8-K 1 ping8kzhouyuanclosing.htm PINGCHUAN 8-K ZHOUYUAN CLOSING 8-K re LOI


SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


_____________________


FORM 8-K

_____________________



CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934


COMMISSION FILE NO.: 3-52472




Date of Report: January 30, 2007





PINGCHUAN PHARMACEUTICAL, INC.

(Exact name of registrant as specified in its charter)


North Carolina

58-2258912

(State of Other Jurisdiction of

Incorporation or organization)

(I.R.S.Employer

Identification No.)

 

 

 

 

131 Shizi Street, Nangang District, Harbin Heilongjiang F4, P.R. China

150000

(Address of principal executive offices)

Zip Code


011-86451-8271-3712

(Registrant’s telephone number including area code)

  

                                                                                              

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:


 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))








Item 2.01

Completion of Acquisition of Assets

Item 3.02

Unregistered Sale of Equity Securities

Item 5.01

Changes in Control of Registrant


On January 30, 2007 Pingchuan Pharmaceutical completed the acquisition of Infolink Pacific Limited from its shareholders, Wang Zhigang and You Li.  Infolink Pacific Limited is a British Virgin Islands corporation that is the beneficiary of a trust that owns 60% of the registered capital of Shandong Zhouyuan Seed and Nursery Co., Ltd. (“Zhouyuan”).  Zhouyuan is engaged in the business of developing and distributing agricultural seeds in the People’s Republic of China.


The Share Exchange Agreement pursuant to which the acquisition was made provided that the closing would occur ten days after Pingchuan Pharmaceutical mailed to its shareholders of record an information statement complying with Rule 14f-1 of the Securities and Exchange Commission.  Mr. Wang and Ms. You waived that condition, based on the undertaking by Pingchuan Pharmaceutical that the 14f-1 information statement would be mailed promptly, and that ten days later the Board of Directors will be changed.  At the closing, the following (the “Share Exchange”) occurred:


Ø

Mr. Wang and Ms.You transferred to Pingchuan Pharmaceutical all of the capital stock of Infolink Pacific Limited.

Ø

Pingchuan Pharmaceutical issued to Mr. Wang and Ms.You 55,000,000 shares of its capital stock.


Principal Shareholders

Simultaneous with the closing of the Share Exchange, Mr. Wang and Ms.You assigned to other residents of China most of the 55,000,000 shares that they received.  The information set forth below reflects the results of that assignment.


Upon completion of the Share Exchange, there were 66,999,401 shares of Pingchuan Pharmaceutical common stock issued and outstanding.  No other equity securities issued by Pingchuan Pharmaceutical are outstanding.  The following table sets forth information known to us with respect to the beneficial ownership of our common stock as of the date of this Report by the following:


·

each shareholder known by us to own beneficially more than 5% of our common stock (on a fully-diluted basis);


·

Wang Zhigang, who will become our Chief Executive Officer when the new Board of Directors is seated


·

each of the individuals who will be members of our directors when the new Board of Directors is seated; and




2




·

all of the individuals who will be directors and executive officers when the new Board of Directors is seated, calculated as a group.


Except as otherwise indicated, we believe that the beneficial owners of the common stock listed below have sole voting power and investment power with respect to their shares,  subject to community property laws where applicable.  Beneficial ownership is determined in accordance with the rules of the Securities and Exchange Commission.


                             Amount and Nature

Name and Address

of Beneficial

Percentage

of Beneficial Owner(1)

Ownership(2)

 

 of Class

Wang Zhigang

  3,050,300

    4.6%

Wang Zhicheng

  128,000

    0.2%

Daoqi Jiang

             0

       --

Chi Ming Chan

 0

       --

Sanncy Zeng

 0

           

       --


All officers and directors

    (5 persons)

  3,178,300

    4.7%


Hu Zhanwu

  6,092,950

    9.1%

131 Shizi Street, Nangang District

 Harbin Heilongjiang F4

 P.R. China 150000


Fengqin Hu

3,500,000

    5.2%

Yi Xiao

3,500,000

    5.2%

Hanyang Hu

3,420,000

    5.1%


________________________________

(1)    Except as otherwise noted, the address of each shareholder is c/o Shandong Zhouyuan Seed and Nursery Co., Ltd., 238 East Jian Xin Street, Lai Zhou City, Shandong Province, P.R. China.  

