10-Q 1 agrisolar10q6302010final2.htm 10-Q UNITED STATES

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the quarterly period ended June 30 2010


[] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the transition period from ___________ to ______________


Commission File Number: 333-141201


AGRISOLAR SOLUTIONS, INC

 (Exact name of registrant as specified in its charter)



Colorado

 

20-5614030

(State or other jurisdiction of incorporation)

 

(IRS Employer Identification Number)

 

90 Madison Street, Suite 701

Denver, CO 80206

(Address of principal executive offices)

303-329-3008

(Registrant’s telephone number, including area code)

1175 Osage, Suite 204, Denver, CO 80204

Former name, former address and former fiscal year, if changed since last report


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  [ X ] Yes   [ ] No


Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and smaller reporting company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer [ ]

Accelerated filer [ ]

Non-accelerated filer [  ]  (Do not check if a smaller reporting company)

Smaller reporting company [X]


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

          [   ] Yes   [ X ] No


As of August 14, 2010, the Issuer had 59,553,379 shares of common stock issued and outstanding.









 

 

Page

Number

 

 

 

PART I.

FINANCIAL INFORMATION

 

 

 

 

Item 1.

Financial Statements

 

 

 

 

 

Condensed Consolidated Balance Sheets as of June 30, 2010 (unaudited) and

 March 31, 2010

3

 

 

 

 

Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income

for the three months ended June 30, 2010 and 2009 (unaudited)

4

 

 

 

 

Condensed Consolidated Statements of Cash Flows

for the three months ended June 30, 2010 and 2009 (unaudited)

5

 

 

 

 

Notes to Condensed Consolidated Financial Statements (unaudited)

6

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

19

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

26

 

 

 

Item 4.

Controls and Procedures

26

 

 

 

PART II.

OTHER INFORMATION

 

 

 

 

Item 1.

Legal Proceedings

27

 

 

 

Item 1A.

Risk Factors

27

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

27

 

 

 

Item 3.

Defaults Upon Senior Securities

27

 

 

 

Item 4.

Submission of Matters to a Vote of Security Holders

27

 

 

 

Item 5.

Other Information

27

 

 

 

Item 6.

Exhibits

27

 

 

 

SIGNATURES

28




2




PART I-FINANCIAL INFORMATION


AGRISOLAR SOLUTIONS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

AS OF JUNE 30, 2010 AND MARCH 31, 2010

(Currency expressed in United States Dollars (“US$”), except for number of shares)


 

June 30, 2010

 

March 31, 2010

 

(Unaudited)

 

(Audited)

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

 383,599 

 

$

208,671 

Accounts receivable, net

 

 5,145,580 

 

 

2,388,421 

Inventories, net

 

 1,224,610 

 

 

877,829 

Prepayments and other receivables

 

 69,512 

 

 

50,434 


Total current assets

 

 6,823,301 

 

 

3,525,355 

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

Intangible asset

 

 9,618 

 

 

7,500 

Plant and equipment, net

 

 1,444,848 

 

 

1,507,756 


TOTAL ASSETS

$

 8,277,767 

 

$

5,040,611 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable, trade

$

 1,869,433 

 

$

634,164 

Advances from customers

 

 14,485 

 

 

86,273 

Short-term borrowings

 

 441,917 

 

 

877,693 

Current portion of long-term borrowings

 

 - 

 

 

29,036 

Income tax payable

 

 166,503 

 

 

Promissory note, related party

 

 500,000 

 

 

471,270 

Notes payable

 

 150,000 

 

 

310,000 

Amount due to a stockholder

 

 591,369 

 

 

571,818 

Dividends payable

 

 7,500 

 

 

Accrued liabilities and other payables

 

 1,184,735 

 

 

745,679 


Total liabilities

 

 4,925,942 

 

 

3,725,933 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.001 par value, 30,000,000 shares authorized:

 

 

 

 

 

Series AA Preferred stock, 4,201,678 shares issued and outstanding as of June 30, 2010, $0.35 stated value

 

 1,470,587 

 

 

Common stock, 0.001 par value; 200,000,000 shares authorized; 59,553,379 and 58,353,379 shares issued and outstanding, respectively

 

 59,553 

 

 

58,353 

Treasury stock, 172,712 common shares, at cost, respectively

 

 (350,000)

 

 

(350,000)

Additional paid-in capital

 

 3,921,397 

 

 

3,322,757 

Accumulated other comprehensive income

 

 42,899 

 

 

37,218 

Accumulated deficit

 

 (1,792,611)

 

 

(1,753,650)


Total stockholders’ equity

 

 3,351,825 

 

 

1,314,678 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

 8,277,767 

 

$

5,040,611 

See accompanying notes to condensed consolidated financial statements.



3




AGRISOLAR SOLUTIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)


 

 

Three months ended June 30,

 

 

2010

 

2009

 

 

 


 

 


Revenue, net

 

$

2,934,897

 

$

965,166

 

 

 


 

 


Cost of revenue (inclusive of depreciation)

 

 

(1,921,468)

 

 

(414,137)


Gross profit

 

 

1,013,429

 

 

551,029

 

 

 


 

 


Operating expenses:

 

 


 

 


Sales and marketing

 

 

(170,750)

 

 

(195,967)

General and administrative

 

 

(260,780)

 

 

(171,449)


Total operating expenses

 

 

(431,530)

 

 

(367,416)


Income from operations

 

 

581,899

 

 

183,613

 

 

 


 

 

 

Other income (expense):

 

 


 

 


Subsidy income

 

 

73,504

 

 

-

Interest income

 

 

125

 

 

14

Interest expense

 

 

(80,822)

 

 

(3,970)

Loss on extinguishment of debt

 

 

(440,000)

 


-

 

 

 


 



Total other expense, net

 

 

(447,193)

 


(3,956)

 

 

 


 



Income before income taxes

 

 

134,706

 


179,657

 

 

 


 



Income tax expense

 

 

(166,167)

 


-

 

 

 


 



NET (LOSS) INCOME

 

 

(31,461)

 

 

179,657

 

 

 


 

 


Dividends on preferred stock

 

 

(7,500)

 

 

-

 

 

 


 

 


Net income (loss) attributable to common shareholders

 

$

(38,961)

 

$

179,657

 

 

 


 

 


Other comprehensive (loss) income:

 

 


 

 


- Foreign currency translation gain

 

 

5,681

 

 

2,953


COMPREHENSIVE (LOSS) INCOME

 

$

(33,280)

 

$

182,610

 

 

 


 

 


Net (loss) income per share – Basic and diluted

 

$

(0.00)

 

$

0.00

 

 

 


 

 


Weighted average common stock outstanding – Basic and diluted

 

 

59,180,046

 

 

43,575,000



See accompanying notes to condensed consolidated financial statements.



