UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-QSB/A
(Amendment
No. 2)
(Mark
one)
X __
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE
ACT OF 1934
For
the
quarterly period ended June 30, 2006
_______
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
OF
1934
For
the
transition period from________
to_________
Commission
File Number:
0-26059
CHINA
SKY ONE MEDICAL, INC.
(Exact
Name of small business issuer as specified in its charter)
Nevada
|
|
87-0430322
|
(
State
of Incorporation)
|
|
(IRS Employer ID Number)
|
No.
38
Dingxin 3rd Street, Nangang District, Harbin,
Heilongjiang
Province, People’s Republic of China 150001
(Address
of principal executive offices)
86-451-53994073
(Registrant’s
telephone number, including area code)
Not
applicable
|
Former
name, address and fiscal year, if changed
since last report)
|
Check
whether the issuer (1) filed all reports required to be filed by Section
13 or
15(d) of the Exchange Act during the past 12 months (or 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
o
Indicate
by check mark whether the registrant is a shell company (as defined in
Rule
12b-2 of the Exchange Act). Yes
o
No
x
APPLICABLE
ONLY TO CORPORATE ISSUERS:
State
the
number of shares outstanding of each of the issuer's classes of common
equity,
as of the latest practicable date: As of the date of this report, there
were
10,929,370 shares of common stock outstanding.
Transitional
Small Business Format: Yes
o
No
x
CHINA
SKY ONE MEDICAL, INC.
Form
10-QSB for the quarter ended June 30,
2006
Part
I - Financial Information
|
Page
|
|
|
|
Item
1.
Financial
Statements
(As
Restated)
|
4
|
|
|
|
Item
2.
Management’s
Discussion and Analysis or Plan of Operation
|
22
|
|
|
|
Item
3.
Controls
and Procedures
|
32
|
|
|
|
Part
II - Other Information
|
|
|
|
Item
1.
Legal
Proceedings
|
33
|
|
|
|
Item
2.
Unregistered
Sales of Equity Securities and Use of Proceeds
|
33
|
|
|
Item
3.
Defaults
Upon Senior Securities
|
33
|
|
|
|
Item
4.
Submission
of Matters to a Vote of Security Holders
|
33
|
|
|
|
Item
5.
Other
Information
|
33
|
|
|
|
Item
6.
Exhibits
|
33
|
EXPLANATORY
NOTE
As
previously announced in a Current Report on Form 8-K (the “Form 8-K) filed by
China Sky One Medical, Inc. (the “Company”) with the Securities and Exchange
Commission (the “SEC”) on September 18, 2007 (as amended on September 26, 2007),
on approximately May 12, 2007, the Company’s management concluded that the
Company’s previously filed financial statements as of the fiscal year ended
December 31, 2006, and the interim periods ended March 31, 2006, June 30,
2006
and September 30, 2006, should no longer be relied upon due to certain
significant accounting errors. Since that time, the Company has:
·
|
filed
with the SEC Amendment No. 1 to its Annual Report on Form 10-KSB
for the
fiscal year ended December 31, 2006, on November 8, 2007;
|
·
|
filed
with the SEC Amendment No. 1 to its Quarterly Report on Form
10-QSB for
the fiscal quarter ended June 30, 2006, on December 18,
2007;
|
·
|
filed
with the SEC Amendment No. 1 to its Quarterly Report on Form
10-QSB for
the fiscal quarter ended September 30, 2006, on December 18,
2007;
and
|
·
|
determined
that it is not required to file an amended Form 10-QSB for the
interim
period ended March 31, 2006, since that fiscal quarter ended
prior to the
consummation of the stock exchange transaction between American
California
Pharmaceutical Group, Inc. and the shareholders of Comet Technologies,
Inc. (described in Note 1 of the Notes to the Financial Statements
included in this 10-QSB/A).
|
Amendment
No. 1 to the Company's Quarterly Report on Form 10-QSB for the fiscal
quarter
ended June 30, 2006, which amended and restated certain items identified
below
with respect to the Form 10-QSB originally filed by the Company with
the SEC on
August 21, 2006 (the “Original Filing”), was filed to reflect the restatement of
the Company’s financial statements for the fiscal quarter ended June 30, 2006.
Detailed information regarding the accounting errors that have been
corrected is
provided in Note 22 of the Notes to the Financial Statements included
in this
10-QSB/A. This Amendment No. 2 to the Original Filing merely amends
the label to
the Financial Statements to clarify that the same are indeed "Restated".
Simultaneously herewith, the Company is filing an amended Form 10-QSB
for the
interim period ended September 30, 2006 and an amended Form 10-KSB
for the
fiscal year ended December 31, 2006. The Company believes that these
filings
will complete the Company’s obligations to amend certain of its SEC filings, as
set forth in the Form 8-K.
The
Company has attached to this 10-QSB/A updated certifications executed as
of the
date of this Form 10-KSB/A by the Chief Executive Officer and Chief Financial
Officer as required by Sections 302 and 906 of the Sarbanes Oxley Act of
2002.
These updated certifications are attached as Exhibits 31.1, 31.2, 32.1
and 32.2
to this 10-QSB/A.
This
Form
10-QSB/A only amends and restates certain information in Part I, Item 1
(Financial Statements) and Item 2 (Management’s Discussion and Analysis or Plan
of Operation), and Part 2, Item 6 (Exhibits), and such amendment and restatement
with respect to Part I, Items 1 and 2 only reflect the restatement of the
financial statements as described above. Except for the foregoing amended
and
restated information, this Form 10-QSB/A continues to describe conditions
as of
the date of the Original Filing, and the disclosures contained herein have
not
been updated to reflect events, results or developments that have occurred
after
the Original Filing, or to modify or update those disclosures affected
by
subsequent events. Among other things, forward-looking statements made
in the
Original Filing have not been revised to reflect events, results or developments
that have occurred or facts that have become known to the Company after
the date
of the Original Filing (other than the restatement), and such forward-looking
statements should be read in their historical context. This Form 10-QSB/A
should
be read in conjunction with the Company’s filings made with the SEC subsequent
to the Original Filing, including any amendments to those filings.
PART
I - FINANCIAL INFORMATION
Item
1. Financial Statements
China
Sky One Medical, Inc. and Subsidiaries
Condensed
Consolidated Balance Sheet
June
30, 2006
(As
Restated)
(Unaudited)
ASSETS
|
|
|
|
|
Current
Assets
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
1,965,864
|
|
Accounts
receivable, net
|
|
|
2,086,339
|
|
Inventories
|
|
|
451,130
|
|
Prepaid
expenses
|
|
|
63,023
|
|
Total
current assets
|
|
|
4,566,356
|
|
|
|
|
|
|
Property,
plant and equipment
|
|
|
|
|
Fixed
assets, net of accumulated depreciation
|
|
|
967,361
|
|
Land
use rights
|
|
|
510,886
|
|
Construction
in progress
|
|
|
2,776,700
|
|
|
|
|
4,254,947
|
|
|
|
|
|
|
Intangible
assets, net
|
|
|
1,526,165
|
|
|
|
|
|
|
|
|
$
|
10,347,468
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
Accounts
payable and accrued expenses
|
|
$
|
956,391
|
|
Wages
payable
|
|
|
256,514
|
|
Welfare
payable
|
|
|
112,820
|
|
Taxes
Payable
|
|
|
568,436
|
|
Deferred
revenue - government grants
|
|
|
55,782
|
|
Notes
payble
|
|
|
375,267
|
|
Total
current liabilities
|
|
|
2,325,210
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
Equity
|
|
|
|
|
Preferred
stock ($0.001 par value, 5,000,000 shares authorized,
|
|
|
|
|
none
issued and outstanding)
|
|
|
-
|
|
Common
stock ($0.001 par value, 20,000,000 shares authorized,
|
|
|
|
|
10,929,370
issued and outstanding)
|
|
|
10,929
|
|
Additional
paid-in capital
|
|
|
3,294,317
|
|
Accumulated
other comprehensive income
|
|
|
112,942
|
|
Retained
earnings
|
|
|
4,604,070
|
|
Total
stockholders' equity
|
|
|
8,022,258
|
|
|
|
|
|
|
|
|
$
|
10,347,468
|
|
The
accompanying notes are an integral part of these financial
statements.
