Item 8. Financial Statements and Supplementary Data
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
ASSETS
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
6,912,100
|
|
|
$
|
5,371,545
|
|
Accounts receivable, net of allowance for doubtful accounts of $1,940,354 and $1,364,330, respectively
|
|
|
11,200,418
|
|
|
|
5,854,055
|
|
Inventories, net
|
|
|
2,841,690
|
|
|
|
3,240,026
|
|
Prepaid expenses and other current assets
|
|
|
5,912,555
|
|
|
|
6,630,407
|
|
TOTAL CURRENT ASSETS
|
|
|
26,866,763
|
|
|
|
21,096,033
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM ASSETS:
|
|
|
|
|
|
|
|
|
Property and equipment, net of accumulated depreciation
|
|
|
25,603,734
|
|
|
|
28,651,717
|
|
Deferred income tax
|
|
|
1,878,595
|
|
|
|
2,711,610
|
|
Other intangible assets, net
|
|
|
1,878,299
|
|
|
|
484,857
|
|
Investment in joint venture
|
|
|
4,200
|
|
|
|
96,475
|
|
TOTAL LONG-TERM ASSETS
|
|
|
29,364,828
|
|
|
|
31,944,659
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
56,231,591
|
|
|
$
|
53,040,692
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Short-term borrowings
|
|
$
|
11,070,966
|
|
|
$
|
12,484,356
|
|
Accounts payable
|
|
|
2,709,819
|
|
|
|
3,625,139
|
|
Notes payable
|
|
|
-
|
|
|
|
1,631,641
|
|
Loan payable – bank
|
|
|
14,372,630
|
|
|
|
16,316,408
|
|
Current portion of loan payable - related parties
|
|
|
13,317
|
|
|
|
5,793
|
|
Current portion of loan payable - others
|
|
|
15,048
|
|
|
|
-
|
|
Accrued expenses and other current liabilities
|
|
|
9,633,750
|
|
|
|
7,176,325
|
|
TOTAL CURRENT LIABILITIES
|
|
|
37,815,530
|
|
|
|
41,239,662
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES:
|
|
|
|
|
|
|
|
|
Loan payable - related parties
|
|
|
-
|
|
|
|
8,158
|
|
- others
|
|
|
-
|
|
|
|
1,361,199
|
|
Deferred income
|
|
|
340,089
|
|
|
|
368,751
|
|
TOTAL LONG-TERM LIABILITIES
|
|
|
340,089
|
|
|
|
1,738,108
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value $0.001, 100,000,000 shares authorized, 76,209,195and 69,839,259 shares issued and outstanding on June 30, 2016 and June 30, 2015, respectively
|
|
|
76,209
|
|
|
|
69,839
|
|
Additional paid in capital
|
|
|
73,629,751
|
|
|
|
66,457,250
|
|
Accumulated deficit
|
|
|
(56,293,745
|
)
|
|
|
(58,354,968
|
)
|
Accumulated other comprehensive income
|
|
|
1,723,740
|
|
|
|
3,066,026
|
|
TOTAL SHAREHOLDERS' EQUITY OF THE COMPANY
|
|
|
19,135,955
|
|
|
|
11,238,147
|
|
|
|
|
|
|
|
|
|
|
NON-CONTROLLING INTEREST IN SUBSIDIARIES
|
|
|
(1,059,983
|
)
|
|
|
(1,175,225
|
)
|
TOTAL EQUITY
|
|
|
18,075,972
|
|
|
|
10,062,922
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
$
|
56,231,591
|
|
|
$
|
53,040,692
|
|
See accompanying notes to the consolidated financial statements
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE LOSS
|
|
|
|
|
|
For the year ended June 30
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
SALES
|
|
$
|
32,329,525
|
|
|
$
|
25,481,199
|
|
COST OF SALES
|
|
|
7,775,524
|
|
|
|
5,688,863
|
|
GROSS PROFIT
|
|
|
24,554,001
|
|
|
|
19,792,336
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
3,143,233
|
|
|
|
337,067
|
|
General and administrative
|
|
|
3,066,634
|
|
|
|
2,753,535
|
|
Selling expenses
|
|
|
11,613,220
|
|
|
|
7,457,758
|
|
Depreciation and amortization
|
|
|
502,862
|
|
|
|
548,319
|
|
TOTAL OPERATING EXPENSES
|
|
|
18,325,949
|
|
|
|
11,096,679
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM OPERATIONS
|
|
|
6,228,051
|
|
|
|
8,695,657
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
Interest expense, net of interest income
|
|
|
(3,456,638
|
)
|
|
|
(5,768,094
|
)
|
Equity in loss of joint venture, net
|
|
|
(87,500
|
)
|
|
|
(93,352
|
)
|
Subsidy income
|
|
|
201,912
|
|
|
|
279,893
|
|
TOTAL OTHER EXPENSE
|
|
|
(3,342,226
|
)
|
|
|
(5,581,553
|
)
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES
|
|
|
2,885,825
|
|
|
|
3,114,104
|
|
Income taxes/(benefits)
|
|
|
642,245
|
|
|
|
(2,704,369
|
)
|
NET INCOME
|
|
|
2,243,580
|
|
|
|
5,818,473
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to non-controlling interest in subsidiaries
|
|
|
182,356
|
|
|
|
323,760
|
|
NET INCOME ATTRIBUTABLE TO SHAREHOLDERS OF THE COMPANY
|
|
|
2,061,224
|
|
|
|
5,494,713
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE INCOME (LOSS) :
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
(1,342,286
|
)
|
|
|
91,359
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME
|
|
|
718,938
|
|
|
|
5,586,072
|
|
Other comprehensive income (loss) attributable to non-controlling interest
|
|
|
(67,114
|
)
|
|
|
4,568
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME ATTRIBUTABLE TO THE COMPANY
|
|
$
|
786,052
|
|
|
$
|
5,581,504
|
|
|
|
|
|
|
|
|
|
|
EARNINGS PER SHARE
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.03
|
|
|
$
|
0.09
|
|
Diluted
|
|
|
0.03
|
|
|
|
0.09
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
|
|
|
|
|
|
|
|
|
Basic
|
|
|
73,695,338
|
|
|
|
63,107,104
|
|
Diluted
|
|
|
75,467,672
|
|
|
|
63,167,104
|
|
See accompanying notes to the consolidated financial statements
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
|
|
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMMON
STOCK
|
|
|
PREFERRED STOCK
|
|
|
ADDITIONAL PAID-IN
|
|
|
(ACCUMULATED
|
|
|
ACCUMULATED OTHER COMPREHENSIVE
|
|
|
TOTAL STOCKOLDERS'
|
|
|
NON CONTROLLING
|
|
|
TOTAL
|
|
|
|
SHARES
|
|
|
VALUE
|
|
|
SHARES
|
|
|
VALUE
|
|
|
CAPITAL
|
|
|
DEFICIT )
|
|
|
INCOME
|
|
|
EQUITY
|
|
|
INTEREST
|
|
|
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - June 30, 2014
|
|
|
49,874,822
|
|
|
$
|
49,875
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
58,315,446
|
|
|
|
(63,849,681
|
)
|
|
|
2,979,235
|
|
|
|
(2,505,125
|
)
|
|
|
(1,503,553
|
)
|
|
|
(4,008,678
|
)
|
Common stock issued for services
|
|
|
360,000
|
|
|
|
360
|
|
|
|
-
|
|
|
|
-
|
|
|
|
81,490
|
|
|
|
-
|
|
|
|
-
|
|
|
|
81,850
|
|
|
|
-
|
|
|
|
81,850
|
|
Common stock issued for debt conversion
|
|
|
12,863,690
|
|
|
|
12,864
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,562,544
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,575,408
|
|
|
|
-
|
|
|
|
5, 575,408
|
|
Common stock issued
|
|
|
6,740,747
|
|
|
|
6,740
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,406,948
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,413,688
|
|
|
|
-
|
|
|
|
2,413,688
|
|
Amortization for stock options