4




AGRISOLAR SOLUTIONS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”))

(Unaudited)


 

 

Three months ended June 30,

 

 

2010

 

2009

 

 

 


 

 


Net cash (used in) provided by operating activities

 

 

(837,501)

 

 

291,933

 

 

 


 

 


Cash flows from investing activities:

 

 


 

 


Purchase of property, plant and equipment

 

 

(15,315)

 

 

(594)

Payments on intangible asset

 

 

(2,118)

 

 

-

 

 

 


 

 


Net cash used in investing activities

 

 

(17,433)

 

 

(594)


Cash flows from financing activities:

 

 


 

 


Advances from (repayment to) a director

 

 

19,551

 

 

(441,209)

Repayments of long-term borrowings

 

 

(29,036)

 

 

-

Repayments of short-term borrowings

 

 

(435,776)

 

 

(52,371)

Proceeds from private placement, net of expense

 

 

1,470,427

 

 

367,500

 

 

 


 

 


Net cash provided by (used in) financing activities

 

 

1,025,166

 

 

(126,080)

 

 

 


 

 


Effect of exchange rate changes in cash and cash equivalents

 

 

4,696

 

 

2,546

 

 

 


 

 


NET CHANGE IN CASH AND CASH EQUIVALENTS

 

 

174,928

 

 

167,805

 

 

 


 

 


CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

 

208,671

 

 

8,779

 

 

 


 

 


CASH AND CASH EQUIVALENTS, END OF PERIOD

 

$

383,599

 

$

176,584

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

Cash paid for income taxes

 

$

-

 

$

-

Cash paid for interest

 

$

1,009

 

$

3,970

 

 

 


 

 


SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:

Conversion of notes payable into common stock

 

$

160,000

 

$

-

Loss on extinguishment of debt

 

$

440,000

 

$

-
















See accompanying notes to condensed consolidated financial statements.



5


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)




NOTE-1

BASIS OF PRESENTATION


The accompanying unaudited financial statements of AgriSolar Solutions, Inc. at June 30, 2010 and 2009 have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial statements, instructions to Form 10-Q, and Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted. These condensed financial statements should be read in conjunction with the financial statements and notes thereto included in our annual report on Form 10-K for the year ended March 31, 2010. In management's opinion, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation to make our financial statements not misleading have been included. The results of operations for the periods ended June 30, 2010 and 2009 presented are not necessarily indicative of the results to be expected for the full year. The March 31, 2010 balance sheet has been derived from the Company’s audited financial statements included in its annual report on Form 10-K for the year ended March 31, 2010.



NOTE-2

ORGANIZATION AND BUSINESS BACKGROUND


AgriSolar Solutions, Inc (“AGSO” or the “Company”) was incorporated in the State of Colorado on March 13, 2006. On January 8, 2010, The Company changed its company name from “V2K International, Inc.” to its current name.


The Company is principally engaged in the design, manufacture, distribution and sales of solar energy saving, insect killer and plastic products in the People’s Republic of China (the “PRC”) and overseas.


On January 8, 2010, the Company entered into a Share Exchange Agreement (the “Exchange Agreement”) with Fuwaysun Technology, Ltd (“FTUS”). Pursuant to the terms of the Exchange Agreement, the Company agreed to acquire all of the issued and outstanding shares of common stock in FTUS, in exchange for the issuance of an aggregate of up to 58,055,000 shares of the Company’s common stock to the shareholders of FTUS, thereby causing FTUS to become a wholly-owned subsidiary of the Company (the “Share Exchange”). As a result of the Share Exchange, the former shareholders of FTUS own 99.5% of the issued and outstanding shares of the Company. In connection with the Share Exchange, all of the Company’s former directors and officers resigned from their positions and the Company appointed a new chairman of the Board of director and chief executive officer.


The Share Exchange has been accounted for as a reverse acquisition and recapitalization of AGSO whereby FTUS is deemed to be the accounting acquirer (legal acquiree) and AGSO to be the accounting acquiree (legal acquirer). The accompanying condensed consolidated financial statements are in substance those of FTUS, with the assets and liabilities, and revenues and expenses, of AGSO being included effective from the date of stock exchange transaction. AGSO is deemed to be a continuation of the business and operations of FTUS.


Description of its subsidiaries and VIE



6


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)




 

Company name

 

Place and date of incorporation

 

Particulars of issued / registered capital

 

Principal activities

 

Effective equity interest

 

 

 

 

 

 

 

 

 

 

1.

Fuwaysun Technology, Limited (“FTUS”)

 

The State of Colorado

September 8, 2008

 

58,055,000 shares of its common stock, par value of $0.025

 

Investment holding

 

100%

 

 

 

 

 

 

 

 

 

 

2.

Fuwaysun Techonolgy (HK) Limited (“FTHK”)

 

Hong Kong,

April 28, 2006

 

10,000 issued shares of HK$1 each

 

Trading of insect killer and plastic products

 

100%

 

 

 

 

 

 

 

 

 

 

3.

Forboss Solar (Shenzhen) Company Limited (“Forboss”)

 

The PRC,

January 20, 2009

 

RMB500,000

 

Dormant

 

100%

 

 

 

 

 

 

 

 

 

 

4.

Shenzhen Fuwaysun Technology Company Limited (“Shenzhen Fuwaysun”)#

 

The PRC,

January 16, 2006

 

RMB3,000,000

 

Design, manufacture, distribution and sales of solar energy saving, insect killer and plastic products

 

-


#

represents variable interest entity (“VIE”)


AGSO and its subsidiaries and VIE are hereinafter collectively referred to as (“the Company”).



NOTE-3

GOING CONCERN UNCERTAINTIES


The accompanying condensed consolidated financial statements have been prepared using the going concern basis of accounting, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.


For the three months ended June 30, 2010, the Company has suffered from a continuous net loss of $31,461 and experienced negative cash flows from operations of $837,501 with an accumulated deficit of $1,792,611 as of that date. The continuation of the Company as a going concern through June 30, 2011 is dependent upon the continuing financial support from its stockholders and credit facility. The Company is currently pursuing the additional financing for its operations. However, there is no assurance that the Company will be successful in securing sufficient funds to sustain the operations.


These factors raise substantial doubt about the Company’s ability to continue as a going concern. These condensed consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets and liabilities that may result in the Company not being able to continue as a going concern.



7


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)





NOTE-4

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Use of estimates

In preparing these condensed consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheets and revenues and expenses during the periods reported. Actual results may differ from these estimates.


Product warranty and post service support

The Company generally offers product warranty and post-contract customer support (“PCS”) to its customers for a period of two to seven years, free of charge. The Company periodically assesses the adequacy of its recorded warranty liabilities and adjusts the amounts as necessary. The Company experienced no product returns and has recorded no reserve for sales returns for the three months ended June 30, 2010 and 2009.


