Nevada
|
5912
|
98-0557852
|
||
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(Primary
Standard Industrial
Classification
Code Number)
|
(I.R.S.
Employer
Identification
Number)
|
Kevin
K. Leung, Esq.
Francis
Y.L. Chen, Esq.
RICHARDSON
& PATEL LLP
10900
Wilshire Boulevard, Suite 500
Los
Angeles, California 90024
(310)
208-1182
|
Harvey
J. Kesner, Esq.
Thomas
Rose, Esq.
SICHENZIA
ROSS FRIEDMAN FERENCE LLP
61
Broadway, Suite 3200
New
York, New York 10006
(212)
930-9700
|
Large accelerated filer ¨
|
Accelerated filer ¨
|
Non-accelerated filer ¨
|
Smaller reporting company x
|
|||
(Do not check if a smaller reporting
company) |
Title of Each Class of Securities to Be Registered
|
Amount to Be
Registered
|
Proposed Maximum
Aggregate Offering
Price (1)
|
Amount of
Registration Fee
|
|||||||
Share
of Common Stock, $.001 par value (2)
|
$ | 35,017,500 | $ | 2,496.75 | ||||||
Representative’s
Common Stock Purchase Option (3) (4)
|
1
Option
|
$ | 100 | $ | — | |||||
Shares
of Common Stock underlying Representative’s Common Stock Purchase Option
|
$ | 1,141,875 | 81.42 | |||||||
Total
Registration Fee
|
$ | 2,578.17 | (5) |
|
(1)
|
Estimated solely for the purpose
of calculating the registration fee pursuant to Rule 457(o) under the
Securities Act.
|
|
(2)
|
Includes shares
of common stock which may be issued pursuant to the exercise of a 45-day
option granted by the registrant to the underwriters to cover
over-allotments, if any.
|
|
(3)
|
No registration fee required
pursuant to Rule 457(g) under the Securities Act of
1933.
|
|
(4)
|
Pursuant to Rule 416 under the
Securities Act of 1933, this registration statement shall be deemed to
cover the additional securities (i) to be offered or issued in connection
with any provision of any securities purported to be registered hereby to
be offered pursuant to terms which provide for a change in the amount of
securities being offered or issued to prevent dilution resulting from
stock splits, stock dividends, or similar transactions and (ii) of the
same class as the securities covered by this registration statement issued
or issuable prior to completion of the distribution of the securities
covered by this registration statement as a result of a split of, or a
stock dividend on, the registered
securities.
|
|
(5)
|
$2,578.17 has been previously
paid.
|
PRELIMINARY PROSPECTUS
|
SUBJECT TO COMPLETION, DATED APRIL , 2010
|
Public
Offering Price
|
Underwriting
Discount and
Commissions (1)
|
Proceeds, to
Us, Before
Expenses (2)
|
||||||||||
Per
share
|
$
|
$
|
$
|
|||||||||
Total
|
$
|
$
|
$
|
|
(1)
|
Does not include an expense
allowance equal to 0.5% of the gross proceeds of this offering payable to
Madison Williams and Company LLC (“Madison Williams”), the representative
of the underwriters.
|
|
(2)
|
We estimate that the total
expenses of this offering, excluding the underwriters’ discount and
expense allowance, will be approximately
$ .
