2870
|
20-3912942
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer Identification Number)
|
Large
accelerated filer ¨
|
Accelerated
filer ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
Title
of each class of securities to be registered
|
Amount
to be
registered(3)
|
Proposed
maximum
offering
price
per
share (4)
|
Proposed
maximum
aggregate
offering
price
|
Amount
of
registration
fee
|
||||||||||
Common
stock underlying convertible notes, par value $0.001 per share
(1)
|
73,380
shares
|
$ | 0.14 | $ | 10,273.20 | $ | 1.73 | |||||||
Common
stock underlying investor warrants, par value $0.001 per share
(2)
|
500,000
shares
|
$ | 0.14 | $ | 70,000 | $ | 2.75 | |||||||
Total
|
573,380
shares
|
$ | 0.14 | $ | 80,273.20 | $ | 4.48 |
ABOUT
THIS PROSPECTUS
|
2
|
FORWARD-LOOKING
STATEMENTS
|
2
|
PROSPECTUS
SUMMARY
|
3
|
THE
OFFERING
|
4
|
RISK
FACTORS
|
6
|
DESCRIPTION
OF BUSINESS
|
13
|
DESCRIPTION
OF PROPERTY
|
19
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
20
|
MARKET
PRICE OF THE COMMON STOCK, DIVIDENDS AND RELATED STOCKHOLDER
MATTERS
|
30
|
SELLING
SECURITY HOLDERS
|
32
|
DIRECTORS
AND EXECUTIVE OFFICERS
|
36
|
CORPORATE
GOVERNANCE
|
37
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
39
|
EXECUTIVE
COMPENSATION
|
40
|
PLAN
OF DISTRIBUTION
|
41
|
DESCRIPTION
OF SECURITIES
|
42
|
LEGAL
PROCEEDINGS
|
43
|
LEGAL
MATTERS
|
43
|
EXPERTS
|
43
|
DISCLOSURE
OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES
|
43
|
WHERE
YOU CAN FIND ADDITIONAL INFORMATION
|
44
|
CONSOLIDATED
FINANCIAL STATEMENTS
|
F-1
|
Shares
of common stock offered by the selling security holders
|
Up
to 573,380 shares of common stock, including (i) 500,000 Warrant Shares
and (ii) 73,380 Conversion Shares.
|
|
Common
stock to be outstanding after the offering
|
Up
to 13,531,954 shares. (1)(2)
|
|
Use
of proceeds
|
China
Agri will not receive any proceeds from the sale of the shares of common
stock offered by the selling security holders to the public. However,
China Agri will receive proceeds from any cash exercise of the Warrants by
selling security holders. Any such proceeds will be used to support the
Company’s expansion plans and for working capital.
|
|
OTCBB
Ticker Symbol
|
CHBU
|
(1)
|
The
above information regarding common stock to be outstanding after the
offering is based on 12,958,574 shares of common stock outstanding as of
June 30, 2009 and assumes the subsequent conversion or exercise of all of
573,380 shares of Common Stock covered by this prospectus underlying the
Notes and Warrants by the selling security
holders.
|
(2)
|
This
prospectus does not cover all of the shares of Common Stock that the Notes
are convertible into. The Notes are convertible into 1,000,000
shares of Common Stock. Of this amount, this prospectus covers
73,380 shares of Common Stock.
|
China
Agri-Business, Inc.
|
||
|
|
||
|
|
||
100%
ownership
|
||
|
|
||
|
|
||
Mei
Xin Agri
Technology
(Shaanxi)
Co., Ltd.
|
Contractual
Relationship
(Management Entrustment Agreement) |
Shaanxi
Xin Sheng Centennial Agricultural and Technology Co.,
Ltd.
|
Product
Brand Name
|
Description
and Functionality
|
Plant
Suitability
|
Price*
|
||||
Xinsheng
Luyuan
|
A
line of fertilizer product whose primary function is to increase
agricultural production.
|
Wheat,
Rice, Maize, Tobacco, Cotton, Melons and various other fruits
and vegetables.
|
$
|
61.49/Box
|
|||
Xinsheng
Lufeng
|
A
line of organic soil amendment products whose primary function is as a
bactericide.
|
Tomatoes
and Apples.
|
$
|
38.65/Box
|
|||
Xinsheng
Huang-jin-gai
|
A
line of amino acid fertilizer products designed to help crops absorb
calcium and to improve their overall quality.
|
Tomatoes
and Apples.
|
$
|
32.21/Box
|
|||
Xinsheng
Jia-tian-xia
|
A
line of humic acid fertilizer products designed improve the overall
quality of crops
|
Maize,
Cotton, Apples, Tomatoes, Watermelon, and various other fruits and
melons.
|
$
|
32.21/Box
|
|||
Xinsheng
Bai-le
|
A
line of amino acid fertilizer products designed to provide supplementary
micro-nutrients to crops and to help crops grow with balanced
nutrition.
|
Maize,
Cotton, Apples, Tomatoes, Watermelon, and various other fruits &
melons.
|
$
|
26.35/Box
|
*
|
Based
on the rounded currency exchange rate in effect as of September 22, 2009
($1 = approximately RMB6.83). A standard box contains various bottles and
bags of the product. The price per box may vary depending on the contents
of the box.
|
Registration
No.
|
Trademark/Product
Name
|
Expiration
Date
|
||
No.
(2004) 1485
|
Xinsheng
Luyuan
|
September
2009
|
||
No.
(2004) 1542
|
Xinsheng
Lufeng
|
October
2009
|
||
No.
(2007) 2968
|
Xinsheng
Huang-jin-gai
|
December
2009
|
||
No.
(2007) 2969
|
Xinsheng
Bai-le
|
December
2009
|
||
No.
(2007) 2970
|
Xinsheng
Jia-tian-xia
|
December
2009
|
Company
Name
|
Location
within PRC
|
|
Weifang
Xinde Bio-tech Co., Ltd.
|
Shandong
Province
|
|
Shaanxi
Haide’er Bio-tech Co., Ltd.
|
Shaanxi
Province
|
|
Weifang
Hengsheng Bio-tech Co., Ltd.
|
Shandong
Province
|
|
Zhejiang
Lanhai Bio-engineering Co., Ltd.
|
Zhejiang
Province
|
|
Aiwo
Beijing Agricultural Technology Co., Ltd.
|
Beijing
City
|
|
China
Green Agriculture, Inc.
|
Shaanxi
Province
|
|
Shandong
Dongyan Kefeng Bio-tech Co., Ltd.
|
Shangdong
Province
|
|
Shandong
Tianda Bio-tech Co., Ltd.
|
Shangdong
Province
|
|
Guangxi
Beihai Guofa Bio-tech Co., Ltd.
|
Guangxi
Province
|
Trademark
|
Registration
Number
|
Expiration
Date
|
||
Xinsheng
Shi ji
|
3412688
|
July
2014
|
||
Xinsheng
Luyuan
|
4734942
|
September
2015
|
||
Xinsheng
Lufeng
|
4734940
|
September
2015
|
||
Xinsheng
Huang-jin-gai
|
6213163
|
August
2022
|
||
Xinsheng
Bai-le
|
6212924
|
August
2022
|
||
Xinsheng
Jia-tian-xia
|
6213164
|
August
2022
|
||
New
Agriculture - Generator
|
6952690
|
September
2023
|
·
|
Grant
of the right to use land;
|
·
|
Assignment
of the right to use land;
|
·
|
Lease
of the right to use land; and
|
·
|
Allocated
land use rights.
