[X]
|
QUARTERLY
REPORT PUSUANT SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
[
]
|
TRANSITION
REPORT PUSUANT SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
DELAWARE | 43-1401158 | |
(State of Other Jurisdiction of incorporation or organization) | (I.R.S. Employer I.D. No.) |
Large
accelerated filer o
|
Accelerated
filer o
|
Non-accelerated
filer o
reporting
company)
|
Smaller
reporting company ý
|
|
QUARTERLY
PERIOD ENDED June 30, 2008
|
PART 1 - FINANCICAL INFORMATION | ||
Page | ||
Item 1: | Financial Statemtents |
3
|
Item 2: | Management's Discussion and Analysis of Financial Condition | 10 |
and Results of Operations | ||
Item 3: | Quantitative and Qualitative Disclosures About Market Risk | 11 |
Item 4T: | Controls and Procedures | 11 |
PART 11 - OTHER INFORMATION | ||
Item 1: | Legal Proceedings | 12 |
Item 1A: | Risk Factors | 12 |
Item 2: | Unregistered Sales of Equity Securities and Use of Proceeds | 12 |
Item 3: | Defaults Upon Senior Securities | 12 |
Item 4: | Submission of Matters to a Vote of Security Holders | 12 |
Item 5: | Other Infomration | 12 |
Item 6: | Exhibits | 12 |
Item
1.
|
Financial
Statements
|
CHINA HUAREN ORGANIC PRODUCTS INC. AND SUBSIDIARY
|
||||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||||
June
30, 2008
|
December
31, 2007
|
|||||||||
Assets
|
Unaudited
|
Audited
|
||||||||
Current
Assets:
|
||||||||||
Cash
and equivalents
|
$
|
14,510
|
$
|
76,658
|
||||||
Accounts
receivable, net of allowance for doubtful amounts of
$48,567
|
||||||||||
and
$45,668 , respectively
|
4,808,161
|
4,521,106
|
||||||||
Inventories
|
300,373
|
762,972
|
||||||||
Prepaid
expenses
|
1,572,500
|
1,591,952
|
||||||||
Other
current assets
|
8,019
|
110
|
||||||||
Total
Current Assets
|
6,703,563
|
6,952,798
|
||||||||
Property
and Equipment, Net
|
9,211
|
10,670
|
||||||||
Deposit
for Purchase of Fixed Assets
|
3,927,424
|
3,692,950
|
||||||||
Total
Assets
|
10,640,198
|
10,656,418
|
||||||||
Liabilities
and Stockholders' Equity
|
||||||||||
Current
Liabilities:
|
||||||||||
Accounts
payable and accrued expenses
|
98,824
|
87,732
|
||||||||
Loan
from officers/stockholders
|
93,670
|
90,132
|
||||||||
Tax
payable
|
1,677,889
|
1,570,078
|
||||||||
Other
current liabilities
|
481
|
5,127
|
||||||||
Total
Current Liabilities
|
1,870,864
|
1,753,069
|
||||||||
Stockholders'
Equity
|
||||||||||
Series
C preferred stock, $0.01 par value, 150,000 shares
authorized
|
||||||||||
100,000 shares
issued and outstanding
|
1,000
|
1,000
|
||||||||
Common
stock,$0.01 par value,100,000,000 shares authorized
|
||||||||||
14,699,853
shares issued and outstanding
|
146,999
|
146,999
|
||||||||
Additional
paid-in capital
|
6,043,876
|
6,043,876
|
||||||||
Reserve
fund
|
259,244
|
259,244
|
||||||||
Retained
earnings
|
766,752
|
1,447,838
|
||||||||
Accumulated
other comprehensive income
|
1,551,463
|
1,004,392
|
||||||||
Total
Shareholders’ Equity
|
8,769,334
|
8,903,349
|
||||||||
Total
Liabilities and Stockholders’ Equity
|
$
|
10,640,198
|
$
|
10,656,418
|
||||||
See
notes to consolidated financial statements.