|
MADISON
WILLIAMS AND COMPANY
|
RODMAN
& RENSHAW, LLC
|
Prospectus
Summary
|
1
|
|
Summary
Financial Information
|
7 | |
Risk
Factors
|
8
|
|
Special
Note Regarding Forward Looking Statement
|
27
|
|
Determination
of Offering Price
|
28
|
|
Use
of Proceeds
|
29
|
|
Capitalization
|
30
|
|
Dilution
|
31
|
|
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
|
32
|
|
Business
|
40
|
|
Description
of Property
|
56
|
|
Management
|
58
|
|
Executive
Compensation
|
60
|
|
Certain
Relationships and Related Transactions
|
62
|
|
Security
Ownership of Certain Beneficial Owners and Management
|
63
|
|
Market
for Common Equity and Related Stockholder Matters
|
64
|
|
Dividend
Policy
|
64
|
|
Description
of Securities
|
64
|
|
Underwriting
and Plan of Distribution
|
65
|
|
Legal
Matters
|
71
|
|
Experts
|
71
|
|
Disclosure
of Commission Position of Indemnification for Securities Act Liabilities
|
71
|
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosures
|
72
|
|
Where
You Can Find More Information
|
72
|
|
Index
to Financial Statements
|
|
74
|
% of Revenues
|
||||||||
for the nine months
ended December 31, 2009
|
for the nine months
ended December 31, 2008
|
|||||||
(unaudited)
|
(unaudited)
|
|||||||
Prescription
Drugs
|
36
|
%
|
37
|
%
|
||||
OTC
Drugs
|
31
|
%
|
26
|
%
|
||||
Sundries
|
5
|
%
|
5
|
%
|
||||
TCM
|
14
|
%
|
11
|
%
|
||||
Nutritional
Supplements
|
12
|
%
|
17
|
%
|
||||
Medical
Devices
|
2
|
%
|
4
|
%
|
||||
TOTAL
|
100
|
%
|
100
|
%
|
(1)
|
For
risks relating to our current corporate structure, see “Risk Factors –
Risks Related to Our Corporate
Structure.”
|
Common
stock offered
|
4,350,000
shares at a price within the range of $5.00 to $7.00 per share
|
|
Number
of shares outstanding before this offering
|
10,000,000
shares (1)
|
|
Number
of shares outstanding after this offering
|
14,350,000
shares (1)
|
|
Use
of proceeds
|
We
intend to use the net proceeds of this offering to build additional
drugstores throughout Zhejiang province organically as well as by
acquisition, for marketing and as working capital for general corporate
purposes. See “Use of Proceeds” on page 29 for more information on
the use of proceeds.
|
|
OTC
Bulletin Board symbol
|
CJJD.OB
|
|
Proposed
NASDAQ Capital Market symbol
|
CJJD
|
|
Lock-up
Agreements
|
All
of our officers, directors and ___% shareholders have agreed that, for a
period of 180 days from the date of this prospectus, they will be subject
to a lock-up agreement prohibiting any sales, transfers or hedging
transactions of our securities owned by them. See “Lock-Ups” on page 66.
|
|
Risk
factors
|
The
securities offered by this prospectus are speculative and involve a high
degree of risk and investors purchasing securities should not purchase the
securities unless they can afford the loss of their entire investment. See
“Risk Factors” beginning on page 8.
|
|
Underwriter
representative’s common stock purchase option
|
In
connection with this offering, we have also agreed to sell to Madison
Williams (or designee) an option for $100 to purchase up to 3%
( shares)
of the shares of common stock sold in the Offering. If this option is
exercised, each share may be purchased at
$ per
share (125% of the price of the shares sold in the offering.)
|
(1)
|
The
number of shares of our common stock to be outstanding after this offering
is based on the number of shares outstanding as of March 31,
2010, giving effect to a 1-for-2 reverse stock split to be effected
prior to the effectiveness of the registration statement which this
prospectus is a part of. See page 64 for an explanation of the
proposed reverse stock split. We have assumed, for purposes of disclosure
in this prospectus, that the offering price will be in the mid range of
$6.00 per share and, where indicated, the consummation of the reverse
stock split.