|
Three Months Ended June 30,
|
||||||||
2009
|
2008
|
|||||||
Sales
|
$ | 703,875 | $ | 1,182,746 | ||||
Cost
of Goods Sold
|
188,652 | 354,986 | ||||||
Gross
Profit
|
$ | 515,223 | $ | 827,760 | ||||
Gross
Profit Margin
|
73.20 | % | 69.99 | % |
Three Months Ended June 30,
|
||||||||
2009
|
2008
|
|||||||
Gross
Profit
|
$ | 515,223 | $ | 827,760 | ||||
Selling
and marketing
|
94,524 | 37,358 | ||||||
Professional
fees
|
31,663 | 36,046 | ||||||
Depreciation
and amortization expenses
|
11,878 | 16,357 | ||||||
Other
general and administrative expenses
|
80,729 | 67,724 | ||||||
Total
selling, general and administrative expenses
|
218,794 | 157,485 | ||||||
Income
from operations
|
296,429 | 670,275 | ||||||
Interest
expense
|
(55,807 | ) | - | |||||
Interest
income
|
6,279 | 6,608 | ||||||
Net
Income
|
$ | 246,901 | $ | 676,883 |
Six Months Ended June 30,
|
||||||||
2009
|
2008
|
|||||||
Sales
|
$ | 1,173,447 | $ | 1,522,190 | ||||
Cost
of Goods Sold
|
334,894 | 458,577 | ||||||
Gross
Profit
|
$ | 838,553 | $ | 1,063,613 | ||||
Gross
Profit Margin
|
71.46 | % | 69.87 | % |
Six
Months Ended June 30,
|
||||||||
2009
|
2008
|
|||||||
Gross
Profit
|
$ | 838,553 | $ | 1,063,613 | ||||
Selling
and marketing
|
150,924 | 81,571 | ||||||
Professional
fees
|
60,663 | 65,046 | ||||||
Depreciation
and amortization expenses
|
23,721 | 32,527 | ||||||
Other
general and administrative expenses
|
147,837 | 102,775 | ||||||
Total
selling, general and administrative expenses
|
383,145 | 281,919 | ||||||
Income
from operations
|
455,408 | 781,694 | ||||||
Interest
expense
|
(112,389 | ) | - | |||||
Interest
income
|
10,798 | 11,517 | ||||||
Net
Income
|
$ | 353,817 | $ | 793,211 |
2008
|
2007
|
|||||||
Sales
|
$ | 2,922,385 | $ | 3,037,414 | ||||
Cost
of Goods Sold
|
817,472 | 964,961 | ||||||
Gross
Profit
|
$ | 2,104,913 | $ | 2,072,453 | ||||
Gross
Profit Margin
|
72.03 | % | 68.23 | % |
2008
|
2007
|
|||||||
Gross
Profit
|
$ | 2,104,913 | $ | 2,072,453 | ||||
Selling
and marketing
|
316,272 | 146,178 | ||||||
Professional
fees
|
174,869 | 473,809 | ||||||
Depreciation
and amortization expenses
|
60,947 | 61,793 | ||||||
Other
general and administrative
|
177,190 | 347,450 | ||||||
Total
general and administrative
|
729,278 | 1,029,230 | ||||||
Income
from operations
|
1,375,635 | 1,043,223 | ||||||
Interest
expense
|
(58,403 | ) | - | |||||
Interest
income
|
28,107 | 15,659 | ||||||
Net
Income
|
$ | 1,345,339 | $ | 1,058,882 |
|
·
|
FSP
FAS 157-4, Determining
Fair Value When the Volume and Level of Activity for the Asset or
Liability Have Significantly Decreased and Identifying Transactions That
Are Not Orderly , provides guidelines for making fair value
measurements more consistent with the principles presented in FASB
Statement No. 157 (“SFAS 157”), Fair Value
Measurements . FSP FAS 157-4 reaffirms what SFAS 157 states is the
objective of fair value measurement, to reflect how much an asset would be
sold for in an orderly transaction at the date of the financial statements
under current market conditions. Specifically, it reaffirms the need to
use judgment to ascertain if a formerly active market has become inactive
and in determining fair values when markets have become
inactive.
|
|
·
|
FSP
FAS 107-1 and APB 28-1,
Interim Disclosures about Fair Value of Financial Instruments, enhances
consistency in financial reporting by increasing the frequency of fair
value disclosures. This relates to fair value disclosures for any
financial instruments that are not currently reflected on the consolidated
balance sheet at fair
value. FSP FAS 107-1 and APB
28-1 now require that fair value disclosures be made on a quarterly basis,
providing qualitative and quantitative information about fair value
estimates for all those financial instruments not measured on the balance
sheet at fair value.
|
|
·
|
FSP
FAS 115-2 and FAS 124-2,
Recognition and Presentation of Other-Than-Temporary Impairments, provides
additional guidance designed to create greater clarity and consistency in
accounting for and presenting impairment losses on securities. This
FSP is intended to bring greater consistency to the timing of impairment
recognition and to
provide greater clarity to investors about the credit and noncredit
components of impaired debt securities that are not expected to be sold.
This FSP also requires increased and timelier disclosures sought by
investors regarding expected cash flows, credit losses, and an aging of
securities with unrealized losses.
|
High Sales
Price
|
Low Sales
Price
|
|||||||
Year
Ended December 31, 2009:
|
||||||||
4th
Quarter (through October 9, 2009)
|
$ | 0.65 | $ | 0.45 | ||||
3rd
Quarter
|
$ | 1.01 | $ | 0.32 | ||||
2nd
Quarter
|
$ | 0.54 | $ | 0.11 | ||||
1st
Quarter
|
$ | 0.25 | $ | 0.10 | ||||
Year
Ended December 31, 2008:
|
||||||||
4th
Quarter
|
$ | 0.55 | $ | 0.10 | ||||
3
rd Quarter
|
$ | 0.51 | $ | 0.25 | ||||
2nd
Quarter
|
$ | 1.50 | $ | 0.42 | ||||
1st
Quarter
|
$ | 1.00 | $ | 0.40 | ||||
Year
Ended December 31, 2007:
|
||||||||
4th
Quarter (from October 17, 2007 to December 31, 2007)
|
$ | 2.00 | $ | 0.62 |
Name
|
Total Shares
Issuable
Upon
Conversion
of Notes Plus
shares
Issuable
Upon
Exercise of
Warrants (1)
|
Shares of
Common
Stock
Included in
Prospectus
(2)
|
Beneficial
Ownership
Before the
Offering (1)
|
Percentage of
Common
Stock Owned
Before
Offering (1)
|
Beneficial
Ownership
After the
Offering (3)
|
Percentage
of Common
Stock
Owned After
Offering (3)
|
||||||||||||||||||
JAG
Multi Investments, LLC(4)
|
750,000 | 286,690 | 750,000 | 5.5 | % | 463,310 | 3.3 | % | ||||||||||||||||
Keith
Guenther (5)
|
750,000 | 286,690 | 750,000 | 5.5 | % | 463,310 | 3.3 | % | ||||||||||||||||
TOTALS
|
1,500,000 | 573,380 | 1,500,000 | 10.4 | % | 926,620 | 6.4 | % |
(1)
|
For
purposes of this column only, we have included all shares of common stock
owned or beneficially owned by that selling security holder, and the
number of shares of common stock issuable upon conversion or exercise of
all Notes or Warrants owned or beneficially owned by such selling security
holder. The number and percentage of shares beneficially owned
is determined in accordance with Rule 13d-3 of the Securities Exchange Act
of 1934, and the information is not necessarily indicative of beneficial
ownership for any other purpose. Under such rule, beneficial ownership
includes any shares as to which the selling security holder has sole or
shared voting power or investment power and also any shares, which the
selling security holder has the right to acquire within 60 days. However,
the selling stockholders have contractually agreed to restrict their
ability to exercise their Warrants and receive shares of our common stock
such that the number of shares of common stock held by them in the
aggregate and their affiliates after such exercise does not exceed 9.99%
of the then issued and outstanding shares of common stock as determined in
accordance with Section 13(d) of the Exchange Act. Accordingly, this
column represents the aggregate maximum number and percentage of shares
that the selling security holder can own at one time (and therefore, offer
for resale at any one time) due to their 9.99% limitation. Each
selling security holder’s ownership percentage is based on 12,958,574
shares outstanding plus the number of shares that the particular selling
securityholder would own if such selling securityholder converted its
Notes and exercised its Warrants. Accordingly, this number
could be different for each selling
securityholder.