(2)    Except as otherwise noted, all shares are owned of record and beneficially.


New Management


Ten days after the 14f-1 information statement is mailed to our shareholders, five new directors will join our Board of Directors, and they will elect Wang Zhigang to serve as our Chief Executive Officer and Chief Financial Officer.  At the same time, the current officers and members of the Board of Directors will resign from their positions.  Information about the new members of management follows.



3




        


 

 

 

Director

Name

Age

Position with the Company

Since

Wang Zhigang

44

Chairman, Chief Executive Officer,

2007

 

 

Chief Financial Officer

 

Wang Zhicheng

40

Director

2007

Daoqi Jiang

64

Director

2007

Chi Ming Chan

45

Director

2007

Sanncy Zhen

37

Director

2007


All directors hold office until the next annual meeting of our shareholders and until their successors have been elected and qualify.  Officers serve at the pleasure of the Board of Directors.  


Wang Zhigang.  Mr. Wang founded Zhouyuan in 2001 and has been employed as its Chairman and General Manager since then.  Mr. Wang was awarded a degree in Agriculture by The Shandong Agriculture University in 1997.  In 1992 he was awarded a degree in Vegetable Protection by The Nanjing Agriculture University.


Wang Zhicheng.   Mr. Wang has been employed by Zhouyuan since 2002, initially as Manager and then as General Manager.  In 1986 Mr. Wang was awarded a degree in Civil Engineering by The Shandong Agriculture Project College.


Daoqi Jiang.  Since 1990 Mr. Daoqi has been the Director of the Information Centre of the Legislative Affairs Office of the State Council for the People’s Republic of China.  From 1978 to 1990 Mr. Daoqi was employed as Senior Engineer and Project Director with responsibility for economic forecasting and District programming for the National Development and Reform Commission.  In 1964 Mr. Daoqi was awarded a B.A. in Mathematics by the Anhui Normal University.  


Chi Ming Chan.  Since 2003 Mr. Chan has been employed by China World Trade Corporation (OTC Bulletin Board:  CWTD), initially as General Manager and now as Chief Executive Officer.  China World Trade Corporation is engaged in trade agency and investment consulting for Chinese businesses.  From 2000 to 2001 Mr. Chan was employed as Chief Executive Officer of Asia Information Source Holding Company, which provided online business information.  In 1991 Mr. Chan was awarded a Masters Degree in Law by the University of Lancaster.  In 1987 he was awarded a Masters Degree in Physics by the Chinese University of Hong Kong.


Sanncy Zeng.  Since 2004 Ms. Zeng has been employed as Financial Controller by the General Business Network (Guangzhou) Ltd., which markets value-added telecommunications services.  From 2001 to 2004 Ms. Zeng was employed as Financial Controller by Fenet Roystone Software Co., Ltd. which was involved in information technology and software development.  In 1993 Ms. Zeng was awarded a Bachelors Degree in Economics.




4




 Business of the Acquired Entities


Infolink Pacific Limited


Infolink was organized as a Business Company under the laws of the British Virgin Islands in September 2006.  Its only business has been the acquisition of a beneficial interest in 60% of the equity in Zhouyuan.  


The People’s Republic of China does not permit non-residents to own a majority interest in any Chinese company involved in the seed industry.  However, Chinese law does not prevent the assignment of a beneficial interest in a majority position nor the transfer to non-residents of effective control over a Chinese seed company.  For this reason, in October 2006 Li Han Xun and You Li, who are the record shareholders of Zhouyuan, entered into Trust and Indemnity Agreements with Infolink.  The Trust and Indemnity Agreements assign to Infolink all of the benefits of Mr. Li and Ms. You’s ownership of 60% of Zhouyuan.  The Trust and Indemnity Agreements also assign to Infolink effective voting control over Zhouyuan, since Mr. Li and Ms. You agree to vote on shareholder matters as they are directed by Infolink.  The Declaration of Trust signed by each of Mr. Li and Ms. You contains their undertaking to assign the Zhouyuan shares to Infolink at any time upon the request of Infolink.