Subsidy income

Subsidy income is received at a discretionary amount as determined by the local PRC government to subsidize the research and development activities. The amount is un-conditional, non-refundable and without any restrictions on usage at the time of grant to and receipt by the Company. Such grant is recognized as income when it is received from the local PRC government during the period.


Foreign currencies translation

Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the consolidated statement of operations.


The reporting currency of the Company is the United States Dollars (“US$”) and the accompanying condensed consolidated financial statements have been expressed in US$. In addition, the Company’s operating subsidiaries in Hong Kong and the PRC maintain their books and record in their respective local currencies, Hong Kong Dollars (“HK$”) and Renminbi Yuan (“RMB”), which is a functional currency as being the primary currency of the economic environment in which their operations are conducted.


In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC Topic 830, “Translation of Financial Statement”, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income within the statements of stockholders’ equity.


Translation of amounts from the local currency of the Company’s subsidiaries into US$ has been made at the following exchange rates for the respective period:



8


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)




 

Three months ended June 30,

 

2010

 

2009

Period-end HK$: US$1 exchange rate

7.7838

 

7.7504

Period average HK$: US$1 exchange rate

7.7738

 

7.7513

Period-end RMB: US$1 exchange rate

6.7886

 

6.8448

Period average RMB: US$1 exchange rate

6.8023

 

6.8399


Recent accounting pronouncements

In June 2009, the Financial Accounting Standards Board (“FASB”) approved the FASB Accounting Standards Codification (the “Codification”, “ASC”) as the single source of authoritative nongovernmental GAAP. All existing accounting standard documents, such as FASB, American Institute of Certified Public Accountants, Emerging Issues Task Force and other related literature, excluding guidance from the Securities and Exchange Commission (“SEC”), have been superseded by the Codification. All other non-grandfathered, non-SEC accounting literature not included in the Codification has become non-authoritative. The Codification did not change GAAP, but instead introduced a new structure that combines all authoritative standards into a comprehensive, topically organized online database. The Codification is effective for interim or annual periods ending after September 15, 2009, and impacts our financial statements as all future references to authoritative accounting literature will be referenced in accordance with the Codification. There have been no changes to the content of our financial statements or disclosures as a result of implementing the Codification.


As a result of our implementation of the Codification during fiscal 2009, previous references to new accounting standards and literature are no longer applicable.


The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and do 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.



NOTE-5

NET INCOME (LOSS) PER SHARE


Net income (loss) per share is based on the weighted average number of shares outstanding during the period after consideration of the dilutive effect, if any, for common stock equivalents, including stock options, restricted stock, and other stock-based compensation. Net income (loss) per common share is computed in accordance with ASC Topic 260, Earnings Per Share which requires companies to present basic earnings per share and diluted earnings per share. Basic earnings per share are computed by dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per common share are computed by dividing net income by the weighted average number of shares of common stock outstanding and dilutive securities outstanding during the year.  The Company had a net loss for the three-months ended June 30, 2010, and accordingly, any outstanding equivalents would be anti-dilutive.  There was no common stock equivalents during the three month period ended June 30, 2009.



NOTE-6

FAIR VALUE


Effective January 1, 2008, the Company adopted ASC Topic 825 Financial Instruments (“ASC 825”).  ASC



9


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)



825 permits entities to choose to measure many financial instruments and certain other items at fair value. The Company did not elect the fair value reporting option for any assets and liabilities not previously recorded at fair value.


Effective January 1, 2008, the Company adopted the provisions of ASC Topic 820 Fair Value Measurement and Disclosures (“ASC 820”) applicable to all financial assets and liabilities and for nonfinancial assets and liabilities recognized or disclosed at fair value in the consolidated financial statements on a recurring basis.  ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The standard also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.  ASC 820 describes three levels of inputs that may be used to measure fair value:

 

Level 1

Quoted market prices in active markets for identical assets or liabilities.

Level 2

Observable market-based inputs or unobservable inputs that are corroborated by market data.

Level 3

Unobservable inputs that are not corroborated by market data.


The Company has identified the following as financial assets and liabilities:


Cash and cash equivalents

Accounts receivable, trade

Prepayments and other receivables

Accounts payable

Advances from customers

Short term borrowings

Current portion of long term debt

Notes payable

Promissory Notes, Notes payable to related parties, non-related parties and amounts due to stockholder

Accrued expenses and accrued dividends


At June 30, 2010 and March 31, 2010 the carrying amount of financial instruments approximated the fair value of those instruments.



NOTE-7

ACCOUNTS RECEIVABLE


The majority of the Company’s sales are on open credit terms and in accordance with terms specified in the contracts governing the relevant transactions. The Company evaluates the need of an allowance for doubtful accounts based on general provision that management believes to be uncollectible. If actual collections experience changes, revisions to the allowance may be required.



10


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)




 

June 30, 2010

 

March 31, 2010

 

 


 

 


Accounts receivable, trade

 


 

 


- Billed

$

2,473,893

 

$

424,967

- Accrued

 

2,747,736

 

 

2,038,974

 

 

5,221,629

 

 

2,463,941

Less: allowance for doubtful accounts

 

(76,049)

 

 

(75,520)

 

 


 

 


Accounts receivable, net

$

5,145,580

 

$

2,388,421


For the three months ended June 30, 2010 and 2009, the Company did not record the allowance for doubtful accounts.


Accrued accounts receivable represents revenue from the products that are delivered to and received by the customers prior to invoicing, and are presented on the balance sheets in the aggregate with accounts receivable. The accrual results from delays in completion of required documentation.



NOTE-8

SHORT-TERM BORROWINGS


As of March 31, 2010, short-term borrowings represent the loan advances from an independent party with an aggregate principal balance of $441,917, which was unsecured, non-interest bearing and repayable within the next twelve months.



NOTE-9

RELATED PARTY TRANSACTIONS


Promissory Note

On December 10, 2009, the Company issued a promissory note (the “Note”) with a principal amount of $500,000, together with accrued interest in the amount of $100,000 due and payable on May 10, 2010, to a director of the Company. Default interest is charged at 18% per annum when the entire principal is not repaid in full at the maturity date. In consideration for the Note, the Company agreed to issue a warrant to the director to purchase a total of 2,000,000 shares of the Company’s common stock at an exercise price of $0.25 per share. These warrants were valued at $73,877 using the Black-Scholes option-pricing model with the following assumptions: applicable risk-free interest rate of 1%; volatility factor of 79%; and the expected life of the warrants of 2.5 years. The relative fair value of the warrants of $73,877 was recorded as a debt discount. This debt discount is being amortized over the term of the Note using the effective interest method and the Company recognized $28,730 as non-cash interest expense for the three months ended June 30, 2010. The debt discount was fully amortized as of June 30, 2010.