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
22,822
|
|
|
|
-
|
|
|
|
-
|
|
|
|
22,822
|
|
|
|
-
|
|
|
|
22,822
|
|
Amortization for management equity compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
68,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
68,000
|
|
|
|
-
|
|
|
|
68,000
|
|
Translation adjustments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
86,791
|
|
|
|
86,791
|
|
|
|
4,568
|
|
|
|
91,359
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,494,713
|
|
|
|
-
|
|
|
|
5,494,713
|
|
|
|
323,760
|
|
|
|
5,818,473
|
|
Balance - June 30, 2015
|
|
|
69,839,259
|
|
|
$
|
69,839
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
66,457,250
|
|
|
|
(58,354,968
|
)
|
|
|
3,066,026
|
|
|
|
11,238,147
|
|
|
|
(1,175,225
|
)
|
|
|
10,062,922
|
|
Amortization of Stock options
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
33,196
|
|
|
|
-
|
|
|
|
-
|
|
|
|
33,196
|
|
|
|
-
|
|
|
|
33,196
|
|
Amortization for managements equity compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
80,381
|
|
|
|
-
|
|
|
|
-
|
|
|
|
80,381
|
|
|
|
-
|
|
|
|
80,381
|
|
Common stock issued
|
|
|
2,352,941
|
|
|
|
2,353
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,736,647
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,739,000
|
|
|
|
-
|
|
|
|
2,739,000
|
|
Common stock issued for debt conversion
|
|
|
2,046,995
|
|
|
|
2,047
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,659,047
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,661,094
|
|
|
|
-
|
|
|
|
2,661,094
|
|
Common stock issued for independent directors
|
|
|
60,000
|
|
|
|
60
|
|
|
|
-
|
|
|
|
-
|
|
|
|
102,540
|
|
|
|
-
|
|
|
|
-
|
|
|
|
102,600
|
|
|
|
-
|
|
|
|
102,600
|
|
Common stock issued for services
|
|
|
1,910,000
|
|
|
|
1,910
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,560,690
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,562,600
|
|
|
|
-
|
|
|
|
1,562,600
|
|
Translation adjustments
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,342,286
|
)
|
|
|
(1,342,286
|
)
|
|
|
(67,114
|
)
|
|
|
(1,409,400
|
)
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,061,224
|
|
|
|
-
|
|
|
|
2,061,224
|
|
|
|
182,356
|
|
|
|
2,243,580
|
|
Balance - June 30, 2016
|
|
|
76,209,195
|
|
|
|
76,209
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
73,629,751
|
|
|
|
(56,293,744
|
)
|
|
|
1,723,740
|
|
|
|
19,135,955
|
|
|
|
(1,059,983
|
)
|
|
|
18,075,972
|
|
See accompanying notes to the consolidated financial statements
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
For the Years Ended June 30
|
|
|
|
2016
|
|
|
2015
|
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net income
|
|
$
|
2,061,224
|
|
|
$
|
5,494,713
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,026,016
|
|
|
|
666,293
|
|
Deferred income tax expense (benefit)
|
|
|
642,245
|
|
|
|
(2,704,369
|
)
|
Inventory markdown reversal
|
|
|
-
|
|
|
|
(7,861
|
)
|
Provision for doubtful accounts
|
|
|
703,980
|
|
|
|
(204,597
|
)
|
Common stock issued for services
|
|
|
288,777
|
|
|
|
169,822
|
|
Equity in loss of joint venture, net
|
|
|
87,500
|
|
|
|
93,352
|
|
Net loss attributable to non-controlling interests
|
|
|
182,356
|
|
|
|
323,760
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(6,691,735
|
)
|
|
|
(1,735,368
|
)
|
Inventories
|
|
|
151,210
|
|
|
|
(1,023,777
|
)
|
Prepaid expenses and other current assets
|
|
|
138,770
|
|
|
|
(4,102,425
|
)
|
Accounts payable
|
|
|
(2,207,075
|
)
|
|
|
1,351,651
|
|
Accrued expenses and other current liabilities
|
|
|
3,081,742
|
|
|
|
4,704,545
|
|
NET CASH GENERATED FROM (USED IN) OPERATING ACTIVITIES
|
|
|
(534,990
|
)
|
|
|
3,025,739
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Acquisition of property and equipment
|
|
|
(117,862
|
)
|
|
|
(2,705,298
|
)
|
NET CASH USED IN INVESTING ACTIVITIES
|
|
|
(117,862
|
)
|
|
|
(2,705,298
|
)
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
Proceeds from (repayment of) bank loans
|
|
|
(697,281
|
)
|
|
|
13,018,270
|
|
Short-term borrowings
|
|
|
(437,170
|
)
|
|
|
1,029,387
|
|
Repayment of other borrowings
|
|
|
-
|
|
|
|
(10,186,796
|
)
|
Loans from/(to) related party
|
|
|
1,341,936
|
|
|
|
(3,611,480
|
)
|
Sale of common stock
|
|
|
2,739,000
|
|
|
|
2,423,503
|
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
|
|
2,946,485
|
|
|
|
2,672,884
|
|
|
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE ON CASH
|
|
|
(753,078
|
)
|
|
|
48,560
|
|
|
|
|
|
|
|
|
|
|
INCREASE IN CASH
|
|
|
1,540,555
|
|
|
|
3,041,885
|
|
CASH – BEGINNING OF PERIOD
|
|
|
5,371,545
|
|
|
|
2,329,660
|
|
CASH – END OF PERIOD
|
|
$
|
6,912,100
|
|
|
$
|
5,371,545
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
2,388,106
|
|
|
$
|
3,113,976
|
|
Cash paid for income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures of non-cash activities:
|
|
|
|
|
|
|
|
|
Debt extinguishment using stock
|
|
|
2,662,597
|
|
|
|
4,866,288
|
|
See accompanying notes to the consolidated financial statements
1 BUSINESS DESCRIPTION
Aoxing Pharmaceutical Co., Inc. ("the Company" or "Aoxing Pharma") is a specialty pharmaceutical company specializing in research, development, manufacturing and distribution of a variety of narcotic, pain-management, and addiction treatment pharmaceutical products.
As of June 30, 2016, the Company had one operating subsidiary: Hebei Aoxing Pharmaceutical Co., Inc. ("Hebei"), which is organized under the laws of the People's Republic of China ("PRC"). As of June 30, 2016, the Company owned 95% of the issued and outstanding common stock of Hebei.
Since 2002, Hebei has been engaged in developing narcotic, pain management, and addiction treatment pharmaceutical products, building its facilities and obtaining the requisite licenses from the Chinese Government. Headquartered in Shijiazhuang City, the pharmaceutical capital of China, outside of Beijing, Hebei now has China's largest and the most advanced manufacturing facility for highly regulated narcotic medicines, addressing a very under-served and fast-growing market in China. Its facility is one of the few GMP facilities licensed for manufacturing narcotics medicines. The Company is working closely with the Chinese government and CFDA to assure the strictly regulated availability to medical professionals throughout China of its narcotic drugs and pain medicines.
