XML 12 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
RESTATEMENT OF FINANCIAL STATEMENTS
3 Months Ended
Jun. 30, 2011
RESTATEMENT OF FINANCIAL STATEMENTS

NOTE 3 - RESTATEMENT OF FINANCIAL STATEMENTS

 

On April 4, 2012, the Audit Committee of the Board of Directors, based on discussions with management, concluded that the Company would restate its consolidated financial statements for the quarter ended June 30, 2011 in conjuction with the restatement of the financial statements for the year ended March 31, 2011 to correct the following errors:

 

· On February 28, 2011, we acquired a US patent which was accounted for as an acquisition of an asset. However, we recognized as part of the patent’s value the contingent consideration in the form of additional common stock that could be issued to the seller of the patent. Therefore, we overstated the fair value of the patent as recorded as the value for our intangible assets on the balance sheets since the year ended March 31, 2011. As a result, we adjusted the value of the intangible assets to reduce the value of the intangible asset by $22,761,679 at June 30, 2011; we made adjustment to reduce the contingent liability associated with the unissued shares by $23,391,902 at June 30, 2011;

 

· We did not accrue the amortization expense for the acquired US patent for the three month ended June 30, 2011 due to the uncertainty about continuing the contract. Therefore, we made an adjustment to increase by $825,597 the amortization expense and accumulated amortization for the US patent based on its restated value. We also made an adjustment to decrease by $157,256 the income tax based on the restated net income.

 

The effect of the adjustments on the consolidated statement of operations for the three months ended June 30, 2011 is to decrease net income attributable to common shares by $619,198. The effect of the adjustments on net income per common share from operations for the three months ended June 30, 2011 is a $0.01 decrease in net income per common share.

 

China YCT International Group, Inc.

Consolidated Balance Sheet

 

    June 30, 2011  
    As Previously
Reported
    Adjustments     As Restated  
Assets                        
Current assets:                        
Cash and cash equivalent   $ 16,316,460     $ -     $ 16,316,460  
Prepaid accounts     5,551,348       -       5,551,348  
Inventory     1,635,250       -       1,635,250  
Total current assets     23,503,058       -       23,503,058  
Plant, property and equipment, net     9,677,789       -       9,677,789  
Construction in progress     213,956       -       213,956  
Intangible assets, net     62,137,004       (22,761,679 )     39,375,325  
Total assets     95,531,808       (22,761,679 )     72,770,128  
                         
Liabilities and Stockholders’ Equity (Deficit)                        
Liabilities:                        
Current liabilities:                        
Accounts payable     209,871       -       209,871  
Tax payable     754,647       (157,256 )     597,391  
Other payable     113,937       -       113,937  
Total current liabilities     1,078,454       (157,255 )     921,199  
Contingency     23,391,902       (23,391,902 )     -  
Total liabilities     24,470,356       (23,549,157 )     921,199  
                         
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 outstanding at March 31, 2010; and 73,731,361 shares issued and outstanding at March 31, 2011.     73,780       -       73,780  
Additional paid-in capital     36,879,643       -       36,879,643  
Statutory reserve     956,633       -       956,633  
Retained earnings     31,929,575       (471,770 )     31,457,805  
Accumulated other comprehensive income     1,199,321       1,259,247       2,458,568  
Total stockholders’ equity     71,061,452       787,477       71,848,929  
Total liabilities and stockholders’ equity   $ 95,531,808     $ (22,761,680 )   $ 72,770,128  

 

 

China YCT International Group, Inc.

Consolidated Income Statement

 

    Three Months Ended June 30, 2011  
    As Previously Reported     Adjustments     As Restated  
Sales Revenue   $ 7,944,264     $ -     $ 7,944,264  
Cost of Goods Sold     3,582,345       -       3,582,345  
Gross Profit     4,361,919       -       4,361,919  
                         
Selling Expenses     1,179,552       -       1,179,552  
G&A Expense     583,223       825,597       1,408,820  
R&D Expenses     193,518       -       193,518  
Total expense     1,956,293       825,597       2,781,890  
Income from operation     2,405,626       (825,597 )     1,580,029  
Interest Income (Expense)     (41 )     -       (41 )
Other income (Expense)     68,215       -       68,215  
Profit before tax     2,473,800       (825,597 )     1,648,203  
Income tax     618,450       (206,399 )     412,051  
                         
Net income     1,855,350       (619,198 )     1,236,152  
 Other comprehensive income                        
Foreign currency translation adjustment     (841,973 )     1,259,248       417,275  
 Comprehensive income     1 ,013,377       640,050       1,653,427  
                         
Basic and diluted income per common share                        
Basic and Diluted   $ 0.03     $ (0.01 )   $ 0.02  
                         
Weighted average number of common shares outstanding                        
Basic and Diluted     73,780,610       73,780,610       73,780,610  

 

China YCT International Group, Inc.

Consolidated Statement of Cash Flows

 

    Three Months Ended June 30, 2011  
    As Previously Reported     Adjustments     As Restated  
Cash Flows From Operating Activities:                        
Net income   $ 1,855,350     $ (619,198 )   $ 1,236,152  
Adjustments to reconcile net income to net cash provided by operating activities:                        
Depreciation and amortization     1,225,006       825,596       2,050,602  
Issue of common shares as compensation     -       -       -  
Changes in operating assets and liabilities:                        
Inventory     (1,576,067 )     -       (1,576,067 )
Advance to suppliers                        
Other receivable from related parties     -       -       -  
Accounts payable     209,871       -       209,871  
Taxes payable     (439,998 )     (206,399 )     (646,397 )
Accrued expenses and other payables     (115,624 )     -       (115,624 )
                         
Net cash provided by (used in) operating activities     1,158,538       (1 )     1,158,537  
                         
Cash flows from investing activities:                        
Addition to plant and equipment     (77,596 )     -       (77,596 )
Reduction of construction in progress     -       -       -  
Investment in Intagible Assets     -       -       -  
Prepayment for acquisition of patent     10,030,688       -       10,030,688  
                         
Net cash provided by (used in) investing activities     9,953,092       -       9,953,092  
                         
Effect of exchange rate changes on cash and cash equivalents     (841,973 )     -       (841,973 )
                         
Net increase (decrease) in cash and cash equivalents     10,269,657       (1 )     10,269,656  
                         
Cash and cash equivalents at beginning of period     6,046,804       -       6,046,804  
                         
Cash and cash equivalents at ending of period   $ 16,316,460     $ -     $ 16,316,460