As of June 30, 2010, the Note became due and the Company accrued $51,083 interest expense, including default interest during the fiscal quarter.


Amount Due to a Stockholder

As of June 30, 2010, the balance represented temporary advances made by a major stockholder and director, which was unsecured and interest-free. The repayment term is subject to the condition that the Company



11


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)



becomes profitable and has generated gross revenues of in excess of $30,000,000. Imputed interest on the balance is considered insignificant.



NOTE-10

NOTES PAYABLE


Promissory Note

On January 8, 2010, the Company issued a promissory note (the “Note”) with a principal amount of $150,000 in connection with a private purchase of the Company’s common stock. The Note is non-interest bearing and payable on January 8, 2011. Interest is charged at a default rate of 18% per annum when the entire principal is not repaid in full at the maturity date.


Convertible Notes Payable

On April 29, 2010, the Company entered into a Note Modification Agreement which agreed to reduce the outstanding balance from $160,000 to $150,000, reduced the interest rate to 6% per annum, fixed the conversion price at $0.125 per share and extended the due date to March 31, 2011.


Concurrently, the notes holders exercised the option to convert into 1,200,000 shares of the Company’s common stock at a price of $0.125 per share. The fair value of this stock conversion was determined as $600,000 at a fair market price of $0.50 per share on the conversion date. The Company recognized $440,000 as a loss on extinguishment of debt for the three months ended June 30, 2010.



NOTE-11

STOCKHOLDERS’ EQUITY


On May 7, 2010, the Company approved an amendment to its article of incorporation, as below:


(i)

increasing the number of authorized shares of $0.001 par value common stock from 100,000,000 to 200,000,000 shares, and increasing the number of authorized shares of $0.001 par value preferred stock from 10,000,000 to 30,000,000 shares;


(ii)

cancelling the designation of two classes of preferred stock consisting of 5,000,000 shares of Series A preferred stock 1,600,000 shares of Series B preferred stock, and returning such shares to the status of authorized but unissued shares of preferred stock; and


(iii)

designating a new class of preferred stock consisting of 25,714,286 shares of Series AA Convertible Preferred Stock.


Common Stock

On April 29, 2010, the notes holders of the convertible notes payable exercised the option to purchase 1,200,000 shares of the company’s common stock.


As of June 30, 2010, the number of authorized, issued and outstanding shares of the Company’s common stock was 200,000,000 shares and 59,553,379 shares, respectively.


Series AA Convertible Preferred Stock (“Series AA Preferred Stock”)

Series AA Preferred Stock has a stated value of $0.35 per share and is entitled to one vote for each share held. The holders of AA Series Preferred Stock also are entitled to an annual dividend rate of 4% and



12


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)



payable in cash, semi-annually, in arrears. In the event of liquidation, the holders of AA Series Preferred Stock are entitled to a preference of $0.35 per share, in cash, equal to 100% of the stated value for each share outstanding, plus an amount equal to all accrued but unpaid dividends thereon, whether or not declared. At the option of the holders, AA Series Preferred Stock will be converted into one (1) common stock of the Company and one-half (1/2) warrant to purchase an additional share of common stock at a price of $0.7 per share in a period of 5 years, together with the payment of all accrued but unpaid dividends in the form of common stock at a price of $0.35 per share.


On May 15, 2010, the Company offered a subscription of Series AA Preferred Stock up to a maximum of 17,142,857 shares at a price of $0.35 per share, on a “best efforts” basis. The Company issued 4,201,678 shares of Series AA Preferred Stock with the gross proceed of $1,470,587 whereby each Series AA Preferred Stock is convertible to one (1) share of common stock and (1/2) one-half warrant to purchase an additional share of common stock at a price of $0.7 per share, at any time during a period of 5 years. Under the subscription, the Company agreed to issue an additional number of shares equal to 25% of the number of AA Series Preferred Stock subscribed, when the Company does not achieve gross revenue of not less than $22,500,000 or net profit after tax of not less than $5,640,000 for the fiscal year ending March 31, 2011, as confirmed by the audit of the Company’s financial statements.  The Company is continuing to offer the Series AA Preferred Stock.


The Company measured 2,100,839 warrants at $0.1521 per share, or $319,000, in accordance with ASC Topic 718, which was recorded in additional paid-in capital in the accompanying condensed consolidated financial statements for the three months ended June 30, 2010. The fair value of the warrants was estimated at the date of grant using the Black-Scholes option-pricing model with the following assumptions:


 

 

 

 

Expected life (in years)

 

 

5

Volatility

 

 

70%

Risk free interest rate

 

 

2%

Dividend yield

 

 

0%


A summary of the status of the Company’s outstanding warrants as of June 30, 2010:


 

Warrants outstanding

 

Number of warrants

 

Exercise price range per share

 

Weighted average exercise price per share

 

Weighted average grant-date fair value per share

 

 

 

 


 

 

 

 

 


Balance as of April 1, 2010

12,180,000

 

$

0.25

 

$

0.25

 

$

0.125

 


 

 

 

 

 

 

 

 

 

Warrants granted under subscription

2,100,840

 

 

0.7

 

 

0.7

 

 

0.152

 


 

 

 

 

 

 

 

 

 

Balance as of June 30, 2010

12,280,840

 

$

0.25

 

$

0.25

 

$

0.125


In connection with the Series AA Preferred Stock, the Company recorded accrued dividends of $7,500 for the three months ended June 30, 2010




13


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)




NOTE-12

INCOME TAXES


For the three months ended June 30, 2010 and 2009, the United States and foreign components of (loss) income before income taxes were comprised of the following:


 

Three months ended June 30,

 

2010

 

2009

Tax jurisdictions from:

 


 

 


– United States

$

(582,340)

 

$

(54,530)

– Foreign representing:-

 


 

 


   - Hong Kong

 

(37,278)

 

 

(46,777)

   - The PRC

 

754,324

 

 

280,964


Income before income taxes

$

134,706

 

$

179,657


The effective tax rate in the years presented is the result of the mix of income earned in various tax jurisdictions that apply a broad range of income tax rates. The companies that operate in various countries: United States, Hong Kong and the PRC that are subject to taxes in the jurisdictions in which they operate, as follows:


United States of America

AGSO and FTUS are registered in the State of Colorado and are subject to the tax laws of the United States of America.


As of June 30, 2010, AGSO and FTUS incurred $1,534,394 of the aggregate net operating losses carryforwards available for federal tax purposes that may be used to offset future taxable income and will begin to expire in 2030, if unutilized. The Company has provided for a full valuation allowance against the deferred tax assets on the expected future tax benefits from the net operating losses carryforwards as the management believes it is more likely than not that these assets will not be realized in the future.