|
||||||||||
CHINA
HUAREN ORGANIC PRODUCTS INC. AND SUBSIDIARY
|
|||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(LOSS) (UNAUDITED)
|
|||||||||||
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
||||||||
Revenues
|
$
|
-
|
$
|
1,345,385
|
-
|
$
|
6,580,678
|
||||
Cost
of Goods Sold
|
-
|
789,864
|
-
|
5,773,838
|
|||||||
Gross
Profit
|
-
|
555,521
|
-
|
806,840
|
|||||||
Operating
Expenses
|
|||||||||||
Selling
expenses
|
2,331
|
3,102
|
4,912
|
73,048
|
|||||||
General
and administrative expenses
|
47,781
|
99,712
|
61,835
|
164,086
|
|||||||
Total
Operation Expenses
|
50,112
|
102,814
|
66,747
|
237,134
|
|||||||
(Loss)
Income From Operations
|
(50,112)
|
452,707
|
(66,747)
|
569,706
|
|||||||
Other
Income (Expenses)
|
|||||||||||
Interest
income
|
4,656
|
4,228
|
9,180
|
8,423
|
|||||||
Other
expense, net
|
(45,673)
|
(32,629)
|
(80,582)
|
(77,463)
|
|||||||
Loss
on disposal of inventory
|
(542,937)
|
-
|
(542,937)
|
-
|
|||||||
Total
Other Expenses
|
(583,954)
|
(28,401)
|
(614,339)
|
(69,040)
|
|||||||
(Loss)
Income Before Income Taxes
|
(634,066)
|
424,306
|
(681,339)
|
500,666
|
|||||||
Provision
for Income Taxes
|
-
|
140,021
|
-
|
165,220
|
|||||||
Net
(Loss) Income
|
$
|
(634,066)
|
$
|
284,285
|
(681,086)
|
$
|
335,446
|
||||
Foreign
Currency Translation Adjustment
|
189,733
|
124,251
|
547,071
|
209,474
|
|||||||
Comprehensive
(Loss) Income
|
$
|
(444,333)
|
$
|
408,536
|
(134,015)
|
$
|
544,920
|
||||
Net
(Loss) Income Per Common Share
|
|||||||||||
-Basic
|
$
|
(0.04)
|
$
|
0.02
|
(0.05)
|
$
|
0.02
|
||||
-Diluted
|
$
|
(0.04)
|
$
|
0.02
|
(0.05)
|
$
|
0.02
|
||||
Weighted
Common Shares Outstanding*
|
|||||||||||
-Basic
|
14,699,853
|
14,699,853
|
14,699,853
|
14,699,853
|
|||||||
-Diluted
|
14,999,850
|
14,999,850
|
14,999,850
|
14,999,850
|
|||||||
*
As restated to reflect recapitalization and the subsequent reverse stock
split.
|
|||||||||||
See
notes to consolidated financial statements.
|
|||||||||||
CHINA HUAREN ORGANIC PRODUCTS INC. AND SUBSIDIARY
|
||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
||||||
Six
Months Ended June 30,
|
||||||
2008
|
2007
|
|||||
Unaudited
|
Unaudited
|
|||||
Cash
Flows From Operating Activities:
|
||||||
Net (Loss)
Income
|
$
|
(681,086)
|
$
|
335,446
|
||
Adjustments
to Reconcile Net Income to Net Cash
|
||||||
Provided
by Operating Activities
|
||||||
Bad
debt adjustment
|
-
|
20,358
|
||||
Depreciation
|
2,076
|
6,145
|
||||
Loss
on disposal of inventory
|
542,937
|
-
|
||||
Changes
in operating assets and liabilities
|
||||||
Accounts
receivable
|
-
|
(4,026,577)
|
||||
Inventories
|
(47,727)
|
4,417,882
|
||||
Other
receivable
|
(575)
|
-
|
||||
Employee
travel and operation advance
|
-
|
15,248
|
||||
Advances
to suppliers
|
(7,290)
|
49,478
|
||||
Prepaid
expenses
|
113,333
|
194,259
|
||||
Accounts
payable and accrued expenses
|
5,192
|
67,777
|
||||
Customer
deposit
|
-
|
(75,052)
|
||||
Tax
payable
|
-
|
423,251
|
||||
Other
current liabilities
|
(4,675)
|
642
|
||||
Net
Cash (Used in) Provided by Operating Activities
|
(77,815)
|
1,428,857
|
||||
Cash
Flows From Investing Activities
|
||||||
Proceeds
from repayment of related party advance
|
-
|
37,441
|
||||
Payment
for deposit of purchase of fixed assets
|
-
|
(1,513,948)
|
||||
Net
Cash Used in Investing Activities
|
-
|
(1,476,507)
|
||||
Cash
Flows From Financing Activities
|
||||||
Proceeds
from officers/shareholders loans
|
72,896
|
2,202
|
||||
Payment
for loan to officers/shareholders
|
(74,937)
|
1,885
|
||||
Net
Cash (Used in) Provided by Financing Activities
|
(2,041)
|
4,087
|
||||
Net
Decrease in Cash and Equivalents
|
(79,856)
|
(43,563)
|
||||
Effect
of Exchange Rate Changes on Cash
|
17,706
|
(3,026)
|
||||
Cash
and Equivalents, at Beginning of Period
|
76,660
|
86,266
|
||||
Cash
and Equivalents, at End of Period
|
$
|
14,510
|
$
|
39,677
|
||
See
notes to consolidated financial statements.