Shandong Zhouyuan Seed and Nursery Co., Ltd.


Zhouyuan was organized in 2001 under the laws of the People’s Republic of China.  In 2002 it acquired intellectual property and assets from two formerly state-owned entities:   LaiZhou Agriculture Science Research Center and LaiZhou Yongzhou Seed Ltd.  From its beginning, Zhouyuan has worked closely with government agencies, particularly the state Science and Technology Commission, on the development of improved hybrid seed strains.  Zhouyuan now ranks as one of the top three seed producers in the LaiZhou District, which is known as the “Seed Valley of China.”


Production


Zhouyuan currently has approval from several Provincial governments to market a wide variety of seeds.  Its primary product is corn seed, including both corn intended for forage and corn with a high starch content for use in industrial food production.  In addition, Zhouyuan currently markets varieties of wheat seeds and cabbage seeds.   


Among Zhouyuan’s most popular products are:


·

Corn - Huiyaun 20.  This summer sowing seed achieved first place among 33 competitors in a productivity test conducted in the Zhong District and second place in a competition held in Anhui Province.  

·

Corn – White Prince.  This white corn has a high gluten content that gives it a particularly attractive taste.  Zhouyuan is able to sell these seeds for almost four times the market price of standard corn seeds.



5




·

Corn – Select Yeden 5.  This corn is valued in difficult climates because it is especially resistant to disease and collapse.

·

Corn – Spring Queen.  In only 65 days (compared to the standard 95 – 115 days) this seed produces a high yield of corn (approx. 24,000 kg. per acre) with a particularly good taste.  Because of these benefits, Zhouyuan prices this seed at nine times the price of conventional corn seeds.

·

Wheat – Zhouyuan 9369.  This is a new variety of high quality wheat.  It is rust resistance, and grows to 75 cm.


  Zhouyuan’s seeds are currently produced for it by three independent seed growers and one municipality consisting of seven towns.  These four sources dedicate 1400 to 1750 acres to growing seeds for Zhouyuan.  Zhouyuan’s business plan contemplates that it will develop its own production capability on 4,250 acres.  Achievement of that goal will require that Pingchuan obtain substantial additional capital for that purpose, either by selling its equity or obtaining debt financing.  


Zhouyuan’s proprietary rights to its seeds are protected by patents, specifically six patents on its corn hybrids, one on its wheat hybrid and one on its cabbage hybrid.  Zhouyuan also owns seven registered trademarks.


The Seed Industry


The People’s Republic of China contains less than 7% of the world’s cultivatable land, but 22% of the world’s population.  For this reason, the government of China has placed a special focus on developing the advanced agricultural technology needed to successfully feed its population.  The seed industry has been a prime beneficiary of this focus, receiving grants, tax relief and technological assistance.  


Until 2000 China restricted the market of any individual seed company to the district in which it was located.  The Seed Law of the People’s Republic of China, issued in 2000, eliminated that restriction.  Today, therefore, there are approximately 3,700 firms marketing seeds nationwide.  However, because the ability to have a national presence is new, the firms marketing seeds in China tend to be small, and none has significant market power.  The eight largest seed companies are believed to control only about 25% of the national market.  


A number of multinational companies have made inroads into the Chinese seed market, among them Monsanto, Pioneer and Sygenta.  To date, however, their influence has been limited by the difficulty of marketing to the highly decentralized agricultural community in China.  In addition, the multinationals primarily offer genetically-engineered seeds, which have not gained widespread acceptance in China.  