China
Sky One Medical, Inc. and Subsidiaries
Condensed
Consolidated Statements of Operations
For
the Three and Six Months Ended June 30, 2006
(As
Restated)
and 2005
(Unaudited)
|
|
|
For
the Three Months
Ended
June 30,
|
|
|
For
the Six Months
Ended
June 30,
|
|
|
|
|
2006
|
|
|
2005
|
|
|
2006
|
|
|
2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
5,189,235
|
|
$
|
1,850,164
|
|
$
|
9,168,354
|
|
$
|
3,700,327
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
of Goods Sold
|
|
|
1,245,156
|
|
|
533,927
|
|
|
2,194,754
|
|
|
1,067,853
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
|
3,944,079
|
|
|
1,316,237
|
|
|
6,973,600
|
|
|
2,632,474
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling,
general and administrative
|
|
|
2,435,262
|
|
|
826,456
|
|
|
4,331,228
|
|
|
1,408,427
|
|
Depreciation
and amortization
|
|
|
98,857
|
|
|
42,374
|
|
|
105,013
|
|
|
59,828
|
|
Research
and development
|
|
|
1,910,229
|
|
|
12,280
|
|
|
1,933,375
|
|
|
12,280
|
|
Total
operating expenses
|
|
|
4,444,348
|
|
|
881,110
|
|
|
6,369,616
|
|
|
1,480,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
Income (Expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income and other income
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Interest
expense
|
|
|
(8,180
|
)
|
|
(124
|
)
|
|
(17,332
|
)
|
|
(124
|
)
|
Total
other income (expense)
|
|
|
(8,180
|
)
|
|
(124
|
)
|
|
(17,332
|
)
|
|
(124
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income Before Provision for Income Tax
|
|
|
(508,449
|
)
|
|
435,003
|
|
|
586,652
|
|
|
1,151,815
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision
for Income Taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
265,198
|
|
|
65,250
|
|
|
468,666
|
|
|
178,695
|
|
Deferred
|
|
|
(265,198
|
)
|
|
-
|
|
|
(468,666
|
)
|
|
-
|
|
|
|
|
-
|
|
|
65,250
|
|
|
-
|
|
|
178,695
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income
|
|
$
|
(508,449
|
)
|
$
|
369,753
|
|
$
|
586,652
|
|
$
|
973,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
Earnings Per Share
|
|
$
|
(0.05
|
)
|
$
|
0.03
|
|
$
|
0.05
|
|
$
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
Weighted Average Shares Outstanding
|
|
|
10,929,370
|
|
|
10,929,370
|
|
|
10,929,370
|
|
|
10,929,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
Earnings Per Share
|
|
$
|
(0.05
|
)
|
$
|
0.03
|
|
$
|
0.05
|
|
$
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
Weighted Average Shares Outstanding
|
|
|
10,929,370
|
|
|
10,929,370
|
|
|
10,929,370
|
|
|
10,929,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
Components of Other Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Income
|
|
$
|
(508,449
|
)
|
$
|
369,753
|
|
$
|
586,652
|
|
$
|
973,120
|
|
Foreign
currency translation adjustment
|
|
|
36,321
|
|
|
-
|
|
|
55,388
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive
Income
|
|
$
|
(472,128
|
)
|
$
|
369,753
|
|
$
|
642,040
|
|
$
|
973,120
|
|
The
accompanying notes are an integral part of these
financial statements.
China
Sky One Medical, Inc. and Subsidiaries
Consolidated
Statements of Cash Flows
For
the Six Months Ended June 30, 2006
(As
Restated)
and 2005
(Unaudited)
|
|
|
2006
|
|
|
2005
|
|
Cash
flows from operating activities
|
|
|
|
|
|
|
|
Net
Income
|
|
$
|
586,652
|
|
$
|
973,120
|
|
Adjustments
to reconcile net cash provided by
|
|
|
|
|
|
|
|
operating
activities
|
|
|
|
|
|
|
|
Depreciation
and amortization
|
|
|
117,870
|
|
|
59,828
|
|
Share-based
compensation expense
|
|
|
487,954
|
|
|
-
|
|
Deferred
income tax benefit
|
|
|
(468,666
|
)
|
|
-
|
|
Net
change in assets and liabilities
|
|
|
|
|
|
|
|
Accounts
receivables and other receivables
|
|
|
(828,226
|
)
|
|
(557,657
|
)
|
Inventories
|
|
|
(69,990
|
)
|
|
157,618
|
|
Prepaid
expenses and other
|
|
|
(34,508
|
)
|
|
2,408
|
|
Accounts
payable and accrued liabilities
|
|
|
356,864
|
|
|
(640,383
|
)
|
Wages
payable
|
|
|
133,871
|
|
|
65,529
|
|
Welfare
payable
|
|
|
15,075
|
|
|
13,279
|
|
Taxes
payable
|
|
|
422,815
|
|
|
171,403
|
|
Deferred
revenue
|
|
|
(9,152
|
)
|
|
(101,334
|
)
|
Advances
by customers
|
|
|
(143,570
|
)
|
|
-
|
|
|
|
|
|
|
|
|
|
Net
cash (used in) provided by operating activities
|
|
|
566,989
|
|
|
143,811
|
|
|
|
|
|
|
|
|
|
Cash
flows from investing activities
|
|
|
|
|
|
|
|
Purchases
of fixed assets
|
|
|
(64,475
|
)
|
|
(32,417
|
)
|
Purchase
of intangible assets
|
|
|
(1,090,231
|
)
|
|
(435,309
|
)
|
Increase
in construction in progress
|
|
|
(332,802
|
)
|
|
-
|
|
|
|
|
|
|
|
|
|
Net
cash (used in) investing activities
|
|
|
(1,487,508
|
)
|
|
(467,726
|
)
|
|
|
|
|
|
|
|
|
Cash
flows from financing activities
|
|
|
|
|
|
|
|
Sale
of common stock for cash
|
|
|
14,235
|
|
|
-
|
|
Proceed
from short-term loans
|
|
|
-
|
|
|
483,092
|
|
Payment
on short-term loans
|
|
|
(120,573
|
)
|
|
-
|
|
|
|
|
|
|
|
|
|
Net
cash provided by financing activities
|
|
|
(106,338
|
)
|
|
483,092
|
|
|
|
|
|
|
|
|
|
Effect
of exchange rate
|
|
|
55,388
|
|
|
170,204
|
|
|
|
|
|
|
|
|
|
Net
increase in cash
|
|
|
(971,469
|
)
|
|
329,381
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents at beginning of year
|
|
|
2,937,333
|
|
|
1,919,567
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents at end of year
|
|
$
|
1,965,864
|
|
$
|
2,248,948
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosure of cash flow information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
paid
|
|
$
|
9,152
|
|
$
|
124
|
|
Taxes
paid
|
|
$
|
-
|
|
$
|
-
|
|
The
accompanying notes are an integral part of these
financial statements.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
1.
Description
of Business
On
May
11, 2006, American California Pharmaceutical Group, Inc. (“ACPG”) entered into a
Stock Exchange Agreement (the “Exchange Agreement”) with the shareholders of
Comet Technologies, Inc., a Nevada corporation (the “Company”; since changed to
“China Sky One Medical, Inc.” as discussed below ). The terms of the
Exchange Agreement were consummated and the transaction was closed on
May 30,
2006. As a result of the transaction, the Company issued a total of
10,193,377 shares of its common voting stock to the stockholders of ACPG,
in
exchange for 100% of the capital stock of ACPG. The common shares were
issued in reliance on the exemption from registration set forth in Section
4(2)
of the Securities Act of 1933 as amended and Regulation D
thereunder.
As
a
result of the transaction, ACPG is now a wholly-owned subsidiary of the
Company,
and the Company, which previously had no material operations, has acquired
the
business of ACPG and its subsidiaries (“Subsidiaries’).
The
Exchange Agreement was determined through negotiations between representatives
of the Company and ACPG. Prior to the transaction, there were no material
relationships between the Company and ACPG or any of their respective
affiliates, directors or officers or any associates of such offices or
directors.
As
a
result of the closing of the Exchange Agreement (“Closing”), there has been a
change in voting control of the Company. The original shareholders of ACPG
now hold a total of 10,193,377 shares of common stock of the Company,
or
approximately 93% of the outstanding common stock of the Company, and
the former
Company shareholders now hold a total of 735,993 shares of common stock,
or 7%
of the outstanding common stock, including stock granted under a consulting
agreement to the Company’s two former officers, who resigned as officers and
directors at the closing. In addition, the Company has a total of 31,250
shares issuable under outstanding options and warrants.
On
July
26, 2006, the change in the name of the reporting company from "Comet
Technologies, Inc." to "China Sky One Medical, Inc.," became effective.
The name
change was previously disclosed through an Information Statement distributed
to
the stockholders of the Company pursuant to Regulation 14C adopted under
the
Securities Exchange Act of 1934. At the time of the name change, the
trading symbol of the reporting company on the OTC Bulletin Board changed
to
“CSKI.”
American
California Pharmaceutical Group, Inc. (“American California Pharmaceutical”) was
incorporated on December 16, 2003, in the State of California, under
the name QQ
Group, Inc. On December 8, 2005, American California Pharmaceutical completed
its merger with Harbin Tian Di Ren Medical Science and Technology Company
(“TDR”) and its subsidiaries, pursuant to the Agreement, dated as of December
8,
2005, by and among American California Pharmaceutical Group, Inc., and
Harbin
Tian Di Ren Medical Science and Technology Company. The merger was
approved by both company’s stockholders on December 8, 2005.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
American
California Pharmaceutical exchanged 100% of its issued and outstanding
common
stock for 100% of TDR & its subsidiaries 100% issued and outstanding shares
of common stock.
The
American California Pharmaceutical Group is only a holding company; it
has no
revenues but with slight expenses, except those related to its ownership
interest in TDR & Subsidiaries.