In April, 2008, Hebei completed the acquisition of 100% of the registered capital of Lerentang ("LRT"). LRT was engaged in the manufacture and distribution of Chinese traditional medicines focusing on pain management related therapeutics within China. By 2011 the manufacturing operations of LRT had been completely integrated into Hebei. Currently over 90% of the Company's revenues derive from one herbal extraction, obtained from the acquisition of LRT, which is used to alleviate oral/dental and bone pain.
Investment in Joint Venture ("JV")
On April 26, 2010, Aoxing Pharma and Johnson Matthey Plc ('JM") entered into an agreement to establish a joint venture focused on research, development, manufacturing and marketing of active pharmaceutical ingredients for narcotics and neurological drugs for the China market. The joint venture represents a significant new opportunity for both companies to expand their business in the rapidly growing pharmaceutical market in China. Under the terms of the agreement, Macfarlan Smith Ltd, a wholly owned subsidiary of Johnson Matthey Plc, headquartered in the United Kingdom, will contribute technology expertise and capital to the joint venture. Hebei will contribute capital, fixed assets and related active pharmaceutical ingredients manufacturing licenses. The joint venture company is called Hebei Aoxing API Pharmaceutical Company, Ltd. ("API"). Hebei Aoxing has a 51% stake in API, while Macfarlan Smith (Hong Kong) Ltd (a wholly owned subsidiary of JM) holds 49%. Each company has equal representation on the board of directors that will oversee a management team responsible for corporate strategies and operations. The new joint venture is located on the Hebei campus in Xinle City, 200 kilometers southwest of Beijing. On March 10, 2010, the joint venture obtained a business license from the City Industry & Commercial Administrative Bureau. The Company accounts for its investment in the Joint Venture under the equity method of accounting.
2 SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation
The consolidated financial statements include the accounts of the Company and its subsidiaries. All significant inter-company accounts and transactions have been eliminated. These consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. The Company's functional currency is the Chinese Renminbi (RMB). However, the accompanying consolidated financial statements have been translated and presented in United States Dollars (USD).
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
Use of estimates in the preparation of financial statements
The preparation of the consolidated financial statements in conformity with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenue and expenses during the reporting period. Significant estimates reflected in the consolidated financial statements include, but are not limited to, the recoverability of the carrying amount and estimated useful lives of long-lived assets, allowance for accounts receivable, realizable values for inventories, valuation allowance of deferred tax assets, impairment assessment of goodwill, and share-based compensation expenses. Management makes these estimates using the best information available at the time the estimates are made. However, actual results when ultimately realized could differ significantly from those estimates.
Cash and cash equivalents
The Company maintains cash and cash equivalents with financial institutions in the PRC which are not insured or otherwise protected. Should any of these institutions holding the Company's cash become insolvent, or if the Company is unable to withdraw funds for any reason, the Company could lose the cash on deposit with that institution. Cash and cash equivalents include cash on hand and cash in time deposits, certificates of deposit and all highly liquid debt instruments with original maturities of three months or less.
Accounts Receivable
Accounts receivables represent customer accounts receivables. The allowance for doubtful accounts is based on a combination of current sales, historical charge-offs and specific accounts identified as high risk. Uncollectible accounts receivable are charged against the allowance for doubtful accounts when all reasonable efforts to collect the amounts due have been exhausted. Such allowances, if any, would be recorded in the period the impairment is identified. The balances of allowance for doubtful accounts are $1,940,354 and $
1,364,330
at June 30, 2016 and 2015 respectively. The Company recorded bad debt expense of $576,024 for the year ended June 30, 2016 and bad debt written back of $204,597 for the year ended June 30, 2015, respectively.
Inventories, net
Inventories are stated at the lower of cost, determined using the weighted average cost method, and net realizable value. Net realizable value is the estimated selling price, in the ordinary course of business, less estimated costs to complete and dispose. The Company wrote-off $118,846 of obsolete inventory during the year ended June 30, 2016. The Company charged $108,601 against the allowance for obsolete inventory during the year ended June 30, 2015. For the years ended June 30, 2016 and 2015, the Company's allowance for obsolete inventory is $584,674 and $633,948, respectively.
Property and equipment
Property and equipment are recorded at cost. Depreciation is provided in amounts sufficient to amortize the cost of the related assets over their useful lives using the straight line method for financial reporting purposes.
Construction in progress is stated at cost, which includes the cost of construction, acquisition of plant and equipment and other direct costs attributable to the construction. Construction in progress is not depreciated until such time as the assets are completed and put into operational use. No capitalized interest is incurred during the period of construction.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
All land in the PRC is owned by the PRC government. The government in the PRC, according to the relevant PRC law, may sell the right to use the land for a specified period of time. Thus, all of the Company's land purchases in the PRC are considered to be leasehold land and are stated at cost less accumulated amortization and any recognized impairment loss. Amortization is provided over the term of the land use right agreements on a straight-line basis, which is 50 years and they will expire in 2053.
Maintenance, repairs and minor renewals are charged to expense when incurred. Replacements and major renewals are capitalized.
Estimated useful lives are as follows:
Right to use land
|
50 years
|
Building and building improvements
|
35 years
|
Machinery and equipment
|
10 years
|
Furniture and office equipment
|
5 years
|
Automobiles
|
8 years
|
Intangible assets
Definite lived intangible assets include drug permits recorded at cost less accumulated amortization and any recognized impairment loss. The drug permits were acquired in 2008 when the Company purchased LRT and are amortized over their estimated useful life of 15 years on a straight-line basis. In addition, the Company acquired the intellectual properties relating to Lorcaserin Hydrochloride
,
Caffeine tablets and Caffeine buccal tablets, and Buprenorphine/naloxone through issuance of the Company's common stock. An intangible asset that is subject to amortization shall be reviewed for impairment in accordance with the Impairment or Disposal of Long-Lived Assets ASC
360-10.
In accordance with Accounting Standards Codification ("ASC") Topic 360-10-5, "Impairment or Disposal of Long-Lived Assets", the Company performs an intangible asset impairment test for its definite-lived intangibles whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. The intangible assets balance as of June 30, 2016 and June 30, 2015 were $1,878,299 and $484,857 respectively.
Revenue Recognition
In accordance with the ASC Topic 605, "
Revenue Recognition
", the Company recognizes revenue when persuasive evidence of an arrangement exists, transfer of title has occurred or services have been rendered, the selling price is fixed or determinable and collectability is reasonably assured. Payments received before all of the relevant criteria for revenue recognition are satisfied are recorded as advances from customers. The agreements with customers do not contain any rights of return other than for goods that fail to meet the specifications provided by the customer or other quality problems. The Company has not experienced any significant returns from customers and accordingly, in management's opinion, no reserve for returns is provided.
The Company derives revenues from the sale of pharmaceutical products. The Company recognizes its revenues net of value-added taxes ("VAT"). The Company is subject to VAT which is levied on the majority of the products at the rate 17% on the invoiced value of sales. Output VAT is borne by customers in addition to the invoiced value of sales and input VAT is borne by the Company in addition to the invoiced value of purchases to the extent not refunded for export sales.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
The Company recognizes revenue from the sale of products upon customers' receipt of the shipment at the customers' facility or upon when the transfer of title and risk of loss has transferred to the customer. The Company has distributor arrangements with certain parties for sale of its pharmaceutical products. The distributor agreements do not provide chargeback, price protection, or stock rotation rights.