|
(2)
|
Represents
an aggregate of: (i) 73,380 shares issuable upon conversion of the Notes
issued to investors with a conversion price of $0.50 per share, and (ii)
500,000 shares issuable upon exercise of the Warrants issued to investors
with an exercise price of $1.50 per share, subject to
adjustment.
|
(3)
|
Assumes
that all securities registered will be
sold.
|
(4)
|
Includes
500,000 shares of common stock underlying Notes and 250,000 shares of
common stock underlying Warrants. In accordance with rule 13d-3 under the
Securities Exchange Act of 1934, Alexander M. Goren and James Goren share
voting and dispositive control of the shares owned by this selling
security holder.
|
(5)
|
Includes
500,000 shares of common stock underlying Notes and 250,000 shares of
common stock underlying Warrants.
|
Title of Security
|
Number of Underlying
Shares of Common Stock
|
Market Price
at Issuance
|
Dollar Value of
Underlying Securities
|
|||||||||
Notes
|
73,380 | $ | 0.40 | (1) | $ | 29,352 | ||||||
Warrants
|
500,000 | $ | 0.40 | (1) | $ | 200,000 | ||||||
TOTALS
|
573,380 | $ | 229,352 |
(1)
|
Fair
market value based on the average of the high and low prices reported on
the OTC Bulletin Board on September 29,
2008.
|
Name
|
Payment
Reference
|
Date
|
Amount
|
|||||
JAG
Multi Investment, LLC
|
||||||||
Interest
Payment
|
September
29, 2009
|
$
|
7,500
|
|||||
Interest
Payment
|
September
29, 2010
|
$
|
7,500
|
|||||
JAG
Multi Investment, LLC Total:
|
$
|
15,000
|
||||||
Keith
Guenther
|
||||||||
Interest
Payment
|
September
29, 2009
|
$
|
7,500
|
|||||
Interest
Payment
|
September
29, 2010
|
$
|
7,500
|
|||||
Keith
Guenther Total:
|
$
|
15,000
|
||||||
Placement agent and other fees:
|
Payment
Reference
|
Date
|
Amount
|
|||||
Legend
Merchant Group, Inc.
|
Placement
Agent Fee
|
September
29, 2008
|
$
|
40,000
|
||||
Expense
Allowance
|
September
29, 2008
|
$
|
25,000
|
|||||
Signature
Bank
|
Escrow
Agent Fee
|
September
29, 2008
|
$
|
3,500
|
||||
Net
Proceeds from Sale of Notes and Warrants:
|
||||||||
$
|
431,500
|
Interest
payments during the first year:
|
||||||||
JAG
Multi Investment, LLC
|
Interest
Payment
|
September
29, 2009
|
$ | 7,500 | ||||
Keith
Guenther
|
Interest
Payment
|
September
29, 2009
|
$ | 7,500 | ||||
Total
interest payments during the first year:
|
$ | 15,000 |
Selling
Securityholder
|
Date of
Issuance
|
Shares
underlying
Notes
|
Market
Price of
Common
Stock on
Date of
Issuance
|
Exercise
Price of
Notes
|
Combined
Market
Price of
Shares
underlying
Notes
|
Combined
Exercise
Price of
Shares
underlying
Notes
|
Total
Possible
Discount
(Premium)
to Market
Price
|
|||||||||||||||||||
JAG
Multi Investment, LLC
|
9/28/08
|
500,000
|
$
|
0.40
|
$
|
0.50
|
$
|
200,000
|
$
|
250,000
|
$
|
(50,000
|
)
|
|||||||||||||
Keith
Guenther
|
9/28/08
|
500,000
|
$
|
0.40
|
$
|
0.50
|
$
|
200,000
|
$
|
250,000
|
$
|
(50,000
|
)
|
|||||||||||||
Total
|
1,000,000
|
$
|
—
|
$
|
—
|
$
|
400,000
|
$
|
500,000
|
$
|
(100,000
|
)
|
Selling
Securityholder
|
Date of
Issuance
|
Shares
underlying
Warrants
or Options
|
Market
Price of
Common
Stock on
Date of
Issuance
|
Exercise
Price of
Warrants
Or Options
|
Combined
Market
Price of
Shares
underlying
Warrants or
Options
|
Combined
Exercise
Price of
Shares
underlying
Warrants or
Options
|
Total
Possible
Discount
(Premium)
to Market
Price
|
|||||||||||||||||||
JAG
Multi Investment, LLC
|
9/29/08
|
250,000
|
$
|
0.40
|
$
|
1.50
|
$
|
100,000
|
$
|
375,000
|
$
|
(275,000
|
)
|
|||||||||||||
Keith
Guenther
|
9/29/08
|
250,000
|
$
|
0.40
|
$
|
1.50
|
$
|
100,000
|
$
|
375,000
|
$
|
(275,000
|
)
|
|||||||||||||
Total
|
500,000
|
$
|
0.40
|
$
|
1.50
|
$
|
200,000
|
$
|
750,000
|
$
|
(550,000
|
)
|
Gross Proceeds to Company from Notes and Warrants
|
Transaction Fees
and Interest
Payments (1)
|
Net Proceeds
|
Combined total Possible
Profit to
Selling Securityholders
from
Conversion of Notes and
Exercise
of Warrants
|
|||||||||
$500,000
|
$ | 98,500 | $ | 401,500 | $ | -0- |
(1)
|
Assumes
interest will be paid in cash.
