CORRESP 1 filename1.htm

 

McLaughlin & Stern, llp

 

 

steven w. schuster

Partner

Direct Phone: (212) 448-6216

Direct Fax: 1(800) 203-1556

E–Mail: sschuster@mclaughlinstern.com

 

260 Madison Avenue

New York, New York 10016

(212) 448–1100

Fax (212) 448–0066

 

 

Millbrook Office

Franklin Avenue

P.O. Box 1369

Millbrook, New York 12545

(845) 677–5700

Fax (845) 677–0097

 

  April 5, 2012

 

BY MAIL AND EDGAR TRANSMISSION

Mr. Jim Rosenberg

Senior Assistant Chief Accountant

U.S. Securities and Exchange Commission

Division of Corporation Finance

100 F Street, NE

Washington, DC 20549

 

Re:China YCT International Group, Inc.

Form 10-K for the Fiscal Year Ended March 31, 2011

Filed September 9, 2011

File No. 000-53600

 

Dear Mr. Rosenberg:

 

On behalf of our client, China YCT International Group, Inc. (the “Company”), we are responding to the comments of the staff of the Division of Corporation Finance (the “Staff”) of the Securities and Exchange Commission (the “Commission”) set forth in your letter, dated March 22, 2012, with respect to the Company’s Annual Report on Form 10K for the fiscal year ended March 31, 2011 filed on September 9, 2011 (File No. 000-53600) (the “10K”). References to page numbers in our responses refer to page numbers in the 10K. For your convenience, the Commission’s comments have been repeated herein in bold, with responses immediately following each of the Commission’s comments.

 

1.            Please note that the firm-based literature you refer to in your response to comment 2 is not authoritative accounting guidance. Furthermore, the section you refer to in the article applies to forward or futures contracts that require an entity to repurchase its own shares without any contingency. Since you will only be required to repurchase your shares if you do not meet specified conditions, it appears that the repurchase was not a certain future event as of the date of the October amendment. Accordingly, it appears that your contingent obligation to repurchase your shares is more akin to a written put option. Since you did not receive any monetary consideration for the contingent obligation, it appears that the offsetting debit at the inception date should be recorded to expense. Please confirm our understanding or provide us the authoritative literature you rely upon to support your classification as equity.

 

 
 

 

Answer:

 

We agree with the Staff’s position that the contingent obligation to repurchase our shares is more akin to a written put option instead of a forward contract. And, we also follow the Staff’s guidance that book the offsetting debit of the contingent obligation to expense at the inception date.

 

2.            In your response to comment 2 you indicate that you recorded a $23,391,902 liability at December 31, 2011 under ASC 480-10-25-8 for your obligation to repurchase your shares under your October 21, 2011 amendment. It appears that this liability is the same liability recorded at March 31, 2011, June 30, 2011 and September 30, 2011 that you previously attributed to the two contingencies to issue additional shares of common stock for the acquisition of the patent. You previously represented to us in your February 2, 2010 response to comment 2 of our January 13, 2012 letter that these two contingencies should only be recorded when the contingencies are resolved or such resolution becomes probable. For your liability under ASC 480-10-25-8 to repurchase your common stock, please tell us the fair value of the obligation on October 21, 2011 and December 31, 2011. In your response, please tell us for each date the number of potential shares you would need to repurchase, the fair value per share and the probability weighting you assigned to the final contingency not being met triggering your obligation to repurchase those shares.

 

Answers:

 

We agree that the contingent liability in the amount of $23,391,902 recorded on March 31, 2011 and forward is different from the company’s obligation, under ASC 480-10-25-8, to repurchase its shares according to the company’s October 21, 2011 amended agreement. By December 31, 2011, the company had not been certain if the obligation needed to be recorded under the ASC 480-10-25-8, we therefore attempted to indicate that there was a recorded contingent liability on our financial statements.

 

·Because $23,391,902 of liability is an obligation to issue additional shares to Dr. Liu upon the occurrence of certain predetermined events, the liability should only be recognized when the contingencies are resolved. On September 9, 2011, the Company’s stock was successfully listed on OTCQB which meant the first contingency was resolved. Therefore, the liability to issue 11,063,968 shares of common stocks should have been recorded for the quarter ended September 30, 2011 and forward. However, the second contingency hasn’t been resolved, so the liability to issue 20,546,711 shares should not have been recognized by December 31, 2011.

 

·For the liability under ASC 480-10-25-8 to repurchase the company’s common shares, the fair value of the obligation on October 21, 2011 and December 31, 2011 are determined as follows:

 

 
 

 

The fair value of the obligation on October 21, 2011 should be the market price of the shares that the company is obligated to repurchase if the financing is failing and weighted by the probability of the Company failing to meet the financing target of $20,000,000 or achieving the listing on NASDAQ or a major foreign stock exchange. On October 21, 2011 and December 31, 2011, the company had issued and was obligated to issue 55,318,920 common shares to Dr. Liu. Therefore, the number of potential shares we would need to repurchase was 55,318,920 on both dates.

