-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Fh0CvgDF4zizLX7H4lPlAfC/a7SiDUX/6xqXzQKS25PBaPqLR+vFAdXXEATEmqBh beUTHBDIlnNwBjIBQjbUxQ== 0001144204-10-047771.txt : 20100901 0001144204-10-047771.hdr.sgml : 20100901 20100901161033 ACCESSION NUMBER: 0001144204-10-047771 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20100901 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100901 DATE AS OF CHANGE: 20100901 FILER: COMPANY DATA: COMPANY CONFORMED NAME: China Green Agriculture, Inc. CENTRAL INDEX KEY: 0000857949 STANDARD INDUSTRIAL CLASSIFICATION: AGRICULTURE CHEMICALS [2870] IRS NUMBER: 363526027 STATE OF INCORPORATION: NV FISCAL YEAR END: 0630 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34260 FILM NUMBER: 101052625 BUSINESS ADDRESS: STREET 1: 3RD FLOOR, BOROUGH A, BLOCK A. NO.181, STREET 2: SOUTH TAIBAI ROAD, CITY: XIAN, SHAANXI PROVINCE, STATE: F4 ZIP: 710065 BUSINESS PHONE: 3034996000 MAIL ADDRESS: STREET 1: 3RD FLOOR, BOROUGH A, BLOCK A. NO.181, STREET 2: SOUTH TAIBAI ROAD, CITY: XIAN, SHAANXI PROVINCE, STATE: F4 ZIP: 710065 FORMER COMPANY: FORMER CONFORMED NAME: DISCOVERY TECHNOLOGIES INC DATE OF NAME CHANGE: 20071114 FORMER COMPANY: FORMER CONFORMED NAME: DISCOVERY TECHNOLOGIES INC /KS/ DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: DISCOVERY SYSTEMS INC DATE OF NAME CHANGE: 19900613 8-K 1 v195788_8k.htm Unassociated Document
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): September 1, 2010


CHINA GREEN AGRICULTURE, INC.

 (Exact name of Registrant as specified in charter)
 
Nevada
000-18606
36-3526027
(State or other jurisdiction
(Commission File No.)
(IRS Employer
of Incorporation)
 
Identification No.)
 
3rd Floor, Borough A, Block A.
No.181 South Taibai Road
Xi’an, Shaanxi Province
People’s Republic of China 710065
      (Address of principal executive offices)   (Zip Code)

Registrant's telephone number, including area code: (011)-86-29-88266368


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

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

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

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

 
 
Item 2.02    Results of Operations and Financial Condition

On September 1, 2010, the registrant issued a press release announcing (i) certain financial results for the fiscal year ended June 30, 2010; (ii) guidance for the fiscal year ending June 30, 2011; and (iii) a conference call to be held by the registrant on Wednesday, September 1, 2010 at 4:00 p.m. Eastern Time to discuss the results of operations for the year ended June 30, 2010.  A copy of the press release is attached hereto as Exhibit 99.1.

The information contained herein and in the accompanying exhibit is being furnished pursuant to “Item 2.02.  Results of Operations and Financial Condition.”  The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any of the registrant’s filings, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference to such filing. The information in this report, including the exhibit hereto, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933. 

Item 9.01.    Financial Statements and Exhibits.

(d)           Exhibits.

The following is filed as an exhibit to this report:

Exhibit No.
 
Description
     
99.1
 
Press Release, dated September 1, 2010.
 
 
 

 
 
SIGNATURES

            Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
Date:  September 1, 2010
 
CHINA GREEN AGRICULTURE, INC.
 (Registrant)
 
       
 
By:
/s/ Tao Li  
    Tao Li,  
    President and Chief Executive Officer  
       

 
 

 

EXHIBIT INDEX
 
Exhibit No.
 
Description
     
99.1
 
Press Release, dated September 1, 2010.
 