Research and Development
Research and development is charged to expense as incurred.
Share-Based Compensation
Share-based compensation cost is measured at the grant date based on the fair value of the award and is recognized as expense over the requisite service period. The Company's policy is to recognize compensation cost for awards with only service conditions and a graded vesting schedule on a straight-line basis over the requisite service period for the entire award.
Impairment of long lived assets
In accordance with the provisions of ASC Topic 360-10-5, "
Impairment or Disposal of Long-Lived Assets,"
all long-lived assets such as property, plant and equipment, land use rights and intangible assets held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. For assets that are to be held and used, impairment is recognized when the estimated undiscounted cash flows associated with the asset or group of assets is less than their carrying value. If impairment exists, an adjustment is made to write the asset down to its fair value, and a loss is recorded as the difference between the carrying value and fair value. Fair values are determined based on quoted market values, discounted cash flows or internal and external appraisals, as applicable. Assets to be disposed of are carried at the lower of carrying value or estimated net realizable value.
Income taxes
The Company uses the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, "
Income Taxes
." Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity's financial statements or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.
ASC Topic 740-10-30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise's financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740-10-40 provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. We have no material uncertain tax positions for any of the reporting periods presented.
Non-controlling interest
Non-controlling interests in our subsidiaries are recorded in accordance with the provisions of ASC Topic 810, "
Consolidation
", and are reported as a component of our equity, separate from the parent's equity. Purchase or sale of equity interests that do not result in a change of control are accounted for as equity transactions. Results of operations attributable to the non-controlling interests are included in our consolidated results of operations and, upon loss of control, the interest sold, as well as interest retained, If any, will be reported at fair value with any gain or loss recognized in earnings.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
Under ASC 810-10-45-21, losses attributable to the parent and the non-controlling interest in a subsidiary may exceed their interests in the subsidiary's equity. The excess, and any further losses attributable to the parent and the non-controlling interest, shall be attributed to those interests. That is, the non-controlling interest shall continue to be attributed its share of losses even if that attribution results in a deficit non-controlling interest balance
Currency translation
Since the Company operates primarily in the PRC, the Company's functional currency is the Chinese Yuan ("RMB") while the reporting currency is the United States Dollars ("USD"). Revenue and expense accounts are translated at the average rates during the period, and balance sheet items are translated at year-end rates. Translation adjustments arising from the use of differing exchange rates from period to period are included as a separate component of shareholders' equity. Gains and losses from foreign currency transactions are recognized in current operations.
|
|
2016
|
|
|
2015
|
|
Year ended RMB: US$ exchange rate
|
|
|
6.6453
|
|
|
|
6.1288
|
|
Average yearly RMB: US$ exchange rate
|
|
|
6.4385
|
|
|
|
6.1452
|
|
The RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions. No representation is made that the RMB amounts could have been, or could be, converted into USD at the rates used in translation.
Fair value of financial instruments
The Company has adopted ASC Topic 820, "
Fair Value Measurement and Disclosure"
, which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. It does not require any new fair value measurements, but provides guidance on how to measure fair value by providing a fair value hierarchy used to classify the source of the information. It establishes a three-level valuation hierarchy of valuation techniques based on observable and unobservable inputs, which may be used to measure fair value and include the following:
Level 1 - Quoted prices in active markets for identical assets or liabilities.
Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
Classification within the hierarchy is determined based on the lowest level of input that is significant to the fair value measurement.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
The carrying amount of cash and cash equivalents, accounts receivable, inventories, prepaid expenses and other current assets, accounts payable and accrued expenses are reasonable estimates of their fair value because of the short term nature of these items.
As of June 30, 2016, the Company does not have any assets or liabilities that are measured on a recurring basis at fair value. The Company's short-term borrowings, loans payable, related party notes payable and unrelated party notes payable that are considered Level 2 financial instruments measured at fair value on a non-recurring basis as of June 30, 2016.
As of June 30, 2016, the Company does not have any level 3 financial instruments. The Company uses the discounted cash flow approach when determining fair values of its non-recurring fair value measurements when required. We determine the fair value of our goodwill for purposes of comparing to the carrying value on at least an annual basis. Our goodwill would be adjusted to fair value if it is deemed to be impaired. Certain unobservable units for these assets are offered quotes, lack of marketability, long-term revenue growth rates and discounts rates. For Level 3 measurements, significant increases or decreases in long-term growth rates or discount rates in isolation or in combination could result in a significantly lower or higher fair value measurement. In general, a change in the long-term growth rate of our Hebei Aoxing business unit could negatively affect the fair value of our goodwill.
Comprehensive income
ASC Topic 220,
"Comprehensive Income",
establishes standards for reporting and display of comprehensive income or loss, its components and accumulated balances. Comprehensive income or loss as defined includes all changes in equity during a period from non-owner sources. Accumulated other comprehensive income or loss, as presented in the accompanying statement of changes in shareholders' equity, consists of changes in unrealized gains and losses on foreign currency translation. This comprehensive income is not included in the computation of income tax expense or benefit
Earnings per share
Basic earnings per common share are computed on the basis of the weighted average number of common shares outstanding during the period. Diluted earnings per share are computed on the basis of the weighted average number of common shares and dilutive securities (such as warrants and convertible preferred stock) outstanding. Dilutive securities having an anti-dilutive effect on diluted earnings per share are excluded from the calculation.
Statement of cash flows
In accordance with the provisions of Accounting Standards Codification on "Statement of Cash Flows," cash flows from the Company's operations are calculated based upon the local currencies. As a result, amounts related to assets and liabilities reported on the statement of cash flows will not necessarily agree with changes in the corresponding balances on the balance sheet.
Segment reporting
ASC Topic 280,
"Segment Reporting"
establishes standards for reporting information about operating segments on a basis consistent with the Company's internal organization structure as well as information about geographical areas, business segments and major customers in financial statements. For the year ended June 30, 2016, ASC 280 has an immaterial effect on the Company's financial statements, as the Company consists of one reportable business segment. All revenue is from customers in the PRC. The majority of the Company's assets are located in the PRC.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
Recent accounting pronouncements
The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations.
In May 2014, the FASB issued ASU No. 2014-09, "Revenue from Contracts with Customers (Topic 606)" ("ASU 2014-09"). ASU 2014-09 supersedes the revenue recognition requirements in "Revenue Recognition (Topic 605)", and requires entities to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled to in exchange for those goods or services. The FASB issued ASU No. 2015-14, "Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date" ("ASU 2015-14") in August 2015. The amendments in ASU 2015-14 defer the effective date of ASU 2014-09. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. Earlier adoption is permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period. Further to ASU 2014-09 and ASU 2015-14, the FASB issued ASU No. 2016-08, "Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net)" ("ASU 2016-08") in March 2016, ASU No. 2016-10, "Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing" ("ASU 2016-10") in April 2016, and ASU No. 2016-12, "Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients" ("ASU 2016-12"), respectively. The amendments in ASU 2016-08 clarify the implementation guidance on principal versus agent considerations, including indicators to assist an entity in determining whether it controls a specified good or service before it is transferred to the customers. ASU 2016-10 clarifies guideline related to identifying performance obligations and licensing implementation guidance contained in the new revenue recognition standard. The updates in ASU 2016-10 include targeted improvements based on input the FASB received from the Transition Resource Group for Revenue Recognition and other stakeholders. It seeks to proactively address areas in which diversity in practice potentially could arise, as well as to reduce the cost and complexity of applying certain aspects of the guidance both at implementation and on an ongoing basis. ASU 2016-12 addresses narrow-scope improvements to the guidance on collectibility, non-cash consideration, and completed contracts at transition. Additionally, the amendments in this ASU provide a practical expedient for contract modifications at transition and an accounting policy election related to the presentation of sales taxes and other similar taxes collected from customers. The effective date and transition requirements for ASU 2016-08, ASU 2016-10 and ASU 2016-12 are the same as ASU 2014-09. We are currently in the process of evaluating the impact of the adoption of ASU 2014-09, ASU 2016-08, ASU 2016-10 and ASU 2016-12 on our financial statements.