Harbin
Tian Di Ren Medical Science and Technology Company (the “Company” or “TDR”),
formerly known as Harbin City Tian Di Ren Medical Co., was originally
formed in
1994 and maintained its principal executive office in Harbin City of
Heilongjiang Province, the People’s Republic of China (“PRC”). TDR was
reorganized and incorporated as a limited liability company on December
29, 2000
pursuant to “Corporation Laws and Regulations” of the People’s Republic of China
with an authorized capital of $1,330,314 (RMB11.015 million). TDR has two
wholly-owned subsidiaries, Harbin First Bio-Engineering Company Limited
and
Kangxi Medical Care Product Factory.
For
convenience purposes, in this report, the term “TDR,” may be used to refer to
Harbin Tian Di Ren Medical Science and Technology Company and its subsidiaries,
except where otherwise indicated.
TDR
operates in the over-the-counter pharmaceutical product market segments.
It
commenced its business in the sale of branded nutritional supplements
and
over-the-counter pharmaceutical products in Heilongjiang Province. TDR has
subsequently evolved into an integrated manufacturer, marketer, and distributor
of external use natural Chinese Medicine products sold primarily to and
through
domestic pharmaceutical chain stores.
Kangxi
Medical Care Product Factory (“Kangxi”), a subsidiary 100% wholly owned by TDR,
was formed on July 20, 2001 in the city of Harbin of Heilongjiang Province,
the
People's Republic of China with an authorized capital of $60,386 (RMB500,000).
Kangxi manufactures and sells branded external use Chinese medicine and
other
natural products under the registered trademark “Kangxi.” Kangxi produces
the products and sells its products to TDR for the distribution and resell.
It
has 6 production lines: spray, ointment, powder, patch, and cream. Kangxi
has becoming one of the leading external use Chinese medicine factories
with
full range of product lines and development capacity.
Harbin
First Bio-Engineering Company Limited (“First”) was formed in Heilongjiang
Province, the People’s Republic of China on September 26, 2003 with an
authorized capital of $241,546 (RMB2 million). First has been a wholly
owned
subsidiary of TDR’s since its inception. First focuses on research and
development of the use of natural medicinal plants and biological technology
products such as New Endothelin-1.
First
is
one of the first companies in Heilongjiang Province conducting research
and
development of high technology biological products. Its facility is now
under
the final inspection by the Chinese State Food and Drug Administration
("SFDA")
for the qualification of certified GMP production facility.
The
State
Food and Drug Administration of the Government of The Peoples Republic
of China
issues the licenses and permits for permission to market and manufacture
pharmaceutical products in The Peoples Republic of China.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
2.
Basis of Preparation of Financial Statements
Principles
of Consolidation - The consolidated financial statements include the
accounts of
the Company and its subsidiaries, American California Pharmaceutical
Group, TDR,
Kangxi, and First. All inter-company transactions and balances were
eliminated.
The
reporting company, “Comet Technologies, Inc.,” changed its name to “China Sky
One Medical, Inc.,” in July, 2006. As a result, this review report
is issued to the name of “China Sky One Medical, Inc.” Unless the
context otherwise indicates, references below to the “Company” refer to the
Company and its Subsidiaries.
These
financial statements are stated in US Dollars and have been prepared
in
accordance with accounting principles generally accepted in the United
States of
America. This basis of accounting differs from that used in the statutory
financial statements in the PRC. No material adjustment was required.
Certain amounts in prior years have been reclassified to conform to current
year's classification.
3.
Summary of Significant Accounting Policies
Use
of estimates
- The
preparation of these financial statements in conformity with accounting
principles generally accepted in the United States of America, requires
management to make estimates and assumptions that affected the reported
amounts
of assets and liabilities, disclosure of contingent assets and liabilities
at
the dates of the financial statements, and the reported amounts of revenues
and
expenses during the reported periods.
Significant
estimates included values and lives assigned to acquire intangible assets,
reserves for customer returns and allowances, uncollectible accounts
receivable,
slow moving and/or obsolete/damaged inventory. Actual results may differ
from
these estimates.
Earnings
per share -
The
Company computes net income per share in accordance with Statement of
Financial
Accounting Standards No. 128, Earnings per Share. Net income per share
is based
upon the weighted average number of common shares outstanding during
the period.
Diluted income per share is equivalent to basic net income per share
for all
periods presented herein because common equivalent shares from unexercised
stock
options.
Cash
and cash equivalents -
The
Company
considers all highly liquid debt instruments purchased with maturity
period of
three months or less to be cash equivalents. The carrying amounts reported
in
the accompanying consolidated balance sheet for cash and cash equivalents
approximate their fair value.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
Accounts
receivable -
Accounts
receivable are stated at net realizable value, net of an allowance for
doubtful
accounts. Provision of allowance is made for estimated bad debts based
on a
periodic analysis of individual customer balances including an evaluation
of
days of sales outstanding, payment history, recent payment trends, and
perceived
credit worthiness.
Prepaid
Account -
Prepaid
account included advances to employees, that included cash prepaid to
employees
for their travel,
entertainment
and transportation expenditures.
Inventories
-
inventories were accounted for using the first-in, first-out method and
included
freight-in, materials, packing materials, labor, and overhead costs.
Values
stated were at the lower of cost or market while cost was determined
by a moving
weighted average. Provisions were made for slow moving, obsolete and/or
damaged
inventory based on a periodic analysis of individual inventory items
including
an evaluation of historical usage and/or movement, age, expiration date,
and
general conditions.
Property
and equipment
-
Property and equipment are stated at the historical cost less accumulated
depreciation. Depreciation on property, plant, and equipment is provided
using
the straight-line method over the estimated useful lives of the assets.
An
estimated residual value of 5% of cost or valuation was made for each
items for
both financial and income tax reporting purposes. The estimated lengths of
useful lives are as follows:
Buildings
|
30 years
|
|
|
Land use rights (no depreciation)
|
50
years
|
|
|
Furniture & Fixtures
|
7 years
|
|
|
Equipment
|
7
years
|
|
|
Vehicles
|
10 years
|
|
|
Motor vehicles
|
5
years
|
|
|
Machineries
|
10
years
|
Expenditures
for renewals and betterments were capitalized while repairs and maintenance
costs were normally charged to the statement of operations in the year
in which
they were incurred. In situations where it can be clearly demonstrated
that the
expenditure has resulted in an increase in the future economic benefits
expected
to obtain from the use of the asset, the expenditure is capitalized as
an
additional cost of the asset. Upon sale or disposal of an asset, the
historical
cost and related accumulated depreciation or amortization of such asset
were
removed from their respective accounts, and any gain or loss was recorded
in the
Consolidated Statements of Operations.
Property
and equipment are evaluated for impairment in value annually or whenever
an
event or change in circumstances indicates that the carrying values may
not be
recoverable. If such an event or change in circumstances occurs and potential
impairment is indicated because the carrying values exceed the estimated
future
undiscounted cash flows of the asset, the Company would measure the impairment
loss as the amount by which the carrying value of the asset exceeds its
fair
vale.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
Construction-in-progress
-
Properties currently under development are accounted for as
construction-in-progress. Construction-in-progress is recorded at acquisition
cost, including land rights cost, development expenditure, professional
fees,
and the interest expenses for the purpose of financing the project capitalized
during the course of construction.
Upon
completion and readiness for use of the project, the cost of
construction-in-progress is to be transferred to facility. In the case
of
construction-in-progress, management takes into consideration the estimated
cost
to complete the project when making the lower of cost or market
calculation.
Intangible
assets -
Intangible
assets consist patents, distribution rights and customer lists. Patent
costs are
being amortized over the remaining term of the patent. Distribution rights
and
customer lists are being amortized over 10 years.
Intangible
assets are accounted for in accordance with Statement of Financial Accounting
Standards No. 142,
Goodwill
and Other Intangible Assets
(“SFAS
142”). Intangible assets with finite useful lives are amortized while intangible
assets with indefinite useful lives are not amortized. As prescribed
by SFAS
142, goodwill and intangible assets are tested periodically for impairment.
The
Company adopted SFAS No. 144, "Accounting for the Impairment or Disposal
of
Long- Lived Assets", effective January 1, 2002. Accordingly, the Company
reviews
its long-lived assets, including property and equipment and finite-lived
intangible assets for impairment whenever events or changes in circumstances
indicate that the carrying amount of the assets may not be fully recoverable.
To
determine recoverability of its long-lived assets, the Company evaluates
the
probability that future undiscounted net cash flows will be less than
the
carrying amount of the assets. Impairment costs, if any, are measured
by
comparing the carrying amount of the related assets to their fair
value.
Foreign
currency translation
-These
financial statements have been prepared in U.S. dollars. The Company
and ACPG
are merely holding companies; they have no revenues and small expenses
pertaining primarily to administrative expenses in connection with reporting
under the Securities Exchange Act of 1934, and to the ownership interest
in TDR
and Subsidiaries. The functional currency for the TDR and its subsidiaries
is
denominated in “Renminbi” (“RMB”) or “Yuan”. TDR maintains its books and
accounting records in Renminbi ("RMB"), it is the currency of the primary
economic environment in which the entities operates. FASB Statement of
Financial
Accounting Standards No. 52, “Foreign Currency Translation” requires
differentials to be calculated and allocated using the current rate method
if
the foreign entity’s functional and local currencies are the same.