 
 

 
EX-99.1 2 v195788_ex99-1.htm Unassociated Document
 
 China Green Agriculture, Inc. Reports Fiscal Year 2010 Financial Results; Provides Fiscal Year 2011 Revenue and Net Income Guidance
 

XI'AN, China, September 1 - --

·  
Q4 FY2010 Sales Increase 54.5% to $16.2 Million, Net Income Increases 35.5% to $6.0 Million with EPS of $0.25
·  
FY2010 Sales Increase 48.0% to $52.1 Million, Net Income Increases 47.2% to $21.3 Million with EPS of $0.91
·  
Company Provides Fiscal Year 2011 Guidance: Revenue, Net Income and EPS of at least $150.5 Million, $36.2 Million, and $1.35, respectively
·  
Management to Host Earnings Conference Call at 4:00 pm ET, September 1

China Green Agriculture, Inc. (NYSE: CGA) ("China Green Agriculture" or "the Company"), a leading producer and distributor of humic acid ("HA") based compound fertilizer, blended fertilizer, organic compound fertilizer and mixed organic-inorganic compound fertilizer through its wholly owned subsidiaries, Shaanxi TechTeam Jinong Humic Acid Product Co., Ltd. and Beijing Gufeng Chemical Products Co., Ltd., today announced its financial results for the fourth quarter and fiscal year ended June 30, 2010.

Summary Results

Fourth Quarter FY 2010 Results (USD)
(three months ended June 30,)
2010
2009
CHANGE
Net Sales
$16.2 million
$10.5 million
+54.5%
Gross Profit
$9.1 million
$6.4 million
+42.8%
Net Income
$6.0 million
$4.4 million
+35.5%
EPS (Basic and Fully Diluted)
$0.25
$0.24
+3.0%
Weighted Average Shares Outstanding
24.4 million
18.6 million
+31.6%

Fiscal Year 2010 Results (USD)
(fiscal year ended June 30,)
2010
2009
CHANGE
Net Sales
$52.1 million
$35.2 million
+48.0%
Gross Profit
$31.0 million
$20.5 million
+51.0%
Net Income
$21.3 million
$14.5 million
+47.2%
EPS (Basic and Fully Diluted)
$0.91
$0.78
+16.7%
Weighted Average Shares Outstanding
23.5 million
18.5 million
+26.6%



Fourth Quarter FY2010 Results
Total net sales for the three months ended June 30, 2010 were $16.2 million, an increase of 54.5% from $10.5 million for the three months ended June 30, 2009. Net sales of Jinong, which is the division that sells humic acid based compound fertilizers, accounted for 94.2% of total net sales. Jinong’s net sales increased 61.4%, to $15.3 million for the three months ended June 30, 2010, from $9.5 million for the three months ended June 30, 2009. Sales volume increased 119.5% to 9,315 tons for the three months ended June 30, 2010 from 4,243 tons for the three months ended June 30, 2009. These increases were mainly attributable to the increased production due to greater capacity from the Company’s new production line and to increased sales of powder and granular based fertilizer products. Jintai’s net sales, which include sales of agricultural products such as top-grade fruits, vegetables, flowers and colored seedlings, decreased 9.2%, to $0.9 million for the three months ended June 30, 2010 from $1.0 million for the same period in 2009.

Cost of sales for the fourth quarter of 2010 increased 72.7% to approximately $7.1 million compared to approximately $4.1 million reported in the fourth quarter of 2009. Cost of sales as a percentage of sales was approximately 43.7% for the fourth quarter of 2010 and 39.1% for the same period of 2009.

Gross profit for the fourth quarter of fiscal year 2010 totaled $9.1 million, an increase of 42.8% from $6.4 million in the same quarter of fiscal year 2009. Gross profit margin was 56.3% for the fourth quarter of fiscal year 2010, down from 60.9% a year ago. The decrease in gross margin was primarily due to significantly higher growth in lower margin fertilizer products such as granular fertilizers.