Hong Kong

The Company’s operating subsidiary, FTHK is subject to Hong Kong Profits Tax at the statutory rate of 16.5% for the three months ended June 30, 2010 and 2009 on the assessable income for its tax reporting years. As of June 30, 2010, FTHK incurred $767,194 of cumulative operating losses carryforwards available for income tax purposes at no expiration. The Company has provided for a full valuation allowance against the deferred tax assets on the expected future tax benefits from the net operating losses carryforwards as the management believes it is more likely than not that these assets will not be realized in the future.


The PRC

The Company’s subsidiary and VIE, Forboss and Shenzhen Fuwaysun are subject to the Corporate Income Tax Law of the People’s Republic of China (the “New CIT Law”), at a unified income tax rate of 25%. However, for entities operating in special economic zones that previously enjoyed preferential tax rates, the applicable tax rate is increased progressively to 25% over a 5-years’ period under a transitional policy.


Shenzhen Fuwaysun is registered and operates in Shenzhen City, the PRC and is recognized as “Enterprise



14


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)



Located in Special Economic Zone”. Hence, Shenzhen Fuwaysun is entitled to income tax at a preferential tax rate of 15% over the transitional period under the New CIT Law.


The reconciliation of income tax rate to the effective income tax rate based on income before income taxes from the operation in the PRC for the three months ended June 30, 2010 and 2009 are as follows:


 

 

Three months ended June 30,

 

 

2010


2009

 

 

 



 


Income before income taxes

 

 

754,324


 

280,964

Statutory income tax rate

 

$

25%


$

25%

Income tax expense at statutory rate

 

 

188,581


 

70,241

 

 

 



 


Effect of tax holiday

 

 

(22,630)


 

(41,896)

Effect of non-taxable items

 

 

-


 

(33,769)

Effect of non-deductible items

 

 

216


 

1,894

Net operating losses

 

 

-


 

3,530


Income tax expense

 

$

166,167


$

-


As of June 30, 2010, the PRC operation incurred $324,887 of cumulative operating losses carryforward available for income tax purposes that may be used to offset future taxable income and will begin to expire in 5 years from the year of incurrence, if unutilized. The Company has provided for a full valuation allowance against the deferred tax assets on the expected future tax benefits from the net operating losses carryforwards as the management believes it is more likely than not that these assets will not be realized in the future.


The following table sets forth the significant components of the aggregate deferred tax assets of the Company as of June 30, 2010 and March 31, 2010:


 

 

June 30, 2010


March 31, 2010

Deferred tax assets:

 

 



 


Net operating losses carryforwards from:

 

$



$


- United States

 

 

537,038


 

333,219

- Hong Kong

 

 

126,759


 

118,869

- PRC

 

 

53,571


 

53,571

 

 

 

717,368


 

505,659

Less: valuation allowance

 

 

(717,368)


 

(505,659)


Deferred tax assets

 

$

-


$

-


As of June 30, 2010 and March 31, 2010, the Company has provided for a full valuation allowance against the aggregate deferred tax assets of $717,368 and $505,659 on the expected future tax benefits from the net operating losses carryforwards as the management believes it is more likely than not that these assets will not be realized in the future. For the three months ended June 30, 2010, the valuation allowance increased by $211,709, primarily relating to net operating losses carryforwards.




15


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)




NOTE-13

SEGMENT REPORTING


The Company operates in one reportable operating segment in the design, manufacture, distribution and sales of solar energy saving, insect killer and plastic products in the PRC and Hong Kong, as defined by ASC Topic 280. All of the identifiable long-lived assets of the Company are located in the PRC during the years presented.


Major Products

Summarized financial information concerning the Company’s major products is shown in the following table for the three months ended June 30, 2010 and 2009:

 

 

Three months ended June 30,

 

 

2010

 

2009

 

 

 

 

 

 

 

Solar products

 

$

2,891,892

 

$

862,853

Plastic products

 

 

43,005

 

 

102,313

Total revenue, net

 


$

2,934,897

 

$

965,166


Geographic Segment Reporting

In respect of geographical segment reporting, sales are based on the countries in which the customer is located, as follows:

 

 

Three months ended June 30,

 

 

2010

 

2009

Revenue, net:



 



The PRC


$

2,932,822


$

957,658

Others


 

2,075


 

7,508

 


 



 


Total revenue, net


$

2,934,897


$

965,166


NOTE-14

CONCENTRATIONS OF RISK


The Company is exposed to the following concentrations of risk:


Major Customers

For the three months ended June 30, 2010, the customer who accounts for 10% or more of the Company’s revenues and its outstanding balance at period-end date, is presented as follows:

 

 

Three months ended June 30, 2010

 

June 30, 2010

 

 

Revenues

 

 

Percentage

of revenues

 

Trade accounts

receivable

 

 

 


 

 


 

 


Customer E

 

$

447,911

 

 

15%

 

$

518,575

Customer F

 

 

322,248

 

 

11%

 

 

364,876


Total:

 

$

770,159

 

 

26%

 

$

883,451




16


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)



For the three months ended June 30, 2009, the customer who accounts for 10% or more of the Company’s revenues and its outstanding balance at period-end date, is presented as follows:


 

 

Three months ended June 30, 2009

 

June 30, 2009

 

 

Revenues

 

 

Percentage

of revenues

 

Trade accounts

receivable

 

 

 


 

 


 

 


Customer A

 

$

294,454

 

 

31%

 

$

88,943

Customer B

 

 

233,694

 

 

24%

 

 

106,650

Customer C

 

 

161,920

 

 

17%

 

 

341

Customer D

 

 

133,282

 

 

14%


 

18,931


Total:

 

$

823,350

 

 

86%

 

$

214,865


Major Vendors

For the three months ended June 30, 2010, the vendor who accounts for 10% or more of the Company’s purchases and its outstanding balance at period-end date, is presented as follows:


 

 

Three months ended June 30, 2010

 

June 30, 2010

 

 

Purchases

 

 

Percentage

of purchases

 

Trade accounts

payable

 

 

 


 

 


 

 


Vendor E

 

$

471,270

 

 

24%

 

$

419,995

Vendor A

 

 

355,399

 

 

18%

 

 

566,189

Vendor B

 

 

207,407

 

 

11%

 

 

217,055


Total:

 

$

1,034,076

 

 

53%

 

$

1,203,239


For the three months ended June 30, 2009, the vendor who accounts for 10% or more of the Company’s purchases and its outstanding balance at year-end date, is presented as follows:


 

 

Three months ended June 30, 2009

 

June 30, 2009

 

 

Purchases

 

 

Percentage

of purchases

 

Trade accounts

payable

 

 

 


 

 


 

 


Vendor A

 

$

98,483

 

 

27%

 

$

46,703

Vendor B

 

 

54,277

 

 

15%

 

 

22,780

Vendor C

 

 

49,387

 

 

13%

 

 

42,131

Vendor D

 

 

42,186

 

 

11%

 

 

47,971


Total:

 

$

244,333

 

 

66%

 

$

159,585





17


AGRISOLAR SOLUTIONS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED JUNE 30, 2010 AND 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)



NOTE-15

SUBSEQUENT EVENTS


The Company has evaluated all of its activity since the end of the reporting period and concluded that no subsequent events have occurred that would require recognition in its financial statements or disclosed in the notes to its financial statements.