Non-monetary assets and liabilities are translated at historical exchange
rates.
Monetary
assets and liabilities are translated at the exchange rates in effect
at the end
of the year. The income statement accounts are translated at average
exchange rates. The conversion gains and losses are not recognized in the
income statement under the functional currency approach. They are accumulated
in
a separate account in stockholders’ equity (i.e., the cumulative foreign
exchange translation adjustments account). This treatment is based on
the FASB’s
view that translation gains or losses are not directly related to the
foreign
entities’ operating cash flows. As a result, the Company recognized in equity
the effect of currency translation in the amount of $112,942.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
Revenue
recognition
-
Revenue is recognized in accordance with Staff Accounting Bulletin No. 104,
Revenue Recognition, which states that revenue should be recognized when
the
following criteria are met: (1) persuasive evidence of an arrangement
exists; (2) the product has been shipped and the customer takes ownership
and assumes the risk of loss; (3) the selling price is fixed or
determinable; and (4) collection of the resulting receivable is reasonably
assured. The Company believes that these criteria are satisfied upon
shipment
from its facilities. Revenue is reduced by provisions for estimated returns
and
allowances as well as specific known claims, if any, which are based
on
historical averages that have not varied significantly for the periods
presented.
TDR
occasionally applies to various government agencies for research grants.
Revenue from such research grants is recognized when earned. In situations
where the TDR receives payment in advance for the performance of research
and
development services, such amounts are deferred and recognized as revenue
as the
related services are performed. Such revenues, which are not refundable,
generally do not involve difficult, subjective or complex judgments.
The
government grants that require the completion of certain objectives in
the
research and/or development processes are recognized as revenue when
specific
objectives were met. This sometimes requires management to judge whether
or not
a milestone has been met, and when it should be recognized in the financial
statements. The company does not have revenue from such grants for the
three
months period ended June 30, 2006.
Interest
income is recognized when earned, taking into account the average principal
amounts outstanding and the interest rates applicable.
Research
and development
—Research
and development expenses include the costs associated with the Company’s
internal research and development as well as research and development
conducted
by third parties. These costs primarily consist of salaries, clinical
trials,
outside consultants, and materials. All research and development costs
discussed
above are expensed as incurred.
Third-party
expenses were reimbursed under non-refundable research and development
contracts, and are recorded as a reduction to research and development
expense
in the statement of operations.
Advertising
—The
Company expensed advertising costs the first time the respective advertising
took place. The total advertising expenses incurred for the three months
period ended June 30, 2006 was $335,840.
Taxation
- Income
taxes are computed using the asset and liability method. Under the asset
and
liability method, deferred income tax assets and liabilities are determined
based on the differences between the financial reporting and tax bases
of assets
and liabilities and are measured using the currently enacted tax rates
and laws.
A valuation allowance is provided for the amount of deferred tax assets
that,
based on available evidence, are not expected to be realized.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
Provision
for The People’s Republic of China enterprise income tax is calculated at the
prevailing rate based on the estimated assessable profits less available
tax
relief for losses brought forward.
Enterprise
income tax
Under
the
Provisional Regulations of The People’s Republic of China Concerning Income Tax
on Enterprises promulgated by the State, income tax is payable by enterprises
at
a rate of 33% of their taxable income. Preferential tax treatment may,
however,
be granted pursuant to any law or regulations from time to time promulgated
by
the State Council.
According
to “Enterprise Income Tax and Certain Preferential Policies Notice” published by
the Ministry of Finance and the National Tax Affairs Bureau, if the enterprise
is authorized by the State Council as a special entity, the enterprise
income
tax rate is reduced to 15%. The income tax rate for TDR and Kangxi is
15%
respectively based on State Council approval.
The
High-Tech Industrial Development District was established in China to
accelerate
the development and industrialization of high-tech industries in some
economic
zones of the Peoples Republic of China. In order to create unique incentives
for
companies to locate in the High-Tech Industrial Development District,
favorable
corporate income tax rates have been established. The companies that
have chosen
to locate in the High-Tech Industrial Development District will be levied
at 15
percent annually. Newly founded high-tech enterprises, including First,
will enjoy exemption from income tax for 2 years from the first year
of
operation.
Enterprise
income tax (“EIT”) is provided on the basis of the statutory profit for
financial reporting purposes, adjusted for income and expense items,
which are
not assessable or deductible for income tax purposes.
Value
added tax
The
Provisional Regulations of The People’s Republic of China Concerning Value Added
Tax promulgated by the State Council came into effect on January 1, 1994.
Under
these regulations and the Implementing Rules of the Provisional Regulations
of
the PRC Concerning Value Added Tax, value added tax is imposed on goods
sold in
or imported into the PRC and on processing, repair and replacement services
provided within the PRC.
Value
added tax payable in The People’s Republic of China is charged on an aggregated
basis at a rate of 13% or 17% (depending on the type of goods involved)
on the
full price collected for the goods sold or, in the case of taxable services
provided, at a rate of 17% on the charges for the taxable services provided,
but
excluding, in respect of both goods and services, any amount paid in
respect of
value added tax included in the price or charges, and less any deductible
value
added tax already paid by the taxpayer on purchases of goods and services
in the
same financial year.
According
to “Agriculture Product Value Added Tax Rate Adjustment and Certain Items’ Value
Added Tax Waiver” published by the Ministry of Finance and the National Tax
Affairs Bureau, the value added tax for agriculture related products
is to be
taxed at 13%. Furthermore, traditional Chinese medicine and medicinal
plant are
by definition agriculture related products.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
Contingent
liabilities and contingent assets
-
A
contingent liability is a possible obligation that arises from past events
and
whose existence will only be confirmed by the occurrence or non-occurrence
of
one or more uncertain future events not wholly within the control of
the
Company. It can also be a present obligation arising from past events
that is
not recognized because it is not probable that outflow of economic resources
will be required or the amount of obligation cannot be measured
reliably.
A
contingent liability is not recognized but is disclosed in the notes
to the
financial statements. When a change in the probability of an outflow
occurs so
that outflow is probable, they will then be recognized as a
provision.
A
contingent asset is a possible asset that arises from past events and
whose
existence will be confirmed only by the occurrence or non-occurrence
of one or
more uncertain events not wholly within the control of the Company.
Contingent
assets are not recognized but are disclosed in the notes to the financial
statements when an inflow of economic benefits is probable. When inflow
is
virtually certain, an asset is recognized.
Related
companies
-
A
related company is a company in which the director has beneficial interests
in
and in which the Company has significant influence.
Retirement
benefit costs
-
According to The People’s Republic of China regulations on pension, the Company
contributes to a defined contribution retirement scheme organized by
municipal
government in the province in which the Company was registered and all
qualified
employees are eligible to participate in the scheme.
Contributions
to the scheme are calculated at 23.5% of the employees’ salaries above a fixed
threshold amount and the employees contribute 2% to 8% while the Company
contributes the balance contribution of 21.5% to 15.5%. The Company has
no other
material obligation for the payment of retirement benefits beyond the
annual
contributions under this scheme.
Fair
value of financial instruments -
The
carrying amounts of certain financial instruments, including cash, accounts
receivable, commercial notes receivable, other receivables, accounts
payable,
commercial notes payable, accrued expenses, and other payables approximate
their
fair values as at June 30, 2006 because of the relatively short-term
maturity of
these instruments.
Recent
accounting pronouncements
- In
June 2005, the FASB issued SFAS No. 154, Accounting Changes and Error
Corrections, replacement of APB Opinion NO. 20 and FASB Statements NO
3.
SFAS NO. 154 applies to all voluntary changes in accounting principle,
and
changes the requirements for accounting for and reporting of a change
in
accounting principle. SFAS No. 154 requires retrospective application
to prior
periods' financial statements of a voluntary change in accounting principle
unless it is impracticable. Accounting Principles Boards ("APB") Opinion
No. 20
previously required that most voluntary changes in accounting principle
be
recognized by including in net income of the period of the change the
cumulative
effect of changing to the new accounting principle. SFAS No. 154
requires that a change in method of depreciation, amortization, or depletion
for
long-lived, nonfinancial assets be accounted for as a change in accounting
estimate that is affected by a change in accounting principle. APB Opinion
No.
20 previously required that such a change be reported as a change in
accounting
principle. The Company adopted SFAS No. 154 on January 1, 2006. The
adoption of the provisions of SFAS No. 154 had no material effect on
the
Company's consolidated financial statements.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
In
December 2004, the FASB issued SFAS No. 153, Exchanges of Non-monetary
Assets-amendment of APB Opinion No. 29. SFAS No. 153 eliminates the exception
to
fair value for exchanges of similar productive assets and replaces it
with a
general exception for exchange transactions that do not have commercial
substance, defined as transactions that are not expected to result in
significant changes in the cash flows of the reporting entity. This statement
is
effective for exchanges of non-monetary assets occurring after June 15,
2005.
Management believes adoption of this new statement will not have any
significant effect on the Company’s financial condition or results of
operations.