In July 2015, the FASB issued ASU No. 2015-11, "Inventory (Topic 330): Simplifying the Measurement of Inventory" ("ASU 2015-11"). The amendments in this update require an entity to measure inventory within the scope of ASU 2015-11 (the amendments in ASU 2015-11 do not apply to inventory that is measured using last-in, first-out or the retail inventory method. The amendments apply to all other inventory, which includes inventory that is measured using first-in, first-out or average cost) at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. Subsequent measurement is uncharged for inventory measured using last-in, first-out or the retail inventory method. The amendments in ASU 2015-11 more closely align the measurement of inventory in U.S. GAAP with the measurement of inventory in International Financial Reporting Standards ("IFRS"). ASU 2015-11 is effective for public business entities for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. The amendments in ASU 2015-11 should be applied prospectively with earlier application permitted as of the beginning of an interim or annual reporting period. We do not expect the adoption of ASU No. 2015-11 to have a material impact on our financial statements.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date, which defers the effective date of ASU 2014-09 for all entities by one year. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. Earlier application is permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period. Currently, the Company is evaluating the impact of our pending adoption of ASU 2014-09 and ASU 2015-14 on its consolidated financial statements and has not yet determined the method by which it will adopt the standard in year 2018.
In November 2015, the FASB issued ASU No. 2015-17, "Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes" ("ASU 2015-17"). Topic 740, Income Taxes, requires an entity to separate deferred income tax liabilities and assets into current and noncurrent amounts in a classified statement of financial position. Deferred tax liabilities and assets are classified as current or noncurrent based on the classification of the related asset or liability for financial reporting. Deferred tax liabilities and assets that are not related to an asset or liability for financial reporting are classified according to the expected reversal date of the temporary difference. To simplify the presentation of deferred income taxes, the amendments in ASU 2015-17 require that deferred income tax liabilities and assets be classified as noncurrent in a classified statement of financial position. For public business entities, the amendments in this update are effective for financial statements issued for annual periods beginning after December 15, 2016, and interim periods within those annual periods. We do not expect the adoption of ASU 2015-17 to have a material impact on our financial statements.
In January 2016, the FASB issued ASU No. 2016-01, "Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities" ("ASU 2016-01"). The amendments in this update require all equity investments to be measured at fair value with changes in the fair value recognized through net income (other than those accounted for under equity method of accounting or those that result in consolidation of the investee). The amendments in this update also require an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments. In addition the amendments in this update eliminate the requirement for to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet for public entities. For public business entities, the amendments in ASU 2016-01 are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Except for the early application guidance discussed in ASU 2016-01, early adoption of the amendments in this update is not permitted. We do not expect the adoption of ASU 2016-01 to have a material impact on our consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02, "Leases (Topic 842)" ("ASU 2016-02"). The amendments in this update create Topic 842, Leases, and supersede the leases requirements in Topic 840, Leases. Topic 842 specifies the accounting for leases. The objective of Topic 842 is to establish the principles that lessees and lessors shall apply to report useful information to users of financial statements about the amount, timing, and uncertainty of cash flows arising from a lease. The main difference between Topic 842 and Topic 840 is the recognition of lease assets and lease liabilities for those leases classified as operating leases under Topic 840. Topic 842 retains a distinction between finance leases and operating leases. The classification criteria for distinguishing between finance leases and operating leases are substantially similar to the classification criteria for distinguishing between capital leases and operating leases in the previous leases guidance. The result of retaining a distinction between finance leases and operating leases is that under the lessee accounting model in Topic 842, the effect of leases in the statement of comprehensive income and the statement of cash flows is largely unchanged from previous GAAP. The amendments in ASU 2016-02 are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years for public business entities. Early application of the amendments in ASU 2016-02 is permitted. We are currently in the process of evaluating the impact of the adoption of ASU 2016-02 on our financial statements.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
In March 2016, the FASB issued ASU 2016-09, Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, requiring the recognition of the income tax effects of stock awards in the income statement when the awards are settled and allowing the Company to repurchase more of an employee's shares than allowed under current guidance, without triggering liability accounting. This ASU also addresses simplifications related to statement of cash flows classification and accounting for forfeitures. This ASU is effective for the Company beginning in the first quarter of 2017 and allows for early adoption. The Company is currently evaluating the impact this ASU will have on its Consolidated Financial Statements.
In June 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2016-13, "Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments" ("ASU 2016-13"). Financial Instruments—Credit Losses (Topic 326) amends guideline on reporting credit losses for assets held at amortized cost basis and available-for-sale debt securities. For assets held at amortized cost basis, Topic 326 eliminates the probable initial recognition threshold in current GAAP and, instead, requires an entity to reflect its current estimate of all expected credit losses. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial assets to present the net amount expected to be collected. For available-for-sale debt securities, credit losses should be measured in a manner similar to current GAAP, however Topic 326 will require that credit losses be presented as an allowance rather than as a write-down. ASU 2016-13 affects entities holding financial assets and net investment in leases that are not accounted for at fair value through net income. The amendments affect loans, debt securities, trade receivables, net investments in leases, off balance sheet credit exposures, reinsurance receivables, and any other financial assets not excluded from the scope that have the contractual right to receive cash. The amendments in this ASU will be effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. We are currently evaluating the impact of the adoption of ASU 2016-13 on our financial statements.
These ASUs are effective for the Company beginning in the first quarter of 2018, allow for early adoption in the first quarter of 2017 and may be applied using either a full retrospective approach or a modified retrospective approach. The Company is currently evaluating the method of adoption and the impact these ASUs will have on its Consolidated Financial Statements.
In March 2016, the FASB issued ASU 2016-08, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Gross versus Net), clarifying the principal versus agent guidance in the new revenue recognition standard, by revising the indicators to focus on evidence that the company is a principal.
In April 2016, the FASB issued ASU 2016-10, Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing, reducing the complexity when applying the guidance for identifying performance obligations and clarifying how to determine whether revenue related to a performance obligation for an intellectual property license is recognized over time or at a point in time.
In May 2016, the FASB issued ASU 2016-12, Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients, clarifying certain core recognition principles including collectability, sales tax presentation, noncash consideration, contract modifications and completed contracts at transition.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
3 GOING CONCERN
We have incurred operating losses in the past and had an accumulated deficit of $56.3 million as of June 30, 2016. In addition, we had negative working capital of $10.9 million as of June 30, 2016, although this is a significant improvement from the negative working capital of $20.1 million as of June 30, 2015. Currently and historically, the Company has managed to operate the business with negative net working capital. The Company's negative working capital is primarily due to our accumulated deficit, which we funded by short-term bank loans.
