligated to fund Xinsheng’s operations, including any losses. China Agri and Meixin do not own any equity rights in Xinsheng.

Pursuant to a Management Entrustment Agreement dated April 18, 2006 between Meixin and Xinsheng, and a Stock Purchase Agreement dated April 22, 2006 between China Agri and Xinsheng (collectively, the “Transaction”), China Agri issued 10,950,897 shares of China Agri common stock, representing approximately 89% of the 12,278,774 shares of China Agri common stock outstanding immediately after the Transaction, to a trustee of a trust for the benefit of the Xinsheng stockholders.  The Transaction was accounted for as a “reverse merger”, since the stockholders of Xinsheng owned a majority of China Agri’s common stock immediately following the Transaction.  Xinsheng was deemed to be the acquirer in the reverse merger.  Consequently, the assets and liabilities and the historical operations that are reflected in the financial statements prior to the Transaction are those of Xinsheng and are recorded at the historical cost basis of Xinsheng, and the consolidated financial statements after completion of the Transaction include the assets and liabilities of China Agri, Meixin, and Xinsheng (collectively, the “Company”), historical operations of Xinsheng, and operations of China Agri and Meixin from the date of the Transaction.

China Agri-Business, Inc., through its operating company in China, manufactures and sells non-toxic fertilizer, bactericide and fungicide products used for farming in the People’s Republic of China (the “PRC”). Crops grown with our products are eligible to qualify for the “AA Green Food” rating administered by the China Green Food Development Center, an agency under the jurisdiction of the Ministry of Agriculture of the PRC. Also, Xinsheng sells third party products through its direct sales stores (see Note 14).

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation

The condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“US GAAP” or “GAAP”).
 
 
F-5

 

Principles of Consolidation
 
The condensed consolidated financial statements include the accounts of China Agri, Meixin and Xinsheng. All significant intercompany accounts and transactions have been eliminated in consolidation.

Fair Value of Financial Instruments

The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, net, accounts payable and accrued liabilities, long-term debt, and due to chief executive officer.  The fair value of these financial instruments approximate their carrying amounts reported in the consolidated balance sheets due to the short term maturity of these instruments or by comparison to other instruments with similar terms.

Foreign Currency Transactions and Comprehensive Income

The functional currency of China Agri is the United States dollar.  The functional currency of Xinsheng and Meixin is the RMB.  The reporting currency of the Company is the United States dollar.

The assets and liabilities of Xinsheng and Meixin are translated into United States dollars at period-end exchange rates ($0.15271 and $0.15152 at March 31, 2011 and December 31, 2010, respectively).  The revenues and expenses are translated into United States dollars at average exchange rates for the periods ($0.15200 and $0.14650 for the three months ended March 31, 2011 and 2010, respectively).  Resulting translation adjustments are recorded as a component of accumulated other comprehensive income within stockholders’ equity.

Transaction gains or losses arising from exchange rate fluctuation on transactions denominated in a currency other than the functional currency are included in the consolidated results of operations.  There are no material foreign currency transaction gains or losses for the three months ended March 31, 2011 and 2010.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates, and such differences may be material to the financial statements.

Cash and Cash Equivalents

Cash and cash equivalents consist of cash on hand, cash on deposit with banks, and highly liquid debt investments with a maturity of three months or less when purchased.

Inventory

Inventory is stated at the lower of cost (first-in, first-out method) or market.

Property, Plant and Equipment, Net

Property, plant and equipment is stated at cost less accumulated depreciation.  Depreciation is calculated on a straight-line basis over the estimated useful lives of the respective assets.
 
 
F-6

 

Intangible and Other Long-Lived Assets, Net

Intangible and other long-lived assets are stated at cost, less accumulated amortization and impairments.  The intangible assets are being amortized over their expected useful economic lives ranging from 5 to 10 years.

The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may no longer be recoverable.  When these events occur, the Company measures impairment by comparing the carrying value of the long-lived assets to the estimated undiscounted future cash flows expected to result from the use of the assets and their eventual disposition.  If the sum of the expected undiscounted cash flows is less than the carrying amount of the assets, the Company would recognize an impairment loss based on the fair value of the assets.

Revenue Recognition

Sales of products are recorded when title passes to the customer, which is generally at time of shipment.  The Company performs ongoing credit evaluations of its customers’ financial condition, but generally does not require collateral to support customer receivables.  The credit risk is controlled through credit approvals, limits and monitoring procedures.  The Company establishes an allowance for doubtful accounts based upon factors surrounding the credit risk of specific customers, historical trends and other factors.  Accounts receivable are charged against the allowance for doubtful accounts once all collection efforts have been exhausted.  The Company does not routinely permit customers to return product.

Delivery and other transportation costs are included in selling, general and administrative expenses.

Stock-Based Compensation

Stock-based compensation is accounted for at fair value in accordance with FASB Accounting Standards Codification (“ASC”) topic 718-10, Stock Compensation. In addition to requiring supplemental disclosures, FASB ASC 718 addresses the accounting for share-based payment transactions in which a company receives goods or services in exchange for (a) equity instruments of the company or (b) liabilities that are based on the fair value of the company’s equity instruments or that may be settled by the issuance of such equity instruments. FASB ASC 718 focuses primarily on accounting for transactions in which a company obtains employee services in share-based payment transactions.

References to the issuances of restricted stock refer to stock of a public company issued in private placement transactions to individuals who are eligible to sell all or some of their shares of restricted Common Stock pursuant to Rule 144 (“Rule 144”), promulgated under the Securities Act of 1933, as amended, subject to certain limitations. In general, pursuant to Rule 144, a stockholder who is not an affiliate and has satisfied a six-month holding period may sell all of his restricted stock without restriction, provided that the Company has current information publicly available. Rule 144 also permits, under certain circumstances, the sale of restricted stock, without any limitations, by a non-affiliate of the Company that has satisfied a one-year holding period.

Advertising

Advertising costs include advance payments to our branded stores (to be used for signage and store display and promotions). The Company expenses advertising costs as incurred in accordance with ASC 720-35, “Advertising Costs.” Advertising expenses were $50,538 and $12,480 for the three months ended March 31, 2011 and 2010, respectively.
 
 
F-7

 

Research and Development

In accordance with Accounting Standards Codification subtopic 730-10, Research and Development, the Company expenses all research and development costs as incurred. Research and development expenses for the three months ended March 31, 2011 and 2010 were $3,044 and $10,988, respectively.

Segment Information

ASC 280-10 requires entity-wide disclosures about the products and services an entity provides, the countries in which it holds assets and reports revenues, and its major customers. The Company currently operates as a single segment and will evaluate additional segment disclosure requirements as it expands its operations.