In
November 2004, the FASB issued SFAS No. 151, Inventory Costs - an amendment
of
ARB No. 43, Chapter 4. SFAS No. 151 requires that certain abnormal costs
associated with the manufacturing, freight, and handling costs associated
with
inventory be charged to current operations in the period in which they
are
incurred. The adoption of SFAS 151 had no impact on the Company's financial
position, results of operations, or cash flows.
4.
Concentrations of Business and Credit Risk
Substantially
all of the Company’s bank accounts are in banks located in the PRC and are not
covered by any type of protection similar to that provided by the FDIC
on funds
held in U.S banks. The Company places its cash in high credit quality
financial
institutions.
The
Company obtains detailed credit evaluations of customers generally without
requiring collateral, and establishes credit limits as required. Exposure
to
losses on receivables is principally dependent on each customer’s financial
condition. The Company continuously monitors collections and payments
from its
customers and maintains an allowance for estimated credit losses based
on the
creditworthiness of each customer as well as any specific customer collection
issues are identified.
Concentration
of credit risk with respect to trade receivables is limited due to the
Company's
large number of diverse customers in different locations in China. The
Company
does not require collateral or other security to support financial instruments
subject to credit risk. 90 percent the age of the Company’s accounts receivable
are less than 60 days. While such credit issues have not been significant,
there
can be no assurance that the Company will continue to experience the
same level
of credit losses in the future.
The
Company is operating in China, which may give rise to significant foreign
currency risks from fluctuations and the degree of volatility of foreign
exchange rates between U.S. dollars and the Chinese currency RMB.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
5.
Cash and Cash Equivalents
As
of
June 30, 2006, Cash and Cash Equivalents consist of the following:
Cash
and Cash Equivalents
|
|
|
June
30,
2006
|
|
Cash
on Hand
|
|
$
|
7,296
|
|
Bank
Deposits
|
|
|
1,958,568
|
|
Total
Cash and Cash Equivalents
|
|
$
|
1,965,864
|
|
6.
Accounts Receivable
As
of
June 30, 2006, Accounts Receivable totals $2,086,339 net of Provisions
for
Doubtful Accounts. 90 percent of the Company’s receivable aged less than
60 days.
Accounts
Receivable
|
|
|
June
30, 2006
|
|
Trade
receivables
|
|
$
|
2,086,339
|
|
Allowance
for doubtful accounts
|
|
|
-
|
|
Total
Accounts Receivable
|
|
$
|
2,086,339
|
|
7.
Inventories
The
Company values its inventories at the lower of cost and market method.
Inventories are accounted for using the first-in, first-out method. Inventories
in the balance sheet include packing materials, raw materials, supplemental
materials, work-in-process, and finished products.
As
of
June 30, 2006, Inventories consist of the following:
Inventory
|
|
|
June
30, 2006
|
|
Raw
Material
|
|
$
|
83,045
|
|
Parts
and Supplies
|
|
|
148,540
|
|
Work-in-Process
|
|
|
161,932
|
|
Finished
Products
|
|
|
57,613
|
|
Total
Inventory
|
|
$
|
451,130
|
|
8.
Property and Equipment
All
of
the buildings and fixed assets of TDR and its Subsidiaries are located
in the
PRC and the land is used pursuant to a land use right granted by the
PRC for 50
years commencing in 1995.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
As
of
June 30, 2006, Property and Equipment consist of the following:
Property
and Equipment
|
|
|
June
30, 2006
|
|
Buildings
|
|
$
|
619,810
|
|
Automobiles
|
|
|
133,998
|
|
Furniture
and Fixtures
|
|
|
4,382
|
|
Equipment
and Machinery
|
|
|
483,717
|
|
Total
Property and Equipment
|
|
|
1,241,907
|
|
Less:
Accumulated Depreciation
|
|
|
(274,546
|
)
|
Property
and Equipment, Net
|
|
$
|
967,361
|
|
For
the
three months period ended June, 2006, depreciation expenses totaled
$38,096.
9.
Construction-in-Process
As
of
June 30, 2006, Construction-in-Process of First’s facility project consists of
the following:
Construction-in-Progress
|
|
|
June
30, 2006
|
|
Comprehensive
Building
|
|
$
|
560,587
|
|
Dewatering
excavation
|
|
|
120,773
|
|
Factory
construction
|
|
|
495,169
|
|
Boiler
Project
|
|
|
60,386
|
|
Fire
Prevention
|
|
|
90,580
|
|
Power
Supply System
|
|
|
96,618
|
|
Building
Engineering
|
|
|
289,855
|
|
Air-conditioning
System
|
|
|
434,783
|
|
Road
Improvement
|
|
|
265,700
|
|
Lab
Construction
|
|
|
156,079
|
|
Landscape
Engineering
|
|
|
143,626
|
|
Network
Communication
|
|
|
62,544
|
|
Construction-in-Progress
|
|
$
|
2,776,700
|
|
10.
Intangible Assets
As
of
June 30, 2006, the Intangible Assets consist of the following:
Intangible
Assets
|
|
|
June
30, 2006
|
|
Patents
|
|
$
|
1,656,739
|
|
Accumulated
amortization
|
|
|
(130,574
|
)
|
Total
Intangible Assets
|
|
$
|
1,526,165
|
|
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
11.
Accounts Payable and Accrued Expense
As
of
June 30, 2006, Accounts Payable and Accrued Expense is $956,391.
12.
Short-Term Loan
TDR
has a
secured loan with a bank in the amount of $375,267. This loan bears
monthly interest at a rate of 0.825%, is secured by a real property with
an
estimated value of $619,988, and is personally guaranteed by Yanqing
Liu, the
President/shareholder. Principal payment is required on June 22, 2007, the
final maturity date. During the three months period ended June 30, 2006,
TDR incurred $9,286 of interest expenses associated with the borrowing
on this
loan.
13.
Taxes Payable
As
of
June 30, 2006, Taxes Payable consists of the following:
Taxes
Payable
|
|
|
June
30, 2006
|
|
Value
Added Tax
|
|
$
|
263,971
|
|
Enterprise
Income Tax
|
|
|
266,689
|
|
City
Tax
|
|
|
17,828
|
|
Education
Surtax
|
|
|
10,559
|
|
Flood
Preventing & Public Security Ensure Fee
|
|
|
1,928
|
|
Payroll
Tax
|
|
|
7,461
|
|
|
|
|
|
|
Total
Taxes Payable
|
|
$
|
568,436
|
|
14.
Deferred Revenue - Government Grant
The
Company received several federal government grants supporting the facility
construction, research, development, and production of medicines. These
grants were nonrefundable to the State once awarded as long as the grants
are
used in the areas requested by the grants. First used these federal grants
to fund research and development projects, build infrastructure for development
and/or manufacturing of medicines, and other activities that are within
the
scope of grants. The remainder of the grants is deferred to the following
years for qualified research and development activities. All the completed
projects and activities funded by the government grants were reported
to and
approved by the funding agencies for qualification of future grants.
For
the three months period ended June 30, 2006, the Company recognized $52,244
federal grant, with the balance $55,782 deferred.
15.
Income Taxes
TDR
is
incorporated in the PRC which is governed by the Income Tax Law of the
PRC
concerning Enterprises and various local income tax laws (the “Income Tax
Laws"). Under the Income Tax Laws, enterprises generally are subject
to an
income tax at an effective rate of 33% (30% state income taxes plus 3%
local
income taxes) on income as reported in their statutory financial statements
after appropriate tax adjustments unless the enterprise is located in
specially
designated regions or cities for which more favorable effective rates
apply.
As of June 30, 2006, TDR has attained profitable operations for tax
purposes. TDR and Kangxi are the enterprises authorized by the State
Council as
special entities; the enterprise income tax rate is reduced to 15%.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
First
has
chosen to locate in the province designated High-Tech Industrial Development
District, which is normally levied at 15 percent annually. However, First,
which
is considered a newly founded high-tech enterprise, is enjoying an exemption
from income tax for 2 years from the first year of operation commencing
with
profits, and thereafter with a 50% exemption for the next three
years.
A
reconciliation of the federal statutory income tax to the Company's effective
income tax rate for the three months period ended June 30, 2006 is as
follows:
|
|
|
June
30, 2006
|
|
Income
before tax provision
|
|
$
|
586,652
|
|
|
|
|
|
|
Expenses
were not deductible for taxation purposes
|
|
|
1,181,335
|
|
|
|
|
|
|
Tax
charges for the three months period ended June 30, 2006
|
|
$
|
265,198
|
|
The
statutory tax rate represents the amount provided at the rate of 15%
of
favorable rate on the estimated assessable profits of the year. Deferred
taxation has not been provided as there are no significant temporary
differences.
16.
Related Party Transactions
Yanqing
Liu and Xiaoyan Han the significant shareholders of TDR, owned 100% common
stock
of American California Pharmaceutical Group, Inc. prior to the stock
exchange
between ACPG and TDR.
Kangxi,
the 100% subsidiary sells products to TDR. During the three months period
ended
June 30, 2006, the related party sales between TDR and Kangxi were $1,155,452
which was eliminated from the consolidated financial statements.