The Company is able to operate with negative net working capital because of loans from banks and related parties. The Company believes future positive operating cash flows, continued support from related parties, and the ability to continue to roll over short-term debt, taken together, provide adequate resources to fund ongoing operations in the foreseeable future. The Company may also seek equity financing to replace both short-term and long-term debts. The Company believes that the increased market demand for its main products in the near term and the sales from several new products in future years will produce substantial positive cash flow.
Management of the Company believes that the Company's large negative working capital will continue to improve during fiscal year 2017. Management expects the improvement to come from improved operating results, by extending short term into longer term loans, and by selling equity and converting debt to equity. Management anticipates that these improvements will enable the Company to reduce current high interest expenses and fund on-going operations. The management of the Company has taken a number of actions and will continue to address this situation in order to restore the Company to a sound financial position going forward. In September 2015, the Company sold 2,352,941 shares of common stock and 1,764,706 common stock purchase warrants to an institutional investor and also issued warrants to purchase 141,176 shares of common stock to the placement agent and its affiliates. The company received a net proceed of $2,739,000. Each warrant will permit the holder to purchase one share of common stock from the Company at $1.74 per share. The Company will receive a total of $3,316,234.68 if the warrants are exercised. In November 2015, the Company converted $2.66 million high interest bearing debt into 2,046,995 shares of common stock.
4 INVENTORIES, NET
Inventories consist of the following:
|
|
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Work in process
|
|
$
|
568,876
|
|
|
$
|
383,950
|
|
Raw materials
|
|
|
805,024
|
|
|
|
676,590
|
|
Finished goods
|
|
|
1,467,790
|
|
|
|
2,179,486
|
|
|
|
$
|
2,841,690
|
|
|
$
|
3,240,026
|
|
The allowance for obsolete inventory as of June 30, 2016 and 2015 was $584,674 and $465,828, respectively.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
5 PROPERTY AND EQUIPMENT, NET
Property, plant and equipment, net, consisted of the following:
|
|
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Right to use land
|
|
$
|
7,526,481
|
|
|
$
|
8,160,781
|
|
Building and building improvements
|
|
|
20,289,583
|
|
|
|
19,388,880
|
|
Machinery and equipment
|
|
|
3,983,597
|
|
|
|
6,882,678
|
|
Furniture and office equipment
|
|
|
608,484
|
|
|
|
650,851
|
|
Automobiles
|
|
|
116,317
|
|
|
|
126,120
|
|
Construction in progress
|
|
|
486,731
|
|
|
|
460,113
|
|
|
|
|
33,011,193
|
|
|
|
35,669,423
|
|
Accumulated depreciation and amortization
|
|
|
7,407,459
|
|
|
|
7,017,706
|
|
|
|
$
|
25,603,734
|
|
|
$
|
28,651,717
|
|
Depreciation expense for the years ended June 30, 2016 and 2015 were $508,775 and $634,344, respectively.
6 EQUITY-METHOD INVESTMENT IN JOINT VENTURE
The Company accounts for its investment in API (see Note 1) under the equity method of accounting.
Summarized unaudited financial information for our investment in API, assuming a 100% ownership interest, is as follows:
|
|
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Current assets
|
|
$
|
9,602
|
|
|
$
|
11,767
|
|
Noncurrent assets
|
|
|
654,213
|
|
|
|
758,649
|
|
Current liabilities
|
|
|
710,148
|
|
|
|
640,416
|
|
Noncurrent liabilities
|
|
|
-
|
|
|
|
-
|
|
Equity
|
|
|
(46,333
|
)
|
|
|
130,000
|
|
Revenues
|
|
|
-
|
|
|
|
-
|
|
General and administrative expenses
|
|
|
166,229
|
|
|
|
183,044
|
|
Net loss
|
|
$
|
(166,229
|
)
|
|
$
|
(183,044
|
)
|
The Company recorded a loss on investment of $87,500 and $93,352 for the years ended June 30, 2016 and 2015 respectively for its 51% (50% control right) share of API.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
7 SHORT-TERM BORROWING
Short-term borrowing consists of the following:
|
|
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Shijiazhuang Finance Bureau (a)
|
|
$
|
75,241
|
|
|
$
|
81,582
|
|
Shijiazhuang Construction Investment Group Co., Ltd (b)
|
|
|
4,815,426
|
|
|
|
5,058,086
|
|
Mr. Li Hui (c)
|
|
|
-
|
|
|
|
2,304
|
|
Hebei Henghui Investment Management Co., Ltd (d)
|
|
|
2,117,283
|
|
|
|
3,263,282
|
|
TianJin Heng Xing Mirco Finance Bureau (e)
|
|
|
3,762,052
|
|
|
|
4,079,102
|
|
Xinle SASAC Office (f)
|
|
|
300,964
|
|
|
|
-
|
|
Total
|
|
$
|
11,070,966
|
|
|
$
|
12,484,356
|
|
(a) A non-interest bearing note payable to Shijiazhuang Finance Bureau, an agency of a local government, due on demand.
(b) A one-year loan from Shijiazhuang Construction Investment Group, disbursed through China Construction Bank. The notes bear an annual interest rate of 12%. $1,860,234 was due on October 25, 2015 and was extended to October 23, 2016. $3,100,391 was due on July 12, 2015 and was extended to October 25, 2015 and then further extended to October 25, 2016. The notes were secured by certain registered trademarks and renewal certificates relating to Aoxing's Zhongtong'an capsule.
(c) The balance of $2,304 as at June 30, 2015 represents unpaid portion of interest which was already repaid in fiscal 2016.
(d) A six-month term loan from Hebei Henghui Investment Management Co., Ltd. The note bears an annual interest rate of 10% and has been extended to October 20, 2016.
(e) A short term loan from TianJin Heng Xing Mirco Finance Bureau. The note bears an annual interest rate of 20.04%, and was extended to November 18, 2016.
(f) A short term loan from Xinle State-Owned Assets Supervision and Administration Commission. This loan bears an annual interest rate of 9.6%. The term was from January 25, 2016 to June 25, 2016 and was extended to March 31, 2017.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
8 LOAN PAYABLE – BANK
Loan payable – bank consist of the following loans collateralized by assets of the company:
|
|
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Bank Note in the amount of 30 million RMB with Shijiazhuang Huirong Rural Cooperative Bank bearing an annual interest rate of 10% made on September 23, 2014. The note matured on November 22, 2014 and was extended to September 15, 2016
|
|
$
|
4,514,462
|
|
|
$
|
4,894,922
|
|
|
|
|
|
|
|
|
|
|
Bank Note in the amount of 27 million RMB with Postal Savings Bank bearing an annual interest rate of 7.08%, made on July 22, 2014 for one year maturing on July 21, 2015 and was extended to April 6, 2017.
|
|
|
3,859,865
|
|
|
|
4,894,922
|
|
|
|
|
|
|
|
|
|
|
Bank Note in the amount of 20 million RMB with China Merchant Bank bearing an annual floating rate of 5.98%, initially made on December 27, 2013, renewed on January 13, 2015 for one year maturing on April 4, 2017.
|
|
|
2,991,584
|
|
|
|
3,263,282
|
|
|
|
|
|
|
|
|
|
|
Bank Note in the amount of 19.9 million RMB with China Everbright Bank bearing 5.655% interest per annum made on January 16, 2015 for one year maturing on January 15, 2016 and was extended to February 24, 2017.
|
|
|
3,006,719
|
|
|
|
3,263,282
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
14,372,630
|
|
|
$
|
16,316,408
|
|
9 LOAN PAYABLE – OTHER
Loan payable
– other consist of loans from unrelated third-parties, bearing interest at an average rate of 10.0% per annum as of June 30, 2016 and June 30, 2015
.