18




ITEM 2.

 MANAGEMENT’S DISCUSSIONS AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.


SPECIAL NOTE OF CAUTION REGARDING FORWARD-LOOKING STATEMENTS


CERTAIN STATEMENTS IN THIS REPORT, INCLUDING STATEMENTS IN THE FOLLOWING DISCUSSION, ARE WHAT ARE KNOWN AS "FORWARD LOOKING STATEMENTS", WHICH ARE BASICALLY STATEMENTS ABOUT THE FUTURE. FOR THAT REASON, THESE STATEMENTS INVOLVE RISK AND UNCERTAINTY SINCE NO ONE CAN ACCURATELY PREDICT THE FUTURE. WORDS SUCH AS "PLANS," "INTENDS," "WILL," "HOPES," "SEEKS," "ANTICIPATES," "EXPECTS "AND THE LIKE OFTEN IDENTIFY SUCH FORWARD LOOKING STATEMENTS, BUT ARE NOT THE ONLY INDICATION THAT A STATEMENT IS A FORWARD LOOKING STATEMENT. SUCH FORWARD LOOKING STATEMENTS INCLUDE STATEMENTS CONCERNING OUR PLANS AND OBJECTIVES WITH RESPECT TO THE PRESENT AND FUTURE OPERATIONS OF THE COMPANY, AND STATEMENTS WHICH EXPRESS OR IMPLY THAT SUCH PRESENT AND FUTURE OPERATIONS WILL OR MAY PRODUCE REVENUES, INCOME OR PROFITS. NUMEROUS FACTORS AND FUTURE EVENTS COULD CAUSE THE COMPANY TO CHANGE SUCH PLANS AND OBJECTIVES OR FAIL TO SUCCESSFULLY IMPLEMENT SUCH PLANS OR ACHIEVE SUCH OBJECTIVES, OR CAUSE SUCH PRESENT AND FUTURE OPERATIONS TO FAIL TO PRODUCE REVENUES, INCOME OR PROFITS. THEREFORE, THE READER IS ADVISED THAT THE FOLLOWING DISCUSSION SHOULD BE CONSIDERED IN LIGHT OF THE DISCUSSION OF RISKS AND OTHER FACTORS CONTAINED IN THIS REPORT ON FORM 10-Q AND IN THE COMPANY'S OTHER FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION. NO STATEMENTS CONTAINED IN THE FOLLOWING DISCUSSION SHOULD BE CONSTRUED AS A GUARANTEE OR ASSURANCE OF FUTURE PERFORMANCE OR FUTURE RESULTS.


Introduction  


Through our operating affiliate, Shenzhen Fuwaysun Technology Company Limited, a PRC corporation (“Shenzhen Fuwaysun”), we are engaged primarily in the development, production and sale of solar products, including a solar insect killer and other products designed for agricultural and commercial use.  Our manufacturing facility is located in Shenzhen, PRC, and a substantial majority of our current sales and business operations are in China.  


Corporate History


We were incorporated in the State of Colorado on March 13, 2006 under the name V2K International, Inc. From March, 2006, through January, 2010, we were in the business of selling and supporting franchises in the residential and commercial window fashion industry, and in the business of developing and licensing proprietary software which allows users to decorate windows for both residential and commercial customers. During this time, our business operations were carried on through two wholly-owned subsidiaries, V2K Window Fashions, Inc. and V2K Technology, Inc.  


On January 8, 2010, we acquired all of the issued and outstanding shares of Fuwaysun Technology, Ltd., (“Fuwaysun”), a Colorado corporation, in a share exchange transaction.  As a result of completion of this share exchange transaction, Fuwaysun and its wholly-owned subsidiary Fuwaysun Technology (HK) Limited, a Hong Kong corporation (“FTHK”) became our wholly-owned subsidiaries, and Shenzhen Fuwaysun Technology Company Limited, a PRC corporation (“Shenzhen Fuwaysun”) became our operating affiliate.   In conjunction with this share exchange transaction, we changed our name to AgriSolar Solutions, Inc.


We completed the share exchange transaction with Fuwaysun in order to acquire its business operations, and with the intent of focusing our business operations exclusively on the operations of Fuwaysun.   As a



19




result, on January 11, 2010, we sold our interest in V2K Window Fashions, Inc., and V2K Technology, Inc., for nominal consideration to Lotus Holdings, LLC, a Colorado limited liability company, which is an entity controlled by the former officers and directors of the Company.  


As a result of completion of the share exchange transaction, Shenzhen Fuwaysun became our operating affiliate.  Shenzhen Fuwaysun was formed in 2006 to manufacture plastic injection parts and plastic moulds at its factory in Shenzhen, PRC.  Initially, its business was limited to manufacturing and supplying parts for use in various products, including products used in the automotive industry, in household products, electrical appliances, hospital products, digital products, communication and computer equipment, toys and other industries.  Commencing in 2007, Shenzhen Fuwaysun expanded its business to include development and production of solar products including a solar insect killer, solar mouse & bird repeller, a portable solar power supply system, a solar sprinkling and irrigation system and other solar products.  For the fiscal year ended March 31, 2008, approximately 34.5% of the revenues of Shenzhen Fuwaysun came from production and sale of solar products and approximately 65.5% came from the business of manufacturing and supplying plastic injection parts and plastic moulds. For the fiscal year ended March 31, 2009, approximately 29.8% of the revenues of Shenzhen Fuwaysun came from production and sale of solar products and approximately 70.2% came from the business of manufacturing and supplying plastic injection parts and plastic moulds. For the fiscal year ended March 31, 2010, approximately 91% of the revenues of Shenzhen Fuwaysun came form production and sale of solar products and approximately 9% came from the business of manufacturing and supplying plastic injection parts and plastic moulds.  In the future, it is anticipated that a substantial majority of the revenues of Shenzhen Fuwaysun will be from production and sale of solar products.