Income Taxes

The Company accounts for income taxes using the asset and liability method described in ASC 740-10, the objective of which is to establish deferred tax assets and liabilities for the temporary differences between the financial reporting and the tax bases of the Company’s assets and liabilities at enacted tax rates expected to be in effect when such amounts are realized or settled.  A valuation allowance related to deferred tax assets is recorded when it is more likely than not that some portion or all of the deferred tax assets will not be realized.

Xinsheng is governed by the Income Tax Laws of the PRC. Pursuant to the PRC relevant laws and regulations and tax law, Xinsheng is exempt from income tax.

Earnings (Loss) Per Common Share

The Company has adopted ASC 260-10 which requires presentation of basic and diluted EPS on the face of the income statement for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic EPS computation to the numerator and denominator of the diluted EPS computation.

Basic earnings (loss) per common share are computed on the basis of the weighted average number of common shares outstanding during the period.

Diluted earnings (loss) per common share are computed similarly to basic earnings per common share except that it includes the dilutive securities (such as convertible notes and warrants) outstanding and potential dilution that could occur if dilutive securities were converted.  Dilutive securities having an anti-dilutive effect on diluted earnings (loss) per common share are excluded from the calculation.

A reconciliation of net income (the numerator) used to compute basic and diluted earnings per common share for the three months ended March 31, 2011 and 2010 follows:

   
2011
   
2010
 
   
(Unaudited)
   
(Unaudited)
 
Net income (used to compute basic EPS)
  $ 965,966     $ 331,808  
Add back interest expense on convertible notes
    -       3,750  
Net income (used to compute diluted EPS)
  $ 965,966     $ 335,558  

A reconciliation of the weighted average number of common shares (the denominator) used to compute basic and diluted earnings per common share for the three months ended March 31, 2011 and 2010 follows:

 
F-8

 

   
2011
   
2010
 
   
(Unaudited)
   
(Unaudited)
 
             
Weighted average number of common shares outstanding (used to compute basic EPS)
    13,118,574       12,958,574  
Assumed conversion of convertible notes
    -       1,000,000  
Assumed exercise of warrants
    36,355       -  
                 
Weighted average number of common shares outstanding and dilutive common stock equivalents outstanding (used to compute diluted EPS)
    13,154,929       13,958,574  
 
The Company uses the treasury stock method to account for the dilutive effect of unexercised warrants on diluted earnings per common share. Antidilutive common shares related to warrants excluded from the computation of diluted earnings per common share were 500,000 and 1,378,580 for the three months ended March 31, 2011 and 2010, respectively.

Recently Issued Accounting Standards

Certain accounting pronouncements have been issued by the FASB and other standard setting organizations which are not yet effective and have not yet been adopted by the Company. The impact on the Company’s financial position and results of operations from adoption of these standards is not expected to be material.

NOTE 3 – INTERIM FINANCIAL STATEMENTS

The unaudited condensed consolidated financial statements as of March 31, 2011 and for the three months ended March 31, 2011 and 2010 have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information and with instructions to Form 10-Q. In the opinion of management, the unaudited condensed consolidated financial statements have been prepared on the same basis as the annual consolidated financial statements and reflect all adjustments, which include only normal recurring adjustments, necessary to present fairly the financial position as of March 31, 2011 and the results of operations and cash flows for the three months ended March 31, 2011 and 2010. The financial data and other information disclosed in these notes to the interim financial statements related to these periods are unaudited. The results for the three month periods ended March 31, 2010 is not necessarily indicative of the results to be expected for any subsequent quarter of the entire year ending December 31, 2011. The balance sheet at December 31, 2010 has been derived from the audited consolidated financial statements at that date.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to the Securities and Exchange Commission’s rules and regulations. These unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto for the year ended December 31, 2010 included in our Form 10 –K filed March 31, 2011.

 
F-9

 
 
NOTE 4 – INVENTORY
 
Inventory at March 31, 2011 and December 31, 2010 consisted of:
 
   
2011
   
2010
 
   
(Unaudited)
       
Raw materials
  $ 40,050     $ 45,827  
Finished goods
    17,404       37,840  
Purchased fertilizers for resale in direct sales stores and branded stores
    5,443       5,401  
Other
    2,548       2,528  
Total inventory
  $ 65,445     $ 91,596  
 
NOTE 5 – PROPERTY, PLANT AND EQUIPMENT, NET

Property, plant and equipment, net, at March 31, 2011 and December 31, 2010 consisted of:
   
2011
   
2010
 
   
(Unaudited)
       
Buildings
  $ 274,906     $ 272,763  
Transportation equipment
    237,294       235,446  
Machinery and electronic equipment
    370,863       367,329  
Office equipment
    3,655       3,626  
      886,718       879,164  
                 
Less accumulated depreciation
    (301,339 )     (279,696 )
                 
Property, plant and equipment, net
  $ 585,379     $ 599,468  

In August 2009, Xinsheng acquired two units in a building in Shannxi, China containing approximately 3,800 square feet of space for $254,382 (1,665,783 RMB). $132,214 (865,783 RMB) of the purchase price was paid in cash and the remaining $122,168 (800,000 RMB) was financed through two 10 year mortgages (see Note 9). For legal expediency reasons, the property and mortgages were acquired in the name of the Company’s Chairman of the Board of Directors.

In the first quarter of 2010, the Company acquired additional machinery and equipment from a vendor for $303,040 (2,000,000 RMB).

Depreciation expense was $19,356 and $12,125 for the three months ended March 31, 2011 and 2010, respectively.

 
F-10

 

NOTE 6 – INVESTMENT IN TIENWE TECHNOLOGY INC.

On July 29, 2005, Xinsheng acquired a 13.95% equity interest in Tienwe Technology Inc. (“Tienwe”), a PRC company, for $916,260 (6,000,000 RMB). The investment is carried at cost. Tienwe shares are not quoted or traded on any securities exchange or in any recognized over-the-counter market; accordingly, it is not practicable to estimate the fair value of the investment. Tienwe sells aerospace products to military industry customers. The Company has recently commenced negotiations with Tienwe regarding Xinsheng’s potential sale of this investment.