 

Per ASC 820-10-20 “Readily Determinable Fair Value”, “ The fair value of an equity security is readily determinable if sales prices or bid-and-asked quotations are currently available on a securities exchange registered with the U.S. Securities and Exchange Commission (SEC) or in the over-the-counter market, provided that those prices or quotations for the over-the-counter market are publicly reported by the National Association of Securities Dealers Automated Quotations systems or by Pink Sheets LLC. Restricted stock meets that definition if the restriction terminates within one year. ”

 

Because the sales price of the company’s common stock shares was currently available in the over-the-counter market, the fair value of the company’s stock is readily determinable and is the sales price of the stock on October 21, 2011 and December 31, 2011. Because the company’s common stock was not traded on October 21, 2011 and December 31, 2011, the closest quotations were the prices on October 23, 2011, which was $0.40/per share, and December 22, which was $0.40/per share as well. Therefore, the fair values per share for both dates were $0.40.

 

Because the company was working with a placement agent who was performing due diligence in anticipation of an offering to investors for the company and the company’s investment director came to the United States to discuss financing opportunities and other alternative options with the placement agent, the Company determined that on October 21, 2011 and December 31, 2011, the chance that the final contingency would not be met, thereby triggering our obligation to repurchase those shares, was around 15%. Thus, the probability weighting that we assigned to the final contingency not being met and thereby triggering our obligation to repurchase those shares was 15% for both dates.

 

Therefore, the fair value of the obligation at October 21, 2011 and December 31, 2011 is calculated as followed:

 

$3,319,135 = 55,318,920 x $0.40/per share x 15%

 

3.            Please provide us disclosure you intend to provide under ASC 250-10-50-7, in light of the restatements you must make to your March 31, 2011 Form 10-K and your Forms 10-Q for June 30, 2011, September 30, 2011 and December 31, 2011. In addition, please tell us when you plan to file Item 4.02 under Form 8-K.

 

 
 

 

(1)Per ASC 250-10-50-7, “Correction of an Error in Previously Issued Financial Statements”, “When financial statements are restated to correct an error, the entity shall disclose that its previously issued financial statements have been restated, along with a description of the nature of the error. The entity also shall disclose both of the following:

 

a.             The effect of the correction on each financial statement line item and any per-share amounts affected for each prior period presented;

 

b.            The cumulative effect of the change on retained earnings or other appropriate components of equity or net assets in the statement of financial position, as of the beginning of the earliest period presented. ”

 

(i)Our previously issued financial statements for the year ended March 31, 2011,and for the quarters ended June 30, 2011, September 31, 2011, and December 31, 2011 have been restated. On February 28, 2011, we acquired a US patent which was accounted for as an acquisition of an asset. However, we recognized the contingent considerations which would be accounted for under the acquisition of a business. Therefore, we overstated the fair value of the patent. We restated our financial statements to correct this error.

 

(ii)The effects of the correction on each financial statement line item and per share amounts affected for each prior period are as follows:

 

   Increase ( Decrease) 
         
   Year Ended   Quarter Ended 
                 
   March 31, 2011   June 30, 2011   September 30, 2011   December 31, 2011 
Balance Sheet Items:                    
Intangible Assets, net   (23,195,331)   (22,605,620)   (19,267,909)   (18,751,804)
Contingent liability   (23,391,902)   (23,391,902)   (20,625,910)   (20,625,910)
Derivative Liability   -    -    -    3,319,135 
                     
Tax liability   147,428    442,284    124,937    (711,753)
                     
Income Statement Item:                    
                     
G&A Expense: Amortization Expense   (196,571)   (589,712)   (571,719)   (472,123)
Other Expense: Derivative liability   -    -    -    3,319,135 
Tax Expense   49,143    147,428    124,937    (711,753)

 

(ii)The cumulative effect of the change on retained earnings or other appropriate components of equity or net assets in the statement of financial position, as of the beginning of the earliest period presented.

 

 
 

 

   Increase (Decrease) 
                 
   As of    As of  
   March 31, 2011   June 30, 2011   September 31, 2011   December 31, 2011 
Net Assets   (23,195,331)   (22,605,620)   (19,267,909)   (18,751,804)
Retained Earnings   147,428    589,712    1,036,494    (1,098,765)

 

(2)We expect to file the 8-K with respect to Item 4.02, Non-Reliance on Previously Issued Financial Statements during the week of April 9.