Selling, general and administrative expenses for the fourth quarter of 2010 were approximately $2.0 million compared to $1.2 million for the same period in 2009, an increase of 71.8%.  The increase is a result from higher shipping costs and marketing expenses due to the Company’s recently introduced granular based fertilizer products and implementation of its new “Authorized distributors/retailers” branding strategy. Total operating expenses as a percentage of sales for the fourth quarter of 2010 and 2009 were 12.6% and 11.3%, respectively.

Operating income for the fourth quarter of fiscal year 2010 was $7.1 million, up 36.2% from $5.2 million in the fourth quarter of fiscal year 2009. Operating margin was 43.7%, compared to 49.5% in the same quarter of fiscal year 2009.

Net income for the fourth quarter of fiscal year 2010 was $6.0 million, up 35.5% compared with net income of $4.4 million during the same period in fiscal year 2009. For the three month period ended June 30, 2010 basic and diluted net income per share was $0.25 as compared to $0.24 for the same period in 2009, based on weighted average shares outstanding of 24.6 million and 18.6 million, respectively. Net income margin approximated 37.0% and 42.1% for the three months ended June 30, 2010 and 2009, respectively.
 

 
Fiscal Year 2010 Results
Total net sales for the fiscal year ended June 30, 2010 were $52.1 million, an increase of 48.0%, from $35.2 million for the fiscal year ended June 30, 2009. Jinong’s net sales, driven mainly by the sales of humic acid-based compound fertilizers, accounted for 88.0% of total net sales in the fiscal year ended June 30, 2010. Jinong’s net sales increased 58.6%, to $45.8 million for the fiscal year ended June 30, 2010, from $28.9 million for the fiscal year ended June 30, 2009. Sales volume increased 51.8% to 22,835 metric tons for the fiscal year ended June 30, 2010 from 15,042 metric tons for the fiscal year ended June 30, 2009. This increase was mainly attributable to the commencement of the Company’s new production line in August 2009 and the sale of more high-end products, including the Company’s recently introduced powdered and granular fertilizer products. Jintai’s net sales totaled $6.3 million for the fiscal year ended June 30, 2010 compared to $6.3 million for the same period in 2009, almost flat year-to-year mainly because the greenhouses in Jintai have reached their full capacity.

Gross profit increased 51.0% to $31.0 million in the fiscal year 2010, versus $20.5 million in the same period a year ago. Gross margin was 59.4% and 58.2% for the fiscal year ended June 30, 2010 and 2009, respectively.

Operating income for the first fiscal year of fiscal year 2010 rose 45.9% to $24.9 million compared to $17.1 million for the fiscal year 2009.

Net income for the fiscal year ended June 30, 2010 was $21.3 million, an increase of 47.2%, from $14.5 million for the fiscal year ended June 30, 2009. For the fiscal year ended June 30, 2010, basic and diluted net income per share was $0.91 as compared to $0.78 for the same period in 2009, based on weighted average shares outstanding of 23.5 million and 18.5 million, respectively. The increase was mainly a result of increased net sales by Jinong. Net margin approximated 40.9% and 41.1% for the fiscal year ended June 30, 2010 and 2009, respectively.

Financial Condition
As of June 30, 2010, the Company had cash and cash equivalents of $62.3 million, an increase of $44.5 million from June 30, 2009, primarily due to the net proceeds from public offerings in 2009. The Company had no short-term loans or long-term debt as of June 30, 2010. Net accounts receivable stood at $15.6 million as of June 30, 2010 with trailing twelve-month days sales outstanding ("DSO") of 82 compared to DSO of 78 three months ago. For the fiscal year ended June 30, 2010, the Company had $12.2 million in cash flow from operating activities, while capital expenditures amounted to approximately $16.5 million primarily due to the purchase of land use rights for the expansion of the Company’s new greenhouse facility.
 