|
Nine Months Ended
December 31,
|
Fiscal Year Ended
March 31,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
|
(Unaudited)
|
|||||||||||||||
Statements
of Operations Data
|
|
|
|
|
||||||||||||
Revenue
|
$
|
38,863,743
|
$
|
33,096,321
|
$
|
44,776,652
|
$
|
31,311,942
|
||||||||
Cost
of Goods Sold
|
27,574,136
|
24,139,585
|
32,607,741
|
23,835,859
|
||||||||||||
Gross
Profit
|
11,289,607
|
8,956,736
|
12,168,911
|
7,476,083
|
||||||||||||
Operating
Expenses
|
|
|
|
|
||||||||||||
Selling
Expenses
|
1,986,471
|
1,280,838
|
1,712,474
|
1,359,087
|
||||||||||||
General
and Administrative Expenses
|
1,372,205
|
614,987
|
1,399,305
|
699,069
|
||||||||||||
Income
from Operations
|
7,930,931
|
7,060,911
|
9,057,132
|
5,417,927
|
||||||||||||
Other
Income (Expense), Net
|
41,800
|
(9,190
|
)
|
17,369
|
(6,854
|
)
|
||||||||||
Income
before Taxes
|
7,972,731
|
7,051,721
|
9,074,501
|
5,411,073
|
||||||||||||
Provision
for Income Taxes
|
2,023,621
|
1,738,462
|
2,260,985
|
2,023,194
|
||||||||||||
Net
Income
|
5,949,110
|
5,313,259
|
6,813,516
|
3,387,879
|
||||||||||||
Other
Comprehensive Income
|
||||||||||||||||
Foreign
currency translation adjustment
|
12,691
|
32,730
|
27,688
|
(50,242
|
)
|
|||||||||||
Comprehensive
Income
|
$
|
5,961,801
|
$
|
5,345,989
|
$
|
6,841,204
|
$
|
3,337,637
|
||||||||
Basic
and Diluted Earnings Per Share
|
$
|
0.34
|
$
|
0.34
|
$
|
0.43
|
$
|
0.21
|
||||||||
Pro forma | ||||||||||||||||
Basic
and Diluted Earnings Per Common Share (after giving effect to the
anticipated 1-for-2 reverse stock split)
|
$
|
0.68
|
$ |
0.68
|
$
|
0.86
|
|
$
|
0.42
|
December 31,
2009
|
March 31,
2009
|
|||||||
|
(Unaudited)
|
|||||||
Balance
Sheet Data:
|
|
|
||||||
Cash
and Restricted Cash
|
$
|
1,589,278
|
$
|
996,302
|
||||
Total
Assets
|
$
|
21,101,268
|
$
|
15,965,201
|
||||
Total
Liabilities
|
$
|
8,271,636
|
$
|
9,307,654
|
||||
Total
Stockholders’ Equity
|
$
|
12,829,632
|
$
|
6,657,547
|
Selected store data (as of):
|
Stores operated
|
|||
March
31, 2007
|
6
|
|||
March
31, 2008
|
9
|
|||
March
31, 2009
|
16
|
|||
December
31, 2009
|
23
|
|
•
|
maintain our market
position;
|
|
•
|
attract additional customers and
increase spending per
customer;
|
|
•
|
respond to competitive market
conditions;
|
|
•
|
increase awareness of our brand
and continue to develop customer
loyalty;
|
|
•
|
respond to changes in our
regulatory environment;
|
|
•
|
maintain effective control of our
costs and expenses;
|
|
•
|
raise sufficient capital to
sustain and expand our
business;
|
|
•
|
attract, retain and motivate
qualified personnel; and
|
|
•
|
ability to find and open new
locations.
|
|
•
|
our future financial condition,
results of operations and cash
flows;
|
|
•
|
general market conditions for
capital-raising activities by pharmaceutical companies;
and
|
|
•
|
economic, political and other
conditions in China and
elsewhere.
|
|
•
|
limit our ability to pay
dividends or require us to seek consent for the payment of
dividends;
|
|
•
|
increase our vulnerability to
general adverse economic and industry
conditions;
|
|
•
|
require us to dedicate a portion
of our cash flow from operations to payments on our debt, thereby reducing
the availability of our cash flow to fund capital expenditures, working
capital and other general corporate purposes;
and
|
|
•
|
limit our flexibility in planning
for, or reacting to, changes in our business and our
industry.
|
|
•
|
our ability to maintain and
increase sales to existing customers, attract new customers and satisfy
our customers’ demands;
|
|
•
|
the frequency of customer visits
to our drugstores and the quantity and mix of products our customers
purchase;
|
|
•
|
the price we charge for our
products or changes in our pricing strategies or the pricing
strategies of our
competitors;
|
|
•
|
timing and costs of marketing and
promotional programs organized by us and/or our suppliers, including the
extent to which we or our suppliers offer promotional discounts to our
customers;
|
|
•
|
our ability to acquire
merchandise, manage inventory and fulfill
orders;
|
|
•
|
technical difficulties, system
downtime or interruptions that may affect our product selection,
procurement, pricing, distribution and retail management
processes;
|
|
•
|
the introduction by our
competitors of new products or
services;
|
|
•
|
the effects of strategic
alliances, potential acquisitions and other business combinations, and our
ability to successfully and timely integrate them into our
business;
|
|
•
|
changes in government regulations
with respect to pharmaceutical and retail industries;
and
|
|
•
|
current economic and geopolitical
conditions in China and
elsewhere.