 

As per our auditor’s and our conference call with the Staff, attached please find a copy of our draft revisions to the financial statements for the year ended March 31, 2011, and the quarters ended June 30, September 30 and December 31, 2011, for the Staff’s confirmation before we decide to file the amended periodic reports.

 

Thank you very much for your review. Should you have any questions regarding this letter, please feel free to contact the undersigned at (212) 448-6216.

 

  Very truly yours,
   
  /s/  Steven Schuster
   
  Steven W. Schuster

 

 
 

  

Summary of Adjustment Journal Entries

 

Brief Description of Journal Entries   Journal Entry   Amount   Affected Periods
             
Derecognize the value of the US patent for the   Dr. Contingent Liabilities   23,391,902   Mar 31 2011, Q1-Q3
contingent considerations: 31,610,679 shares x $0.74/per share   Cr.  Intangible Asset - US Patent   23,391,902    
             
Adjust amortization expense and accumulated   Dr. Accumulated amortization   196,571   Mar 31 2011, Q1-Q3
amortization for the overstated value of the patent   Cr. Amortization Expense   196,571    
             
Record the increase in the tax expense and tax   Dr. Tax Expense   49,143    Mar 31 2011, Q1-Q3
liability for tax impact due to the lower amortization expense   Cr. Tax Liability   49,143    
             
Adjust amortization expense and accumulated   Dr. Accumulated amortization   589,712   Q1
amortization for the overstated value of the patent for the quarter ended June 30, 2011   Cr. Amortization Expense   589,712    
             
Record the increase in the tax expense and tax   Dr. Tax Expense   147,428   Q1
liability for tax impact due to the lower amortization expense for the quarter ended June 30, 2011   Cr. Tax Liability   147,428    
             
Recognize additional consideration paid to Dr. Liu   Dr. Intangible Asset - US Patent   2,765,992   Q2
by accruing the liability to issue 11M to Dr. Liu upon the listing of company's stock over OTCQB on 9/9/2011 (11,063,968 x $0.25/per share on 9/19/2011; 9/9/2011 no trading price)   Cr. Liability   2,765,992    

 

 
 

 

Record the net decrease in the amortization expense and accumulated amortization (net of decreased   Dr. Accumulated amortization   571,719   Q2
amortization due to the derecognized value of the US patent on March 31, 2011 and increased amortization due to an additionally recognized value of the patent on September 9, 2011).   Cr. Amortization Expense   571,719    
             
Recording the net decrease in the tax expense and liability due to the lower amortization expense caused by the adjusted lower value of the patent and the increased tax expense and liability due to the   Dr. Tax Expense   124,937   Q2
higher amortization expense caused by the recorded additional value of the patent upon the issuing 11M shares to Dr. Liu, for the quarter ended September 30, 2011   Cr. Tax Liability   124,937    
             
Accrue a derivative liability occurred since Oct 21, 2011 due to the amended contract term which subjects the Company to be obligated to repurchase the issued shares if the predetermined financing target is not met.  The outstanding shares included initially   Dr. Other Expense   3,319,135   Q3
issued 44M shares and the additional 11M shares to be issued to Dr. Liu.  (The calculation of the derivative liability: 3,319,135=55,318,920 x $0.40 x 15%)   Cr. Derivative Liability   3,319,135    
             
Record the net decrease in the amortization expense and accumulated amortization for the quarter   Dr. Accumulated amortization   472,123   Q3
ended September 31, 2011   Cr. Amortization Expense   472,123    
             
Record the net decrease in the tax expense and liability.   Dr. Tax Payable   711,753   Q3
    Cr. Tax Expense   711,753    

 

 
 

    

China YCT International Group, Inc.

Consolidated Financial Statements

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONSOLIDATED BALANCE SHEET

 

       UNIT: USD$ 
   Years Ended March 31, 
   2011   2010 
Assets          
Current assets:          
Cash and cash equivalent  $6,046,804   $11,911,933 
Prepaid accounts   15,602,258    91,962 
Inventory   59,183    324,855 
Total current assets   21,708,245    12,328,750 
Plant, property and equipment, net   9,629,558    5,033,596 
Construction in progress   211,189    4,627,665 
Intangible assets, net   40,560,015    8,093,111 
Total assets   72,109,007    30,083,122 
           
Liabilities and Stockholders’ Equity (Deficit)          
Liabilities:          
Current liabilities:          
Accounts payable   0    2,299,928 
Tax payable   1,683,944    1,204,097 
Other payable   229,561    267,182 
Total current liabilities   1,913,505    3,771,207 
Contingency   0    0 
Total liabilities   1,913,505    3,771,207 
           