Corporate Structure


The Chart below depicts our anticipated corporate structure. As depicted below, the AgriSolar owns 100% of the capital stock of Fuwaysun Technology Ltd., a Colorado corporation (“Fuwaysun”) and  Fuwaysun owns 100% of the capital stock of Fuwaysun Technology (HK) Limited, a Hong Kong corporation (“FTHK”). At the present time, we do not  have a direct ownership interest in Shenzhen Fuwaysun.  However, through a series of contractual arrangements between FTHK and Shenzhen Fuwaysun and its shareholders, Shenzhen Fuwaysun is considered to be our operating affiliate because we are able to exert effective control over it and to receive all of the economic benefits derived from its business operations.  We have agreements in place to acquire direct ownership of Shenzhen Fuwaysun, and are currently in the process of completing the administrative steps necessary to finalize the acquisition.  Upon completion of these steps, FTHK will own 100% of the capital stock of Forboss Solar (Shenzhen) Co., Ltd., a PRC corporation (“Forboss”), and Forboss will own 100% of  the capital stock of Shenzhen Fuwaysun, which will then be our operating subsidiary.



20




[agrisolar10q6302010final2001.jpg]


Current Operations


The Company is currently focused on the marketing and sale of its line of solar insect killers within the agricultural industry in China.  China ranks first in worldwide farm output, producing a wide variety of crops including rice, wheat, potatoes, corn, cotton, peanuts, vegetables, tobacco, tea, coffee and many types of fruit.  A total of approximately 40,000 of the Company’s solar insect killers are currently installed in various types of farms throughout China where all of these types of crops are being grown.  Based on test results and reported results from many of these farms, the Company believes that its line of solar insect killers can provide effective pest control for all of these types of crops, without use of pesticides



Critical Accounting Policies


Use of estimates

In preparing these condensed consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheets and revenues and expenses during the periods reported. Actual results may differ from these estimates.



21





Product warranty and post service support

The Company generally offers product warranty and post-contract customer support (“PCS”) to its customers for a period of two to seven years, free of charge. The Company periodically assesses the adequacy of its recorded warranty liabilities and adjusts the amounts as necessary. The Company experienced no product returns and has recorded no reserve for sales returns for the three months ended June 30, 2010 and 2009.


Subsidy income

Subsidy income is received at a discretionary amount as determined by the local PRC government to subsidize the research and development activities. The amount is un-conditional, non-refundable and without any restrictions on usage at the time of grant to and receipt by the Company. Such grant is recognized as income when it is received from the local PRC government during the period.


Foreign currencies translation

Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the consolidated statement of operations.


The reporting currency of the Company is the United States Dollars (“US$”) and the accompanying condensed consolidated financial statements have been expressed in US$. In addition, the Company’s operating subsidiaries in Hong Kong and the PRC maintain their books and record in their respective local currencies, Hong Kong Dollars (“HK$”) and Renminbi Yuan (“RMB”), which is a functional currency as being the primary currency of the economic environment in which their operations are conducted.


In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into US$, in accordance with ASC Topic 830, “Translation of Financial Statement”, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income within the statements of stockholders’ equity.


Translation of amounts from the local currency of the Company’s subsidiaries into US$ has been made at the following exchange rates for the respective period:


 

Three months ended June 30,

 

2010

 

2009

Period-end HK$: US$1 exchange rate

7.7838

 

7.7504

Period average HK$: US$1 exchange rate

7.7738

 

7.7513

Period-end RMB: US$1 exchange rate

6.7886

 

6.8448

Period average RMB: US$1 exchange rate

6.8023

 

6.8399


Recent accounting pronouncements

In June 2009, the Financial Accounting Standards Board (“FASB”) approved the FASB Accounting Standards Codification (“the “Codification”, “ASC”) as the single source of authoritative nongovernmental GAAP. All existing accounting standard documents, such as FASB, American Institute of Certified Public Accountants, Emerging Issues Task Force and other related literature, excluding guidance from the Securities and Exchange Commission (“SEC”), have been superseded by the Codification. All other non-grandfathered, non-SEC accounting literature not included in the Codification has become non-authoritative. The Codification did not change GAAP, but instead introduced a new structure that combines all authoritative standards into a comprehensive, topically organized online database. The Codification is effective for interim or annual periods ending after September 15, 2009, and impacts our



22




financial statements as all future references to authoritative accounting literature will be referenced in accordance with the Codification. There have been no changes to the content of our financial statements or disclosures as a result of implementing the Codification.


As a result of our implementation of the Codification during fiscal 2009, previous references to new accounting standards and literature are no longer applicable.


The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and do 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.


Results of Operation for the Three Months Ended June 30, 2010 Compared to the Three Months Ended June 30, 2009.  


Results of Operation


The following discussion and analysis provides information that we believe is relevant to an assessment and understanding of our results of operation and financial condition for the three month periods ended June 30, 2010 and 2009.


Our financial statements are stated in US Dollars and are prepared in accordance with generally accepted accounting principals of the United States (“GAAP”).


Revenue:  

Revenue for three months ended June 30, 2010 was $2,934,897, as compared to revenue of $965,166 for three months ended June 30, 2009, an increase of $1,969,731 (204%).  During the year ended March 31, 2010, three models of our line of solar insect killers was approved by the Ministry of Agriculture of the People’s Republic of China (“PRC”) and successfully became one of the items which were subsidized by the PRC government, thus the sales amount increased significantly. Moreover, we employed more sales agent to promote our products in different provinces that have approved our products.


Cost of revenue and gross profit:

Cost of revenue for the three months ended June 30, 2010, as a percentage of revenue, was 65.47% as compared to 42.91% for the three months ended June 39, 2009.  Our gross profit increased $462,400, from $551,029 for the three months ended June 30, 2009 to $1,013,429 for the three months ended June 30, 2010. As a percentage of revenue gross profit decreased from 57.09% for the three months ended June 30, 2009 to 34.53% for the three months ended June 30, 2010.  The decrease in our gross profit percentage is mainly due higher raw material pricing in 2010 as compared to 2009.  In addition, we reduced pricing and product samples as a sales incentive in 2010.  We anticipate an improvement in our gross profit as we take advantage of our ability to buy raw material in greater volume.


Operating expenses:

Operating expenses increased by $64,114 (17.45%) from $367,416 for the three months ended June 30, 2009 to $431,530 for the three months ended June 30, 2010.  


Of our operating expenses, $170,750 and $195,967 represent selling expenses for the three months ended June 30, 2010 and 2009, respectively. The decrease of $25,217 (12.87%) is primarily due to decrease in promotional expenses.


General and administrative expenses represent $260,780 and $171,449, in 2010 and 2009 respectively.  The increase of $89,331 (52.10%) is primarily due to increased corporate overhead incurred by the United States parent company which includes consulting fees of $30,000, professional fees of $11,800 and transfer agent fees of $7,500.  The balance of the increase results from our increased activity.


