-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, H86sMXjuqM9J6/IQ4HM+/+n1QFnyuIJYf9xkjap1llvWsnxUNDAH0YgzEvgez99T 52T/00SQoGjGpqswUAiQ2Q== 0001144204-09-059268.txt : 20091116 0001144204-09-059268.hdr.sgml : 20091116 20091116080521 ACCESSION NUMBER: 0001144204-09-059268 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20091116 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20091116 DATE AS OF CHANGE: 20091116 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHINA MEDICINE CORP CENTRAL INDEX KEY: 0001328790 STANDARD INDUSTRIAL CLASSIFICATION: WHOLESALE-DRUGS PROPRIETARIES & DRUGGISTS' SUNDRIES [5122] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-51379 FILM NUMBER: 091183742 BUSINESS ADDRESS: STREET 1: GUANGRI TOWER, SUITE 702 STREET 2: NO. 8 SIYOU SOUTH 1ST STREET CITY: YUEXIU DISTRICT , GUANGZHOU, STATE: F4 ZIP: 510600 BUSINESS PHONE: (8620) 8739-1718 MAIL ADDRESS: STREET 1: GUANGRI TOWER, SUITE 702 STREET 2: NO. 8 SIYOU SOUTH 1ST STREET CITY: YUEXIU DISTRICT , GUANGZHOU, STATE: F4 ZIP: 510600 FORMER COMPANY: FORMER CONFORMED NAME: LOUNSBERRY HOLDINGS III INC DATE OF NAME CHANGE: 20050531 8-K 1 v166277_8k.htm Unassociated Document
UNITED STATES
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

Date of Report (Date of earliest event reported): November 16, 2009


CHINA MEDICINE CORPORATION
(Exact name of Registrant as specified in charter)
 
Nevada
 
000-000-51379
 
51-0539830
(State or other jurisdiction
 
(Commission File No.)
 
(IRS Employer
of Incorporation)
     
Identification No.)

Guangri Tower, Suite 702
No. 8 Siyou South 1st Street
Yuexiu District
Guangzhou, China 510600
(Address of principal executive offices)   (Zip Code)

Registrant's telephone number, including area code: (8620) 8739-1718

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:

o
Written communications pursuant to Rule 425 under the Securities Act (17CFR230.425)

o
Soliciting material pursuant to Rule14a-12 under the Exchange Act (17CFR240.14a-12)
 
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange   Act   (17CFR240.14d-2(b))

o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17CFR240.13e-4(c))

 
 

 

Item 2.02
Results of Operations and Financial Condition

On November 16, 2009, the registrant issued a press release announcing (i) certain financial results for the fiscal quarter ended September 30, 2009; and (ii) a conference call to be held by the registrant on Monday, November 16, 2009 at 10:00 a.m. Eastern Standard Time to discuss the results of operations for the quarter ended September 30, 2009.  A copy of the press release is attached hereto as Exhibit 99.1.

 
The information contained in this Current Report on Form 8-K and the exhibit attached hereto shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, nor shall such information or such exhibits be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
 
Item 9.01.
Financial Statements and Exhibits.

(d)
Exhibits.

The following is filed as an exhibit to this report:

Exhibit No.
 
Description
     
99.1
 
Press Release of China Medicine Corporation, dated November 16, 2009
 

 

SIGNATURES
 
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.
 
 
CHINA MEDICINE CORPORATION 
 
       
By:
/s/ Senshan Yang  
  Name:   Senshan Yang  
  Title:  
Chief Executive Officer
 

Date:    November 16, 2009

 
2

 
 
Exhibit Index

Exhibit No.
 