Fiscal Year 2011 Guidance
For the fiscal year ending June 30, 2011, management expects revenues of $150.5 million to $152.8 million, net income to $36.2 million to $36.8 million, and EPS to $1.35 to $1.37 based on 26.8 million weighted average shares. For the first quarter ending September 30, 2010, management expects revenues of $38.2 million to $38.6 million, net income to $7.7 million to $8.0 million, and EPS to $0.29 to $0.30 based on 26.8 million weighted average shares. This guidance reflects the anticipated strong sales resulting from the Company’s increased production capacity from 55k metric tons to 355k metric tons.
 
"Fiscal year 2010 has been a monumental year for our Company which resulted in exceeding our revenue and net income guidance," stated Mr. Tao Li, Chairman, President and Chief Executive Officer of China Green Agriculture. "We successfully implemented several growth initiatives resulting in the increase of our production capacity and geographic footprint, expanding our product line, and instilling brand awareness. At the end of June, we completed Phase I construction of our new research and development center, which consisted of one hundred sun-light greenhouses. We also launched 23 new liquid-based fertilizer products and added 43new distributors during the fiscal year 2010. To date, we have opened 15 directly-owned retail stores and selected 608 stores as "China Green Agriculture Authorized Retailer" of our Jinong branded HA compound fertilizer products. In July, we closed on the acquisition of Beijing Gufeng Chemical Products Co., Ltd., which expanded our annual fertilizer production capacity from 55,000 metric tons to 355,000 metric tons. The facility extends our distribution network and broadens our product mix to meet the growing demand for both traditional and organic fertilizers in China, and is expected to contribute at least $10.6 million in net income in fiscal year 2011. With our strong working capital position, growing product offering and expanding R&D capabilities, we feel we are well positioned to gain market share and build on being one of the leading fertilizer producers in China.”
 
Conference Call
The Company will conduct a conference call at 4:00p.m. EDT (or 10:00a.m. HST) on Wednesday, September 1, 2010. Interested participants should call when calling within the United States or when calling internationally. When prompted by the operator, please mention "China Green Agriculture's Fiscal Year 2010 Financial Results" to join the call.

Event:                              CGA Fiscal Year 2010 Conference Call
Date:                                September 1, 2010
Time:                                4:00p.m. EDT /10:00 a.m. HST
US Dial In:                      1-877-407-9210
Int'l Dial In:                     1-201-689-8049
Conference ID#:            355262
 

 
The call is being webcast by Vcall and can be accessed at China Green Agriculture's website at http://www.ir-site.com/cgagri/events.asp . Investors can also access the webcast at http://www.InvestorCalendar.com .

A playback will be available through September 15, 2010. To listen, please call 1-877-660-6853 within the United States or 1-201-612-7415 when calling internationally. Replay Passcodes (both required for playback): Account #: 286; Conference ID #: 355262.
 
About China Green Agriculture, Inc.
China Green Agriculture, Inc. mainly produces and distributes humic acid ("HA") based compound fertilizers and other variety of compound fertilizers through its wholly owned subsidiaries, Shaanxi TechTeam Jinong Humic Acid Product Co., Ltd., ("Jinong") and Beijing Gufeng Chemical Products Co., Ltd.("Gufeng"), recently acquired on July 2, 2010. Jinong produces and sells 157 different kinds of fertilizer products per year. Jinong's fertilizer products are certified by the PRC government as Green Food Production Materials, as stated by the China Green Food Research Center. Jinong currently markets its fertilizer products to private wholesalers and retailers of agricultural farm products in 21 provinces, 4 autonomous regions and 3 central government controlled municipalities in the PRC. The leading five provinces which collectively accounted for approximately 40.1% of the Company’s fertilizer revenue for the fiscal year ended June 30, 2010 Shandong (10.8%), Shaanxi (9.3%), Heilongjiang (6.7%), Henan (6.4%) and Xinjiang (6.2%). Gufeng was founded in 1993. Its wholly-owned subsidiary Beijing Tianjuyuan Fertilizer Co., Ltd. was founded in 2001. Both are Beijing-based producers of compound fertilizer, blended fertilizer, organic compound fertilizer and mixed organic-inorganic compound fertilizer. Gufeng produces and sells over 300 different kinds of fertilizer products every year. At present, it has over 150 distributors nationwide. Gufeng operates a facility with an annual production capacity of 300,000 metric tons of compound fertilizer. For more information, visit http://www.cgagri.com ..