Stockholders’ equity          
Preferred stock, par value $500.00 per share; 45 shares authorized and issued at September 30, 2010 and March 31, 2010   22,500    22,500 
Common stock, par value $0.001 per share; 100,000,000 shares authorized, 29,461,304 shares issued and oustanding at March 31, 2010; and 73,731,361 shares issued and oustanding at March 31, 2011.   73,758    29,461 
Additional paid-in capital   36,868,554    4,138,480 
Statutory reserve   956,633    956,633 
Retained earnings   30,232,764    20,012,077 
Accumulated other comprehensive income   2,041,293    1,152,764 
Total stockholders’ equity   70,195,502    26,311,915 
Total liabilities and stockholders’ equity  $72,109,007   $30,083,122 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONSOLIDATED INCOME STATEMENT

 

       UNIT: USD$ 
   FOR THE YEARS ENDED MARCH 31, 
   2011   2010 
         
Sales Revenue  $33,465,334   $32,012,404 
Cost of Goods Sold   16,181,183    14,201,533 
Gross Profit   17,284,151    17,810,871 
           
Selling Expenses   2,649,477    3,570,477 
G&A Expense   752,026    1,269,668 
R&D Expenses   280,385    322,270 
Total expense   3,681,888    5,162,415 
Income from operation   13,602,263    12,648,456 
Interest Income (Expense)   22,769    - 
Other income (Expense)        21,345 
Profit before tax   13,625,032    12,669,801 
Income tax   3,410,265    3,216,742 
           
Net income   10,214,768    9,453,059 
Other comprehensive income          
Foreign currency translation adjustment   1,329,603    22,188 
Comprehensive income  $11,544,371   $9,475,247 
           
Basic and diluted income per common share          
Basic and Diluted   0.32    0.32 
           
Weighted average number of common shares outstanding          
Basic and Diluted   35,762,801    29,425,695 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDER EQUITY

 

                           UNIT: USD$ 
CHINA YCT   Preferred Stock       Additional                 
INTERNATIONAL GROUP,  Series A   Common shares   paid in   Statutory   Accumulated   Retained     
INC.  Shares   Amount   Shares   Amount   Capital   Reserve   OCI   Earnings   Total 
Balance - March 31, 2009   45    22,500    29,380,073    29,380    4,063,039         1,130,576    11,515,651    16,761,146 
                                              
Issuance of common shares to independent directors             81,231    81    75,441                   75,522 
Net income for the year                                      9,453,059    9,453,059 
Statutory reserve                            956,633         (956,633)   - 
Foreign currency translation adjustment                                 22,188         22,188 
                                              
Balance - March 31, 2010   45    22,500    29,461,304    29,461    4,138,480    956,633    1,152,764    20,012,077    26,311,915 
Issuance of common shares to independent directors             41,997    42    25,664                   25,706 
Issuance of common shares for the owner of an acquired patent             44,255,087    44,255    32,704,410                   32,748,665 
Net income for the year                                      10,214,768    10,214,768 
Adjustment to Retained Earnings                                      5,919    5,919 
Foreign currency translation adjustment                                 888,529         888,529 
                                              
Balance - March 31, 2011   45   $22,500    73,758,388   $73,758   $36,868,554   $956,633   $2,041,293   $30,232,764   $70,195,502 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONSOLIDATED STATEMENT OF CASH FLOWS

 

       UNIT: USD$ 
   YEAR ENDED MARCH 31, 
   2011   2010 
Cash Flows From Operating Activities:          
Net income  $10,214,768   $9,453,059 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization   848,531    262,452 
Issue of common shares as compensation   19,760    75,522 
Changes in operating assets and liabilities:          
Inventory   265,672    (316,508)
Advance to suppliers        (91,962)
Other receivable from related parties        2,075,549 
Accounts payable   (2,299,928)   1,843,360 
Taxes payable   479,847    718,659 
Accrued expenses and other payables   (37,621)   77,292 
           
Net cash provided by (used in) operating activities   9,491,029    14,097,423 
           
Cash flows from investing activities:          
Addition to plant and equipment   (5,217,486)   (5,523,378)
Reduction of construction in progress   4,416,476      
Investment in Intagible Assets   7,870    (6,738,643)
Prepayment for acquisition of patent   (15,602,258)     
           
Net cash provided by (used in) investing activities   (16,395,398)   (12,262,021)
           
Effect of exchange rate changes on cash and cash equivalents   1,039,240    28,151 
           
Net increase (decrease) in cash and cash equivalents   (5,865,129)   1,863,553 
           
Cash and cash equivalents at beginning of period   11,911,933    10,048,380 
           
Cash and cash equivalents at ending of period  $6,046,804   $11,911,933 
           
Supplemental disclosures of cash flow information:          
Cash paid during the periods for:          
Interest  $1,004.18    - 
Income taxes  $2,956,202   $2,668,826 
Non-cash investing activities:          
Stock issued for acquisition of patent  $32,748,664   $- 
Non-cash financing activities:          
Stock issued for services  $41,997   $45,000 

  

 
 

   

CHINA YCT INTERNATIONAL GROUP, INC.