NOTE 7 – PREPAID LAND LEASE COSTS

Prepaid land lease costs at March 31, 2011 and December 31, 2010 consisted of:

   
2011
   
2010
 
   
(Unaudited)
       
Prepayment on November 12, 2010 of first 10 years rent pursuant to land lease (Note 16)
  $ 549,756     $ 545,472  
Accumulated amount recognized as rental expense
    (20,616 )     (6,818 )
Balance
  $ 529,140     $ 538,654  

NOTE 8 – INTANGIBLE ASSETS, NET

Intangible assets, net, at March 31, 2011 and December 31, 2010 consisted of:
   
2011
   
2010
 
   
(Unaudited)
       
Product rights
  $ 122,168     $ 121,216  
Patent
    15,271       15,152  
Trademark
    2,281       2,264  
Total
    139,720       138,632  
Less accumulated amortization
    (28,082 )     (24,397 )
Net
  $ 111,638     $ 114,235  

In the first quarter of 2010, the Company acquired the Jiamei license, permits and product rights for $122,168 (800,000 RMB). These rights are amortized over their expected useful economic lives of 10 years.

The patent was acquired by Xinsheng in 2002 from three related parties (one of the parties was an officer, director and significant stockholder of the Company at the time of the exchange) in exchange for a total of 16.67% of the issued and outstanding shares of Xinsheng common stock. The patent (and contributed capital) at the date of the exchange on April 22, 2002 has been reflected at the transferors’ cost. The patent is for Zero-tillage Fertilizing Equipment (PRC Patent Number 330398), which is a type of seeding machine, the use of which reduces soil erosion.

At March 31, 2011, estimated amortization for the next five years and thereafter are as follows:

 
F-11

 

Year ending
     
March 31,
 
Amortization
 
   
(Unaudited)
 
2012
  $ 13,547  
2013
    12,272  
2014
    12,272  
2015
    12,272  
2016
    12,272  
Thereafter
    49,003  
         
Total
  $ 111,638  

NOTE 9 – CONVERTIBLE NOTES PAYABLE, NET

On September 29, 2008, the Company completed the sale of 3% unsecured convertible notes (the “Notes”) in an aggregate principal amount of $500,000, and Series C warrants to purchase 500,000 shares of common stock, to two accredited investors. The Company received net proceeds of $431,500 after the deduction of Placement Agent commissions of $40,000, Placement Agent expense allowance of $25,000, and an escrow agent fee of $3,500.

The Notes matured two years from the date of issuance and bore interest at the rate of 3% per annum, which was payable annually in cash or in shares of common stock, subject to approval of the holder. Overdue interest was to bear interest at the rate of 15% per annum. Overdue principal was to bear interest at the rate of 8% per annum. The Notes were convertible at the option of the holder into the common stock of the Company at an initial conversion price of $0.50 per share. The conversion price was subject to adjustment upon the occurrence of stock splits, combinations, dividends and subsequent offerings.

The Series C warrants have a term of three years and are exercisable into shares of common stock at an exercise price of $1.50 per share. Upon exercise of a Series C warrant, in addition to receiving shares of common stock, each Series C warrant holder shall be issued a Series D warrant to purchase additional shares of common stock in an amount equal to the number of Series C warrants exercised. The Series D warrants, if issued, shall have a term of three years and an exercise price of $2.00 per share. The exercise price of the warrants is subject to adjustment upon the occurrence of stock splits, combinations, dividends and subsequent offerings, as set forth in the warrants.

The Company had the right to prepay the Notes at 110% of the outstanding principal amount any time prior to the maturity date and upon 30 days prior written notice to the holders. The Company may call for the termination of any unexercised portion of the Series C warrants upon consummation of a subsequent offering by the Company of not less than $7,500,000 in gross proceeds and upon 30 days written notice to the holders. Upon termination of any unexercised Series C warrants, the warrant holders will not receive any Series D warrants, any shares underlying the Series C or Series D warrants, or any other securities.

In connection with the transaction, the Company agreed to prepare and file a registration statement with the Securities and Exchange Commission (the “SEC”) within 60 days following the final closing date. In addition, if the registration statement was not declared effective within 120 days from the filing date, the Company was subject to monthly cash liquidated damages payments equal to 2% of the purchase price paid by each investor, subject to a maximum of 24%. On February 13, 2009, the Company filed a registration statement on Form S-1 to register the shares underlying the convertible notes and warrants. In response to SEC comment letters, the Company filed amendments to the registration statement on Form S-1. The Company and the investors entered into agreements extending the date that the Form S-1 was required to become effective to October 30, 2009. The registration statement on Form S-1 was declared effective on November 16, 2009. The Company accrued $734 liquidated damages under the registration rights agreement payable to the investors as of November 16, 2009.

 
F-12

 

The Company recorded the $149,615 relative fair value of the warrants ($78,136 for the Series C warrants; $71,479 for the Series D warrants) and the $49,615 intrinsic value of the beneficial conversion feature as additional paid in capital.

The $149,615 fair value of the Series C and Series D warrants was calculated using a Black-Scholes option pricing model and the following assumptions: risk-free interest rate of 2.26%; expected stock price volatility of 130.69%; stock price of $0.40 per share; exercise price of $1.50 per share for the Series C warrants and $2.00 per share for the Series D warrants; and term of 3 years.

In connection with the private placement, the placement agent received warrants to purchase 80,000 shares of the Company’s common stock at an exercise price of $1.00 per share for a term of three years. The $19,920 fair value of these warrants (calculated using the same assumptions described above except for the exercise price) was charged to deferred financing costs and added to additional paid in capital. On October 9, 2009, the Company issued warrants to purchase 1,000 shares of the Company’s common stock at an exercise price of $1.00 per share for a term of three years for services rendered and waiving registration rights. The $426 fair value of these warrants (calculated using the same assumptions described above except for the exercise price) was charged to current financing cost and added to additional paid in capital.

On September 29, 2010, the maturity date of the Convertible Notes, the Company repaid the Notes principal of $500,000 together with the interest accrued on the Notes in the amount of $15,000.

On December 17, 2010, the investors exercised 160,000 Series C Warrants at a price of $1.50 per share. The Company received $240,000 in cash and issued 160,000 shares of common stock and 160,000 Series D Warrants to the investors.

 
F-13

 
 
NOTE 10 – LONG-TERM DEBT

Long-term debt represents mortgages payable to Xian Commerce Bank in connection with Xinsheng’s acquisition of two units in a building in August 2009 (see Note 5). The mortgages, which had a total initial balance of $122,168 (800,000 RMB), are secured by the units, bear interest at an annual rate of 6.53% and are due in monthly installments of interest and principal of approximately $1,389 (9,097 RMB)  to August 6, 2019.

At March 31, 2011, maturities of the Long-term Debt for the next five years and in total are as follows:

Year ending
     
March 31,
 
Amount
 
   
(Unaudited)
 
2012
  $ 9,874  
2013
    10,538  
2014
    11,248  
2015
    12,005  
2016
    12,814  
Thereafter
    51,881  
         
Total
  $ 108,360  

Interest expense incurred on the Long-term Debt during the three months ended March 31, 2011 and 2010 was $1,781 and $1,857, respectively.