6




Marketing


Farming in China remains a highly decentralized industry.  Marketing to farmers is necessarily local, and loyalty is built on personal relationships.  For that reason, Zhouyuan has developed a decentralized distribution network, constituted by county-based sales representatives who report to independent retail companies located in each of the 19 Provinces and Autonomous Regions in which Zhouyuan carries on marketing operations.  Zhouyuan’s internal marketing personnel are responsible for monitoring the performance of the regional sales companies and providing any assistance they require.


Employees


Zhouyuan has 68 employees, all of whom are employed on a full-time basis.  Its employees include 1 research scientist, 13 senior agronomists, 27 agronomists and 18 technicians.


Item 9.01

Financial Statements and Exhibits


Financial Statements


Infolink Pacific Limited

Independent Auditor’s Report……………………………………….

F-1

Balance Sheet as of September 30, 2006………………………………

F-2

Statements of Operations for the Period from September 28, 2006

    (Inception) to September 30, 2006………………………………….

F-3

Statements of Changes in Shareholders’ Equity (Deficit) for the

    Period from September 28, 2006(Inception) to September 30,

    2006…………………………………………………………………

F-4

 Statements of Cash Flows for the Period from September 28, 2006

    (Inception) to September 30, 2006………………………………….

F-5

Notes to Financial Statements………………………………………

 F-6

 

Shandong Zhouyuan Seed and Nursery Co, Ltd. and Subsidiary

Independent Auditor’s Report…………………………………..…

F-11

Consolidated Balance Sheets as of September 30, 2006 (unaudited)

    and December 31, 2005…………………………………………….

F-12

Consolidated Statements of Operations for the Nine Month Periods

    Ended September 30, 2006 and 2005 (unaudited) and the years

    Ended December 31, 2005 and 2004………………………………..

F-13

Consolidated Statements of Changes in Stockholders’ Equity

    (Deficit) for the Nine Months Ended September 30, 2006

    (unaudited) and the years Ended December 31, 2005 and 2004……

F-14

Consolidated Statements of Cash Flows for the Nine Month Periods

    Ended September 30, 2006 and 2005 (unaudited) and the years

    Ended December 31, 2005 and 2004………………………………..

F-15

Notes to Financial Statements…………………………………………

F-17



7




Exhibits


10-a

Share Exchange Agreement dated January 18, 2007 among Pingchuan Pharmaceutical, Inc., Wang Zhigang and You Li – filed as an exhibit to the Current Report on Form 8-K filed on January 19, 2007 and incorporated herein by reference.


10-b

Trust and Indemnity Agreement dated October 18, 2006 between Infolink Pacific Limited and Li Han Xun.


10-b

Trust and Indemnity Agreement dated October 18, 2006 between Infolink Pacific Limited and You Li.


SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


PINGCHUAN PHARMACEUTICAL, INC.

Dated:  February 5, 2007

By: /s/ Zhang Chunman

      Zhang Chunman, President




8





[ping8kzhouyuanclosing002.gif]



F-1




[ping8kzhouyuanclosing004.gif]




See Notes to Financial Statements

F-2





[ping8kzhouyuanclosing006.gif]





See Notes to Financial Statements

F-3





[ping8kzhouyuanclosing008.gif]





See Notes to Financial Statements

F-4






[ping8kzhouyuanclosing010.gif]





See Notes to Financial Statements

F-5



 

 



[ping8kzhouyuanclosing012.gif]



F-6


 

 



[ping8kzhouyuanclosing014.gif]






F-7


 

 



[ping8kzhouyuanclosing016.gif]




F-8


 

 



[ping8kzhouyuanclosing018.gif]



F-9


 

 




[ping8kzhouyuanclosing020.gif]








F-10


 

 



[ping8kzhouyuanclosing022.gif]




F-11


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS






 

 

September 30,

 

December 31,

ASSETS

 

2006

 

2005

Current Assets:

 

(unaudited)

 

 

     Cash and cash equivalents

$

             36,591 

             11,848 

     Accounts receivable, net (Note 3)

 

             10,090 

 

             37,890 

     Inventory (Note 4)

 

           294,104 

 

           325,371 

     Other receivable

 

             47,138 

 