Safe Harbor Statement


This press release contains forward-looking statements concerning the Company's business, products and financial results that are based on the beliefs of the Company’s management as well as assumptions made by and information currently available to the Company. Such statements should not be unduly relied upon. Such forward-looking statements include, but are not limited to, the words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan” and similar expressions, as well as statements regarding new and existing products, technologies and opportunities, statements regarding market and industry segment growth and demand and acceptance of new and existing products, any projections of sales, earnings, revenue, margins or other financial items, any statements of the plans, strategies and objectives of management for future operations, any statements regarding future economic conditions or performance, uncertainties related to conducting business in China, any statements of belief or intention, and any statements or assumptions underlying any of the foregoing. These statements reflect our current view concerning future events and are subject to risks, uncertainties and assumptions. The Company's actual results may differ materially from those anticipated in the forward-looking statements depending on a number of risk factors including, but not limited to, the following: general economic and business conditions, development, shipment, market acceptance, additional competition from existing and new competitors, changes in technology, Securities and Exchange Commission (the “SEC“) regulations which affect trading in the securities of “penny stocks,” and various other factors beyond the Company’s control. All forward-looking statements are expressly qualified in their entirety by this Safe Harbor Statement and the risk factors detailed in the Company's reports filed with the Securities and Exchange Commission. China Green Agriculture undertakes no duty to revise or update any forward-looking statements to reflect events or circumstances after the date of this release, except as required by applicable law or regulation. Depending on the market for our stock and other conditional tests, a specific safe harbor under the Private Securities Litigation Reform Act of 1995 may be available.  Notwithstanding the above, Section 27A of the Securities Act of 1933, as amended (the “Securities Act“) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act“) expressly state that the safe harbor for forward-looking statements does not apply to companies that issue penny stock.  Because we may from time to time be considered to be an issuer of penny stock, the safe harbor for forward-looking statements may not apply to us at certain times.


 
For more information, please contact:

    HC International, Inc.
     Ted Haberfield, Executive VP
     Tel:   +1-760-755-2716
     Email: thaberfield@hcinternational.net

   China Green Agriculture, Inc.
     Mr. Ken Ren, Chief Financial Officer
     Tel:   +1-530-220-3026
     Email: kenren@cgagri.com

-- Financial Tables Follow --
 

 
CHINA GREEN AGRICULTURE INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
AS OF JUNE 30, 2010 AND 2009
(AUDITED)
 
ASSETS
 
   
June 30, 2010
   
June 30, 2009
 
Current Assets
           
Cash and cash equivalents
  $ 62,335,437     $ 17,795,447  
Restricted cash
    -       83,579  
Accounts receivable, net
    15,571,888       8,167,715  
Inventories
    11,262,647       7,162,249  
Other assets
    86,824       129,213  
Deferred offering cost
    -       160,500  
Advances to suppliers
    221,280       95,255  
Total Current Assets
    89,478,076       33,593,958  
                 
Plant, Property and Equipment, Net
    29,368,515       17,341,654  
                 
Construction In Progress
    257,077       9,609,649  
                 
Other Assets - Non Current
    1,098,704       -  
                 
Intangible Assets, Net
    11,585,570       1,073,165  
                 
Total Assets
  $ 131,787,942     $ 61,618,426  
                 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
                 