NOTE 11 – COMMON STOCK

On October 11, 2007, upon the completion of the public offering, China Agri sold 379,800 units at a price of $1.00 per unit to the public investors. Each Unit consisted of one share of Common Stock, one warrant to purchase one share of Common Stock at $1.50 per share exercisable for three years from the date of issuance, and one warrant to purchase one share of Common Stock at $2.00 per share exercisable for three years from the date of issuance only if the $1.50 Unit Warrant was exercised.

On December 17, 2010, the Company issued 160,000 shares of its common stock to the two investors involved in our September 29, 2008 sale of $500,000 convertible notes payable (see Note 9) as a result of the investors’ exercise of 160,000 Series C warrants at $1.50 per share.

NOTE 12 - WARRANTS

The Company has issued warrants (exercisable into shares of common stock) to investors, the Underwriter, and the Placement Agent as part of its sale of Series A preferred stock, its public offering, and its private placement of convertible notes. Changes in the warrants outstanding are as follows:

 
F-14

 

   
Three Months Ended
   
Year Ended
 
   
March 31, 2011
   
December 31, 2010
 
   
(Unaudited)
       
Outstanding at beginning of period
    618,980       1,378,580  
Warrants issued
    -       160,000  
Warrants exercised
    -       (160,000 )
Warrants expired
    -       (759,600 )
Outstanding at end of period
    618,980       618,980  
                 
Exercisable at end of period
    618,980       618,980  

Warrants outstanding at March 31, 2011 consisted of:
       
Number of
   
Weighted Average
 
Date Issued
 
Expiration Date
 
Warrants
   
Exercise Price
 
October 11, 2007
 
October 10, 2012
    37,980     $ 1.00  
September 29, 2008
 
September 29, 2011
    80,000       1.00  
September 29, 2008 (1)
 
September 29, 2011
    340,000       1.50  
December 17, 2010 (2)
 
September 29, 2011
    160,000       2.00  
October 9, 2009
 
October 9, 2012
    1,000       1.00  
                     
Total (Unaudited)
        618,980     $ 1.53  
(1) Represents Series C warrants.
(2) Represents Series D warratns.

NOTE 13 – RESTRICTED NET ASSETS

Relevant PRC statutory laws and regulations permit payments of dividends by Meixin and Xinsheng only out of its retained earnings, if any, as determined in accordance with PRC accounting standards and regulations.  In addition, PRC laws and regulations require that annual appropriations of 10% of after-tax income should be set aside prior to payments of dividends as a reserve fund.  As a result of these PRC laws and regulations, the Company is restricted in its ability to transfer a portion of its net assets in the form of dividends, loans or advances. The restricted portion amounted to approximately $5,589,387 and $5,485,448 at March 31, 2011 and December 31, 2010, respectively.

NOTE 14 – INCOME TAXES

Xinsheng is subject to a PRC 25% standard enterprise income tax.  However, due to its agricultural industry status, the National Tax Bureau in Xi’an High-Tech Development Zone has granted Xinsheng exemptions from this tax since 2006. The Company has to apply for exemption status on an annual basis.

At March 31, 2011 and December 31, 2010, the Company had an unrecognized deferred United States income tax liability relating to undistributed earnings of Xinsheng.  These earnings are considered to be permanently invested in operations outside the United States.  Generally, such earnings become subject to United States income tax upon the remittance of dividends and under certain other circumstances.  Determination of the amount of the unrecognized deferred United States income tax liability with respect to such earnings is not practicable.

 
F-15

 

Based on management’s present assessment, the Company has not yet determined it to be more likely than not that a deferred tax asset of approximately $352,000 ($327,000 at December 31, 2010) attributable to the future utilization of the approximately $1,006,000 net operating loss carry-forward of China Agri as of March 31, 2011 will be realized. Accordingly, the Company has maintained a 100% allowance against the deferred tax asset in the financial statements at March 31, 2011. The Company will continue to review this valuation allowance and make adjustments as appropriate. The net operating loss carry-forward expires in varying amounts from year 2025 to year 2031.

Current United States income tax laws limit the amount of loss available to be offset against future taxable income when a substantial change in ownership occurs. Therefore, the amount available to offset future taxable income may be limited.

The provisions for income taxes differ from the amounts computed by applying the statutory United States federal income tax rate to income (loss) before income taxes.  Reconciliations for the three months ended March 31, 2011 and 2010 follow:

   
2011
   
2010
 
   
(Unaudited)
   
(Unaudited)
 
             
Expected tax at 35%
  $ 303,088     $ 116,133  
Tax effect of unutilized losses of China Agri and Meixin
    60,701       36,220  
Effect of PRC income tax exemption granted to Xinsheng
    (259,849 )     (108,824 )
Permanent difference relating to Xinsheng's earnings to be permanently invested in operations outside the United States
    (103,940 )     (43,529 )
                 
Actual provision for income taxes
  $ -     $ -  

NOTE 15 – SEGMENT INFORMATION

The Company operates in one industry segment: the manufacturing and sale of agricultural enhancement products.  Substantially all of the Company’s identifiable assets at March 31, 2011 and December 31, 2010 were located in the PRC.  Net sales for the periods presented were all derived from PRC customers.

In 2008, the Company launched a new sales and marketing initiative to establish a closer relationship with farmers through agricultural cooperatives located throughout the rural areas of China. One component of this initiative is called the “Super Chain Sales Partner Program”, which involves stores branded under the name of “Xinsheng Shiji” but owned and managed by third parties. The other is called “Direct Sales Stores”. The Direct Sales Stores were controlled and managed by the Company to December 2010. In December 2010, the Company outsourced operation and ownership of the Direct Sales Stores to subcontractors who bear the risk of operations of the stores. Since both the “super chain sales stores” and the “outsourced direct sales stores” operate under the name of “Xinsheng Shiji”, we refer to these stores as the “Xinsheng Shiji” branded stores. There are approximately 500 branded stores currently. The majority of branded stores are located in Shannxi Province (local province); others are located in Hunan and Sichuan provinces. For the three months ended March 31, 2011, approximately 71% of revenue was generated from our branded and outsourced direct sales stores, and 29% from traditional sales channels.
 