           224,232 

     Advance to suppliers

 

             98,868 

 

             36,078 

          Total current assets

 

           486,791 

 

           635,419 

 

 

 

 

 

     Property, Plant, and Equipment, net (Note 5)

 

        1,777,201 

 

        1,816,003 

 

 

 

 

 

     Land use right, net (Note 6)

 

           430,860 

 

           429,217 

     Acquired seed patents, net (Note 7)

 

           669,724 

 

           752,749 

     Receivable from sale of land use right (Note 15)

 

           302,295 

 

           296,087 

     Judgement receivable (Note 14)

 

             29,118 

 

             29,118 

          Total Assets

$

        3,695,989 

        3,958,593 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

Current Liabilities:

 

 

 

 

     Bank loans (Note 10)

$

        1,341,960 

        1,314,400 

     Short-term loans (Note 8)

 

           138,266 

 

           145,935 

     Accounts payable and accrued expenses

 

           416,739 

 

           547,343 

     Pension and employee benefit payable

 

           172,603 

 

           144,678 

     Taxes payable

 

           135,173 

 

           137,540 

     Interest payable

 

             99,969 

 

               6,694 

     Deferred revenue

 

             14,974 

 

               7,671 

     Due to employees (Note 9)

 

             36,486 

 

             41,544 

     Customer security deposit

 

             86,651 

 

                    - 

          Total Current Liabilities

 

        2,442,821 

 

        2,345,805 

 

 

 

 

 

Minority interest

 

             14,112 

 

             18,213 

Stockholders' Equity:

 

 

 

 

     Common stock, $0.1208 par value, 32,752,650 shares authorized;

 

 

 

 

            32,752,650 shares issued and outstanding as of December 31, 2005

 

 

 

 

            and September 30, 2006

 

        3,957,065 

 

        3,957,065 

     Deficit

 

      (2,792,308)

 

      (2,408,333)

     Accumulated other comprehensive income

 

             74,299 

 

             45,843 

        Stockholders' Equity

 

        1,239,056 

 

        1,594,575 

Total Liabilities and Stockholders' Equity

$

        3,695,989 

        3,958,593 



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

F-12


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS






 

 

For the Nine Months Ended

 

For the Year Ended

 

 

September 30,

 

December 31,

 

 

2006

 

2005

 

2005

 

2004

Revenues

 

(unaudited)

 

 

 

 

     Sale of seeds

$

345,237 

441,278 

644,145 

795,569 

          Total revenue

 

345,237 

 

441,278 

 

644,145 

 

795,569 

Cost of good sold

 

 

 

 

 

 

 

 

     Cost of seeds sold

 

290,181 

 

384,769 

 

559,095 

 

645,119 

     Amortization of seed patents

 

97,547 

 

94,862 

 

127,191 

 

125,730 

          Total cost of sales

 

387,728 

 

479,631 

 

686,286 

 

770,849 

 

 

 

 

 

 

 

 

 

Gross Profit

 

(42,491)

 

(38,353)

 

(42,141)

 

24,720 

Operating Expenses

 

 

 

 

 

 

 

 

     Selling expenses

 

40,639 

 

69,705 

 

90,891 

 

202,823 

     Payroll

 

38,397 

 

43,335 

 

47,463 

 

43,662 

     Pension and employee benefit

 

25,930 

 

36,609 

 

54,116 

 

51,384 

     Depreciation expenses

 

77,707 

 

46,930 

 

63,150 

 

62,687 

     Amortization expenses

 

7,263 

 

7,063 

 

9,470 

 

18,829 

     Bad debt expenses

 

                    - 

 

             10,626 

 

             10,686 

 

             60,231 

     Travel and entertainment

 

14,502 

 

6,764 

 

9,502 

 

26,603 

     Other general and administrative

 

48,492 

 

30,745 

 

42,654 

 

202,484 

          Total Operating Expenses

 

252,930 

 

251,777 

 

327,932 

 

668,703 

Income (Loss) from Operation

 

(295,421)

 

(290,130)

 