|
|
•
|
pay damage
awards;
|
|
•
|
seek licenses from third
parties;
|
|
pay ongoing
royalties;
|
|
•
|
redesign our product offerings;
or
|
|
•
|
be restricted by
injunctions,
|
|
•
|
the integration of new
operations, services and
personnel;
|
|
•
|
unforeseen or hidden
liabilities;
|
|
•
|
the diversion of financial or
other resources from our existing
businesses;
|
|
•
|
our inability to generate
sufficient revenue to recover costs and expenses of the acquisitions;
and
|
|
•
|
potential loss of, or harm to,
relationships with employees or
customers.
|
|
•
|
our ability to continue to
identify and lease new store locations at acceptable
prices;
|
|
•
|
our ability to optimize product
offerings and increase sales of private label
products;
|
|
•
|
our ability to control
procurement cost and optimize product
pricing;
|
|
•
|
our ability to control operating
expenses and achieve a high level of efficiency, including, in particular,
our ability to manage the amount of time required to open new stores and
for stores to become profitable, to maintain sufficient inventory levels
and to manage warehousing, buying and distribution
costs;
|
|
•
|
information technology system
enhancement;
|
|
•
|
strengthening of financial and
management controls;
|
|
•
|
increased marketing, sales and
sales support activities;
and
|
|
•
|
hiring and training of new
personnel.
|
|
•
|
greater financial and other
resources;
|
|
•
|
larger variety of
products;
|
|
•
|
more extensive and advanced
supply chain management
systems;
|
|
•
|
greater pricing
flexibility;
|
|
•
|
larger economies of scale and
purchasing power;
|
|
•
|
more extensive advertising and
marketing efforts;
|
|
•
|
greater knowledge of local market
conditions;
|
|
•
|
stronger brand recognition;
and
|
|
•
|
larger sales and distribution
networks.
|
|
•
|
revoking the business and
operating licenses of our PRC consolidated
entities;
|
|
•
|
discontinuing or restricting the
operations of our PRC consolidated
entities;
|
|
•
|
imposing conditions or
requirements with which we or our PRC consolidated entities may not be
able to comply;
|
|
•
|
requiring us or our PRC
consolidated entities to restructure the relevant ownership structure or
operations;
|
|
•
|
restricting or prohibiting our
use of the proceeds from our initial public offering to finance our
business and operations in China;
or
|
|
•
|
imposing
fines.
|
|
•
|
we only have contractual control
over Jiuzhou Pharmacy, Jiuzhou Clinic and Jiuzhou Service. We do not own
them due to the restriction of foreign investment in pharmacy chains
with 30 or more drugstores and foreign ownership of medical practice;
and
|
|
•
|
uncertainties relating to the
regulation of drugstores and medical practice in China, including evolving
licensing practices, means that permits, licenses or operations at our
company may be subject to challenge. This may disrupt our business, or
subject us to sanctions, requirements to increase capital or other
conditions or enforcement, or compromise enforceability of related
contractual arrangements, or have other harmful effects on
us.
|
|
•
|
actual or anticipated
fluctuations in our quarterly operating
results;
|
|
•
|
changes in financial estimates by
securities research
analysts;
|
|
•
|
conditions in the retail pharmacy
markets;
|
|
•
|
changes in the economic
performance or market valuations of other retail pharmacy
operators;
|
|
•
|
announcements by us or our
competitors of new products, acquisitions, strategic partnerships, joint
ventures or capital
commitments;
|
|
•
|
addition or departure of key
personnel;
|
|
•
|
fluctuations of exchange rates
between RMB and the U.S.
dollar;
|
|
•
|
intellectual property litigation;
and
|
|
•
|
general economic or political
conditions in China.