CONDENSED CONSOLIDATED BALANCE SHEET

 

   UNIT: USD$ 
   June 30, 2011   March 31, 2011 
   (Unaudited)   (Audited) 
Assets          
Current assets:          
Cash and cash equivalent  $16,316,460   $6,046,804 
Prepaid accounts   5,551,348    15,602,258 
Inventory   1,635,250    59,183 
Total current assets   23,503,059    21,708,245 
Plant, property and equipment, net   9,677,789    9,629,558 
Construction in progress   213,956    211,189 
Intangible assets, net   39,531,385    40,560,015 
Total assets   72,926,189    72,109,007 
           
Liabilities and Stockholders’ Equity (Deficit)          
Liabilities:          
Current liabilities:          
Accounts payable   209,871    0 
Tax payable   951,218    1,683,944 
Other payable   113,937    229,561 
Total current liabiliites   1,275,025    1,913,505 
Contingency   0    0 
Total liabilities   1,275,025    1,913,505 
           
Stockholders’ Equity          
Preferred stock, par value $500.00 per share; 45 shares authorized and issued at September 30, 2010 and March 31, 2010   22,500    22,500 
Common stock, par value $0.001 per share; 100,000,000 shares authorized; 73,780,610 and 73,758,388 shares issued and outstanding at June 30, 2011 and March 31, 2011, respectively   73,780    73,758 
Additional paid-in capital   36,879,643    36,868,554 
Statutory reserve   956,633    956,633 
Retained earnings   31,457,806    30,232,764 
Accumulated other comprehensive income   2,260,801    2,041,293 
Total stockholders’ equity   71,651,163    70,195,502 
Total liabilities and stockholders’ equity  $72,926,189   $72,109,007 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(Unaudited)

 

   UNIT: USD$ 
   FOR THE THREE MONTHS
ENDED
 
   June 30, 2011   June 30, 2010 
Sales Revenue  $7,944,264   $5,661,519 
Cost of Goods Sold   3,582,345    3,061,321 
Gross Profit   4,361,919    2,600,198 
           
Selling Expenses   1,179,552    502,713 
G&A Expense   907,564    294,536 
R&D Expenses   193,518    60,338 
Total expense   2,280,634    857,587 
Income from operation   2,081,285    1,742,611 
Interest income (Expense)   -41    - 
Other income (Expense)   68,215    - 
Profit before tax   2,149,459    1,742,611 
Income tax   913,306    459,298 
           
Net income   1,236,153    1,283,313 
Other comprehensive income          
Foreign currency translation adjustment   219,508    144,853 
Compenhensive income  $1,455,661   $1,428,166 
           
Basic and diluted income per common share          
Basic and Diluted   0.02    0.04 
           
Weighted average number of common shares outstanding          
Basic and Diluted   73,731,361    29,471,503 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDER EQUITY

 

                                   UNIT: USD$ 
CHINA YCT INTERNATIONAL  Preferred Stock           Additional                 
GROUP, INC.  Series A   Common shares   paid   Statutory   Accumulated   Retained     
   Shares   Amount   Shares   Amount   in capital   Reserve   OCI   Earnings   Total 
                                     
Balance - March 31, 2010   45    22,500    29,461,304    29,461    4,138,480    956,633    1,152,764    20,012,077    26,311,915 
Issuance of common shares to independent directors             41,997    42    25,664                   25,706 
Issuance of common shares for the owner of an acquired patent             44,255,087    44,255    32,704,410                   32,748,665 
Net income for the year                                      10,214,768    10,214,768 
Adjustment to Retained Earnings                                      5,919    5,919 
Foreign currency translation adjustment                                 888,529         888,529 
                                              
Balance - March 31, 2011   45   $22,500    73,758,388   $73,758   $36,868,554   $956,633   $2,041,293   $30,232,764   $70,195,502 
Net income for the quarter                                      1,236,153    1,236,153 
Issuance of common shares to independent directors             22,222    22    11,089                   11,111 
Adjustment to Retained Earnings                                      (11,111)   (11,111)
Foreign currency translation adjustment                                 219,508         219,508 
Balance - June 30, 2011   45   $22,500    73,780,610   $73,780   $36,879,643   $956,633   $2,260,801   $31,457,806   $71,651,163 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW

(Unaudited)

 