(370,073)

 

(643,983)

Other Income (Expenses)

 

 

 

 

 

 

 

 

     Interest income

 

5,806 

 

8,215 

 

9,808 

 

32,893 

     Interest expense

 

(114,844)

 

(76,156)

 

(99,118)

 

(111,807)

     Other income (expenses)

 

16,059 

 

24,543 

 

25,627 

 

54,167 

          Total other income (expenses)

 

(92,979)

 

(43,398)

 

(63,683)

 

(24,747)

(Loss) before Provision

 

 

 

 

 

 

 

 

    for Income Tax and Minority Interest

 

(388,400)

 

(333,528)

 

(433,756)

 

(668,730)

Income Tax

 

                    - 

 

                    - 

 

                    - 

 

                    - 

(Loss) before Minority Interest

 

(388,400)

 

(333,528)

 

(433,756)

 

(668,730)

Minority Interest

 

4,425 

 

6,215 

 

6,499 

 

(8)

Net (Loss)

 

(383,975)

 

(327,313)

 

(427,257)

 

(668,738)

Other Comprehensive Income (Loss)

 

 

 

 

 

 

 

 

    Effects of Foreign Currency Conversion

 

28,456 

 

39,716 

 

45,843 

 

                    - 

Comprehensive Income (Loss)

$

(355,519)

(287,597)

(381,414)

(668,738)

Basic and Fully Diluted Earnings per Share

$

(0.01)

(0.01)

(0.01)

(0.02)

Weighted average shares outstanding

 

32,752,650 

 

32,752,650 

 

32,752,650 

 

32,752,650 



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

F-13


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)


FOR THE YEARS ENDED DECEMBER 31, 2005 AND 2004

NINE MONTHS ENDED SEPTEMBER 30, 2006 (UNAUDITED)






 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

Common Stock

 

 

 

Other

 

Total

 

$0.1208 par value

 

 

 

Comprehensive

 

Stockholders'

 

Shares

 

Amount

 

(Deficit)

 

Income

 

Equity (Deficit)

 

 

 

 

 

 

 

 

 

 

Balances at  January 1, 2004

    32,752,650 

      3,957,065 

    (1,312,338)

                  - 

2,644,727 

 

 

 

 

 

 

 

 

 

 

Net loss

                  - 

 

                  - 

 

       (668,738)

 

                  - 

 

(668,738)

Balances at  December 31, 2004

32,752,650 

 

3,957,065 

 

(1,981,076)

 

                  - 

 

1,975,989 

 

 

 

 

 

 

 

 

 

 

Net loss

                  - 

 

                  - 

 

       (427,257)

 

                  - 

 

         (427,257)

Other comprehensive income

                  - 

 

                  - 

 

                  - 

 

45,843 

 

45,843 

Balances at  December 31, 2005

32,752,650 

 

3,957,065 

 

    (2,408,333)

 

45,843 

 

1,594,575 

 

 

 

 

 

 

 

 

 

 

Net loss

                  - 

 

                  - 

 

       (383,975)

 

                  - 

 

         (383,975)

Other comprehensive income

                  - 

 

                  - 

 

                  - 

 

28,456 

 

28,456 

Balances at  September 30, 2006

32,752,650 

3,957,065 

    (2,792,308)

74,299 

1,239,056 



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

F-14


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS






 

 

For the Nine Months Ended

 

For the Year Ended

 

 

September 30,

 

December 31,

 

 

2006

 

2005

 

2005

 

2004

Operating Activities

 

(unaudited)

 

 

 

 

Net (loss)

$

(383,975)

(327,313)

(427,257)

(668,738)

Adjustments to reconcile net income (loss) to net cash

 

 

 

 

 

 

 

 

provided (used) by operating activities:

 

 

 

 

 

 

 

 

        Minority interest

 

(4,425)

 

(6,215)

 

(6,499)

 

        Depreciation

 

77,707 

 

46,930 

 

63,150 

 

62,687 

        Amortization

 

104,810 

 

101,925 

 

136,661 

 