10 LOAN PAYABLE – RELATED PARTIES
Loan payable – related parties bears interest at an average rate of 10.0% per annum as of June 30, 2016 and June 30, 2015.
11 NOTES PAYABLE
Notes payable represents notes payable to the third party banks. It was
$0 and
$
1,631,641 as of June 30, 2016 and 2015, respectively.
12
DEFERRED INCOME
The balance of deferred income is the result of government grants received for the improvement of the production line of the Zhongtong'an product. As the project was, this government grants were transferred from construction in progress (CIP) to building and building improvements. The government grants, which is recorded as deferred income, are recognized as subsidy income on a systematic basis (straight-line method) over the useful life of the fixed asset, which is 35 years in this case.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
13 ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
Accrued expenses and taxes consist of the following:
|
|
June 30,
|
|
|
|
2016
|
|
|
2015
|
|
Accrued salaries and benefits
|
|
$
|
1,168,653
|
|
|
$
|
1,616,963
|
|
Accrued interest
|
|
|
2,602,674
|
|
|
|
2,073,073
|
|
Accrued taxes
|
|
|
2,619,533
|
|
|
|
1,281,704
|
|
Accrued marketing fee
|
|
|
569,082
|
|
|
|
442,460
|
|
Accrued office expenses
|
|
|
779,040
|
|
|
|
166,720
|
|
Deposit payable
|
|
|
588,905
|
|
|
|
572,105
|
|
Due to employee
|
|
|
43,316
|
|
|
|
46,967
|
|
Advance from customers
|
|
|
413,848
|
|
|
|
291,005
|
|
Other accounts payable
|
|
|
572,013
|
|
|
|
241,512
|
|
Other accrued expenses and current liabilities
|
|
|
276,686
|
|
|
|
443,816
|
|
|
|
$
|
9,633,750
|
|
|
$
|
7,176,325
|
|
14 STOCK OPTIONS
On January 1, 2015, the Company issued a total of 300,000 common stock purchase options to management. This stock compensation grant was valued at $74,691 and the Company recorded $22,822 stock option compensation expense for the year ended June 30, 2015.
The unrecognized compensation expense for the Company as of June 30, 2015 and 2016 were $51,869 and $18,673 respectively.
The Company calculated the estimated fair value of the options of the grant date using the Black-Scholes Option Pricing Model with the following assumptions:
|
For the
year ended
June 30,
2016
|
|
Estimated dividends
|
None
|
|
Expected volatility
|
|
|
101.63
|
%
|
Risk-free interest rate
|
|
|
1.65
|
%
|
Expected term (years)
|
|
|
5
|
|
The model requires the input of subjective assumptions including the expected stock price volatility and the expected dividend yield. The Company uses historical experience of employee turnover and future expectation to estimate forfeiture rate. For expected volatilities, the Company has made reference to historical volatilities of the Company's stock. The risk-free interest rate for periods within the contractual life of the option is based on the U.S. Treasury Bills yield in effect at the time of grant.
On January 5, 2016, the Board of Directors granted options for a total of 590,000 shares of common stock to 25 employees of the Company. The options are exercisable at a price of $.64 per share, which was the closing price for the common stock on January 4, 2016. Each option has a term of five years. The options vested on June 23, 2016 when they were approved by the shareholders of the Company. The Company calculated the estimated fair value of the options of the grant date using the Black-Scholes Option Pricing Model with the following assumptions:
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
|
For the
year ended
June 30,
2016
|
|
Estimated dividends
|
None
|
|
Expected volatility
|
|
|
117.21
|
%
|
Risk-free interest rate
|
|
|
2.92
|
%
|
Expected term (years)
|
|
|
5
|
|
A summary of option activity as of June 30, 2016 and 2015, and changes during the years then ended is as followings:
|
|
|
|
|
|
Weighted-avg.
|
|
|
Aggregate
|
|
|
|
|
|
Weighted-avg.
|
|
remaining
|
|
|
intrinsic
|
|
|
|
Shares
|
|
Exercise Price
|
|
Term (yr.)
|
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On June 30, 2013
|
|
|
132,000
|
|
|
$
|
2.00
|
|
|
|
1.1
|
|
|
$
|
0
|
|
Granted:
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised:
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Forfeited:
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
On June 30, 2014
|
|
|
132,000
|
|
|
$
|
2.00
|
|
|
|
0.1
|
|
|
$
|
0
|
|
Granted:
|
|
|
300,000
|
|
|
$
|
0.33
|
|
|
|
5.0
|
|
|
|
-
|
|
Exercised::
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Forfeited:
|
|
|
(132,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
On June 30, 2015
|
|
|
300,000
|
|
|
$
|
0.33
|
|
|
|
4.5
|
|
|
$
|
426,000
|
|
Granted:
|
|
|
890,000
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
Exercised:
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
Forfeited:
|
|
|
300,000
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
On June 30, 2016
|
|
|
590,000
|
|
|
$
|
0.33
|
|
|
|
4.0
|
|
|
$
|
426,000
|
|
15 ISSUANCE OF COMMON STOCK
On September 5, 2014, the Company issued 11,862,278 shares of common stock in satisfaction of $4.6 million in debt. The shares were valued at $0.39 per share, which exceeded the six month average share price as well as the market price at time of issuance. Paid in capital was increased by $4,614,426 as a result of the exchange.
On December 23, 2014 the Company sold to 22 of its employees a total of 4,527,832 shares of common stock for a total of $1,177,236 or $0.26 per share, which exceeded the market price on October 4, 2014, when the contract of sale was made.
On February 3, 2015, the Company issued 300,000 shares of common stock to management at $0.33 per share. The shares are equally vested on January 1, 2016, January 1, 2017 and January 1, 2018. The Company recorded $30,250 stock compensation expense for the year ended June 30, 2015 and the unrecognized compensation expense was $68,750.
On February 3, 2015, the Company issued 40,000 shares of common stock to independent directors at $0.39 per shares for services rendered by them.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
On February 3, 2015, the Company issued 1,704,915 shares of its common stock to six investors, each of whom is either an employee or a consultant to the Company. The average purchase price for the shares was $0.32 per share.
On March 12, 2015, the Company issued 480,000 shares of its common stock to a creditor at $0.5 per share to offset a loan payable.
On April 8 2015, the company sold 508,000 shares of common stock to officers and employees of the Company at a price of $1.36 per share, which exceeded the market price at time of issuance
On April 8 2015, the Company also issued 521,412 shares of common stock at a price of $1.36 per share to a creditor in satisfaction of $709,120 debt.
On September 10, 2015, the Company issued 60,000 shares of common stock to independent directors at $2.01 per share for services rendered by them.
On September 30, 2015 the Company issued 2,352,941 shares of common stock and 1,764,706 common stock purchases warrants pursuant to a securities purchase agreement dated as of September 24, 2015. The purchaser was an institutional investor. Each warrant will permit the holder to purchase one share of common stock from the Company for a price of $1.74 per share. The warrants will be exercisable from March 31, 2016 until March 31, 2021. Cashless exercise of the warrants is permitted only if there is no effective registration statement permitting resale of the common shares underlying the warrants.