|
Total
payments
|
$
|
98,500
|
||
Proceeds
to the Company
|
$
|
401,500
|
||
Percentage
of the total amount of all possible payments divided by the net proceeds
to the issuer from the sale of the Notes
|
24.5
|
%
|
||
Percentage
of the above averaged over the term of the convertible
notes
|
12.25
|
%
|
||
The
total possible discount to the market price of the shares underlying the
Notes divided by the net proceeds to the issuer from the sale of the
convertible notes
|
-0-
|
%
|
||
Percentage
of the above averaged over the term of the convertible
notes
|
-0-
|
%
|
·
|
the
number of shares outstanding prior to the Private Placement of the Notes
and Warrants that are held by persons other than the selling shareholders,
affiliates of the company, and affiliates of the selling
shareholders;
|
·
|
the
number of shares registered for resale by the selling shareholders or
affiliates of the selling shareholders in prior registration
statements;
|
·
|
the
number of shares registered for resale by the selling shareholders or
affiliates of the selling shareholders that continue to be held by the
selling shareholders or affiliates of the selling
shareholders;
|
·
|
the
number of shares that have been sold in registered resale transactions by
the selling shareholders or affiliates of the selling shareholders;
and
|
·
|
the
number of shares registered for resale on behalf of the selling
shareholders or affiliates of the selling shareholders in the current
transaction.
|
Selling
Stockholder
|
Number of
Shares of
Common Stock
Outstanding
prior to the
Private Placement of
Convertible Notes and
Warrants
(excluding Selling
Shareholders,
Affiliates and
Affiliates of Selling
Securityholders)
|
Number of
Shares of
Common Stock
Registered
for Resale
by Selling
Securityholder
in Prior
Registration
Statements
|
Number of
Shares of
Common Stock
Registered
for Resale
by Selling
Stockholder
in Prior
Registration
Statements
Still held by
the Selling
Securityholder
|
Number of
Shares of
Common Stock
Sold in
Registered Resale
Transactions
by the Selling
Securityholder
|
Number of
Shares of
Common Stock
Registered
for Resale
by Selling
Securityholder
in Current
Transaction
|
|||||||||||||||
JAG Multi
Investment, LLC
|
12,958,574 | -0- | -0- | -0- | 286,690 | |||||||||||||||
Keith
Guenther
|
12,958,574 | -0- | -0- | -0- | 286,690 |
NAME
|
POSITION
|
AGE(1)
|
||
Liping
Deng
|
Director,
Chief Executive Officer and President
|
37
|
||
Limin
Deng
|
Chairman
of Board of Directors
|
46
|
||
Xiaolong
Zhou
|
Chief
Financial Officer
|
57
|
||
Michael
Segal
|
Director
|
67
|
NAME
|
POSITION
|
AGE
|
||
Liping
Deng
|
Chairman
of Board of Directors
|
37
|
||
Limin
Deng
|
Vice-Chairman
of Board of Directors
|
46
|
||
Zhengfeng
Guo
|
Director
|
39
|
NAME
|
POSITION
|
AGE
|
||
Liping
Deng
|
Director,
and President
|
37
|
||
Limin
Deng
|
Chairman
of Board of Directors
|
46
|
||
Hong
Cai
|
Director
and Finance Manager
|
42
|
||
Yi
Fu
|
Director
and Vice President
|
36
|
||
Mengzhou
Li
|
Director
|
45
|
(1)
|
As
of August 18, 2009.
|
|
·
|
each
person known by us to be the beneficial owner of more than 5% of our
outstanding shares of common stock;
|
|
·
|
each
of our officers and directors; and
|
|
·
|
all
our officers and directors as a
group.
|
Name
of Beneficial Owner
|
Amount and
Nature of
Beneficial
Ownership (1)
|
Percent of Class
|
||||||
Michael
Segal
11
East 86th Street
New
York, New York 10028
|
63,074 | * | % | |||||
Liping
Deng
|
1,851,148 | 14.3 | ||||||
Liming
Deng
|
— | — | ||||||
Xiaolong
Zhou
|
— | — | ||||||
All
Directors and Executive Officers as a group (4 persons)
|
1,914,222 | 14.8 | ||||||
Trustees
for Xinsheng Shareholders (2)
|
9,099,749 | 70.2 | ||||||
JAG
Multi Investment (3)
|
750,000 | 5.5 | ||||||
Keith
Guenther (3)
|
750,000 | 5.5 |
(1)
|
Reflects
the ownership of our equity securities after a 2.032-for-1 forward split
of our common stock during the fourth quarter of
2006.
|
(2)
|
The
trustees for the trust holding these shares are: Zhihong Yang, Xiaoying
Lin, Dongdong Ding, Fei Zhao and Junsheng Meng. The trustees are
individuals and are not affiliated with any bank or trust
company.
|
(3)
|
Includes
500,000 shares of common stock underlying Notes and 250,000 shares of
common stock underlying the
Warrants.
|
Name and Principal
Position
(a)
|
Year
(b)
|
Salary
($)
(c)
|
Bonus
($)
(d)
|
Stock
Awards
($)
(e)
|
Option
Awards
($)
(f)
|
Non-Equity
Incentive
Plan
Compensation
($)
(g)
|
Change
in
Pension
Value
and
Nonqualified
Deferred
Compensation
Earnings
($)
(h)
|
All
Other
Compensation
($)
(i)
|
Total
($)
(j)
|
|||||||||||||||||||||||||
Liping
Deng
|
2008
|
6,260 | — | — | — | — | — | — | 6,260 | |||||||||||||||||||||||||
Chief
Executive Officer
|
2007
|
5,260 | — | — | — | — | — | — | 5,260 | |||||||||||||||||||||||||
Xiaolong
Zhou
|
2008
|
45,000 | — | — | — | — | — | — | 45,000 | |||||||||||||||||||||||||
Chief
Financial Officer
|
2007
|
33,750 | — | — | — | — | — | — | 33,750 |
Name
(a)
|
Fees
Earned
or
Paid in
Cash
($)
(b)
|
Stock
Awards
($)
(c)
|
Option Awards
($)
(d)
|
Non-Equity
Incentive
Plan
Compensation
($)
(e)
|
Non-
Qualified
Deferred
Compensation
Earnings
($)
(f)
|
All
Other
Compensation
($)
(g)
|
Total
($)
(j)
|
|||||||||||||||||||||
Limin
Deng
|
6,332 | — | — | — | — | — | 6,332 | |||||||||||||||||||||
Michael
Segal
|
18,000 | — | — | — | — | — | 18,000 |
•
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits purchasers;
|
|
•
|
block
trades in which the broker-dealer will attempt to sell the shares as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
|
•
|
purchases
by a broker-dealer as principal and resale by the broker-dealer for its
account;
|
|
•
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
|
•
|
privately
negotiated transactions;
|
|
•
|
settlement
of short sales entered into after the effective date of the registration
statement of which this prospectus is a part;
|
|
•
|
broker-dealers
may agree with the selling security holders to sell a specified number of
such shares at a stipulated price per share;
|
|
•
|
through
the writing or settlement of options or other hedging transactions,
whether through an options exchange or otherwise;
|
|
•
|
a
combination of any such methods of sale; or
|
|
•
|
any
other method permitted pursuant to applicable
law.