|
|
•
|
our history and our
prospects;
|
|
•
|
the industry in which we
operate;
|
|
•
|
our past and present operating
results;
|
|
•
|
the previous experience of our
executive officers; and
|
|
•
|
the general condition of the
securities markets at the time of this
offering.
|
Application of
Net Proceeds
|
Percentage of
Net Proceeds
|
|||||||
Addition
of new stores within Zhejiang Province (1)
|
$
|
8,800,000
|
38
|
%
|
||||
Acquisition
of leaseholds within Zhejiang Province (2)
|
12,700,000
|
54
|
%
|
|||||
General
marketing (3)
|
500,000
|
2
|
%
|
|||||
Working
capital (4)
|
1,500,000
|
6
|
%
|
|||||
Total
|
$
|
23,500,000
|
100
|
%
|
|
(1)
|
We are planning to build
additional drugstores throughout Zhejiang province organically as
well as by acquisition. To build a 3,000 square foot store, we estimate
that our initial cash outlay will be approximately RMB 3.0 million ($0.44
million) which includes initial inventory stocking (approximately 1.2
million RMB), first year lease prepayment (0.7 million RMB), pre-marketing
costs (0.5 million RMB) and leasehold improvements (0.6 million RMB). Note
that these are general estimates and the actual cost may vary depending
upon the location.
|
|
(2)
|
In addition to directly opening
drugstores, we may acquire existing drugstores or other storefronts that
could potentially be converted into drugstores throughout Zhejiang
province. In addition to the costs estimated in (1) we may be required to
make a payment to the existing business owner to purchase the leasehold
rights. As of the date of this prospectus, we have not entered into any
letter of intent with any potential acquisition targets. As the
significant majority of our stores have not been established through
acquisition, our estimate of the costs of doing so may not be
accurate.
|
|
(3)
|
We will increase our spending on
marketing and advertising through various channels to strengthen our brand
in new cities and throughout Zhejiang
Province.
|
|
(4)
|
Working capital will mainly be
used to make advances to suppliers to obtain more favorable costs on the
products that we sell.
|
·
|
on
an actual and pro-forma basis (giving effect to the anticipated 1-for-2
reverse stock split); and
|
·
|
on
a pro forma as adjusted basis to give effect to the sale
of 4,350,000 shares of common stock in this offering at an
assumed public offering price of $6.00 per share, which is the
midpoint of our expected offering range, after deducting the estimated
underwriting discount and commissions and estimated offering expenses
payable by us and application of net proceeds.
|
As of December 31, 2009
|
||||||||||||
Actual
|
Pro Forma
|
Pro-Forma
As Adjusted (1)
|
||||||||||
Common stock, $0.001 par value, 250,000,000 shares authorized; 10,000,000
shares issued and outstanding.
|
$
|
10,000
|
$
|
4,350
|
$
|
14,350
|
||||||
Paid-in-capital
|
$
|
877,884
|
$
|
26,095,650
|
$
|
26,973,534
|
||||||
Statutory
reserves
|
$
|
1,309,109
|
$
|
—
|
$
|
1,309,109
|
||||||
Retained
earnings
|
$
|
10,982,385
|
$
|
—
|
$
|
10,982,385
|
||||||
Accumulated
other comprehensive income (loss)
|
$
|
(349,746
|
)
|
$
|
—
|
$
|
(349,746)
|
|||||
Total
shareholder’s equity
|
$
|
12,829,632
|
$
|
26,100,000
|
$
|
38,929,632
|
||||||
Total
capitalization
|
$
|
12,829,632
|
$
|
26,100,000
|
$
|
38,929,632
|
(1)
|
A $1.00 increase (decrease)
in the assumed offering price of $6.00 per share would increase
(decrease) by approximately $3.9 million each of pro forma as
adjusted paid-in capital, total stockholder’s equity and total
capitalization, assuming that the number of shares offered by us, as set
forth on the cover page of this prospectus, remains the same and after
deducting the underwriting discounts and commissions payable to the
underwriters and the estimated offering expenses payable by us.