 
F-16

 

Sales by Sales Network
 
Three Months Ended March 31,
 
   
2011
   
2010
 
   
(Unaudited)
   
(Unaudited)
 
Branded sales stores
  $ 1,252,048       71.37 %   $ 1,245,742       80.84 %
Traditional sales network
    502,366       28.63 %     295,199       19.16 %
                                 
Total Sales
  $ 1,754,414       100.00 %   $ 1,540,941       100.00 %

NOTE 16 – COMMITMENTS AND CONTINGENCIES

Lease Agreements

Xinsheng leased its office space (approximately 7300 square feet) at an annual rent of 366,390 RMB ($55,951) under a lease with a three year term expiring March 31, 2011. The Company terminated this lease on October 1, 2009 after relocating to its new purchased two units in a building (see Note 5). On October 1, 2009, the Company signed a new lease with the same landlord for office space of 344 square feet at an annual rent of 12,000 RMB ($1,833). This one year lease expired on September 30, 2010. The Company did not renew the lease but reached consent with the landlord to use prior leased premises continually by paying the same rent.

Xinsheng leases its operating and testing space (approximately 2600 square feet) at an annual rent of 38,500 RMB ($5,879) under a lease which expired March 31, 2010. The Company did not renew the lease but reached consent with the landlord to use prior leased premises continually by paying the same rent.
 
On November 12, 2010, Xinsheng entered into a Land Leasing Contract with Xi’an Shishang Weiyang Investment & Management, Inc. (the “Lessor”) pursuant to which the Company agreed to lease 24 mu of land (one mu is equivalent to approximately 0.165 acres) located in Zhongcha Village, Petrochemical Road, Weiyang District, Xi’an, China. Pursuant to the terms of the lease, the Company has the right to construct warehouses and processing centers on the land. The Company plans to build a warehouse and distribution center for the Company’s and other organic manufacturers’ products.
 
The term of the lease is twenty-one years, from November 12, 2010 through November 12, 2031. The Company is obligated to pay rent of RMB 360,000 ($54,976) per year. Rent for the first ten years totaling RMB 3,600,000 ($549,756) was paid in November 2010 pursuant to the lease, which amount is being expensed as rent expense using the straight line method over the 10 year period of the prepayment. The annual rental will increase by 12% every three years starting on November 12, 2020. Upon the expiration of the lease, the Company has a right of first refusal with regard to contract renewal.

China Agri utilizes office space provided by one of its directors at no cost.

For the three months ended March 31, 2011 and 2010, rental and related expenses for all operating leases amounted to $15,767 and $24,912, respectively.

At March 31, 2011, future minimum rental commitments (excluding the $549,756 rent prepaid for the first 10 years of the land lease described above) under all non-cancellable operating leases were:

 
F-17

 
 
Year Ending
 
Minimum
 
December 31,
 
Rent
 
2012
  $ -  
2013
    -  
2014
    -  
2015
    -  
2016
    -  
Thereafter
    796,323  
Total
  $ 796,323  

Construction Contract

On March 21, 2011, Xinsheng entered into a contract with a general construction contractor to build a warehouse and distribution center for Xinsheng’s products on the property subject to the land lease discussed above. The estimated cost of the construction, which commenced in April 2011 and is expected to be completed by December 31, 2011, is approximately 3,000,000 RMB ($458,423).

Understanding with Chief Financial Officer and Director

Effective January 1, 2011, the Company decided to grant stock options to its chief financial officer and to an outside director as part of its 2011 compensation package. The numbers of options and the specific terms have not yet been finalized. The Company has accrued $100,000 compensation (included in selling, general and administrative expenses and accounts payable and accrued liabilities) in the three months ended March 31, 2011, which amount represents 25% of the estimated fair value of the stock options to be issued. Once the stock options are issued, we will determine their fair value using the Black Scholes option pricing model and amortize such amount to reflect this compensation expense evenly over the year ending December 31, 2011.

Consulting Agreement

On March 31, 2010, the Company entered into an Investor and Media Relations Service Agreement with Christensen International Limited (“Christensen”). Pursuant to this agreement, Christensen was to provide investor relations services to the Company for a term of one year and the Company was to pay Christensen a total of $100,000 in fees, payable quarterly at the beginning of each quarter. The Company paid $25,000 in the second quarter of 2010 and then decided to terminate the service contract with Christensen.

Potential Acquisition of Land Use Rights

On October 21, 2009, Xinsheng received an approval letter from the Bureau of Foreign Trade and Economic Cooperation of Lantian County of Xinsheng’s application to purchase land use rights in Lantian County to establish “Xinsheng Centennial Industrial Zone”. Xinsheng intends to purchase the land use rights for 66 acres for a term of 30 years.  The land use rights purchase cost is expected to be approximately $4,275,880 (28,000,000 RMB). In addition, the estimated cost for relocation of local dwellers is expected to be approximately $311,528 (2,040,000 RMB). As of the filing date of this Form 10-Q, the transaction has not yet been finalized due to the delay in processing by the local government.

 
F-18

 

PRC Risks

Substantially all of the Company’s business operations are conducted in the PRC and governed by PRC laws and regulations.  Meixin and Xinsheng are generally subject to laws and regulations applicable to foreign investments and foreign-owned enterprises.  Because these laws and regulations are relatively new, the interpretation and enforcement of these laws and regulations involve uncertainties.

The PRC government imposes controls on the convertibility of RMB into foreign currencies and, in certain cases, the remittance of currency out of the PRC.  The Company receives substantially all of its revenues in RMB, which is currently not a freely convertible currency.  Under existing PRC foreign exchange regulations, payment of current account items, including profit distributions, interest payments and expenditures from the transaction, can be made in foreign currencies without prior approval from the PRC State Administration of Foreign Exchange by complying with certain procedural requirements.  However, approval from appropriate governmental authorities is required where RMB is to be converted into foreign currency and remitted out of the PRC to pay capital expenses, such as the repayment of bank loans denominated in foreign currencies.  The PRC government may also at its discretion restrict access in the future to foreign currencies for current account transactions.

NOTE 17 – CONCENTRATION OF CREDIT RISK

The Company maintains cash balances that are held in five banks in China. Currently, no deposit insurance system has been set up in China. Therefore, the Company will bear a risk if any of these banks become insolvent. As of March 31, 2011 and December 31, 2010, the Company’s uninsured cash balances were approximately $14,156,000 and $13,008,000 respectively.

 
F-19

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion should be read in conjunction with our financial statements and notes thereto included in this Form 10-Q for the three months ended March 31, 2011 filed with the Security and Exchange Commission.