The
amounts due from (to) related parties as of June 30, 2006 are as
follows:
Name
|
|
Balance
at
6/30/2006
|
|
Maximum
Outstanding Balance During the Year
|
|
Security
Held
|
|
|
|
|
|
|
|
|
|
First
- 100% owned Subsidiary
|
|
$
|
8,818,791
|
|
$
|
8,818,791
|
|
|
None
|
|
The
amounts due are unsecured, interest free and have no fixed repayment
terms,
which was eliminated from the consolidated financial statements.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
17.
Capital Reserves (other than retained earnings)
As
stipulated by the relevant laws and regulations applicable to China's
foreign
invested enterprises, TDR is required to make appropriations from net
income as
determined under accounting principles generally accepted in the PRC
("PRC
GAAP") to the statutory surplus reserves which include a general reserve,
an
enterprises expansion reserve, and employee welfare and bonus reserves.
Pursuant to the relevant PRC regulations and the provisions of the
Company’s Memorandum and Articles of Association, the Company is required to
appropriate 10% of the net distributable profit after enterprise income
tax to
capital reserve, profit attributable to the shareholders shall be appropriated
in the following sequence; the general reserve is used to offset future
extraordinary losses as defined under PRC GAAP. TDR may, upon a resolution
passed by the owners, convert the general reserve into capital.
The
employee welfare and bonus reserve is used for the collective welfare
of the
employees of TDR. The enterprise expansion reserve is used for the expansion
of
TDR and can be converted to capital subject to approval by the relevant
authorities. The Company records reserves of $617,762 in 2006. No
adjustments are required under accounting principles generally accepted
in the
United States of America in 2006.
18.
Employee Retirement Benefits and Post Retirement Benefits
According
to the Heilongjiang Provincial regulations on State pension scheme, both
employees and employers have to contribute to pension. The pension contributions
include an 8% that was contributed by individuals (employees) and contributions
from the Company to the state retirement plan based on 20% of the employees’
monthly basic salaries. TDR’s employees in the PRC are entitled to retirement
benefits calculated with reference to their basic salaries on retirement
and
their years of service in accordance with a government managed benefits
plan.
The PRC government is responsible for the benefit liability to these
retired
employees.
19.
Foreign Currency Transaction Adjustment
For
purposes of SFAS No. 52, the Company considers the US Dollar to be the
reporting
currency. The accompanying financial statements are presented in U.S.
Dollars. TDR’s functional currency is Renminbi (“RMB”), the currency of
the primary economic environment in which the entity operates. The reporting
currency is USD in which financial statements are presented. The
Company’s statements are translated in accordance with Statement of Financial
Accounting Standards No. 52 (SFA No. 52), which requires that foreign
currency
assets and liabilities be translated using the exchange rates in effect
at the
balance sheet date. Results of operations are translated using the average
exchange rates prevailing during the period. The effects of unrealized
exchange fluctuations on translating foreign currency assets and liabilities
into US Dollars are accumulated as a cumulative translation adjustment
in
shareholders’ equity. As a result, the Company recognized in equity the
effect of currency conversion in the amount of $112,942.
China
Sky One Medical, Inc.
and
Subsidiaries
Notes
to the Condensed Consolidated Financial Statements
June
30, 2006
(Expressed
in US dollars)
20.
Commitments and Contingencies
The
formulation, manufacturing, processing, packaging, labeling, advertising,
distribution and sale of external use Chinese medicine such as those
sold by the
Company are subject to regulations by one or more federal agencies. The
principal federal agencies include the State Food and Drug Administration
of the
Government of the Peoples Republic of China, the Food and Drug Administration
(the “FDA”), and, to a lesser extent, the Consumer Product Safety Commission.
These activities are also regulated by various governmental agencies
for the
countries, states and localities in which the Company’s products are
sold.
Although
management believes that the Company is in material compliance with the
statutes, laws, rules and regulations of every jurisdiction in which it
operates, no assurance can be given that the Company’s compliance with the
applicable statutes, laws, rules and regulations will not be challenged by
governing authorities or private parties, or that such challenges will
not lead
to material adverse effects on the Company’s financial position, results of
operations, or cash flows.
The
Company, like any other distributor or manufacturer of products that
are
designed to be ingested, is also subject to the inherent risk of product
liability claims in the events of possible injuries caused by the use
of its
products. The Company does not have liability insurance with respect
to product
liability claims; the insurance environment of China is neither sufficient
nor
mature. Inadequate insurance or lack of contractual indemnification from
parties
supplying raw materials or marketing its products, product liabilities
related
to defective products could have material adverse effects on the
Company.
The
Company is not involved in any legal matters arising in the normal course
of
business. While incapable of estimation, in the opinion of the management,
the
individual regulatory and legal matters in which it might involve in
the future
are not expected to have a material adverse effect on the Company’s financial
position, results of operations, or cash flows.
21.
Subsequent Events
Business
Name Change
On
July
26, 2006, the change in the name of the reporting company from “Comet
Technologies, Inc.” to “China Sky One Medical, Inc.,” became effective. The name
change was previously disclosed through an Information Statement distributed
to
the stockholders of the reporting company pursuant to Regulation 14C
adopted
under the Securities Exchange Act of 1934. At the time of the name change,
the trading symbol of the reporting company on the OTC Bulletin Board
changed to
“CSKI.”
22.
Correction of Errors
During
the process of preparing the financial statements of China Sky One Medical,
Inc.
(“Registrant” or the “Company”) for the quarter ended March 31, 2007, management
determined that certain significant accounting errors had been made in
prior
quarters. These financial statements have been restated to account for
these
changes.
The
correction of errors included in these financials are:
|
|
|
Effect
on June 30, 2006 Earnings
|
|
|
Effect
on prior years earnings
|
|
|
Cumulative
effect on Retained Earnings
|
|
Capitalization
of research and development
costs
which should have been charged to
operations
when incurred
|
|
$
|
(1,879,885
|
|
$
|
(12,280
|
|
$
|
(1,892,165
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Amortization
of patent rights and covenants not to compete
|
|
|
(60,761
|
)
|
|
(69,813
|
)
|
|
(130,574
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Correction
of valuation of shares issued for consulting
|
|
|
(446,879
|
)
|
|
--
|
|
|
(446,879
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,387,525
|
)
|
|
(82,093
|
)
|
|
(2,469,618
|
)
|
Item
2. Management’s Discussion and Analysis or Plan of
Operation
FORWARD-LOOKING
STATEMENTS
When
used
in this report, the words “may,” “will,” “expect,” “anticipate,” “continue,”
“estimate,” “project,” “intend,” and similar expressions are intended to
identify forward-looking statements within the meaning of Section 27a of
the
Securities Act of 1933 and Section 21e of the Securities Exchange Act of
1934
regarding events, conditions, and financial trends that may affect the
Company’s
future plans of operations, business strategy, operating results, and financial
position. Persons reviewing this report are cautioned that any forward-looking
statements are not guarantees of future performance and are subject to
risks and
uncertainties and that actual results may differ materially from those
included
within the forward-looking statements as a result of various
factors.
OVERVIEW
The
Company is engaged in the development and production of bioengineered products
and traditional Chinese medicinal products. The Company takes advantage
of the
ever-increasing demand for traditional Chinese medicinal products as well
as
significant opportunities for its newly developed bioengineered products.
In
fact,
the Company's position is solid, even as compared to competitors. This
is at
least partially due to the significant increase in sales and profitability.
This
strong position should make it possible for managers to steer some resources
into investments that will result in long-term profits.
The
Company’s primary business is through its wholly owned subsidiary Harbin Tian Di
Ren Medical Science and Technology Company (“TDR”). The results of operations of
TDR have been included in the below financial statements since the acquisition
date.
RESULTS
OF OPERATIONS FOR THREE MONTHS ENDED JUNE 30, 2006 COMPARED TO THE THREE
MONTHS
ENDED JUNE 30, 2005 (UNAUDITED)
The
following summarizes changes in the Company’s operations for the three-month
periods ended June 30, 2006 and 2005. The Company had a net loss of $1,243,044
for the three-month period ended June 30, 2006, as compared to net income
of
$369,753 in the same period in the prior year. The primary reasons for
this
difference were large increases in the Company’s cost of goods sold, selling,
general and administrative expenses, and research and development expenses,
partially offset by an increase in its revenues.
Revenues
and Cost of Goods Sold
|
|
|
6/30/06
|
|
|
6/30/05
|
|
Revenues
|
|
|
|
|
|
|
|
Sales
|
|
$
|
5,136,991
|
|
$
|
1,850,164
|
|
Government
grant
|
|
|
52,244
|
|
|
-
|
|
Total
revenues
|
|
|
5,189,235
|
|
|
1,850,164
|
|
|
|
|
|
|
|
|
|
Cost
of Goods Sold
|
|
|
|
|
|
|
|
Cost
of goods sold
|
|
|
1,245,156
|
|
|
533,927
|
|
Total
cost of good sold
|
|
|
1,245,156
|
|
|
533,927
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
$
|
3,944,079
|
|
$
|
1,316,237
|
|
Revenues
significantly increased by the amount of $3,286,827, or approximately 178%,
to
$5,136,991 in the second quarter of 2006, as compared to sales revenues
of
$1,850,164 in the same period of fiscal 2005. This was primarily attributable
to
sales associated with the introduction of numerous new products, and increase
in
domestic distribution centers, enhancements in relationships with customers,
products reorganization, and an increase in worldwide exports. It is also
due to
the implementation of new sales programs.