|
Page
|
||
Condensed
Consolidated Balance Sheets
as
of June 30, 2009 (Unaudited) and December 31, 2008
|
F-2
|
|
Condensed
Consolidated Statements of Operations
for
the three and six months ended June 30, 2009 and 2008
(Unaudited)
|
F-3
|
|
Condensed
Consolidated Statements of Stockholders’ Equity
for
the six months ended June 30, 2009 (Unaudited) and
the
year ended December 31, 2008
|
F-4
|
|
Condensed
Consolidated Statements of Cash Flows
for
the six months ended June 30, 2009 and 2008 (Unaudited)
|
F-5
|
|
Notes
to Condensed Consolidated Financial Statements (Unaudited)
|
F-6
|
|
Report
of Independent Registered Public Accounting Firm
|
F-15
|
|
Consolidated
Balance Sheets as of December 31, 2008 and 2007
|
F-16
|
|
Consolidated
Statements of Operations for the Years ended December 31, 2008 and
2007
|
F-17
|
|
Consolidated
Statements of Stockholders’ Equity for the Years ended December 31, 2008
and 2007
|
F-18
|
|
Consolidated
Statements of Cash Flows for the Years ended December 31, 2008 and
2007
|
F-19
|
|
Notes
to Consolidated Financial Statements
|
F-20
|
June
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current
Assets
|
||||||||
Cash
and cash equivalents
|
$ | 8,887,933 | $ | 8,312,636 | ||||
Accounts
receivable, net of allowance for doubtful accounts of $5,895
and $6,524, respectively
|
37,249 | 45,165 | ||||||
Inventory
|
79,067 | 47,113 | ||||||
Other
receivables
|
11,230 | 7,329 | ||||||
Prepaid
expenses
|
16,490 | 22,345 | ||||||
Total
Current Assets
|
9,031,969 | 8,434,588 | ||||||
Property,
plant and equipment, net
|
116,491 | 231,278 | ||||||
Investment
in Tienwe Technology
|
878,400 | 879,420 | ||||||
Deferred
financing costs, net of accumulated amortization of $82,597 and $28,403,
respectively
|
124,685 | 178,879 | ||||||
Intangible
assets, net
|
15,995 | 59,495 | ||||||
Total
Assets
|
$ | 10,167,540 | $ | 9,783,660 | ||||
Liabilities
and Stockholders' Equity
|
||||||||
Current
Liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 224,374 | $ | 234,007 | ||||
Total
Current Liabilities
|
224,374 | 234,007 | ||||||
Long
Term Liabilities
|
||||||||
Convertible
notes, net
|
377,715 | 327,020 | ||||||
Total
Liabilities
|
602,089 | 561,027 | ||||||
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 12,958,574 and 12,958,574, respectively
|
12,959 | 12,959 | ||||||
Additional
paid-in capital
|
4,369,786 | 4,369,786 | ||||||
Retained
earnings
|
4,008,029 | 3,654,212 | ||||||
Accumulated
other comprehensive income
|
1,174,677 | 1,185,676 | ||||||
Total
stockholders' equity
|
9,565,451 | 9,222,633 | ||||||
Total
Liabilities and Stockholders' Equity
|
$ | 10,167,540 | $ | 9,783,660 |
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
June
30,
|
June
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Sales
of products
|
$ | 703,875 | $ | 1,182,746 | $ | 1,173,447 | $ | 1,522,190 | ||||||||
Cost
of goods sold
|
188,652 | 354,986 | 334,894 | 458,577 | ||||||||||||
Gross
profit
|
515,223 | 827,760 | 838,553 | 1,063,613 | ||||||||||||
Selling,
general and administrative expenses
|
218,794 | 157,485 | 383,145 | 281,919 | ||||||||||||
Income
from operations
|
296,429 | 670,275 | 455,408 | 781,694 | ||||||||||||
Interest
and other income
|
6,279 | 6,608 | 10,798 | 11,517 | ||||||||||||
Interest
expense
|
(55,807 | ) | - | (112,389 | ) | - | ||||||||||
Income
before income taxes
|
246,901 | 676,883 | 353,817 | 793,211 | ||||||||||||
Income
taxes
|
- | - | - | - | ||||||||||||
Net
income
|
$ | 246,901 | $ | 676,883 | $ | 353,817 | $ | 793,211 | ||||||||
Earnings
per common share:
|
||||||||||||||||
Basic
|
$ | 0.02 | $ | 0.05 | $ | 0.03 | $ | 0.06 | ||||||||
Diluted
|
$ | 0.02 | $ | 0.05 | $ | 0.03 | $ | 0.06 | ||||||||
Weighted
average number of common shares used to compute earnings per common
share:
|
||||||||||||||||
Basic
|
12,958,574 | 12,958,574 | 12,958,574 | 12,958,574 | ||||||||||||
Diluted
|
13,958,574 | 12,958,574 | 13,958,574 | 12,958,574 | ||||||||||||
Comprehensive
Income:
|
||||||||||||||||
Net
income
|
$ | 246,901 | $ | 676,883 | $ | 353,817 | $ | 793,211 | ||||||||
Other
comprehensive (loss) income
|
(11,032 | ) | 292,565 | (10,999 | ) | 473,395 | ||||||||||
Comprehensive
Income:
|
$ | 235,869 | $ | 969,448 | $ | 342,818 | $ | 1,266,606 |
Common Stock
Shares
|
Common Stock
Amount
|
Additional Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income
|
Total
|
|||||||||||||||||||
Balance,
December 31, 2007
|
12,958,574 | $ | 12,959 | $ | 4,150,636 | 2,308,873 | $ | 656,164 | $ | 7,128,632 | ||||||||||||||
Relative
fair value of warrants and beneficial conversion feature included in sale
of convertible notes
|
- | - | 199,230 | - | - | 199,230 | ||||||||||||||||||
Fair
value of Placement Agent warrants
|
- | - | 19,920 | - | - | 19,920 | ||||||||||||||||||
Net
income for the year ended December 31, 2008
|
- | - | - | 1,345,339 | - | 1,345,339 | ||||||||||||||||||
Foreign
currency translation adjustment
|
- | - | - | - | 529,512 | 529,512 | ||||||||||||||||||
Balance,
December 31, 2008
|
12,958,574 | 12,959 | 4,369,786 | 3,654,212 | 1,185,676 | 9,222,633 | ||||||||||||||||||
Net
income for the six months ended June 30, 2009 (Unaudited)
|
- | - | - | 353,817 | - | 353,817 | ||||||||||||||||||
Foreign
currency translation adjustment (Unaudited)
|
- | - | - | - | (10,999 | ) | (10,999 | ) | ||||||||||||||||
Balance,
June 30, 2009 (Unaudited)
|
12,958,574 | $ | 12,959 | $ | 4,369,786 | $ | 4,008,029 | $ | 1,174,677 | $ | 9,565,451 |
China
Agri -Business, Inc.