Current Liabilities
               
Accounts payable
  $ 328,124     $ 926,883  
Unearned revenue
    41,645       24,000  
Other payables and accrued expenses
    507,705       1,091,168  
Advances from other unrelated companies
    -       326,970  
Amount due to related parties
    68,164       31,160  
Taxes payable
    2,304,382       2,887,828  
Short term loans
    -       3,170,290  
Total Current Liabilities
    3,250,020       8,458,299  
                 
Common Stock, $.001 par value, 6,313,617 shares subject to redemption
    -       20,519,255  
                 
Stockholders' Equity
               
Preferred Stock, $.001 par value,  20,000,000 shares authorized, Zero shares issued and outstanding
    -       -  
Common stock, $.001 par value,   115,197,165 shares authorized,   24,572,328  and 12,281,569 shares issued and outstanding as of June 30, 2010 and 2009, respectively)
    24,573       12,282  
Additional paid-in capital
    75,755,682       2,060,162  
Statuary reserve
    5,864,648       3,468,530  
Retained earnings
    43,536,408       24,642,768  
Accumulated other comprehensive income
    3,356,611       2,457,130  
Total Stockholders' Equity
    128,537,922       32,640,872  
                 
Total Liabilities and Stockholders' Equity
  $ 131,787,942     $ 61,618,426  
 
 

 
CHINA GREEN AGRICULTURE INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF  INCOME AND COMPREHENSIVE INCOME
FOR THE YEARS ENDED JUNE 30, 2010 AND 2009
(AUDITED)
 
   
For the Years Ended June 30,
 
   
2010
   
2009
 
 Sales
           
   Jinong
  $ 45,816,377     $ 28,889,131  
   Jintai
    6,274,375       6,318,866  
 Net sales
  $ 52,090,752     $ 35,207,997  
 Cost of goods sold
               
   Jinong
    17,700,532       11,173,236  
   Jintai
    3,438,020       3,538,830  
 Cost of goods sold
    21,138,551       14,712,066  
 Gross profit
    30,952,201       20,495,931  
 Operating expenses
               
 Selling expenses
    2,203,345       1,412,101  
 General and administrative expenses
    3,822,234       1,993,817  
 Total operating expenses
    6,025,580       3,405,918  
 Income from operations
    24,926,621       17,090,013  
 Other income (expense)
               
 Other income (expense)
    (5,321 )     4,822  
 Interest income
    275,449       334,948  
 Interest expense
    (112,475 )     (632,446 )
 Total other income (expense)
    157,653       (294,043 )
 Income before income taxes
    25,084,274       16,795,970  
 Provision for income taxes
    3,794,515       2,331,548  
 Net income
    21,289,758       14,464,422  
Other comprehensive income
         
 Foreign currency translation gain/(loss)
    899,481       52,711  
 Comprehensive income
  $ 22,189,239     $ 14,517,132  
                 
Basic weighted average shares outstanding
    23,468,246       18,478,474  
Basic net earnings per share
  $ 0.91     $ 0.78  
Diluted weighted average shares outstanding
    23,468,246       18,532,591  
Diluted net earnings per share
    0.91       0.78  
 
 

 
CHINA GREEN AGRICULTURE INC. AND SUBSIDIARIES
STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED JUNE 30, 2010 AND 2009
(AUDITED)
 
               
Additional
               
Accumulated Other
   
Total
 
   
Number
   
Common
   
Paid In
   
Statutory
   
Retained
   
Comprehensive
   
Stockholders'
 
   
Of Shares
   
Stock
   
Capital
   
Reserve
   
Earnings
   
Income (loss)
   
Equity
 
                                           
BALANCE, JUNE 30, 2008
    12,068,086       12,068       1,200,077       1,882,797       11,764,079       2,404,419       17,263,441  
                                                         
Net income for the year ended June 30, 2009
    -       -       -       -       14,464,422       -       14,464,422  
                                                         
Stock options compensation
    -       -       155,804       -       -       -       155,804  
                                                         
Issuance of stock for liquidated damages
    213,483       213       704,281       -       -       -       704,494  
                                                         