   UNIT: USD$ 
   THREE MONTHS ENDED 
   June 30, 2011   June 30, 2010 
Cash Flows From Operating Activities:          
Net income  $1,236,153   $1,283,313 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization   635,294    147,414 
Issue of common shares as compensation        19,760 
Changes in operating assets and liabilities:          
Inventory   (1,576,067)   71,837 
Accounts payable   209,871    (2,299,928)
Taxes payable   (292,570)   (478,039)
Accrued expenses and other payables   (115,624)   42,292 
           
Net cash provided by (used in) operating activities   97,056    (1,213,351)
           
Cash flows from investing activities:          
Addition to plant and equipment   (77,596)   (52,618)
Prepayment to a third party verndor for acquisition of patent   10,030,688    (7,355,192)
           
Net cash provided by (used in) investing activities   9,953,092    (7,407,810)
           
Effect of exchange rate changes on cash and cash equivalents   219,508    101,975 
           
Net increase (decrease) in cash and cash equivalents   10,269,655    (8,519,186)
           
Cash and cash equivalents at beginning of period   6,046,804    11,911,933 
           
Cash and cash equivalents at ending of period  $16,316,460   $3,392,747 
           
Supplemental disclosures of cash flow information:          
Cash paid during the periods for:          
Interest   81    0 
Income taxes  $1,936,972   $1,231,593 
Non-cash financing activities:          
Stock issued for services   22,222    14,970 

 

 
 

   

CHINA YCT INTERNATIONAL GROUP, INC.

CONSOLIDATED BALANCE SHEET

 

   September 30,
2011
(Unaudited)
   UNIT: USD$
March 31,
2011
Audited
 
Assets          
Current assets:          
Cash and cash equivalent  $19,697,004   $6,046,804 
Prepaid accounts   5,653,292    15,602,258 
Inventory   1,804,397    59,183 
Total current assets   27,154,694    21,708,245 
Plant, property and equipment, net   9,800,061    9,629,558 
Construction in progress   217,885    211,189 
Intangible assets, net   41,557,121    40,560,015 
Total assets   78,729,760    72,109,007 
           
Liabilities and Stockholders’ Equity (Deficit)          
Liabilities:          
Current liabilities:          
Tax payable   1,471,382    1,683,944 
Other payable   116,029    229,561 
Total current liabiliites   1,587,411    1,913,505 
Contingent Liability   2,765,992    0 
Total liabilities   4,353,403    1,913,505 
Stockholders’ Equity          
Preferred stock, par value $500.00 per share; 45 shares authorized and issued at September 30, 2010 and March 31, 2010   22,500    22,500 
Common stock, par value $0.001 per share; 73,780,610 and 73,731,361 shares authorized and issued at September 30, 2011 and March 31, 2011, respectively.   73,780    73,758 
Additional paid-in capital   36,879,643    36,868,554 
Statutory reserve   956,633    956,633 
Retained earnings   33,766,821    30,232,764 
Accumulated other comprehensive income   2,676,980    2,041,293 
Total stockholders’ equity   74,376,357    70,195,502 
Total liabilities and stockholders’ equity  $78,729,760   $72,109,007 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONSOLIDATED STATEMENT OF OPERATIONS

(Unaudited)

 

   FOR THE THREE MONTHS
ENDED
   FOR THE SIX MONTHS
ENDED
 
   September 30,
2011
   September 30,
2010
   September 30,
2011
   September 30,
2010
 
Sales Revenue  $8,421,007   $5,752,798   $16,365,271   $11,414,317 
Cost of Goods Sold   3,599,224    3,114,136    7,181,569    6,175,456 
Gross Profit   4,821,783    2,638,662    9,183,702    5,238,861 
Selling Expenses   612,003    430,682    1,791,555    933,395 
G&A Expense   1,030,741    288,304    1,938,305    502,914 
R&D Expenses   200,303    61,651    393,821    121,989 
Total expense   1,843,048    780,637    4,123,682    1,558,298 
Income from operation   2,978,735    1,858,025    5,060,020    3,680,563 
Interest income (Expense)   75,961    -    144,135    - 
Profit before tax   3,054,696    1,858,025    5,204,155    3,680,563 
Income tax   745,681    484,502    1,658,987    943,800 
                     
Net income   2,309,015    1,373,523    3,545,168    2,736,763 
Other comprehensive income                    
Foreign currency translation adjustment   416,179    391,336    635,687    536,189 
Comprehensive income  $2,725,194   $1,764,859   $4,180,855   $3,272,952 
Basic and diluted income per common share                    
Basic and Diluted  $0.03   $0.05   $0.05   $0.09 
Weighted average number of common shares outstanding                    
Basic and Diluted   73,780,610    29,471,503    73,780,610    29,473,902 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDER EQUITY