|
||||||||
Condensed
Consolidated Statements of Cash Flows
|
||||||||
Six
Months Ended
|
||||||||
June 30,
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Operating
activities
|
||||||||
Net
income
|
$ | 353,817 | $ | 793,211 | ||||
Adjustments
to reconcile net income to net cash
|
||||||||
provided
by (used in) operating activities:
|
||||||||
Bad
debt expense
|
(560 | ) | (15,437 | ) | ||||
Depreciation
of property, plant and equipment
|
20,558 | 25,855 | ||||||
Amortization
of intangible assets and deferred financing costs
|
60,290 | 9,503 | ||||||
Amortization
of debt discount and fair value of warrants
|
50,695 | - | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Decrease
/ (increase) in accounts receivable
|
8,545 | (4,723 | ) | |||||
Increase
in other receivable
|
(3,901 | ) | (435 | ) | ||||
Increase
in inventory
|
(31,954 | ) | (4,648 | ) | ||||
Decrease
in prepaid expenses
|
5,855 | 1,841 | ||||||
(Decrease)
/ increase in accounts payable and accrued liabilities
|
(9,633 | ) | 23,044 | |||||
Deferred
income
|
- | 24,494 | ||||||
Net cash provided by operating
activities
|
453,712 | 852,705 | ||||||
Investing
activities
|
||||||||
Proceeds
from disposal of fixed assets and intangible assets
|
131,760 | - | ||||||
Property,
plant and equipment additions
|
(608 | ) | (4,742 | ) | ||||
Net cash provided by / (used in) investing
activities
|
131,152 | (4,742 | ) | |||||
Financing
activities
|
||||||||
Net cash provided by financing
activities
|
- | - | ||||||
Effect of exchange rate changes on cash and cash
equivalents
|
(9,567 | ) | 406,197 | |||||
Increase
in cash and cash equivalents
|
575,297 | 1,254,160 | ||||||
Cash and cash equivalents, beginning of
period
|
8,312,636 | 5,984,448 | ||||||
Cash and cash equivalents, end of
period
|
$ | 8,887,933 | $ | 7,238,608 |
June 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Raw
materials
|
$ | 49,499 | $ | 39,125 | ||||
Finished
goods
|
21,562 | 4,536 | ||||||
Other
|
8,006 | 3,452 | ||||||
Total
inventory
|
$ | 79,067 | $ | 47,113 |
June 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Building
|
$ | 19,676 | $ | 19,699 | ||||
Transportation
equipment
|
222,834 | 223,092 | ||||||
Machinery
and electronic equipment
|
50,667 | 146,034 | ||||||
Office
equipment
|
3,502 | 3,508 | ||||||
296,679 | 392,333 | |||||||
Less
accumulated depreciation
|
180,188 | 161,055 | ||||||
Property,
plant and equipment, net
|
$ | 116,491 | $ | 231,278 |
June 30,
2009
|
December 31,
2008
|
|||||||
(Unaudited)
|
||||||||
Placement
Agent commissions
|
$ | 40,000 | $ | 40,000 | ||||
Placement
Agent expense allowance
|
25,000 | 25,000 | ||||||
Fair
value of Placement Agent warrants
|
19,920 | 19,920 | ||||||
Legal
and other fees
|
122,362 | 122,362 | ||||||
Total
|
207,282 | 207,282 | ||||||
Less:
accumulated amortization
|
(82,597 | ) | (28,403 | ) | ||||
Deferred
Financing Costs, end of period
|
$ | 124,685 | $ | 178,879 |
June 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Product
rights
|
$ | 52,704 | $ | 90,141 | ||||
Patent
|
14,640 | 14,657 | ||||||
Trademark
|
2,187 | 2,190 | ||||||
Total
|
69,531 | 106,988 | ||||||
Less
accumulated amortization
|
53,536 | 47,493 | ||||||
Intangible
assets, net
|
$ | 15,995 | $ | 59,495 |
June 30,
|
December 31,
|
|||||||
2,009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Convertible
notes - face amount
|
$ | 500,000 | $ | 500,000 | ||||
Less:
|
||||||||
Debt
discount attributable to the relative fair
value of warrants
|
(149,615 | ) | (149,615 | ) | ||||
Debt
discount attributable to the intrinsic value
of the beneficial conversion feature
|
(49,615 | ) | (49,615 | ) | ||||
Less
accumulated amortization of debt discounts
|
76,945 | 26,250 | ||||||
Convertible
notes payable, net
|
$ | 377,715 | $ | 327,020 |
June 30,
2009
|
Year Ended
December 31, 2008
|
|||||||
(Unaudited)
|
||||||||
Outstanding
at beginning of period
|
1,387,580 | 807,580 | ||||||
Warrants
issued
|
- | 580,000 | ||||||
Warrants
exercised
|
- | - | ||||||
Warrants
expired
|
(10,000 | ) | - | |||||
Outstanding
at end of period
|
1,377,580 | 1,387,580 | ||||||
Exercisable
at end of period
|
1,377,580 | 1,387,580 |
Date Issued
|
Expiration Date
|
Number of
Warrants
|
Weighted Average
Exercise Price
|
|||||||
October 11, 2007
|
October 10, 2010
|
379,800 | 1.50 | |||||||
October
11, 2007
|
October
10, 2010
|
379,800 | 2.00 | |||||||
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
|
500,000 | 1.50 | |||||||
Total
|
1,377,580 | $ | 1.60 |
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Expected
tax at 35%
|
$ | 86,415 | $ | 236,909 | $ | 123,836 | $ | 277,624 | ||||||||
Tax
effect of unutilized losses of China Agri and Meixin
|
38,722 | 3,153 | 78,229 | 16,494 | ||||||||||||
Effect
of PRC income tax exemption granted to Xinsheng
|
(89,383 | ) | (171,473 | ) | (144,332 | ) | (210,084 | ) | ||||||||
Permanent
difference relating to Xinsheng's earnings to be permanently invested in
operations outside the United States
|
(35,754 | ) | (68,589 | ) | (57,733 | ) | (84,034 | ) | ||||||||
Actual
provision for income taxes
|
$ | - | $ | - | $ | - | $ | - |
Twelve months
ending
June 30,
|
Minimum
Rent
|
|||
2010
|
$ | 71,043 | ||
2011
|
46,818 | |||
Total
|
$ | 117,861 |
/s/ Michael T. Studer, CPA,
P.C.