|
Public
offering price per share (1)
|
$
|
6.00
|
||
Net
tangible book value per share before the offering
|
$
|
1.28
|
||
Increase
in net tangible book value per share to existing shareholders attributable
to new investors (after deduction of the estimated underwriting discount
and other offering expenses to be paid by Company)
|
$
|
1.23
|
||
Pro-forma
net tangible book value per share after the offering
|
$
|
2.51
|
||
Decreased
value per share to new investors (determined by taking the adjusted net
tangible book value after the offering and deducting the amount of cash
paid by a new investor for a share of common stock)
|
$
|
3.49
|
Shares
Purchased
Number
|
Percent
|
Total
Consideration
Amount
(in 000’s)
|
Percent
|
Average
Price
Per
Share
|
||||||||||||||||
Existing Shareholders
|
10,000,000
|
70
|
%
|
$
|
868
|
3
|
%
|
$
|
0.08
|
|||||||||||
New
Investors
|
4,350,000
|
30
|
%
|
$
|
26,100
|
97
|
%
|
$
|
6.00
|
|||||||||||
Total
|
14,350,000
|
100
|
%
|
$
|
26,968
|
100
|
%
|
|
·
|
the consulting services agreement
shall remain in effect for the maximum period of time permitted by law,
unless sooner terminated by Jiuxin Management or if either Jiuxin
Management or an HJ Group company becomes bankrupt or insolvent, or
otherwise dissolves or ceases business
operations;
|
|
·
|
the operating agreement shall
remain in effect unless terminated by Jiuxin
Management;
|
|
·
|
the option agreement shall remain
in effect for the maximum period time permitted by law;
and
|
|
·
|
the voting rights proxy agreement
shall remain in effect for the maximum period of time permitted by
law.
|
Years
ending March 31,
|
||||
2010
|
$
|
357,795
|
||
2011
|
1,262,525
|
|||
2012
|
991,990
|
|||
2013
|
718,576
|
|||
2014
|
468,814
|
|||
Thereafter
|
70,003
|
December 31,
2009
|
March 31,
2009
|
December 31,
2008
|
||||
Balance
sheet items, except for the registered and paid-up capital, as of end of
period/year
|
USD1:RMB
0.1467
|
USD1:RMB
0.1465
|
USD1:RMB
0.1467
|
|||
Amounts
included in the statement of operations, statement of changes in
stockholders' equity and statement of cash flows for the period/ year
ended
|
USD1:RMB
0.14664
|
USD1:RMB
0.14582
|
USD1:RMB
0.14559
|
|
·
|
help curb corrupt practices by
pharmaceutical product manufacturers and
doctors;
|
|
·
|
ensure that patients are given
better information on the medicines they purchase;
and
|
|
·
|
weaken the hospitals’ monopoly on
prescriptions and prescription pharmaceutical
products.
|
|
As of December 31, 2009
|
|||||||
|
Employees
|
Percentage
|
||||||
|
||||||||
Non-pharmacist
store staff
|
228
|
58.5
|
%
|
|||||
Pharmacists
|
77
|
19.8
|
||||||
Management
|
45
|
11.5
|
||||||
Physicians
|
22
|
5.6
|
||||||
Non-physician
clinic staff
|
18
|
4.6
|
||||||
Total
|
390
|
100
|
%
|
|
·
|
the consulting services agreement
shall remain in effect for the maximum period of time permitted by law,
unless sooner terminated by Jiuxin Management or if either Jiuxin
Management or an HJ Group company becomes bankrupt or insolvent, or
otherwise dissolves or ceases business
operations;
|
|
·
|
the operating agreement shall
remain in effect unless terminated by Jiuxin
Management;
|
|
·
|
the option agreement shall remain
in effect for the maximum period time permitted by law;
and
|
|
·
|
the voting rights proxy agreement
shall remain in effect for the maximum period of time permitted by
law.