Total other net expenses increased by $443,237 to $447,193 for the three months ended June 30, 2010 to



23




$3,956 for the three months ended June 30, 2009.  Subsidy income is received at a discretionary amount as determined by the local PRC government to subsidize the research and development activities. The amount is un-conditional, non-refundable and without any restrictions on usage at the time of grant to and receipt by the Company. Such grant is recognized as income when it is received from the local PRC government during the period.  The Company received $73,504 for the three months ended June 30, 2010 and none for the three months ended June 30, 2009.  This amount was offset by the non-recurring loss on the extinguishment of debt.


On April 29, 2010, the Company entered into a Note Modification Agreement which agreed to reduce the outstanding balance from $160,000 to $150,000, reduced the interest rate to 6% per annum, fixed the conversion price at $0.125 per share and extended the due date to March 31, 2011.


Concurrently, the notes holders exercised the option to convert into 1,200,000 shares of the Company’s common stock at a price of $0.125 per share. The fair value of this stock conversion was determined as $600,000 at a fair market price of $0.50 per share on the conversion date. The Company recognized $440,000 as a loss on extinguishment of debt for the three months ended June 30, 2010.


Interest expense increased, net of interest income, increased $76,741 to $80,697 for the three months ended June 30, 2010 to $3,956 for the three months ended June 30, 2009.  The increase results from higher borrowings during the three months ended June 30, 2010.


Our future business will be affected by our continuing ability to offer both environmentally friendly and cost effective solutions to insect control.



LIQUIDITY AND CAPITAL RESOURCES


As of June 30, 2010, we had working capital of $1,897,359 as compared to a working capital deficit of $200,578 at March 31, 2010.  The improved working capital results from an increase in sales activity in the three month period ended June 30, 2010.


On an ongoing basis our working capital is affected by our accounts receivable cycle that often extends to 90 days. The extended terms result primarily from the processing time required for subsidy payments by the government to be approved.


During the three months ended June 30, 2010 we used cash in operating activities of $837,501, as compared to cash provided by operations of $291,933 for the three months ended June 30, 2009.  For the three months ended June 30, 2010 we used cash of $17,433 for investing activities as compared to cash used for investing activities of $594 for the three months ended June 30, 2009.  Cash in the amount of $1,025,166 was provided from financing activities for the three months ended June 30, 2010 as compared to cash used of $126,080 for the three months ended June 30, 2009.


As of June 30, 2010, future minimum rental payments due under various non-cancelable operating leases in the next five years and thereafter are as follows:


Period ending June 30:

 


2011

$

121,903

2012

 

106,819

2013

 

92,383

2014

 

85,783

2015

 

36,817

Thereafter

 

7,194

 

 


Total

$

450,899



24







We anticipate that we will require additional working capital for various purposes, including payment of expenses associated with production and sale of our line of solar insect killer under the subsidy program of the PRC Ministry of Agriculture.   Based on initial purchase plan estimates received from 26 provinces, management is expecting significant orders of its solar insect killer in 2010 and beyond.  The expenses associated with a rapid increase in production include purchase of raw materials, payment of costs associated with hiring additional staff, and payment of costs associated with an increase in inventory.  We also intend to use working capital to improve the efficiency of the our production line and to pay marketing and development costs related to seeking to establish distribution channels for our products in markets outside of China, including particularly the US and South America.  


The Company does not currently have any commitments to obtain working capital. However, we believe that the Company’s best option for raising working capital is through an equity offering and sale of our equity securities.  


We are currently offering subscriptions of Series AA Preferred Stock up to a maximum of 17,142,857 shares at a price of $0.35 per share, on a “best efforts” basis.  The Series AA Preferred Stock has a stated value of $0.35 per share and is entitled to one vote for each share held. The holders of AA Series Preferred Stock also are entitled to an annual dividend rate of 4% and payable in cash, semi-annually, in arrears. In the event of liquidation, the holders of AA Series Preferred Stock are entitled to a preference of $0.35 per share, in cash, equal to 100% of the stated value for each share outstanding, plus an amount equal to all accrued but unpaid dividends thereon, whether or not declared. At the option of the holders, AA Series Preferred Stock will be converted into one (1) common stock of the Company and one-half (1/2) warrant to purchase an additional share of common stock at a price of $0.7 per share in a period of 5 years, together with the payment of all accrued but unpaid dividends in the form of common stock at a price of $0.35 per share.


During the three months ended June 30, 2010 the Company issued 4,201,678 shares of Series AA Preferred Stock with the gross proceed of $1,470,587.  We are continuing to offer the preferred stock.



Off-Balance Sheet Arrangements


At June 30, 2010 we had no obligations that would qualify to be disclosed as off-balance sheet arrangements.





25




ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.


Not Applicable


ITEM 4.

CONTROLS AND PROCEDURES.



Disclosure Controls and Procedures


The Securities and Exchange Commission defines the term “disclosure controls and procedures” to mean the   controls and other procedures of an issuer that are designed to ensure that information required to be disclosed in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Securities Exchange Act of 1934 is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.  The Company maintains such a system of controls and procedures in an effort to ensure that all information which it is required to disclose in the reports it files under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified under the SEC's rules and forms and that information required to be disclosed is accumulated and communicated to principal executive and principal financial officers to allow timely decisions regarding disclosure.


As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures.  Based on this evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures are designed to provide reasonable assurance of achieving the objectives of timely alerting them to material information required to be included in our periodic SEC reports and of ensuring that such information is recorded, processed, summarized and reported within the time periods specified.  Our chief executive officer and chief financial officer also concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report to provide reasonable assurance of the achievement of these objectives.  


Changes in Internal Control over Financial Reporting


There was no change in the Company's internal control over financial reporting during the period ended June 30, 2010, that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.



26





PART II-OTHER INFORMATION


ITEM 1.

LEGAL PROCEEDINGS.


The Company is not a party to any pending legal proceedings, and no such proceedings are known to be contemplated. No director, officer or affiliate of the Company, and no owner of record or beneficial owner of more than 5.0% of the securities of the Company, or any associate of any such director, officer or security holder is a party adverse to the Company or has a material interest adverse to the Company in reference to pending litigation.


ITEM 1A.

RISK FACTORS.


Not Applicable.


ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.


Not Applicable


ITEM 3.

DEFAULTS UPON SENIOR SECURITIES.


None.


ITEM 4.

(REMOVED AND RESERVED)


ITEM 5.    

OTHER INFORMATION.


None.


ITEM 6.

EXHIBITS.


(a)

The following exhibits are filed herewith:


31.1

Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*


31.2

Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*


32.1

Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*


32.2

Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*


* filed herewith




27




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 thereunto duly authorized.


AGRISOLAR SOLUTIONS, INC.



By:  

/s/ Liang Chao Wei, Chief Executive Officer


Date:  August 16, 2010



By:     /s/ Arnold Tinter, Chief Financial Officer


Date:  August 16, 2010



28