|
|
Michael
T. Studer, CPA, P.C.
|
2008
|
2007
|
|||||||
Assets
|
||||||||
Current
Assets
|
||||||||
Cash
and cash equivalents
|
$
|
8,312,636
|
$
|
5,984,448
|
||||
Accounts
receivable, net of allowance for doubtful accounts of $6,524
and $23,991, respectively
|
45,165
|
65,118
|
||||||
Inventory
|
47,113
|
60,582
|
||||||
Other
receivables
|
7,329
|
6,855
|
||||||
Prepaid
expenses
|
22,345
|
5,735
|
||||||
Total
Current Assets
|
8,434,588
|
6,122,738
|
||||||
Property,
plant and equipment, net
|
231,278
|
276,000
|
||||||
Investment
in Tienwe Technology
|
879,420
|
822,540
|
||||||
Deferred
financing costs, net of accumulated amortization of $28,403 and $0,
respectively
|
178,879
|
-
|
||||||
Intangible
assets, net
|
59,495
|
73,554
|
||||||
Total
Assets
|
$
|
9,783,660
|
$
|
7,294,832
|
||||
Liabilities
and Stockholders' Equity
|
||||||||
Current
Liabilities
|
||||||||
Accounts
payable and accrued liabilities
|
$
|
234,007
|
$
|
166,200
|
||||
Total Current Liabilities
|
234,007
|
166,200
|
||||||
Long
Term Liabilities
|
||||||||
Convertible
notes, net
|
327,020
|
-
|
||||||
Total Liabilities
|
561,027
|
166,200
|
||||||
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 12,958,574 and 12,958,574 shares,
respectively
|
12,959
|
12,959
|
||||||
Additional
paid-in capital
|
4,369,786
|
4,150,636
|
||||||
Retained
earnings
|
3,654,212
|
2,308,873
|
||||||
Accumulated
other comprehensive income
|
1,185,676
|
656,164
|
||||||
Total stockholders' equity
|
9,222,633
|
7,128,632
|
||||||
Total Liabilities and
Stockholders' Equity
|
$
|
9,783,660
|
$
|
7,294,832
|
2008
|
2007
|
|||||||
Sales
of products
|
$
|
2,922,385
|
$
|
3,037,414
|
||||
Cost
of goods sold
|
817,472
|
964,961
|
||||||
Gross
profit
|
2,104,913
|
2,072,453
|
||||||
Selling,
general and administrative expenses
|
729,278
|
1,029,230
|
||||||
Income
from operations
|
1,375,635
|
1,043,223
|
||||||
Interest
and other income
|
28,107
|
15,659
|
||||||
Interest
expense
|
(58,403
|
)
|
-
|
|||||
Income
before income taxes
|
1,345,339
|
1,058,882
|
||||||
Income
taxes
|
-
|
-
|
||||||
Net
income
|
1,345,339
|
1,058,882
|
||||||
Deemed
dividend relating to beneficial conversion feature of Series A preferred
stock
|
-
|
(200,000
|
)
|
|||||
Net
income attributable to common stockholders
|
$
|
1,345,339
|
$
|
858,882
|
||||
Earnings
per common share:
|
||||||||
Basic
|
$
|
0.10
|
$
|
0.07
|
||||
Diluted
|
$
|
0.10
|
$
|
0.07
|
||||
Weighted
average number of common shares used to compute earnings per common
share:
|
||||||||
Basic
|
12,958,574
|
12,431,496
|
||||||
Diluted
|
13,216,108
|
12,664,099
|
|
Common Stock
Shares
|
|
|
Common Stock
Amount
|
|
|
Additional Paid-in
Capital
|
|
|
Retained
Earnings
|
|
|
Accumulated
Other
Comprehensive
Income
|
|
|
Total
|
||||||||
Balance,
December 31, 2006
|
12,278,774
|
$
|
12,279
|
$
|
3,629,709
|
1,449,991
|
$
|
232,272
|
$
|
5,324,251
|
||||||||||||||
Sales
of Units in public offering
|
379,800
|
380
|
379,420
|
-
|
-
|
379,800
|
||||||||||||||||||
Costs
relating to the public offering
|
-
|
-
|
(158,193
|
)
|
-
|
-
|
(158,193
|
)
|
||||||||||||||||
Conversion
of Series A preferred stock
|
300,000
|
300
|
99,700
|
-
|
-
|
100,000
|
||||||||||||||||||
Deemed
dividend relating to beneficial conversion feature of Series A
preferred stock
|
-
|
-
|
200,000
|
(200,000
|
)
|
-
|
-
|
|||||||||||||||||
Net
income for the year ended December 31, 2007
|
-
|
-
|
-
|
1,058,882
|
-
|
1,058,882
|
||||||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
423,892
|
423,892
|
||||||||||||||||||
Balance,
December 31, 2007
|
12,958,574
|
12,959
|
4,150,636
|
2,308,873
|
656,164
|
7,128,632
|
||||||||||||||||||
Relative
fair value of warrants and beneficial conversion feature included in sale
of convertible notes
|
-
|
-
|
199,230
|
-
|
-
|
199,230
|
||||||||||||||||||
Fair
value of Placement Agent warrants
|
-
|
-
|
19,920
|
-
|
-
|
19,920
|
||||||||||||||||||
Net
income for the year ended December 31, 2008
|
-
|
-
|
-
|
1,345,339
|
-
|
1,345,339
|
||||||||||||||||||
Foreign
currency translation adjustment
|
-
|
-
|
-
|
-
|
529,512
|
529,512
|
||||||||||||||||||
Balance,
December 31, 2008
|
12,958,574
|
$
|
12,959
|
$
|
4,369,786
|
3,654,212
|
$
|
1,185,676
|
$
|
9,222,633
|
2008
|
2007
|
|||||||
Operating
activities
|
||||||||
Net
income
|
$
|
1,345,339
|
$
|
1,058,882
|
||||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||
Bad
debt expense
|
(18,785
|
)
|
-
|
|||||
Depreciation
of property, plant and equipment
|
47,374
|
44,157
|
||||||
Amortization
of intangible assets and deferred financing costs
|
47,726
|
17,636
|
||||||
Amortization
of debt discount and fair value of warrants
|
26,250
|
-
|
||||||
Changes
in operating assets and liabilities:
|
||||||||
Decrease
in accounts receivable
|
37,420
|
38,726
|
||||||
(Increase)/decrease
in other receivable
|
(474
|
)
|
11,621
|
|||||
Decrease
in inventory
|
13,469
|
31,671
|
||||||
(Increase)/decrease
in prepaid expenses
|
(16,610
|
)
|
16,402
|
|||||
Increase
in accounts payable and accrued liabilities
|
67,807
|
114,924
|
||||||
Net
cash provided by operating activities
|
1,549,516
|
1,334,019
|
||||||
Investing
activities
|
||||||||
Loans
receivable collections
|
-
|
301,447
|
||||||
Property,
plant and equipment additions
|
(5,300
|
)
|
(32,902
|
)
|
||||
Net
cash (used in) provided by investing activities
|
(5,300
|
)
|
268,545
|
|||||
Financing
activities
|
||||||||
Proceeds
from public offering
|
-
|
379,800
|
||||||
Costs
relating to public offering
|
-
|
(158,193
|
)
|
|||||
Proceeds
from convertible notes
|
500,000
|
-
|
||||||
Costs
relating to sale of convertible notes
|
(187,362
|
)
|
-
|
|||||
Net
cash provided by financing activities
|
312,638
|
221,607
|
||||||
Effect of exchange rate changes
on cash and cash equivalents
|
471,334
|
374,742
|
||||||
Increase
in cash and cash equivalents
|
2,328,188
|
2,198,913
|
||||||
Cash and cash equivalents,
beginning of period
|
5,984,448
|
3,785,535
|
||||||
Cash and cash equivalents, end
of period
|
$
|
8,312,636
|
$
|
5,984,448
|
||||
Supplemental Disclosures of Cash Flow
Information:
|
||||||||
Non
Cash Financing Activities:
|
||||||||
Relative
fair value of warrants and beneficial conversion feature recorded as debt
discount and additional paid in capital
|
$
|
199,230
|
$
|
-
|
||||
Fair
value of Placement Agent warrants recorded as deferred financing costs and