This quarterly report on Form 10-Q contains forward-looking statements.  These statements can be identified by the use of forward-looking terminology such as “believes,” “plans,” “will,” “intends,” “seek,” “scheduled,” “future,” “potential,” “continue,” “estimates,” “anticipates,” “hopes,” “goal,” “objective,” “expects,” “may,” “should,” “could” or “anticipates” or the negative thereof or other variations thereon or comparable terminology, or by discussions of strategy that involve risks and uncertainties.  We caution you that no statements contained in this report should be construed as a guarantee or assurance of future performance or results.  You should not place undue reliance upon any forward-looking statements.  Forward-looking statements involve risks and uncertainties, including those discussed throughout this annual report and in other reports we file with the SEC.  The actual results that we achieve may differ materially from any forward-looking statements due to the effect of such risks and uncertainties. These forward-looking statements are based on current expectations, and, except as required by law, we assume no obligation to update this information whether as a result of new information, future events or otherwise.  Readers are urged to carefully review and consider the various disclosures made by us in this annual report and in our other reports filed with the SEC that attempt to advise interested parties of the risks that may affect our business, financial condition and results of operations.

 Results of Operations

Three Months Ended March 31, 2011 as compared to the Three Months Ended March 31, 2010

In 2008, the Company launched a new sales and marketing initiative to establish a closer relationship with farmers through agricultural cooperatives located throughout the rural areas of China. One component of this initiative is called the “Super Chain Sales Partner Program”, which involves stores branded under the name of “Xinsheng Shiji” but owned and managed by third parties. The other is called “Direct Sales Stores”. The Direct Sales Stores were controlled and managed by the Company until December 2010. In December 2010, the Company outsourced the operation and ownership of the Direct Sales Stores to subcontractors who bear the risk of operating of the stores. Since both of the “super chain sales stores” and the “outsourced direct sales stores” were operated under the name of “Xinsheng Shiji”, we refer to these stores as the “Xinsheng Shiji” branded stores. There are approximately 500 branded stores currently. The majority of branded stores are located in Shannxi Province (local province); others are located in Hunan and Sichuan provinces. For the three months ended March 31, 2011, approximately 71% of revenue was generated from our branded and outsourced direct sales stores, and 29% from traditional sales channels.

Comparison of Sales for the Three Months Ended March 31, 2011 and 2010

Sales by Sales Network
 
Three Months Ended March 31,
 
   
2011
   
2010
 
   
(Unaudited)
   
(Unaudited)
 
Branded sales stores
  $ 1,252,048       71.37 %   $ 1,245,742       80.84 %
Traditional sales network
    502,366       28.63 %     295,199       19.16 %
                                 
Total Sales
  $ 1,754,414       100.00 %   $ 1,540,941       100.00 %
 
 
1

 

Revenue was $1,754,414 in the three months ended March 31, 2011, an increase of $213,473, or 14%, compared to $1,540,941 in the three months ended March 31, 2010. The revenue from branded stores was $1,252,048 in 2011, an increase of $6,306, or 1%, compared to $1,245,742 in 2010. The revenue from our traditional sales network was $502,366 in 2011, an increase of $207,167, or 70%, compared to $295,199 in 2010.

Comparison of Gross Profit for the Three Months Ended March 31, 2011 and 2010

Cost of goods sold for the three months ended March 31, 2011 was $562,471, a decrease of $302,647, or 35%, compared to $865,118 in the comparable period of 2010. Gross profit was 68% for the three months ended March 31, 2011, an increase of 24 percentage points from 44% for the comparative period of 2010. The increase in gross profit margin was attributable to changes in the mix of products sold. During the first quarter of 2011, all sales were our branded products, compared to 43% of total sales being our branded products in the comparable period of 2010 (the remainder were third parties’ manufactured products). The gross profit margin on our manufactured products is generally between 66% and 68%. The gross profit margin on third party manufactured products approximately 20%.

Comparison of Net Income for the Three Months Ended March 31, 2011 and 2010

   
2011
   
2010
 
             
Gross Profit
  $ 1,191,943     $ 675,823  
                 
Selling and marketing
    98,392       153,119  
Professional fees
    167,611       44,750  
Depreciation and amortization expenses
    22,149       11,817  
Other general and administrative expenses
    45,698       85,573  
Total selling, general and administrative expenses
    333,850       295,259  
Income from operations
    858,093       380,564  
Interest income
    9,654       6,479  
Interest expense
    (1,781 )     (55,235 )
                 
Net Income
  $ 865,966     $ 331,808  

Selling and marketing

Selling and marketing expenses were $98,392 for the three months ended March 31, 2011, a decrease of $54,727, or 36%, compared to $153,119 in 2010. The reduction in selling and marketing expense resulted from the outsourcing of our direct sales stores beginning in the fourth quarter of 2010.

Professional fees

Professional fees consist of audit and review fees, legal and attorney fees, director fees and contracted professional service fees. Professional fees were $167,611 and $44,750 in 2011 and 2010, respectively. The increase in professional fees was mainly attributable to an aggregate of $100,000 accrued stock option compensation due to our chief financial officer and an outside director. The Company will issue options to these two individuals for services rendered and to be rendered in 2011. The total estimated expense relating to these stock options for 2011 is $400,000.

 
2

 

Other General and Administrative Expenses

Other general and administrative expenses generally included: wages and related benefits, research and development expenses, rent and utility expenses, office expenses, bad debt expense, travel and miscellaneous expenses. Other general and administrative expenses were $45,698 in 2011, a decrease of $39,875, or 47%, compared to $85,573 in 2010. The reduction in other general and administrative expenses was also attributable to the outsourcing of our direct sales stores beginning in the fourth quarter of 2010.

Interest expense

Interest expense was $55,235 in 2010, which consisted of amortization of deferred financing costs of $25,098, amortization of fair value of warrants of $18,421, amortization of a beneficial conversion feature of $6,109 and loan interest of $5,607. These expenses were related to the convertible notes issued in September 2008 and repaid in 2010.

Net income

Net income for the three months ended March 31, 2011 was $865,966, an increase of $534,158, or 161%, compared to net income of $331,808 in 2010. The increase in net income primarily resulted from the successful outsourcing of our direct sales stores and an increase in sales of our own branded products.

Liquidity and Capital Resources

As of March 31, 2011, 86% of the Company’s assets consisted of cash and cash equivalents, compared to 85% as of December 31, 2010. As of March 31, 2011, our cash and cash equivalents amounted to $14,189,482, an increase of $1,035,741 compared to $13,153,741 as of December 31, 2010.

Net cash provided by operating activities was $930,497 and $205,744 for the three months ended March 31, 2011 and 2010, respectively. The increase resulted mostly from the increase in net income of $534,158 in the three months ended March 31, 2011.