|
|
·
|
We must register with and
maintain an operating license from the local public health authority for
each clinic that we operate, and is subject to annual review by the public
health authority;
|
|
·
|
The Licensed Physician Act
requires that we only hire PRC licensed
physicians;
|
|
·
|
All waste material from our
clinics must be properly collected, sterilized, deposited, transported and
disposed of, and we are required to keep records of the origin, type and
amount of all waste materials that we
generate;
|
|
·
|
We must have at least 3
physicians, 5 nurses and 1 technician on staff at each clinic;
and
|
|
·
|
We must establish and follow
protocols to prevent medical malpractice, which require us to: (i)
insure that patients are adequately informed before they consent to
medical operations or procedures; (ii) maintain complete medical
records which are available for review by the patient, physicians and the
courts; (iii) voluntarily report any event of malpractice to a local
government agency; and (iv) support and justify the medical services
we provide in any administrative investigation or litigation. If we
fail to comply with applicable laws and regulations, we could suffer
penalties, including the loss of our license to
operate.
|
Principal Activities
|
Location
|
Approx. Area
(square
meters)
|
Opening Date
|
Lease
Expiration Date
|
||||
Main
Office
|
Room
507-513, 5th Floor A Building, Meidu Plaza
Gongshu
District
|
729
|
N/A
|
March
3, 2012
|
||||
Taihe
Branch
|
No.
121 Jiefang Road, Shangcheng District
|
521
|
March
11, 2004
|
July
18, 2011
|
||||
Daguan
Branch
|
No.
8 Deyuan Road, Gongshu District
|
1,985
|
June
9, 2004
|
June
20, 2010
|
||||
Wenhua
Branch
|
No.
233 West Wenyi Road, West Lake District
|
800
|
September
6, 2004
|
August
1, 2010
|
||||
Wensan
Branch
|
No.
451 Wensan Road, West Lake District
|
178
|
April
28, 2005
|
November
16, 2013
|
||||
Banshan
Branch
|
No,63-4
to No.63-8, Building 63, Hang Gang Nan Yuan, Gongshu District
|
600
|
April
28, 2005
|
November
16, 2013
|
||||
Qiutao
Branch
|
1st
Floor, No. 276 North Qiutao Road, Jianggan District
|
200
|
November
24, 2006
|
November
30, 2011
|
||||
Beijingyuan
Branch
|
No.
1028 Dongxin Road, Xiacheng District
|
161
|
July
4, 2007
|
July
31, 2010
|
||||
Jinyu
Branch
|
Building
1 Qianjiangqiyuan, Jianggan District
|
139
|
November
30, 2007
|
November
2, 2013
|
||||
Xiasha
No. 2 Branch
|
No.
8-1 No. 4 Avenue, Baiyang Street, Economic & Technology Development
Zone
|
532
|
December
6, 2007
|
October
14, 2014
|
||||
Dongxin
Branch
|
No.
77 East Xiangjisi Road, Xiacheng District
|
100
|
April
2, 2008
|
January
15, 2013
|
||||
Wushan
Branch
|
No.
35 Yanan Road, Shangcheng District
|
300
|
April
23, 2008
|
December
13, 2010
|
||||
Binjiang
Branch
|
No
500 Weiye Road, Binjiang District
|
83
|
July
8, 2008
|
June
5, 2013
|
||||
Gongbei
Branch
|
No.1074
and No. 1076 Shangtang Road, Gongshu District
|
200
|
June
24, 2008
|
June
19, 2014
|
||||
Changhe
Branch
|
No.
27 and No. 29 Changjiangzhong Road, Changhe Street, Binjiang District
|
80
|
November
28, 2008
|
October
30, 2013
|
||||
Gudun
Branch
|
Jindu
Garden C-7, 311, 313, 315, 317, 319 Gudun Road
|
315
|
January
16, 2009
|
October
31, 2011
|
Lin’an
Branch
|
403
Qianwang Road
Lin’an
District
|
364
|
March
7, 2009
|
December
17, 2013
|
||||
Kuaileren
Branch
|
No.
7 Jiubao Street
Jianggan
District
|
220
|
April
30, 2009
|
March
27, 2015
|
||||
Jingfang
Branch
|
No.
2-52 to No. 2-53
Jingfangliuqu,
Tanhua’an Road
Jianggan
District
|
182
|
May
27, 2009
|
March
7, 2014
|
||||
Daguan
No. 2 Branch
|
No.
75 Danguanyuan Road
Gongshu
District
|
130
|
June
26, 2009
|
June
5, 2014
|
||||
Caihe
Branch
|
No.