Description
     
99.1
 
Press Release of China Medicine Corporation, dated November 16, 2009

 
3

 
EX-99.1 2 v166277_ex99-1.htm Unassociated Document

Company Contact:
Investor Relations Contact:
Mr. Richard P. Wu
Mr. Crocker Coulson, President
Chief Financial Officer
CCG Investor Relations
China Medicine Corporation
Tel: +1-646-213-1915 (NY Office)
Tel: +86-20-8739-1718
E-mail: crocker.coulson@ccgir.com
E-mail: konzern08@163.com
Website: www.ccgirasia.com

FOR IMMEDIATE RELEASE

China Medicine Announces Strong Third Quarter 2009 Results

Guangzhou, China, November 16, 2009 — China Medicine Corporation (OTC BB: CHME) (“China Medicine” or “the Company”), a developer and a leading distributor of prescription and over-the-counter pharmaceuticals, traditional Chinese medicines (TCM), nutritional and dietary supplements, and medical devices and medical formulations, today announced its third quarter 2009 results.

Third Quarter 2009 Highlights:
 
§
Revenues increased 82.2% from Q3 of 2008 to $19.2 million
§
Gross profit increased 78.9% from Q3 of 2008 to $5.8 million
§
Operating income increased 94.7% from Q3 of 2008 to $4.5 million
§
Adjusted net income, which excluded a non-cash expense related to change in fair value of warrants for the third quarter of 2009, was $3.4 million, or $0.22 per diluted share
§
Net income was $3.2 million, or $0.21 per diluted share
§
Entered into a two-year Distribution and Supply Agreement in Pakistan for Levocarnitine
§
Entered into agreement to acquire LifeTech Pharmaceuticals, Co. Ltd., a developer, manufacturer and marketer of pharmaceutical products with a portfolio of 39 TCM and Western medicine products

“We are delighted to report that China Medicine experienced a strong third quarter in 2009 with significant increases in revenues and net income. As the government implements its plan to support rural healthcare and establish a universal healthcare system, we expect to be positively impacted as we distribute pharmaceutical products through our extensive distribution network that addresses this underserved market. In addition, once the recent acquisition of LifeTech is consummated, we should be positioned as a stronger player in the pharmaceutical industry as we will have the ability to sell LifeTech’s self-manufactured pharmaceutical products through our extensive distribution network, thus improving our margin structure,,” said Mr. Senshan Yang, Chairman and CEO of China Medicine Corporation.

“Our top-selling drugs for the quarter included Iopamidol by injection, which accounted for 14.0% of revenues and is used to help diagnose heart, brain, blood and nervous system disorders in X-rays or CT scans; Kelinao (Cinepazide Maleate Injection), which accounted for 5.3% of revenues and is used for the treatment of cardio-cerebral vascular diseases; and Hongjin Xiaojie capsules, which accounted for 5.0% of revenues are used to treat pain and for blood circulation. Combined gross margins for these products were 34.3%. Collectively, our top three selling drugs accounted for approximately 24.2% of revenues,” said Mr. Yang.

 
 

 

Third Quarter 2009 Results

China Medicine’s total revenues in the third quarter were $19.2 million, an increase of 82.2% over the third quarter of 2008. This increase was mainly attributable to the 393% increase in industry-wide sales on regional level driven by growth in second and third tier cities resulting from the implementation of the health care reform in rural areas, where the Company excels at meeting higher industry standards required to supply pharmaceutical products in China.

Product sales in the third quarter totaled $18.8 million and accounted for 98.1% of total net revenues. Sales of Western-style prescription products and over-the-counter products accounted for 66.3% of total revenues in the third quarter of 2009. Sales of TCM, prescription and over-the-counter products accounted for 29.3% of total revenues. Sales of dietary supplements, medical equipment and others accounted for 4.4% of revenues.

During the third quarter of 2009, revenues generated from rADTZ were approximately $78,173 and gross profit was $61,604, representing a gross margin of 78.8%, up from 65.4% in second quarter 2009. As China Medicine scales up its production and improves its manufacturing techniques, the Company expects gross margins for rADTZ to gradually increase.

Gross profit in the third quarter of 2009 was $5.8 million, an increase of 78.9% over the third quarter of 2008. Gross margin was 30.5% of total revenues for the third quarter, slightly lower compared to 31.0% in the third quarter of 2008 due to changes in product mix.