The proceeds from the offerings were $2,739,000, net of issuance costs of $261,000 paid to the placement agent. The warrants were classified as equity at the date of issuance. They contained no provision that would require liability classification, and can be exercised on a cashless basis. Accordingly, they were classified as equity at the date of issuance. The proceeds were allocated between common stock and warrant, based on relative fair value. The issuance cost was recorded as a reduction of additional paid in capital.
In connection with the aforesaid sale, the Company issued to the placement agent and its affiliates warrants to purchase 141,176 shares of common stock. The warrants issued to the placement agent and its affiliates are substantially identical to the warrants sold to the institutional investor.
The fair value of these warrants, which amounted to $175,150, was classified as equity at the date of issuance and recorded as an offset to the proceeds from the issuance of the shares and warrants.
The fair value of the warrants issued was estimated by using the Black-Scholes-Merton Option Pricing Model with the following assumptions:
|
|
For the year
ended
June 30,
2016
|
|
|
|
Investor
|
|
Stock price
|
|
|
0.64
|
|
Exercise price
|
|
|
1.74
|
|
Expected life in years
|
|
|
4.2
|
|
Annualized Volatility
|
|
|
140.71
|
%
|
Annual Rate of Quarterly Dividends
|
|
|
1.65
|
|
Discount Rate - Bond Equivalent Yield
|
|
|
1.01
|
|
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
The Company applied its best judgment to estimate key assumptions in determining the fair value of the warrants on the date of issuance. The Company used historical data to estimate stock volatilities. The risk-free rates are consistent with the terms of the warrants and are based on the United States Treasury yield curve in effect at the time of issuance.
The weighted average fair value of warrants granted for the year ended June 30, 2016 was $0.49 per share. No warrants were exercised, cancelled or expired during the period ended June 30, 2016.
On November 4, 2015, the Company reached agreement with three of its creditors to convert $2.66 million high interest bearing debt into 2,046,995 shares of common stock. The shares were valued at $1.30 per share and will be restricted under Rule 144.
On January 5, 2016 the Board of Directors approved three technology acquisition agreements made by the Company during December 2015. Pursuant to the agreements, the Company (a) issued 800,000 shares of common stock and paid $123,000 to acquire technology relating to the formulation of Lorcaserin Hydrochloride for $0.66 per each stock, (b) issued 500,000 shares of common stock and paid $77,000 to acquire certain technology relating to the formulation of caffeine tablets for $0.66 per each stock, and (c) issued 500,000 shares of common stock and paid $77,000 to acquire certain technology relating to the formulation of Buprenorphine/ Naloxone for $0.71 per each stock. The share price was determined by the Company's stock price at the issuance date.
On January 5, 2016 the Board of Directors approved two consulting agreements pursuant to which a total of 110,000 shares of common stock were issued in exchange for media and investor relations consulting services for $0.66 per each stock based on the Company's stock price at the issuance date.
16 TAXES
The Company's Chinese subsidiaries are governed by the Income Tax Law of the People's Republic of China concerning private-run enterprises, which are generally subject to tax at a statutory rate of 25% on income reported in the statutory financial statements after appropriate tax adjustments.
The reconciliation of income tax at the U.S. statutory rate to the Company's effective tax rate is as follows:
|
|
Year Ended June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Tax at U.S. Statutory rate
|
|
$
|
1,010,039
|
|
|
$
|
1,089,936
|
|
Tax rate difference between China and U.S.
|
|
|
(1,271,231
|
)
|
|
|
(1,046,086
|
)
|
Change in Valuation Allowance
|
|
|
233,892
|
|
|
|
(1,031,621
|
)
|
Net operating loss expired
|
|
|
-
|
|
|
|
955,983
|
|
Stock and option compensation
|
|
|
27,300
|
|
|
|
31,788
|
|
Impairment loss on goodwill
|
|
|
-
|
|
|
|
|
|
Effective tax rate
|
|
$
|
-
|
|
|
$
|
-
|
|
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
The provisions of income taxes (credit) are summarized as follows:
|
|
Year Ended June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Current
|
|
$
|
(190,770
|
)
|
|
$
|
-
|
|
Deferred - U.S.
|
|
|
(483,789
|
)
|
|
|
(229,859
|
)
|
Deferred – China
|
|
|
1,082,912
|
|
|
|
(1,442,889
|
)
|
Valuation allowance - U.S.
|
|
|
483,789
|
|
|
|
229,859
|
|
Valuation allowance – China
|
|
|
(249,897
|
)
|
|
|
(1,261,480
|
)
|
Total
|
|
$
|
642,245
|
|
|
$
|
(2,704,369
|
)
|
The tax effects of temporary differences that give rise to the Company's net deferred tax asset as of June 30, 2016 and 2014 are as follows:
|
|
Year Ended June 30,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Net operating loss carryforward - China
|
|
$
|
213,060
|
|
|
$
|
1,342,696
|
|
Net operating loss carryforward - US
|
|
|
2,418,909
|
|
|
|
1,935,121
|
|
Allowance for doubtful accounts
|
|
|
447,294
|
|
|
|
823,190
|
|
Accrued salary payable
|
|
|
139,330
|
|
|
|
338,390
|
|
Uninvoiced expenses
|
|
|
782,360
|
|
|
|
-
|
|
Others
|
|
|
309,264
|
|
|
|
469,944
|
|
|
|
4,310,217
|
|
|
|
4,909,341
|
|
Less: valuation allowance- U.S.
|
|
|
(2,418,909
|
)
|
|
|
(1,935,121
|
)
|
valuation allowance- China.
|
|
|
(12,713
|
)
|
|
|
(262,610
|
)
|
Deferred tax assets
|
|
$
|
1,878,595
|
|
|
$
|
2,711,610
|
|
The Company's net operating loss was as follows
Fiscal year to be expired
|
|
Amount
of net
operating
loss
|
|
FY 2017
|
|
$
|
8,490,144
|
|
FY 2018
|
|
|
2,350,563
|
|
FY 2019
|
|
|
7,896,369
|
|
FY 2020
|
|
|
1,322,799
|
|
FY 2021
|
|
|
1,382,254
|
|
|
|
|
21,442,129
|
|
As of June 30, 2015, the Company has recognized deferred tax assets of $1,878,595. The Company's loss carry forwards for the past 5 years produced a significant amount of the deferred tax assets and the realization of tax loss carry forwards are deemed to be probable
.
Therefore
, t
he Company determined it was appropriate under US GAAP to recognize the deferred tax assets during the Fiscal 2016.
For the year ended June 30, 2016 and 2015, the Company did not have any interest and penalties associated with tax positions. As of June 30, 2016 and 2015, the Company did not have any significant unrecognized uncertain tax positions.
AOXING PHARMACEUTICAL CO., INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2016
17 CONCENTRATIONS
Sales to two major customers were 13% and 5% of total sales for the year ended June 30, 2016. Sales to two major customers were 7% and 5% of total sales for the year ended June 30, 2015.
Sales of one major product represented approximately 85% and 95% of total sales for the years ended June 30, 2016 and 2015, respectively.
Two major customers accounted for 8% and 7% of outstanding accounts receivable as of June 30, 2016. Two major customers accounted for 4% and 0.1% of outstanding accounts receivable as of June 30, 2015.
18 SUBSEQUENT EVENTS
In accordance with ASC 855 "Subsequent Events", which establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued, we have evaluated all events or transactions that occurred after June 30, 2016 up through the date we issued the consolidated financial statements and has determined that there was no other material event that occurred after the date of the balance sheets included in this report.