 

                           UNIT: USD$ 
   Preferred Stock
Series A
   Common shares   Additional
paid in
   Statutory   Accumulated   Retained     
   Shares   Amount   Shares   Amount   capital   Reserve   OCI   Earnings   Total 
Balance - March 31, 2011   45    22,500    73,758,388    73,758    36,868,554    956,633    2,041,293    30,232,764    70,195,502 
Issuance of common shares to independent directors             22,222    22    11,089                   11,111 
Adjustment to net income                                      (11,111)   (11,111)
Net income for the quarter                                      1,236,153    1,236,153 
Foreign currency translation adjustment                                 219,508         219,508 
Balance - June 30, 2011   45   $22,500    73,780,610   $73,780   $36,879,643   $956,633   $2,260,801   $31,457,806   $71,651,163 
Net income for the quarter                                      2,309,015    2,309,015 
Foreign currency translation adjustment                                 416,179         416,179 
Balance - September 30, 2011   45   $22,500    73,780,610   $73,780   $36,879,643   $956,633   $2,676,980   $33,766,821   $74,376,357 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONSOLIDATED STATEMENT OF CASH FLOW

(Unaudited)

 

       UNIT: USD$ 
   SIX MONTH ENDED 
   September 30,
2011
   September 30,
2010
 
Cash Flows From Operating Activities:          
Net income  $3,545,168   $2,683,871 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization   2,238,513    304,005 
Issue of common shares as compensation   -    19,760 
Changes in operating assets and liabilities:          
Inventory   (1,745,214)   287,192 
Accounts payable        (2,299,928)
Taxes payable   (212,562)   (183,003)
Accrued expenses and other payables   (113,352)   42,668 
           
Net cash provided by (used in) operating activities   3,712,553    854,565 
Cash flows from investing activities:          
Addition to plant and equipment   -    (188,590)
Prepayment to a third party verndor for acquisition of patent   9,948,966    (7,437,187)
Net cash provided by (used in) investing activities   9,948,966    (7,625,777)
Effect of exchange rate changes on cash and cash equivalents   (11,319)   435,404 
Net increase (decrease) in cash and cash equivalents   13,650,200    (6,335,808)
Cash and cash equivalents at beginning of period   6,046,804    11,911,933 
Cash and cash equivalents at ending of period   19,697,004    5,576,125 
Supplemental disclosures of cash flow information:          
Cash paid during the periods for:          
Income taxes  $1,355,915   $1,697,382 

 

 
 

   

CHINA YCT INTERNATIONAL GROUP, INC.

CONDENSED CONSOLIDATED BALANCE SHEET

 

       UNIT: USD$ 
   December 31, 2011   March 31, 2011 
   (Unaudited)   (Audited) 
Assets          
Current assets:          
Cash and cash equivalent  $18,443,850   $6,046,804 
Prepaid accounts   67,627    15,602,258 
Inventory   2,483,981    59,183 
Other receivable from related parties   -    - 
Total current assets   20,995,458    21,708,245 
Plant, property and equipment, net   9,784,841    9,629,558 
Construction in progress   219,752    211,189 
Intangible assets, net   51,765,878    40,560,015 
Total assets   82,765,929    72,109,007 
           
Liabilities and Stockholders’ Equity (Deficit)          
Liabilities:          
Current liabilities:          
Accounts payable   -    - 
Tax payable   944,076    1,683,944 
Other payable   1,753,911    229,561 
Total current liabilities   2,697,987    1,913,505 
           
Contingency   2,765,992    0 
Derivative liability   3,319,135    0 
           
Total liabilities   8,783,114    1,913,505 
           
Stockholders’ Equity          
Preferred stock, par value $500.00 per share; 45 shares authorized and issued at December 31, 2011 and March 31, 2011   22,500    22,500 
Common stock, par value $0.001 per share; 29,476,409 shares authorized and issued; at December 31, 2011 and March 31, 2011, respectively   29,525    29,503 
Common stock subject to return, par value $0.001 per share; 44,254,952 shares authorized and issued; at December 31, 2011 and March 31, 2011, respectively   44,255    44,255 
Additional paid-in capital   4,130,999    4,119,910 
Additional paid-in capital subject to return   32,748,644    32,748,644 
Statutory reserve   956,633    956,633 
Retained earnings   33,156,493    30,232,764 
Accumulated other comprehensive income   2,893,766    2,041,293 
Total stockholders’ equity   73,982,815    70,195,502 
Total liabilities and stockholders’ equity  $82,765,929   $72,109,007 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(Unaudited)

 