Operating expenses in the third quarter of 2009 were $1.3 million, up 39.2% from $0.9 million in the third quarter of 2008.  The increase was due to higher selling, general and administrative expenses related to the travel and the allowance, the interest of the bank loan, meal and entertainment, rent, labor union and the salary. Operating expenses represented 6.8% of total revenues in the third quarter of 2009 compared to 8.9% in the third quarter of 2008.

Operating income was $4.5 million in the third quarter of 2009, up 94.7% from $2.3 million in third quarter of 2008. Operating margin was 23.7%, as compared to 22.2% during the same period a year ago.

The Company’s provision for income taxes was $1.2 million for the three months ended September 20, 2009 compared to $411,890 for the comparable period of 2008. The increase was due to the increase in operating income and the change of income tax rate. A favorable tax rate of 16.5% in 2008 expired and the Company adopted a new tax rate of 25% in 2009.

Net income for the third of 2009 was $3.2 million, or $0.21 per diluted share, which included a $0.14 million non-cash expense related to a change in the fair value of warrants, compared to $2.0 million or $0.13 per diluted share, in the third quarter of 2008. This is due to the adoption of a new accounting policy that became effective January 1, 2009, which requires changes in the fair value of warrants to be recognized in earnings each quarter. Excluding this expense, adjusted net income for the third quarter of 2009 was $3.4 million, or $0.22 per fully diluted share, which translates to a 71.1% increase in net income for the third quarter of 2009 compared to the same period last year.

 
 

 

Nine Month Results

For the first nine months of 2009, total revenues increased to $44.3 million, up 51.7% from $29.2 million in first nine months of 2008. Gross profit increased 24.8% to $12.1 million in the first nine months of 2009, versus $9.7 million in the first nine month of 2008. Gross margin was 27.4% in the first nine months of 2009 compared to 33.3% during the first nine months of 2008. Operating income in the first nine months of 2009 increased 20.1% to $8.1 million compared to $6.7 million in the first nine months of 2008. Net income for the first nine months of 2009 was $3.8 million or $0.25 per diluted share, compared to $5.6 million, or $0.36 per diluted share in the first nine months of 2008. Adjusted net income, excluding expenses related to $2.1 million fair value of warrants, was $5.9 million in first nine months of 2009, or $0.39 per diluted share, which translates to a 5.7% increase in net income for the first nine months of 2009 compared to the same period last year.

Financial Condition

As of September 30, 2009, China Medicine had $2.2 million in cash and cash equivalents. Working capital was approximately $32.1 million.  Accounts receivable stood at $14.9 million as of September 30, 2009, down from $19.2 million as of December 31, 2008, reflecting increased customer collections. China Medicine Corporation Stockholders’ equity as of September 30, 2009 was $46.4 million compared to $42.8 million recorded as of December 31, 2008. For the nine months ended September 30, 2009, cash from operating activities was $3.5 million. Cash flow used in investing activities was $7.1 million for the nine months ended September 30, 2009, versus $3.0 million for the nine months ended September 30, 2008. The increase is attributable to the purchase of equipment used to expand the Company’s rADTZ production capacity.

Business Outlook

“As we get further into the fourth quarter and look towards 2010, we are excited about the prospects for recombinant Aflatoxin Detoxifizyme (rADTZ), our novel product for removing aflatoxins found in food and animal feed. Our current product permit for rADTZ allows for small scale trial sales and revenue contributed by rADTZ has not yet been significant. Nonetheless, we anticipate receiving the product permit for rADTZ from the Chinese Ministry of Agriculture by the end of the year and we have purchased additional equipment to increase our current rADTZ production capacity from 50 tons to 1,200 tons in 2010, and 4,200 tons in 2011,” said Mr. Yang, our CEO.

“We continue to seek out opportunities to further expand our business and deliver the highest value possible for shareholders. We recently entered into a two-year agreement to export our self-owned, OEM manufactured product Levocarnitine, which will be sold in Pakistan. Levocarnitine is used to treat coronary heart disease and acute myocardial infarction. The potential market for Levocarnitine in Pakistan is estimated at two million vials per year and we expect to launch this product in January 2010. We estimate that gross margin for this product will be at least 65%,” said Mr. Yang.

 
 

 

In October, the Company entered into an equity transfer agreement with Sinoform Limited to acquire 100% of Sinoform’s equity interests in Guangzhou LifeTech Pharmaceutical Co., Ltd (“LifeTech”). LifeTech’s assets are appraised at RMB 174.3 million ($25.5 million) and comprise product licenses, permits, patents, land use rights, manufacturing facilities, state-of-the-art production equipment, and a portfolio of 39 TCM and Western medicine products to treat a variety of illnesses, including two new products undergoing clinical trials. China Medicine expects the acquisition to be accretive to earnings generating revenues of between $10.0 million and $12.0 million and net profit margin of at least 40% in 2010.

Given the need to temporarily set aside cash to fund the acquisition of LifeTech and facilitate our transition to become a leading, vertically integrated pharmaceutical company, we have had to decrease the amount of working capital available for operations in the fourth quarter of this year. As a result, our fourth quarter results may be affected.

In November, China Medicine signed a preliminary, non-binding term sheet to receive a strategic investment from a leading private equity firm (the “Investor”) of up to $59.5 million consisting of three stages. Pursuant to the term sheet, the first stage consists of the Investor purchasing up to $7.5 million in convertible secured notes with a conversion price of $3.50 per share. The second stage consists of the Investor subscribing for approximately $24.2 million in newly issued shares of China Medicine common stock at a price of $2.60 per share. The third and final stage consist of the Investor subscribing for up to $27.8 million, according to the needs of China Medicine, in newly issued shares of China Medicine common stock at a price of $2.60 per share. China Medicine and the Investor believe they will act in good faith to move forward the proposed transactions as soon as practical, including completion of final due diligence and obtaining necessary shareholders’ approval. China Medicine anticipates using the proceeds from stage one to replenish working capital used to acquire LifeTech. The Company anticipates using proceeds from stage two of this investment for expanding LifeTech’s manufacturing capabilities and for general working capital purposes. Proceeds from the third stage are expected to be used to acquire additional pharmaceutical companies once identified and agreed upon by the Investor. However, as of the date herein, China Medicine has not entered into any definitive agreements related to any financing plans including those stated above.

"In summary, we are very excited about our recently announced acquisition of LifeTech and also our intent to raise a significant amount of capital from a highly reputable, private equity investor, subject to final documentation and shareholder approval," China Medicine's Chairman and Chief Executive Officer Senshan Yang commented. "The pharmaceutical industry in China is highly fragmented and we believe that by forming a strategic relationship with a significant financial sponsor, we will have the unique opportunity to be a consolidator and leader in the industry. The acquisition of LifeTech is the first step in implementing our new strategy to move upstream in the pharmaceutical value chain and to combine manufacturing capabilities with our existing nationwide distribution network. We are committed to strengthening our product mix and margin structure and expect that 70% of our revenues will come from the sale of our own products and 30% from our distribution business in the next three to five years. We believe that the new initiatives we have in place will bring considerable value to China Medicine and its shareholders, and we look forward to providing an update on our progress in the near future."

 
 

 

Conference Call

China Medicine will hold its third quarter conference call for all interested persons at 10:00 a.m. Eastern Time on Monday, November 16, 2009, to discuss its results. To participate in the live conference call, please dial the following number five to ten minutes prior to the scheduled conference call time 866.800.8648. International callers should dial 617.614.2702. When prompted by the operator, mention conference passcode 448 636 62. If you are unable to participate in the call at its scheduled time, a replay will be available for 14 days starting on Monday, November 16 at 12:00 p.m. Eastern Time. To access the replay, dial 888-286-8010 (international callers dial 617-801-6888, and enter the passcode 329 743 86.
 
About China Medicine Corporation
 
 
China Medicine Corporation is a developer and leading distributor of prescription and over the counter ("OTC") drugs, traditional Chinese medicine products, herbs and dietary-supplements, medical devices, and medical formulations in China. China Medicine also has its research and development force for certain products it manufactures through OEM arrangement makes the distribution. The Company distributes its products to wholesale distributors including more than 300 hospitals and 500 medicine companies that sell to over 2,000 drug stores in 28 provinces throughout China. The Company actively develops a number of proprietary products for a variety of uses, including oncology, high blood pressure and the removal of toxins from food and animal feeds. For more information visit the Company's website at http://www.chinamedicinecorp.com
 
Use of Non-GAAP Financial Measures

GAAP results for three and nine months ended September 30, 2009 include non cash expenses related to change in the fair value of the Company’s warrants. The non-GAAP measure provides a consistent basis for investors to understand our financial performance in comparison to historical periods without variation of non-recurring items and non-operating related charges.  In addition, it allows investors to evaluate our performance using the same methodology and information as that used by our management.  Non-GAAP measures are subject to inherent limitations because they do not include all of the expenses included under GAAP and because they involve the exercise of judgment of which charges are excluded from the non-GAAP financial measure. However, we compensate for these limitations by providing the relevant disclosure of the items excluded.

Because these expenses are non-cash, and not related to the Company’s operating results, the Company believes that the non-GAAP information is useful to supplement the Company's condensed consolidated financial statements. A reconciliation of the adjustments to GAAP results appears in the table accompanying this press release. This additional non-GAAP information is not meant to be considered as a substitute for GAAP financials. The non-GAAP financial information that the Company provides also may differ from the non-GAAP information provided by other companies.

 
 

 
 
Cautionary Statement
 
This press release contains forward-looking statements concerning the Company’s business and products. The Company’s actual results may differ materially depending on a number of risk factors including, but not limited to, the following: general economic and business conditions, obtaining regulatory approval for new products, the expected contribution of higher margin products, government support for rural health care, competition from existing and new competitors, changes in technology, and various other factors beyond its control. All forward-looking statements are expressly qualified in their entirety by this Cautionary Statement and the risk factors detailed in the Company's reports filed with the Securities and Exchange Commission. China Medicine Corporation undertakes no duty to revise or update any forward-looking statement to reflect events or circumstances after the date of this release.
 
- FINANCIAL TABLES FOLLOW-

 
 

 

CHINA MEDICINE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME
(Unaudited)

   
Three months ended
   
Nine months ended
 
   
September 30,
   
September 30,
 
   
2009
   
2008
   
2009
   
2008
 
REVENUES:
                       
Product sales
  $ 18,789,470     $ 9,963,571     $ 43,942,953     $ 27,882,029  
Medical formula sales
    366,475       553,221       366,475       1,333,341  
Total revenues
    19,155,945       10,516,792       44,309,428       29,215,370  
                                 
COST OF GOODS SOLD
    13,322,614       7,255,635       32,167,242       19,485,824  
                                 
GROSS PROFIT
    5,833,331       3,261,157       12,142,186       9,729,546  
                                 
OPERATING EXPENSES:
                               
Research and development
    213,883       288,353       684,019       484,569  
Selling, general and administrative
    1,082,234       642,919       3,375,078       2,515,509  
Total operating expenses
    1,296,117       931,272       4,059,097       3,000,078  
                                 
INCOME FROM OPERATIONS
    4,537,214       2,329,885       8,083,089       6,729,468  
                                 
OTHER INCOME (EXPENSE):
                               
Other income (expense), net
    (47,965 )     7,368       (68,812 )     45,455  
Change in fair value of warrant liabilities
    (141,682 )     -       (2,113,589 )     -  
                                 
INCOME BEFORE INCOME TAXES AND NONCONTROLLING INTERESTS
    4,347,567       2,337,253       5,900,688       6,774,923  
                                 
PROVISION FOR INCOME TAXES
    1,215,957       411,890       2,331,457       1,252,833  
                                 
NET INCOME (CHINA MEDICINE CORPORATION AND NONCONTROLLING INTERESTS)
    3,131,610       1,925,363       3,569,231       5,522,090  
                                 
Add: Net loss attributable to noncontrolling interests
    88,496       39,777       242,953       85,086  
                                 
NET INCOME ATTRIBUTABLE TO CHINA MEDICINE CORPORATION
    3,220,106       1,965,140       3,812,184       5,607,176  
                                 
OTHER COMPREHENSIVE INCOME (LOSS):
                               
Foreign currency translation adjustment
    62,711       97,869       3,726       2,169,693  
Foreign currency translation adjustment attributable to noncontrolling interests
    882       2,164       (183 )     58,207  
                                 
COMPREHENSIVE INCOME
  $ 3,283,699     $ 2,065,173     $ 3,815,727     $ 7,835,076  
                                 
EARNINGS PER SHARE:
                               
Basic
  $ 0.21     $ 0.13     $ 0.25     $ 0.37  
Diluted
  $ 0.21     $ 0.13     $ 0.25     $ 0.36  
                                 
WEIGHTED AVERAGE SHARES OUTSTANDING:
                               
Basic
    15,265,904       15,226,742       15,241,333       15,153,824  
Diluted
    15,411,154       15,547,840       15,305,452       15,567,627  

 
 

 

CHINA MEDICINE CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

   
September 30,
   
December 31,
 
   
2009
   
2008
 
   
(Unaudited)
       
ASSETS
           
             
CURRENT ASSETS
           
Cash
  $ 2,242,581     $ 2,791,814  
Notes receivables
    146,700       600,911  
Accounts receivable, trade, net of allowance for doubtful accounts of $96,609 and $96,609 as of September 30, 2009 and December 31, 2008, respectively
    14,943,092       19,225,091  
Other receivable
    1,760,400       -  
Inventories
    7,947,827       4,725,322  
Advances to suppliers
    8,392,320       6,121,974  
Other current assets
    237,336       192,080  
Total current assets
    35,670,256       33,657,192  
                 
EQUIPMENT, NET
    6,498,621       3,761,637  
                 
OTHER ASSETS
               
Long term prepayment
    9,393,293       6,014,920  
Intangible assets, net
    1,482,225       1,247,567  
Total other assets
    10,875,518       7,262,487  
                 
Total assets
  $ 53,044,395     $ 44,681,316  
                 
LIABILITIES AND SHAREHOLDERS' EQUITY
               
                 
CURRENT LIABILITIES
               
Short term Loan
  $ 2,934,000     $ -  
Accounts payable, trade
    304,279       61,243  
Other payables and accrued liabilities
    29,159       50,559  
Customer deposits
    44,102       151,429  
Taxes payable
    249,360       772,289  
Liquidated damages payable
    44,003       44,003  
Total current liabilities
    3,604,903       1,079,523  
                 
Fair value of warrant liabilities
    2,399,910       -  
Total liabilities
    6,004,813       1,079,523  
                 
Commitment and contingencies
               
                 
SHAREHOLDERS' EQUITY
               
Preferred stock, $0.0001 par value; 10,000,000 shares authorized, no shares issued and outstanding
    -       -  
Common stock, $0.0001 par value; 90,000,000 shares authorized, 15,320,139 and 15,226,742 shares issued and outstanding at September 30, 2009 and December 31, 2008, respectively
    1,531       1,522  
Paid-in capital
    12,750,025       13,011,012  
Statutory reserves
    3,178,861       3,178,861  
Retained earnings
    26,084,749       22,146,572  
Accumulated other comprehensive income
    4,432,020       4,428,294  
Total shareholders' equity
    46,447,186       42,766,261  
                 
NONCONTROLLING INTERESTS
    592,396       835,532  
                 
Total equity
    47,039,582       43,601,793  
                 
Total liabilities and equity
  $ 53,044,395     $ 44,681,316  

 
 

 

CHINA MEDICINE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

   
Nine months ended September 30,
 
   
2009
   
2008
 
CASH FLOWS FROM OPERATING ACTIVITIES:
           
Net income attributable to China Medicine Corporation
  $ 3,812,184     $ 5,607,177  
Net loss attributable to noncontrolling interests
    (242,953 )     (85,087 )
Net income
    3,569,231       5,522,090  
Adjustments to reconcile net income to cash provided by (used in) operating activities:
               
Depreciation and amortization
    663,645       289,935  
Loss on sale of assets
    27,102       -  
Stock option and warrant compensation
    101,336       83,467  
Amortization of deferred expenses
    -       265,971  
Change in fair value of warrant liabilities
    2,113,589       -  
Change in operating assets and liabilities
               
Notes receivables
    453,870       (1,197,140 )
Accounts receivable, trade
    4,278,788       (726,513 )
Other receivable
    (1,759,080 )     -  
Inventories
    (3,220,094 )     (1,028,416 )
Advances to suppliers
    (2,268,657 )     (3,521,687 )
Other current assets
    (23,232 )     (1,460 )
Change in operating liabilities
               
Accounts payable, trade
    242,854       3,731  
Other payables and accrued liabilities
    (21,402 )     (52,263 )
Customer deposits
    (107,246 )     13,087  
Taxes payable
    (522,537 )     (395,105 )
Net cash provided by (used in) operating activities
    3,528,167       (744,303 )
                 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Purchase of equipment
    (3,469,593 )     (147,935 )
Purchase of intangible assets
    (234,544 )     (2,817,221 )
Proceeds from sale of equipment
    21,989       -  
Long term prepayment
    (3,375,766 )     -  
Net cash used in investing activities
    (7,057,914 )     (2,965,156 )
                 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Proceeds from short-term loans
    2,931,800       -  
Proceeds from exercise of options
    50,000       362,500  
Net cash provided by financing activities
    2,981,800       362,500  
                 
EFFECT OF EXCHANGE RATE ON CASH
    (1,286 )     289,273  
                 
DECREASE IN CASH
    (549,233 )     (3,057,686 )
                 
CASH, beginning of period
    2,791,814       5,767,774  
                 
CASH, end of period
  $ 2,242,581     $ 2,710,088  

 
 

 

CHINA MEDICINE CORPORATION AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP NET INCOME AVAILABLE TO COMMON SHAREHOLDERS AND
DILUTED EPS

   
For the Three Months Ended September 30,
 
   
2009
   
2008
 
   
Net Income
   
Diluted EPS
   
Net Income
   
Diluted EPS
 
Amount per consolidated statement of operations
    3,220,106       0.21       1,965,140       0.13  
Adjustment
                               
Change in fair value of Warrants(1)
    141,682       0.01                  
                                 
Adjusted Amount of Net Income available to Common Shareholder
    3,361,788       0.22       1,965,140       0.13  
                                 
Weighted average diluted shares, 15,411,154 for three months ended September 30, 2009 and 15,547,840 for three months ended September 30, 2008
                               
 
   
For the Nine Months Ended September 30,
 
   
2009
   
2008
 
   
Net Income
   
Diluted EPS
   
Net Income
   
Diluted EPS
 
Amount per consolidated statement of operations
    3,812,184       0.25       5,607,176       0.36  
Adjustment
                               
Change in fair value of Warrants(1)
    2,113,589       0.14                  
                                 
Adjusted Amount of Net Income available to Common Shareholder
    5,925,773       0.39       5,607,176       0.36  
                                 
Weighted average diluted shares, 15,305,452 for nine months ended September 30, 2009 and 15,567,627 for nine months ended September 30, 2008
                               
 
 
 

 
-----END PRIVACY-ENHANCED MESSAGE-----