Net cash used in investing activities was $649 and $416,569 in the three months ended March 31, 2011 and 2010. During the first quarter of 2010, the Company acquired additional product rights for $117,200 (800,000 RMB) and related machinery and equipment from a vendor for $293,000 (2,000,000 RMB). The Company also spent $6,369 on other equipment.

The repayment for long-term debt was $773 and $2,141 for the three months ended March 31, 2011 and 2010.

Foreign currency translation

Xinsheng’s functional currency is the Chinese Yuan, or Renminbi (“RMB”). Our financial position and results of operations (reported in U.S. Dollars) are affected by changes in RMB exchange rates.

Tax-exempt status in the PRC

Xinsheng is subject to a 25% standard enterprise income tax in the PRC. However, due to Xinsheng’s agricultural activities, the National Tax Bureau in Xi’an High-Tech Development Zone has granted Xinsheng annual exemptions from this tax through the years ending December 31, 2010 and 2011.

 
3

 

For purposes of comparison, had we been subject to the 25% tax, our cash provided by operating activities and net income for the three months ended March 31, 2011 and 2010 would each have been reduced by $259,849 and $108,824, respectively.

Private Placement of Convertible Notes and Warrants

On September 29, 2008, the Company completed the sale of 3% unsecured convertible notes in an aggregate principal amount of $500,000, and Series C warrants to purchase 500,000 shares of common stock, to two accredited investors. The Company received net proceeds of $431,500 after the deduction of Placement Agent commissions of $40,000, Placement Agent expense allowance of $25,000, and an escrow agent fees of $3,500.

The Notes matured two years from the date of issuance and bore interest at the rate of 3% per annum, which was payable annually in cash or in shares of common stock, subject to approval of the holder. Overdue interest was to bear interest at the rate of 15% per annum. Overdue principal was to bear interest at the rate of 8% per annum. The Notes were convertible at the option of the holder into the common stock of the Company at an initial conversion price of $0.50 per share. The conversion price was subject to adjustment upon the occurrence of stock splits, combinations, dividends and subsequent offerings.

The Series C warrants have a term of three years and are exercisable into shares of common stock at an exercise price of $1.50 per share. Upon exercise of a Series C warrant, in addition to receiving shares of common stock, each Series C warrant holder shall be issued a Series D warrant to purchase additional shares of common stock in an amount equal to the number of Series C warrants exercised. The Series D warrants, if issued, will have a term of three years and an exercise price of $2.00 per share. The exercise price of the warrants is subject to adjustment upon the occurrence of stock splits, combinations, dividends and subsequent offerings, as set forth in the warrants.

The Company had the right to prepay the Notes at 110% of the outstanding principal amount any time prior to the maturity date and upon 30 days prior written notice to the holders. The Company may call for the termination of any unexercised portion of the Series C warrants upon consummation of a subsequent offering by the Company of not less than $7,500,000 in gross proceeds and upon 30 days written notice to the holders. Upon termination of any unexercised Series C warrants, the warrant holders will not receive any Series D warrants, any shares underlying the Series C or Series D warrants, or any other securities.

In connection with the transaction, the Company agreed to prepare and file a registration statement with the SEC within 60 days following the final closing date. In addition, if the registration statement was not declared effective within 120 days from the filing date, the Company was subject to monthly cash liquidated damages payments equal to 2% of the purchase price paid by each investor, subject to a maximum of 24%. On February 13, 2009, the Company filed a registration statement on Form S-1 to register the shares underlying the convertible notes and warrants. In response to SEC comment letters, the Company filed amendments to the registration statement on Form S-1. The Company and the investors entered into agreements extending the date that the Form S-1 was required to become effective to October 30, 2009. The registration statement on Form S-1 was declared effective on November 16, 2009. The Company accrued $734 liquidated damages under the registration rights agreement payable to the investors as of November 16, 2009.

The Company recorded the $149,615 relative fair value of the warrants ($78,136 for the Series C warrants; $71,479 for the Series D warrants) and the $49,615 intrinsic value of the beneficial conversion feature as additional paid in capital.

 
4

 

The $149,615 fair value of the Series C and Series D warrants was calculated using a Black-Scholes option pricing model and the following assumptions: risk-free interest rate of 2.26%; expected stock price volatility of 130.69%; stock price of $0.40 per share; exercise price of $1.50 per share for the Series C warrants and $2.00 per share for the Series D warrants; and term of 3 years.

In connection with the private placement, the placement agent received warrants to purchase 80,000 shares of the Company’s common stock at an exercise price of $1.00 per share for a term of three years. The $19,920 fair value of these warrants (calculated using the same assumptions described above except for the exercise price) was charged to deferred financing costs and added to additional paid in capital. On October 9, 2009, the Company issued warrants to purchase 1,000 shares of the Company’s common stock at an exercise price of $1.00 per share for a term of three years for services rendered and waiving registration rights. The $426 fair value of these warrants (calculated using the same assumptions described above except for the exercise price) was charged to current financing cost and added to additional paid in capital.

On September 29, 2010, the maturity date of the Convertible Notes, the Company repaid the Notes principal of $500,000 together with the interest accrued on the Notes in the amount of $15,000.

On December 17, 2010, the investors exercised 160,000 Series C Warrants at a price of $1.50 per share. The Company received $240,000 in cash and issued 160,000 shares of common stock and Series D warrants to purchase 160,000 shares of commons stock to the investors.

Long-term Debt

Long-term debt represents mortgages payable to Xian Commerce Bank in connection with Xinsheng’s acquisition of two units in a building in August 2009. The mortgages, which had a total initial balance of $122,168 (800,000 RMB), are secured by the units, bear interest at an annual rate of 6.53% and are due in monthly installments of interest and principal of approximately $1,389 (9,097 RMB)  to August 6, 2019.

Expansion plan

On October 21, 2009, Xinsheng received an approval letter from the Bureau of Foreign Trade and Economic Cooperation of Lantian County of Xinsheng’s application to purchase land use rights in Lantian County to establish “Xinsheng Centennial Industrial Zone”. Xinsheng intends to purchase the land use rights for 66 acres for a term of 30 years.  The land use rights purchase cost is expected to be approximately $4,275,880 (28,000,000 RMB). In addition, the estimated cost for relocation of local dwellers is expected to be approximately $311,528 (2,040,000 RMB). As of the filing date of this Form 10-Q, the transaction has not yet been finalized due to the delay in processing by the local government.