|
||||||
|
|||||
June
30, 2008
|
December
31, 2007
|
||||
Unaudited
|
Audited
|
||||
Finished
goods
|
$
|
258,038
|
$
|
242,633
|
|
Work
in process
|
-
|
480,532
|
|||
Packaging
materials and other
|
42,335
|
39,807
|
|||
Total
|
|
$
|
300,373
|
$
|
762,972
|
June
30, 2008
|
December
31, 2007
|
||||
Unaudited
|
Audited
|
||||
Prepaid
office rent
|
$
|
379
|
$
|
267
|
|
Prepaid
lease fee for the right to use lands
|
1,572,121
|
1,591,685
|
|||
|
$
|
1,572,500
|
$
|
1,591,952
|
|
Total
|
Estimated
Life
|
June
30, 2008
|
December
31, 2007
|
|||||||
Unaudited
|
Audited
|
||||||||
Office
equipments
|
5
years
|
$ | 23,322 | $ | 21,930 | ||||
Subtotal
|
23,322 | 21,930 | |||||||
Less:
Accumulated depreciation
|
14,111 | 11,260 | |||||||
Total
|
$ | 9,211 | $ | 10,670 | |||||
June
30, 2008
|
December
31, 2007
|
|||||||
Unaudited
|
Audited
|
|||||||
Deposit
for purchase office building
|
$ | 1,478,123 | $ | 1,389,876 | ||||
Deposit
for purchase land use right from village
|
2,449,301 | 2,303,074 | ||||||
Total
|
$ | 3,927,424 | $ | 3,692,950 | ||||
Quarter
Ending June 30,
|
||||
2009
|
$ | 147,308 | ||
2010
|
145,792 | |||
2011
|
145,792 | |||
2012
|
145,792 | |||
2013
|
145,792 | |||
Thereafter
|
6,281,193 | |||
Total minimum payments required
|
$ | 7,011,669 | ||
June
30, 2008
|
December
31, 2007
|
|||||||
Unaudited
|
Audited
|
|||||||
Value-added
tax
|
$ | 593,229 | $ | 557,813 | ||||
Income
tax
|
1,025,806 | 964,564 | ||||||
Delaware
franchise taxes
|
30,654 | 21,186 | ||||||
Individual
income tax withholdings
|
6,515 | 6,126 | ||||||
City
construction, education, and other taxes
|
21,685 | 20,389 | ||||||
Total
|
$ | 1,677,889 | $ | 1,570,078 | ||||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
·
|
There
are thousand of individuals involved in selling our products – but we
incur no payroll obligation for them. They are owners or employees of the
companies that distribute for us. So our selling expenses were
less than 2% of revenue in the first six months of 2007 and have been less
than 4% of our revenue since we began operations in
2005.
|
·
|
Our
manufacturing activity is completely outsourced to enterprises dedicated
to organic agricultural manufacturing. As a result, during the
first six months of 2007 our general and administrative expense equaled
less than 2.5% of our revenue. During the first six months of
2008 and 2007 our depreciation expense – often a major factor in
agribusiness operations – were only $2,076 and 6,145, respectively, since
we own no manufacturing equipment.
|
PART
II ‑ Other Information
|
|||||||
Item
1.
|
Legal
Proceedings
|
||||||
None
|
|||||||
Item
1A.
|
Risk
Factors
|
||||||
A
smaller reporting company is not required to provide the information
required by this Item.
|
|||||||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds.
|
||||||
None
|
|||||||
Item
3.
|
Defaults
upon Senior Securities
|
||||||
None
|
|||||||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
||||||
None
|
|||||||
Item
5.
|
Other
Information
|
||||||
None
|
|||||||
Item
6.
|
Exhibits
|
||||||
31
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of
2002
|
32
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|
Date:
August 19, 2008
|
By:
/s/ Yushu
Cao
|
|
Mrs.
Yushu Cao, Chief Executive Officer
|
|
and Chief Financial Officer
|