               UNIT: USD$ 
   FOR THE THREE MONTHS   FOR THE NINE MONTHS 
   ENDED   ENDED 
   December 31,   December 31,   December 31,   December 31, 
   2011   2010   2011   2010 
                 
Sales Revenue  $10,112,489   $9,886,824   $26,477,760   $21,301,142 
Cost of Goods Sold   4,712,730    4,613,157    11,894,299    10,788,613 
Gross Profit   5,399,758    5,273,667    14,583,461    10,512,529 
                     
Selling Expenses   713,694    843,458    2,505,249    1,776,853 
G&A Expense   1,578,298    352,096    3,516,603    855,011 
R&D Expenses   183,693    111,221    577,514    233,210 
Total expense   2,475,685    1,306,775    6,599,366    2,865,074 
Income from operation   2,924,074    3,966,892    7,984,095    7,647,455 
Interest income (Expense)   65,818    18,273    209,953    18,273 
Other income (Expense)   (3,319,135)   580,211    (3,319,135)   580,211 
Profit before tax   (329,243)   4,565,376    4,874,913    8,245,939 
Income tax   281,087    1,141,919    1,940,074    2,085,719 
                     
Net income   (610,330)   3,423,457    2,934,839    6,160,220 
Other comprehensive income                    
Foreign currency translation adjustment   216,785    510,647    852,472    2,199,600 
Compenhensive income  $(393,545)  $3,934,104   $3,787,311   $8,359,820 
                     
Basic and diluted income per common share                    
Basic and Diluted   0.00    0.12    0.04    0.21 
                     
Weighted average number of common shares outstanding                    
Basic and Diluted   73,780,610    29,473,902    73,780,610    29,473,902 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

 

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
(Unaudited)

 

CHINA YCT                              UNIT: USD$ 
INTERNATIONAL  Preferred Stock           Additional                 
GROUP, INC.  Series A   Common shares   paid in   Statutory   Accumulated   Retained     
   Shares   Amount   Shares   Amount   Capital   Reserve   OCI   Earnings   Total 
                                     
Balance - March 31, 2011   45   $22,500    73,758,388   $73,758   $36,868,554   $956,633   $2,041,293   $30,232,764   $70,195,502 
Issuance of common shares to independent directors             22,222    22    11,089                   11,111 
Adjustment to net income                                      -11,111    -11,111 
Net income for the year                                      1,236,153    1,236,153 
Foreign currency translation adjustment                                 219,508         219,508 
                                              
Balance - June 30, 2011   45   $22,500    73,780,610   $73,780   $36,879,643   $956,633   $2,260,801   $31,457,806   $71,,651,163 
Net income for the year                                      2,309,015    2,309,015 
Foreign currency translation adjustment                                 416,179         416,179 
                                              
Balance - September 30, 2011   45   $22,500    73,780,610   $73,780   $36,879,643   $956,633   $2,676,980   $33,766,821   $74,376,357 
Net income for the year                                      (610,330)   (610,330)
Foreign currency translation adjustment                                 216,785         216,785 
                                              
Balance - December 31, 2011   45   $22,500    73,780,610   $73,780   $36,879,643   $956,633   $2,893,766   $33,156,493   $73,982,815 

 

 
 

 

CHINA YCT INTERNATIONAL GROUP, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW

(Unaudited)

 

       UNIT: USD$ 
   NINE MONTH ENDED 
   December 31, 2011   December 31, 2010 
Cash Flows From Operating Activities:          
Net income   2,934,839   $6,160,220 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization   1,766,390    463,077 
Issue of common shares as compensation   -    19,760 
Changes in operating assets and liabilities:          
Inventory   (2,424,798)   197,645 
Advance to suppliers          
Other receivable from related parties          
Accounts payable   -    (2,299,928)
Customer deposit          
Taxes payable   (739,868)   278,575 
Accrued expenses and other payables   7,609,478    43,005 
           
Net cash provided by (used in) operating activities   9,146,041    4,862,354 
           
Cash flows from investing activities:          
Addition to plant and equipment   (511,491)   (563,183)
Loan repaid from (provided to) related party        - 
Prepayment/deposit to Jining Tianruitong for purchasing of drug patents   4,107,691    (15,354,102)
           
Net cash provided by (used in) investing activities   3,596,200    (15,917,285)
           
Effect of exchange rate changes on cash and cash equivalents   (345,195)   1,046,836 
           
Net increase (decrease) in cash and cash equivalents   12,397,046    (10,008,095)
           
Cash and cash equivalents at beginning of period   6,046,804    11,911,933 
           
Cash and cash equivalents at ending of period   18,443,850   $1,903,839 
           
Supplemental disclosures of cash flow information:          
Cash paid during the periods for:          
Interest   -    - 
Income taxes   2,178,687   $2,144,058