On November 12, 2010, Xinsheng entered into a Land Leasing Contract with Xi’an Shishang Weiyang Investment & Management, Inc. (the “Lessor”) pursuant to which the Company agreed to lease 24 mu of land (one mu is equivalent to approximately 0.165 acres) located in Zhongcha Village, Petrochemical Road, Weiyang District, Xi’an, China. Pursuant to the terms of the lease, the Company has the right to construct warehouses and processing centers on the land. The Company plans to build a warehouse and distribution center for the Company’s and other organic manufacturers’ products.

The term of the lease is twenty-one years, from November 12, 2010 through November 12, 2031. The Company is obligated to pay rent of RMB 360,000 ($54,976) per year. Rent for the first ten years totaling RMB 3,600,000 ($549,756) was paid in November 2010 pursuant to the lease, which amount is being expensed as rent expense using the straight line method over the 10 year period of the prepayment. The annual rental will increase by 12% every three years starting on November 12, 2020. Upon the expiration of the lease, the Company has a right of first refusal with regard to contract renewal.

 
5

 

On March 21, 2011, Xinsheng entered into a contract with a general construction contractor to build a warehouse and distribution center for Xinsheng’s products on the property subject to the land lease discussed above. The estimated cost of the construction, which commenced in April 2011 and is expected to be completed by December 31, 2011, is approximately 3,000,000 RMB ($458,423).

The Company intends to fulfill the commitments described above out of working capital.

Sources of Liquidity

We presently do not have any available credit, bank financing or other external sources of liquidity. We believe that our existing cash resources will be sufficient to meet our existing operating requirements for the foreseeable future. However, we are seeking opportunities to expand our manufacturing and distribution capabilities in the PRC that may require an investment beyond our existing cash resources. Accordingly, we expect that we will require additional funding through additional equity and/or debt financings. However, there can be no assurance that any additional financing will become available to us, and if available, on terms acceptable to us.

The exercise of our outstanding warrants into shares of common stock would have a dilutive effect on our common stock, which could in turn reduce our ability to raise additional funds on favorable terms. In addition, the subsequent sale on the open market of any shares of common stock issued upon exercise of our outstanding warrants could impact our stock price which could in turn reduce our ability to raise additional funds on favorable terms.

Any financing, if available, may involve restrictive covenants that may impact our ability to conduct our business or raise additional funds on acceptable terms. If we are unable to raise additional capital when required or on acceptable terms, we may have to delay, scale back or discontinue our expansion plans and our business may be adversely affected.

Critical Accounting Policies and Estimates

Financial Reporting Release No. 60, Cautionary Advice Regarding Disclosure About Critical Accounting Policies, published by the SEC, recommends that all companies include a discussion of critical accounting policies used in the preparation of their financial statements. Policies determined to be critical are those policies that have the most significant impact on our consolidated financial statements and require management to use a relatively greater degree of judgment and estimates. Actual results may differ from those estimates.

General

The Company’s Consolidated Financial Statements are prepared in accordance with U.S. Generally Accepted Accounting Principles, which require management to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, net revenue and expenses, and the disclosure of contingent assets and liabilities. Management bases its estimates on historical experience and on various other assumptions that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Management believes that the accounting estimates employed and the resulting balances are reasonable; however, actual results may differ from these estimates under different assumptions or conditions.

 
6

 

Revenue Recognition

For revenue from product sales, the Company recognizes revenue when: (1) persuasive evidence of an arrangement exists, (2) delivery has occurred; (3) the selling price is fixed and determinable; and (4) collectibility is reasonably assured. Determination of criteria (3) and (4) are based on management’s judgment regarding the fixed nature of the selling prices of the products delivered and the collectibility of those amounts. Provisions for discounts and rebates to customers, estimated returns and allowances, and other adjustments are provided for in the same period the related sales are recorded.

Allowance for Doubtful Accounts

The Company’s receivables primarily consist of accounts receivable from its customers. Accounts receivable are recorded at invoiced amounts and generally do not bear interest. The Company performs ongoing credit evaluations of its customers’ financial condition, but generally does not require collateral to support customer receivables.  The credit risk is controlled through credit approvals, limits and monitoring procedures. The Company establishes an allowance for doubtful accounts based upon historical experience, management’s evaluation of the outstanding accounts, age of receivables and other factors. As of March 31, 2011, the allowance for doubtful accounts totaled $2,790. It is equivelant to 5% of the balance of accounts receivable.

Long-Lived Assets

The Company has adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 350. ASC 350 requires that long-lived assets and certain identifiable intangibles held and used by the Company be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Events relating to recoverability may include significant unfavorable changes in business conditions, recurring losses, or a forecasted inability to achieve break-even operating results over an extended period. The Company evaluates the recoverability of long-lived assets based upon forecasted discounted cash flows. Should impairment in value be indicated, the carrying value of long-lived assets will be adjusted, based on estimates of future discounted cash flows resulting from the use and ultimate disposition of the asset. ASC 350 also requires assets to be disposed of to be reported at the lower of the carrying amount or the fair value less costs to sell.

Inflation

There has been no material impact of inflation or changing prices on our net sales and revenues and on income from continuing operations for the past two years.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

Not applicable to smaller reporting companies.
 
 
7

 

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s (“SEC”) rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed under the Exchange Act is accumulated and communicated to management, including the principal executive and financial officers, as appropriate to allow timely decisions regarding required disclosure. There are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives.

In connection with the preparation of the quarterly report on Form 10-Q for the quarter ended March 31, 2011, our management, including our principal executive officer and principal financial officer, carried out an evaluation of the effectiveness of our disclosure controls and procedures, which are defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Act is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Based on this evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of March 31, 2011.

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting that occurred during the first fiscal quarter of 2011 covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 
8

 

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

None.

Item 1A. Risk Factors

Not applicable to smaller reporting companies.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3.  Defaults Upon Senior Securities

None.

Item 4.  [Removed and Reserved]

Item 5.  Other Information

None.

Item 6.  Exhibits.

(b)   Exhibits

Exhibit
No.
 
Description
31.1
*
Certification of Principal Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
     
31.2
*
Certification of Principal Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
     
32.1
*
Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
     
Filed herewith.

 
9

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
  CHINA AGRI-BUSINESS, INC.  
       
Date: May 16, 2011
  By:
/s/ Liping Deng
 
 
Liping Deng, President andChief Executive Officer
  (Principal Executive Officer)
 
       
Date: May 16, 2011
  By:
/s/ Xiaolong Zhou
 
 
Xiaolong Zhou, Chief Financial Officer
(Principal Financial and Accounting Officer)
 
 
 
10

 

EXHIBIT INDEX

Exhibit
No.
 
Description
31.1
*
Certification of Principal Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
     
31.2
*
Certification of Principal Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
     
32.1
*
Certification of Principal Executive Officer and Principal Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
Filed herewith.

 
11