The
Company received a government grant of $52,244 in the second quarter of
2006.
The grant was issued to support the Company’s facility construction, research,
development, and production of medicines. The grant is recognized as income
over
the period necessary to match with related cost and met with the grant’s
requirement. The grant was given in accordance with the Company’s capital and
revenue structures. The Company did not receive a government grant in the
three
month period ended June 30, 2005.
Cost
of goods sold
increased by $711,229, or approximately 133%, to $1,245,156 in the three
month
period ended June 30, 2006, as compared to $533,927 in the three month
period
ended June 30, 2005. This increase in cost of sales is directly tied to
the
growth of revenues.
Operating
Expenses and Other Income (Expense)
Operating
Expenses
|
|
|
6/30/06
|
|
|
6/30/05
|
|
Selling,
general and administrative expenses
|
|
$
|
2,435,262
|
|
$
|
826,456
|
|
Depreciation
and amortization
|
|
|
98,857
|
|
|
42,374
|
|
Research
and development
|
|
|
1,910,229
|
|
|
12,280
|
|
Total
operating expenses
|
|
|
4,444,348
|
|
|
881,110
|
|
|
|
|
|
|
|
|
|
Other
Income (Expenses)
|
|
|
|
|
|
|
|
Interest
income
|
|
|
-
|
|
|
-
|
|
Interest
expense
|
|
|
(8,180
|
)
|
|
(124
|
)
|
Total
other income (expenses)
|
|
$
|
(8,180
|
)
|
$
|
(124
|
)
|
Selling,
general and administrative expenses
increased by $1,608,806, or approximately 195% to $2,435,262 for the three
months ended June 30, 2006, as compared to $826,456 for the three months
ended
June 30, 2005. The increase in these expenses is mainly attributable to
an
increase in sales commission, salaries and welfare to administrative and
selling
staffs tied to increased revenues.
Depreciation
and amortization expense
in the
three-month period ended June 30, 2006 was $98,857, as compared to $42,374
in
the second quarter of fiscal 2005, an increase of $56,483, or approximately
133%.
Research
and development expense
increased by $1,897,949 to 1,910,229 in the second fiscal quarter of 2006,
as
compared to $12,280 in the same period in the prior year. The reason for
this
drastic increase was the Company’s determination to invest heavily in the
development of new products to continue its growth.
Finance
costs
increased to $8,180 in the three-month period ended June 30, 2006, as compared
to $124 in the second quarter in 2005, due primarily to a reduction in
TDR’s
short-term borrowings. Interest expenses of $8,180 in the second quarter
of 2006
are associated with bank loans of $375,267.
The
Company has a relatively low level of debt as compared to its total equity,
and
believes it has done a good job demonstrating that it is able to borrow
effectively to sustain the Company. The Company's cash flow from operations
has
been sufficient to meet interest obligations. When trends are generally
positive
and the Company has a low level of debt relative to equity and its coverage
ratios are good, our managers carefully evaluate how debt might be used
to
leverage higher profits in the future.
RESULTS
OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2006 COMPARED TO THE SIX
MONTHS
ENDED JUNE 30, 2005 (UNAUDITED
)
The
following summarizes changes in the Company’s operations for the six-month
periods ended June 30, 2006 and 2005. The Company had a net loss of $147,943
for
the six-month period ended June 30, 2006, as compared to net income of
$973,120
in the same period in the prior year. The primary reasons for this difference
were large increases in the Company’s cost of goods sold, selling, general and
administrative expenses and research and development expenses, partially
offset
by an increase in its revenues.
Revenues
and Cost of Goods Sold
Revenues
|
|
|
6/30/06
|
|
|
6/30/05
|
|
Sales
|
|
$
|
9,116,110
|
|
$
|
3,676,172
|
|
Government
grant
|
|
|
52,244
|
|
|
24,155
|
|
Total
revenues
|
|
|
9,168,354
|
|
|
3,700,327
|
|
|
|
|
|
|
|
|
|
Cost
of Goods Sold
|
|
|
|
|
|
|
|
Cost
of goods sold
|
|
|
2,194,754
|
|
|
1,067,853
|
|
Total
cost of good sold
|
|
|
2,194,754
|
|
|
1,067,853
|
|
|
|
|
|
|
|
|
|
Gross
Profit
|
|
$
|
6,973,600
|
|
$
|
2,632,474
|
|
Revenues
significantly increased by the amount of $5,439,938, or approximately 148%,
to
$9,116,110 in the six-month period ended June 30, 2006, as compared to
sales
revenues of $3,676,172 in the same period of fiscal 2005. This was mainly
attributable to sales associated with the introduction of numerous new
products,
increases in domestic distribution centers, enhancements in our relationship
with a major national retailer, and increases in worldwide exports, and
continued reduction in the relative impact of customer discount programs.
It was
also due to the implementation of a new sales program.
The
Company recognized $52,244 from government grants for the six months ended
June
30, 2006 compared to $24,155 in 2005. A government grant was issued to
support
the Company’s facility construction, research, development, and production of
medicines. The grant is recognized as income over the period necessary
to match
with related cost and meet with the grant’s criteria. This increase in
government grant income on June 30, 2006, was due to one project that received
a
larger grant which was recognized as income.
Cost
of goods sold
increased by $1,126,901, or approximately 106%, to $2,194,754 in the six-month
period ended June 30, 2006, as compared to $1,067,853 in the six-month
period
ended June 30, 2005. This increase in cost of sales is directly tied to
the
growth of revenues.
Operating
Expenses and Other Income (Expense)
|
|
|
6/30/06
|
|
|
6/30/05
|
|
Operating
Expenses
|
|
|
|
|
|
|
|
Selling,
general and administrative expenses
|
|
$
|
4,331,228
|
|
$
|
1,408,427
|
|
Depreciation
and amortization
|
|
|
105,013
|
|
|
59,828
|
|
Research
and development
|
|
|
1,933,375
|
|
|
12,280
|
|
Total
operating expenses
|
|
|
6,369,616
|
|
|
1,480,535
|
|
|
|
|
|
|
|
|
|
Other
Income (Expense)
|
|
|
|
|
|
|
|
Interest
income and other income
|
|
|
-
|
|
|
-
|
|
Interest
expense
|
|
|
(17,332
|
)
|
|
(124
|
)
|
Total
other income (expenses)
|
|
$
|
(17,332
|
)
|
$
|
(124
|
)
|
Selling,
general and administrative expenses
increased by $2,922,801, or approximately 208%, to $4,331,228 for the six
months
ended June 30, 2006, as compared to $1,408,427 for the six months ended
June 30,
2005. This increase in total general, administrative and selling expenses,
is
mainly attributable to an increase in sales commissions, advertising, salaries
and welfare to administrative and sales staff.
Depreciation
and amortization expense
in the
six-month period ended June 30, 2006 was $105,013, as compared to $59,828
in
the same period in fiscal 2005, an increase of $45,185, or approximately
76%.
Research
and development expense
increased by $1,921,095 to 1,933,375 in the first half of fiscal 2006,
as
compared to $12,280 in the same period in the prior year. The reason for
this
drastic increase was the Company’s determination to invest heavily in the
development of new products.
Finance
costs
of
$17,332 represented the interest incurred for the six months ended June
30, 2006
associated with bank loans outstanding during the period, which increased
$17,208 for the six months ended June 30, 2006 compared to $124 in June
30,
2005. The increase was primarily due to the small amount of interest accrued
for
an initial loan acquired by the company from the commercial bank at the
end of
June 2005 as compared to interest incurred for the entire six month ended
of
June 30, 2006.
LIQUIDITY
AND CAPITAL RESOURCES
The
Company’s assets primarily consist of its operating subsidiaries, marketable
properties for sales, cash and cash equivalents.
The
Company had approximately $2,000,000 in cash and cash equivalents at June
30,
2006, compared to approximately $2,200,000 at June 30, 2005. The Company’s
current ratio at June 30, 2006 was 1.96. The Company had approximately
$2,800,000 million in cash and cash equivalents at December 31, 2005, compared
to approximately $2,000,000 at December 31, 2004. Its current ratio at
December
31, 2005 was 2.74. The decrease in cash since December 31, 2005, is primarily
attributable to an increase in investment activities, including the purchase
of
fixed assets and intangible assets, and an increase in construction-in-progress
cost of a new GMP facility.
Operating
Activities.
For
the
six months ended June 30, 2006, $566,989 was provided by operating activities,
compared with $143,811 provided by operating activities for the six months
ended
June 30, 2005. The increase in net cash flows provided from operating activities
was attributable primarily to
the
use
of stock-based compensation of $487,954, increase in accounts payable of
$356,864, and taxes payable of $477,815, partially offset by an increase
in
accounts receivable of $828,226.
Investing
Activities.