additional paid in capital
|
$
|
19,920
|
$
|
-
|
2008
|
2007
|
|||||||
Weighted
average number of common shares outstanding (used to compute basic
EPS)
|
12,958,574
|
12,431,496
|
||||||
Assumed
conversion of redeemable Series A preferred stock - See Note
9
|
-
|
232,603
|
||||||
Convertible
notes - See Note 8
|
257,534
|
-
|
||||||
Weighted
average number of common shares and dilutive common stock equivalents
outstanding (used to compute diluted EPS)
|
13,216,108
|
12,664,099
|
Inventory
consists of:
|
December
31,
|
December
31,
|
||||||
2008
|
2007
|
|||||||
|
||||||||
Raw
materials
|
$
|
39,125
|
$
|
52,953
|
||||
Finished
goods
|
4,536
|
5,342
|
||||||
Other
|
3,452
|
2,287
|
||||||
Total
inventory
|
$
|
47,113
|
$
|
60,582
|
December
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Building
|
$
|
19,699
|
$
|
18,425
|
||||
Transportation
equipment
|
223,092
|
271,081
|
||||||
Manufacturing
equipment and machinery
|
146,034
|
123,798
|
||||||
Office
and computer equipment
|
3,508
|
16,448
|
||||||
392,333
|
429,752
|
|||||||
Less
accumulated depreciation
|
161,055
|
153,752
|
||||||
Property,
plant and equipment, net
|
$
|
231,278
|
$
|
276,000
|
December 31,
2008
|
December 31,
2007
|
|||||||
|
||||||||
Placement
Agent commissions
|
$
|
40,000
|
$
|
-
|
||||
Placement
Agent expense allowance
|
25,000
|
-
|
||||||
Fair
value of Placement Agent warrants
|
19,920
|
-
|
||||||
Legal
and other fees
|
122,362
|
-
|
||||||
Total
|
207,282
|
-
|
||||||
Less:
accumulated amortization
|
(28,403
|
)
|
-
|
|
||||
Deferred
Financing Costs, end of period
|
$
|
178,879
|
$
|
-
|
December
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Product
rights
|
$
|
90,141
|
$
|
84,310
|
||||
Patent
|
14,657
|
13,709
|
||||||
Trademark
|
2,190
|
1,555
|
||||||
Total
|
106,988
|
99,574
|
||||||
Less
accumulated amortization
|
47,493
|
26,020
|
||||||
Intangible
assets, net
|
$
|
59,495
|
$
|
73,554
|
December 31,
2008
|
December 31,
2007
|
|||||||
Convertible
notes - face amount
|
$
|
500,000
|
$
|
-
|
||||
Less:
|
||||||||
Debt
discount attributable to the relative fair value of
warrants
|
(149,615
|
)
|
-
|
|||||
Debt
discount attributable to the intrinsic value of the beneficial
conversion feature
|
(49,615
|
)
|
-
|
|||||
Less
accumulated amortization of debt discounts
|
26,250
|
-
|
||||||
Convertible
notes payable, net
|
$
|
327,020
|
$
|
-
|
Year Ended
December 31, 2008
|
Year Ended
December 31, 2007
|
|||||||
Outstanding
at beginning of period
|
807,580
|
10,000
|
||||||
Warrants
issued
|
580,000
|
797,580
|
||||||
Warrants
exercised
|
-
|
-
|
||||||
Warrants
expired
|
-
|
-
|
||||||
Outstanding
at end of period
|
1,387,580
|
807,580
|
||||||
Exercisable
at end of period
|
1,387,580
|
807,580
|
Date Issued
|
Expiration Date
|
Number of
Warrants
|
Weighted
Average
Exercise Price
|
|||||||
May
31, 2006
|
May
31, 2009
|
10,000
|
$
|
1.50
|
||||||
October
11, 2007
|
October
10, 2010
|
379,800
|
1.50
|
|||||||
October
11, 2007
|
October
10, 2010
|
379,800
|
2.00
|
|||||||
October
11, 2007
|
October
10, 2012
|
37,980
|
1.00
|
|||||||
September
29, 2008
|
September
29, 2011
|
80,000
|
1.00
|
|||||||
September
29, 2008
|
September
29, 2011
|
500,000
|
1.50
|
|||||||
Total
|
1,387,580
|
$
|
1.59
|
Years Ended December 31,
|
||||||||
2008
|
2007
|
|||||||
Expected
tax at 35%
|
$
|
470,869
|
$
|
383,724
|
||||
Tax
effect of unutilized losses of China Agri and Meixin
|
71,807
|
135,664
|
||||||
Effect
of PRC income tax exemption granted to Xinsheng
|
(387,626
|
)
|
(349,431
|
)
|
||||
Permanent
difference relating to Xinsheng's earnings to be permanently invested in
operations outside the United States
|
(155,050
|
)
|
(169,957
|
)
|
||||
Actual
provision for income taxes
|
$
|
-
|
$
|
-
|
Year ending
December 31,
|
Minimum
Rent
|
|||
2009
|
$
|
72,530
|
||
2010
|
68,300
|
|||
2011
|
13,425
|
|||
Total
|
$
|
154,255
|
Amount to
|
||||
Be Paid
|
||||
SEC
registration fee
|
$
|
8.90
|
||
Legal
fees and expenses
|
$
|
25,000
|
||
Accounting
fees and expenses
|
$
|
5,000
|
||
Miscellaneous
|
$
|
2000
|
||
Total
|
$
|
32,008.90
|
3.1.1
|
Articles
of incorporation (1)
|
|
3.2
|
By-Laws
(1)
|
|
3.3
|
Articles
of Incorporation, as amended (1)
|
|
4.1
|
Form
of 3% Convertible Note (2)
|
|
4.2
|
Form
of Series C Warrant (2)
|
|
4.3
|
Form
of Series D Warrant (2)
|
|
4.4
|
Form
of Underwriter Warrant (3)
|
|
4.5
|
Form
of Placement Agent Warrant (3)
|
|
5.1
|
Opinion
of Blank Rome LLP (to be filed by amendment)
|
|
9.1
|
Stock
Purchase Agreement between Company and Xinsheng Shareholders dated April
22, 2006. (1)
|
|
9.2
|
Management
Agreement between Xinsheng and Meixin dated April 18,2006.
(1)
|
|
9.3
|
Voting
Trust and Escrow Agreement with Xinsheng Shareholders and their trustee
dated April 22 2006. (1)
|
|
10.1
|
Form
of Subscription Agreement (2)
|
|
10.2
|
Form
of Registration Rights Agreement (2)
|
|
10.3
|
Placement
Agent Agreement (5)
|
|
10.4
|
Business
Advisory Agreement (7)
|
|
10.5
|
Letter
Agreement dated as of August 12, 2009 among China Agri-Business, JAG
Multi-Investments, LLC and Keith Guenther (6)
|
|
21.1
|
Subsidiaries
of the small business issuer (1)
|
|
23.1
|
Consent
of Michael Studer CPA PC
|
23.2
|
Consent
of Blank Rome LLP (see Exhibit 5.1)
|
|
23.3
|
Consent
of China Shaanxi Chunhua County Land and Fertilizer Working Station dated
March 24, 2009 (4)
|
|
23.4
|
Consent
of China Shaanxi Province Land and Fertilizer Working Station dated March
24, 2009 (4)
|
|
23.5
|
Consent
of China Shaanxi Province Yangling Zong Land and Fertilizer Working
Station dated March 24, 2009 (4)
|
|
24.1
|
Power
of Attorney (3)
|
CHINA
AGRI-BUSINESS, INC.
|
||
By:
|
/s/
Liping Deng *
|
|
Name: Liping Deng
Title: Chief Executive Officer and President (Principal Executive
Officer)
|
By:
|
/s/
Xiaolong Zhou
|
|
Name: Xiaolong Zhou
Title: Chief Financial Officer, (Principal Accounting and Financial
Officer)
|
By
:
|
/s/
Liping Deng
|
October 13, 2009
|
|
Name:
Liping Deng
Title:
Chief Executive Officer and President (Principal Executive
Officer)
|
|
||
By:
|
/s/
Xiaolong Zhou
|
October 13, 2009
|
|
Name:
Xiaolong Zhou
Title:
Chief Financial Officer (Principal Accounting and Financial
Officer)
|
|
||
By:
|
/s/
Michael Segal
|
October 13, 2009
|
|
Name:
Michael Segal
Title:
Director
|
|
||
By:
|
/s/
Limin Deng
|
October 13, 2009
|
|
Name:
Limin Deng
Title:
Director
|
|