Transfer to statutory reserve
    -       -       -       1,585,733       (1,585,733 )     -       -  
                                                         
Accumulative other comprehensive loss
    -       -       -       -       -       52,711       52,711  
                                                         
BALANCE, JUNE 30, 2009
    12,281,569     $ 12,282     $ 2,060,162     $ 3,468,530     $ 24,642,768     $ 2,457,130     $ 32,640,872  
                                                         
Net income for the year ended June 30, 2010
    -       -       -       -       21,289,758       -       21,289,758  
                                                         
Reclass PIPE shares subject to redemption
    6,313,617       6,314       20,512,941       -       -       -       20,519,255  
                                                         
Stock issued in relation to fund raising
    5,627,564       5,628       51,487,208       -       -       -       51,492,835  
                                                         
Issuance of stock options for compensation
    272,161       272       1,695,449                               1,695,721  
                                                         
Exercised of stock options-cashless
    77,418       77       (77 )     -       -       -       -  
                                                         
Transfer to statutory reserve
    -       -       -       2,396,118       (2,396,118 )             -  
                                                         
Accumulative other comprehensive loss
    -       -       -       -       -       899,481       899,481  
                                                         
BALANCE, MAR 31, 2010
    24,572,329     $ 24,573     $ 75,755,682     $ 5,864,648     $ 43,536,408     $ 3,356,611     $ 128,537,922  
 
 

 
CHINA GREEN AGRICULTURE INC. AND SUBSIDIARIES
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED JUNE 30, 2010 AND 2009
(AUDITED)
 
   
2010
   
2009
 
Cash flows from operating activities
           
Net income
  $ 21,289,758     $ 14,464,422  
Adjustments to reconcile net income to net cash
               
provided by operating activities
               
Share capital contribution - rental and interest paid by shareholders
    -       -  
Issuance of equity for compensation
    1,695,449       155,804  
Depreciation
    2,310,596       1,494,489  
Amortization
    287,521       108,525  
Decrease / (Increase) in current assets
               
Accounts receivable
    (7,278,914 )     (4,570,071 )
Other receivables
    50,286       (13,234 )
Inventories
    (4,006,562 )     (3,166,338 )
Advances to suppliers
    (124,298 )     418,072  
Other assets
    (44,648 )     10,875  
(Decrease) / Increase in current liabilities
               
Accounts payable
    (602,750 )     693,896  
Unearned revenue
    17,304       (65,037 )
Tax payables
    (606,318 )     (2,996,862 )
Other payables and accrued expenses
    (755,389 )     649,544  
Net cash provided by operating activities
    12,232,035       7,184,086  
                 
Cash flows from investing activities
               
Acquisition of plant, property, and equipment
    (14,092,793 )     (612,662 )
Acquisition of intangible assets
    (10,719,653 )     -  
Advances for construction in progress
    (1,091,354 )     -  
Amounts increase / (decrease) in construction in progress
    9,379,107       (4,485,059 )
Net cash used in investing activities
    (16,524,694 )     (5,097,721 )
                 
Cash flows from financing activities
               
Repayment of loan
    (3,178,477 )     (1,036,770 )
Shares issuance cost
    (2,232,302 )     -  
Proceeds from issuance of shares
    53,778,748       -  
Restricted cash
    83,579       109,813  
Net cash provided by / (used in) financing activities
    48,451,549       (926,957 )
                 
Effect of exchange rate change on cash and cash equivalents
    381,100       23,623  
Net increase in cash and cash equivalents
    44,539,990       1,183,031  
                 
Cash and cash equivalents, beginning balance
    17,795,447       16,612,416  
Cash and cash equivalents, ending balance
  $ 62,335,437     $ 17,795,447  
                 
Supplement disclosure of cash flow information
               
Interest expense paid
  $ (112,475 )   $ (433,821 )
Income taxes paid
  $ (3,081,886 )   $ (2,112,985 )
 
 

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