For the
six months ended June 30, 2006, the Company used $1,487,508 in investing
activities, compared with $467,726 used in investing activities for the
six
months ended June 30, 2005. This increase was due primarily to
purchase
of intangible assets of $1,090,231 and construction in progress of
$332,802.
Financing
Activities.
For
the
six months ended June 30, 2006, $106,338 was used in financing activities,
compared with $483,092 provided by financing activities for the six months
ended
June 30, 2005. This difference was primarily due to
proceeds
from short-term loans of $483,092 in the six months ended June 30, 2005,
as
compared to short-term loan repayments of $120,573 in the six months ended
June
30, 2006.
The
Company’s primary sources of funds include cash flow from operations and the
proceeds from borrowing. Management endeavors to ensure that funds are
available
to take advantage of new investment opportunities and are sufficient to
meet
future liquidity and capital needs. Management considers current working
capital
and borrowing capabilities adequate to cover the Company's current operating
needs. The Company may seek additional sources of funding through equity
to fund
growing operations and to fund future opportunities.
Cash
and equivalents
increased by $926,902 or 48% to $2,939,333 as of December 31, 2005, compared
to
$2,010,431as of December 31, 2004, due primarily to an increase in sales
proceeds received from the sale of existing and newly developed
products.
The
sales
increased by $1,210,116 for the three months ended June 30, 2006 as compared
to
the sales of three months ended March 31, 2006, but the cash and equivalents
decreased by $1,939,501 or 50% to $1,965,864 as of three months ended June
30,
2006 compared to $3,905,365 of three months ended March 31, 2006. This
decrease
is due primarily to cash expenditures of $2,970,116 for the purchase of
fixed
assets and intangible assets purchases, expenditures of approximately $251,551
for the construction of a GMP facility, and repayment of accounts payable
and
short-term loans.
There
was
no restrictive bank deposit pledged as of December 31, 2005 and 2004. Therefore,
the Company did not have to maintain any minimum balance in the relevant
deposit
account as security.
Accounts
receivables
increased
by $157,900 or 14% to $1,258,113 as of December 31, 2005 compared to $1,100,213
of December 31, 2004. The receivables
increased
by $428,469 or 26% to $2,086,339 as of June 30, 2006, compared to $1,657,870
as
of June 30, 2005. The increase was attributed to a general increase in
sales
revenue. However, although sales continued to increase in the three months
ended
June 30, 2006, accounts receivables
decreased
by $237,998 or 10% to $2,086,339 as of June 30, 2006, compared to $2,324,337
as
of March 31, 2006. This decrease in receivables is believed to reflect
a
tightening of internal controls. Approximately 90 percent of the Company’s
receivables have aged less than 60 days.
Inventories
decreased by $270,501 or 42% to $381,140 as of December 31, 2005 from $651,641
as of December 31, 2004, and decreased by $42,893 or 9% to $451,130 as
of June
30, 2006 compared to $494,023 as of June 30, 2005. The decrease in inventories
is primarily due to increased sales.
Inventories
increased by $52,013 or 13% to $451,130 as of June 30, 2006 from $399,117
as of
March 31, 2006. The increase in inventories in this period is primarily
due to
the enhanced productivity of newly purchased equipment and machinery.
Inventory
is still believed to be lower than that of many of the Company's competitors,
because of the success the Company has had in turning its inventory
quickly.
Properties
and equipment
stated
at cost less accumulated depreciation and amortization consist of:
|
|
|
Dec
31, 2005
|
|
|
Dec
31, 2004
|
|
|
|
|
|
|
|
|
|
Buildings
|
|
$
|
619,810
|
|
$
|
619,810
|
|
Automobiles
|
|
|
133,998
|
|
|
65,422
|
|
Furniture
and fixtures
|
|
|
4,382
|
|
|
3,008
|
|
Equipments
|
|
|
419,242
|
|
|
110,270
|
|
Total
Property and Equipments
|
|
|
1,177,432
|
|
|
798,510
|
|
Less:
Accumulated depreciation and amortization
|
|
(
|
217,437
|
)
|
(
|
176,221
|
)
|
Property
and Equipment, Net
|
|
$
|
959,995
|
|
$
|
622,289
|
|
Net
book
value of fixed assets increased by $337,706 or 35% to $959,995 as of December
31, 2005 compared to $622,289 as of December 31, 2005. This is largely
attributable to the purchase of automobiles and equipment.
|
|
|
June
30, 2006
|
|
|
June
30, 2005
|
|
|
|
|
|
|
|
|
|
Buildings
|
|
$
|
619,810
|
|
$
|
619,810
|
|
Automobiles
|
|
|
133,998
|
|
|
65,422
|
|
Furniture
and fixtures
|
|
|
4,382
|
|
|
3,008
|
|
Equipments
|
|
|
483,717
|
|
|
108,250
|
|
Total
Property and Equipments
|
|
|
1,241,907
|
|
|
796,490
|
|
Less:
Accumulated depreciation and amortization
|
|
(
|
274,546
|
)
|
(
|
201,142
|
)
|
Property
and Equipment, Net
|
|
$
|
967,361
|
|
$
|
595,348
|
|
Net
book
value of fixed assets increased by $372,013 or 62% to $967,361 as of June
30,
2006, compared to $595,348 as of June 30, 2005. This was attributable to
the
purchase of equipment and automobiles.
Construction-in-progress
represents the facility project of Harbin First Bio-Engineering Company
Limited
(“First”). Construction-in-progress represents the cost of construction costs
and related pre-approval capital expenditures and government approval fees.
A
breakdown on these costs by project is as follows:
Construction-in-Progress
|
|
|
Dec
31, 2005
|
|
|
Dec
31, 2004
|
|
|
|
|
|
|
|
|
|
Comprehensive
building
|
|
$
|
559,044
|
|
$
|
543,479
|
|
Dewatering
excavation
|
|
|
120,773
|
|
|
120,773
|
|
Factory
construction
|
|
|
495,169
|
|
|
495,169
|
|
Boiler
project
|
|
|
60,386
|
|
|
60,386
|
|
Fire
prevention
|
|
|
90,580
|
|
|
90,580
|
|
Power
supply system
|
|
|
96,618
|
|
|
96,618
|
|
Building
engineering
|
|
|
289,855
|
|
|
289,855
|
|
Air-conditioning
System
|
|
|
434,783
|
|
|
434,783
|
|
Road
improvement
|
|
|
265,700
|
|
|
265,700
|
|
Lab
construction
|
|
|
30,990
|
|
|
-
|
|
Construction-in-Progress
|
|
$
|
2,443,898
|
|
$
|
2,397,343
|
|
Construction-in-Progress
|
|
|
June
30, 2006
|
|
|
June
30, 2005
|
|
|
|
|
|
|
|
|
|
Comprehensive
building
|
|
$
|
560,587
|
|
$
|
547,722
|
|
Dewatering
excavation
|
|
|
120,773
|
|
|
120,773
|
|
Factory
construction
|
|
|
495,169
|
|
|
495,169
|
|
Boiler
project
|
|
|
60,386
|
|
|
60,386
|
|
Fire
prevention
|
|
|
90,580
|
|
|
90,580
|
|
Power
supply system
|
|
|
96,618
|
|
|
96,618
|
|
Building
engineering
|
|
|
289,855
|
|
|
289,855
|
|
Air-conditioning
System
|
|
|
434,783
|
|
|
434,783
|
|
Road
improvement
|
|
|
265,700
|
|
|
265,700
|
|
Lab
construction
|
|
|
156,079
|
|
|
30,193
|
|
Landscape
Engineering
|
|
|
143,626
|
|
|
|
|
Network
Communication
|
|
|
62,544
|
|
|
|
|
Construction-in-Progress
|
|
$
|
2,776,700
|
|
$
|
2,431,780
|
|
An
increase in intangible assets
of
$433,861 or 299% to $578,788 as of December 31, 2005, from $144,927 as
of
December 31, 2004, was due primarily to the purchase of New
Endothelin-1.
Intangible
assets
increased
by $2,970,116 or 513% to $3,548,904 as of June 30, 2006, from $578,788
as of
December 31, 2005. This was due to an increase in research and development
(R&D) in the Urinary albumin kit and New Endothelin-1, the purchase of a HIV
detection kit, several cancer diagnostic kits, and registration of GMP
Certificate.
As
of
December 31, 2004, the Intangible Assets consist of the following:
Intangible
Assets
|
|
|
2004
|
|
Urinates
the micro albumin examination reagent box
|
|
$
|
120,772
|
|
Other
secret formulas and processes procedures
|
|
|
24,155
|
|
Total
Intangible Assets
|
|
$
|
144,927
|
|
As
of
December 31, 2005, the Intangible Assets consist of the following:
Intangible
Assets
|
|
|
2005
|
|
Urinates
the micro albumin examination reagent box
|
|
$
|
120,772
|
|
New
Endothelin-1
|
|
|
433,861
|
|
Other
secret formulas and processes procedures
|
|
|
24,155
|
|
Total
Intangible Assets
|
|
$
|
578,788
|
|
As
of
June 30, 2006, the Intangible Assets consist of the
following: