XML 54 R38.htm IDEA: XBRL DOCUMENT v2.4.1.9
Items (Tables)
6 Months Ended
Oct. 31, 2014
Tables/Schedules  
Earnings per Share Computation Table

 

Three Months Ended

October 31,

Six Months Ended

October 31,

 

2014

2013

2014

2013

Net loss allocable to common shareholders for basic and diluted net loss per common share

  $         (274,914)

  $         (957,836)

  $         (779,118)

  $      (1,543,210)

Weighted average common shares outstanding - basic

       173,882,803 

       173,882,803 

       173,882,803 

       173,882,803 

Effect of dilutive securities:

 

 

 

 

Warrants

                           0 

                           0 

                           0 

                           0 

Weighted average common shares outstanding - diluted

       173,882,803 

       173,882,803 

       173,882,803 

       173,882,803 

Net loss per common share - basic

  $              (0.002)

  $              (0.006)

  $              (0.004)

  $              (0.009)

Net loss per common share - diluted

  $              (0.002)

  $              (0.006)

  $              (0.004)

  $              (0.009)

 

Property and equipment table

 

  (Estimated Life)

October 31, 2014

(unaudited)

April 30, 2014

Office equipment (5-7 Years)

                           $                62,378 

  $          58,266 

Auto and trucks (10 Years)

                                          940,518 

            929,042 

Manufacturing equipment (20 Years)

                                     12,078,334 

      11,987,404 

Buildings (20 Years)

                                     10,350,244 

      10,303,529 

Construction in process

                                       1,805,774 

         1,284,199 

 Gross Property and Equipment

                                     25,237,248 

      24,562,440 

Less: accumulated depreciation

                                   (10,650,970)

       (9,624,082)

 Property and equipment, net

                           $        14,586,278 

  $  14,938,358 

Schedule of Intangible Assets and Goodwill

  (Estimated Life)

October 31, 2014

(unaudited)

April 30, 2014

Only Sweet name rights and related technologies (5 Years)

   $      587,183 

   $      587,183 

Distribution agreement and related distribution channels (5 Years)

        1,038,691 

        1,038,691 

 Intangible assets, gross

        1,625,874 

        1,625,874 

Less: accumulated amortization

         (704,546)

         (541,959)

Intangible assets, net

   $      921,328 

   $   1,083,915 

Land use right table

 (Estimated Life)

October 31, 2014 (unaudited)

April 30, 2014

Land use right (41-65 Years)

   $   2,593,358 

   $   2,581,947 

Less: accumulated amortization

         (359,905)

         (329,672)

 Land use right, net

   $   2,233,453 

   $   2,252,275 

Schedule of due to related parties

 

 

Pharmaceutical

Corporation

Qufu

Shengwang

Import and Export

Total

Balance due to related parties, April 30, 2014

   $      248,873 

   $       106,308

   $      355,181 

Working capital advances from related parties

                        0 

              46,044

             46,044 

Repayments

            (68,729)

                         0

            (68,729)

Effect of foreign currency exchange

                1,136 

                         0

                1,136 

Balance due to related parties, October 31, 2014

   $      181,280 

   $       152,352

   $      333,632 

Schedule of Segment Reporting Information, by Segment

 

Three Months Ended October 31,

Six Months Ended October 31,

 

2014

2013

2014

2013

Revenues:

 

 

 

 

Chinese medicine – third party

   $         576,868

   $         577,262

   $      1,099,061

   $      1,148,822

Chinese medicine – related party

                           0

                           0

                           0

                           0

Total Chinese medicine

              576,868

              577,262

           1,099,061

           1,148,822

 

 

 

 

 

Stevioside – third party

           2,396,023

           1,656,015

           4,824,731

           2,658,050

Stevioside – related party

           1,054,439

              590,680

           1,940,047

           1,733,991

Total Stevioside

           3,450,462

           2,246,695

           6,764,778

           4,392,041

Total segment and consolidated revenues

   $      4,027,330

   $      2,823,957

   $      7,863,839

   $      5,540,863

Interest (expense) income:

 

 

 

 

Chinese medicine

   $                 (14)

   $                134 

   $                   126 

   $                278 

Stevioside

              (64,352)

              (17,996)

              (127,446)

              (33,528)

Total segment and consolidated interest expense

   $         (64,366)

   $         (17,862)

   $         (127,320)

   $         (33,250)

Depreciation and amortization:

 

 

 

 

Chinese medicine

   $            20,383

   $           23,557

   $               39,372

   $           46,033

Stevioside

               446,138

              519,051

               1,133,561

           1,042,240

Total segment and consolidated depreciation and amortization

   $         466,521

   $         542,608

   $         1,172,933

   $     1,088,273

Income (loss) before income taxes:

 

 

 

 

Chinese medicine

   $           33,361 

   $        (42,142)

   $              57,477 

   $         (51,000)

Stevioside

            (247,850)

           (843,764)

               (679,457)

        (1,467,270)

Corporate and other

              (17,030)

              (71,930)

                  (86,211)

              (24,940)

Total consolidated (loss) income before income taxes

   $       (231,519)

   $      (957,836)

   $          (708,191)

   $   (1,543,210)

Schedule of Segment Asset

 

 

 

October 31, 2014

April 30, 2014

Segment tangible assets:

 

 

  Chinese medicine

   $       647,545

   $       605,918

  Stevioside

      13,938,733

      14,332,440

  Corporate and other

                         0

                         0

    Total consolidated assets

   $ 14,586,278

   $ 14,938,358

  

Customer concentrations table

 

 

Net Sales

 

For the six months ended October 31, 2014

For the six months ended October 31, 2013

 

Chinese Medicine

Stevioside

Chinese Medicine

Stevioside

Qufu Shengwang Import and Export Trade Co., Ltd*

                            -

                    31.6%

                             -  

                  44.2%

Qingdao Runde Biological Technology Co.Ltd

                            -

                    13.0%

                             -  

                  13.6%

Zhonghua (Qingdao) Industrial Co., Ltd.

                            -

                    20.7%

                             -  

                          -  

Guangdong Tengjun Veterinary Medicine Co., Ltd

                            -

                             -  

                    12.5%

                          -  

Total

                            -

                    65.3%

                    12.5%

                  57.8%

   

Vendor concentrations table

 

 

Net Purchases

 

For the six months ended October 31, 2014

For the six months ended October 31, 2013

 

Chinese Medicine

Stevioside

Chinese Medicine

Stevioside

Shandong Heze Zhongshun Pharmaceutical Co., Ltd

                          -  

                             -  

                  19.6%

                       -  

Bozhou Weitao Pharmaceutical Co., Ltd

                          -  

                             -  

                  13.8%

                       -  

Qufu Longheng Materials Co., Ltd

                          -  

                             -  

                  21.3%

                       -  

Gansu Fanzhi Biology Techonology Co.,Ltd

                    9.4%

                             -  

                  15.9%

                       -  

Gansu DunHuang Agriculture Products Co.,Ltd

                          -  

                             -  

                          -  

               10.9%

Gansu Puhua Stevia Develop Co., Ltd

                          -  

                    25.4%

                          -  

                       -  

Shandong Jinhuaxia Environment Engineering Co. Ltd.

                          -  

                             -  

                          -  

               12.2%

Mingguang Xingshi Stevia Corp.

                          -  

                    15.8%

                          -  

                       -  

Ganzhou Julong High Tech Co., Ltd

                          -  

                    15.9%

                          -  

                       -  

Total

                    9.4%

                    57.1%

                  70.6%

               23.1%