144,559 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

(Increase)/Decrease in accounts receivable

 

27,800 

 

132,319 

 

132,859 

 

540,155 

(Increase)/Decrease in receivable from sale of land use right

 

(3,608)

 

16,704 

 

16,121 

 

(167,669)

(Increase)/Decrease in other receivable

 

177,094 

 

141,328 

 

140,909 

 

13,937 

(Increase)/Decrease in advance to suppliers

 

(62,790)

 

(34,869)

 

(34,991)

 

(1,087)

(Increase)/Decrease in inventory

 

31,267 

 

55,041 

 

(6,912)

 

(84,037)

Increase/(Decrease) in accounts payable and accrued expenses

 

(130,604)

 

(104,522)

 

43,358 

 

(439,894)

Increase/(Decrease) in pension and employee benefit payable

 

27,925 

 

19,366 

 

20,660 

 

7,969 

Increase/(Decrease) in taxes payable

 

(2,367)

 

796 

 

7,046 

 

118,383 

Increase/(Decrease) in interest payable

 

93,275 

 

                          - 

 

6,694 

 

                          - 

Increase/(Decrease) in deferred revenue

 

7,303 

 

(5,042)

 

(6,391)

 

8,785 

Increase/(Decrease) in customer security deposit

 

86,651 

 

                          - 

 

                          - 

 

                          - 

Net cash provided (used) by operating activities

 

46,063 

 

36,448 

 

85,408 

 

(464,942)

Investing Activities

 

 

 

 

 

 

 

 

Sales of land use right and properties attached

 

                          - 

 

                          - 

 

                          - 

 

             1,466,150 

Purchase of fixed assets

 

(38,905)

 

(199,824)

 

(220,343)

 

(287,535)

Net cash provided (used) by investing activities

 

(38,905)

 

(199,824)

 

(220,343)

 

1,178,615 

Financing Activities

 

 

 

 

 

 

 

 

Bank loans

 

27,560 

 

29,291 

 

33,743 

 

                          - 

Payback of bank loans

 

                          - 

 

                          - 

 

                          - 

 

               (746,648)

Short-term loan proceeds

 

                          - 

 

                123,099 

 

                  80,579 

 

                  65,356 

Payback of short-term loans

 

(7,670)

 

                          - 

 

                          - 

 

                          - 

Payback of loans from employees

 

(5,058)

 

(12,381)

 

(20,100)

 

(12,600)

Net cash provided (used) by financing activities

 

14,832 

 

140,009 

 

94,222 

 

(693,892)

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash

 

21,990 

 

(23,367)

 

(40,713)

 

19,781 

Effects of exchange rates on cash

 

2,753 

 

9,682 

 

11,291 

 

                          - 

Cash at beginning of period

 

11,848 

 

41,270 

 

41,270 

 

21,489 

Cash at end of period

$

36,591 

27,585 

11,848 

41,270 



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

F-15


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS






 

 

 

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information:

 

 

 

 

 

 

 

 

   Cash paid for:

 

 

 

 

 

 

 

 

       Interest

$

(21,569)

(76,156)

(69,462)

(111,807)

       Income taxes

$

                          - 

                          - 

                          - 

                          - 



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

F-16


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing024.gif]



F-17


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing026.gif]



F-18


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing028.gif]



F-19


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing030.gif]



F-20


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing032.gif]



F-21


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing034.gif]



F-22


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing036.gif]



F-23


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing038.gif]



F-24


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing040.gif]




F-25


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing042.gif]



F-26


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing044.gif]




F-27


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing046.gif]







F-28


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing048.gif]






F-29


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing050.gif]





F-30


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing052.gif]





F-31


SHANDONG ZHOUYUAN SEED AND NURSERY CO., LTD AND SUBSIDIARY


NOTES TO FINANCIAL STATEMENTS


(Amounts and Disclosures at and for the Nine Months

Ended September 30, 2006 and 2005 are Unaudited)



[ping8kzhouyuanclosing054.gif]




F-32