22 to No. 28, Caihe Road
Jianggan
District
|
63
|
July
17, 2009
|
July
31, 2014
|
||||
Yueming
Branch
|
No.852
to No.854, Yueming Road, Binjiang District
|
94
|
August
18, 2009
|
August
17, 2012
|
||||
Nanhuan
Branch
|
No.
4384 to No. 4386, Nanhuan Road
|
191.4
|
September
1, 2009
|
September
1, 2014
|
||||
Linping
Branch
|
North
Bound, Qiushan Road, Linping Avenue
|
1,360
|
October
1, 2009
|
September
30, 2014
|
||||
Xiawan
Branch
|
No.
80 Desheng Street
Gongshu
District
|
244.6
|
January
10, 2010
|
January
9, 2015
|
||||
Liushuiyuan
Branch
|
No.
63 Zhaohui Road
Xiacheng
District
|
426.61
|
January
15, 2010
|
January
14, 2020
|
Store Name
|
Location
|
Approx. Area
(square meters)
|
Lease
Expiration Date
|
|||
Ding’an Branch
|
No.
61 Ding’an Road Hubin Avenue Shangcheng District
|
148.18
|
March
5, 2015
|
|||
Pinghai
Branch
|
No.
47 Pinghai Road Hubin Avenue Shangcheng Distict
|
208.6
|
February
9, 2013
|
|||
Dingqiao
Branch
|
No.
185 Dingxiang Road
Dingqiao
Town, Jianggan District
|
105.56
|
March
9, 2014
|
|||
Gaosha
Branch
|
No.
115 & No. 117 Wenyuan Road Gaosha Community, Xiasha Town Economic
Development Zone
|
79
|
August,
31, 2018
|
|||
Huafeng
Branch
|
No.
296 Huafeng Road
Xiacheng
District
|
186
|
March
31, 2018
|
Name
|
Age
|
Position
|
Date of Appointment
|
|||
Lei
Liu
|
45
|
Chief
Executive Officer and Chairman of the Board of Directors
|
September
17, 2009
|
|||
Bennet
P. Tchaikovsky
|
40
|
Chief
Financial Officer
|
September
17, 2009
|
|||
Li
Qi
|
37
|
Secretary
and Director
|
October
23, 2009
|
|||
Chong’an
Jin
|
46
|
Director
|
October
23, 2009
|
|||
Shike
Zhu
|
47
|
Director
|
October
23, 2009
|
|||
Marc
Thomas Serrio
|
51
|
Director
|
March
15, 2010
|
|||
Bowen
Zhao
|
74
|
Director
|
March
15, 2010
|
|||
Yuehai
Ke
|
38
|
Director
|
March
15, 2010
|
|||
Shuizhen
Wu
|
60
|
Director
|
March
15, 2010
|
|||
Xiaomeng
Yu
|
31
|
Director
|
March
15, 2010
|
|
·
|
meeting
with our management periodically to consider the adequacy of our internal
control over financial reporting and the objectivity of our financial
reporting;
|
|
·
|
appointing
the independent registered public accounting firm, determining the
compensation of the independent registered public accounting firm and
pre-approving the engagement of the independent registered public
accounting firm for audit and non-audit services;
|
|
·
|
overseeing
the independent registered public accounting firm, including reviewing
independence and quality control procedures and experience and
qualifications of audit personnel that are providing us audit services;
|
|
·
|
meeting
with the independent registered public accounting firm and reviewing the
scope and significant findings of the audits performed by them, and
meeting with management and internal financial personnel regarding these
matters; and
|
|
·
|
reviewing
our financing plans, the adequacy and sufficiency of our financial and
accounting controls, practices and procedures, the activities and
recommendations of the auditors and our reporting policies and practices,
and reporting recommendations to our full board of directors for approval.
|
Name and Position
|
Fiscal Year
ended
March 31,
|
Salary
|
Bonus
|
Total
|
||||||||||||
Lei
Liu (1)
|
2009
|
$
|
10,000
|
$
|
-
|
$
|
10,000
|
|||||||||
Chief
Executive Officer
|
2008
|
-
|
-
|
-
|
||||||||||||
Bennet
P. Tchaikovsky (2)
|
2009
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||||||
Chief
Financial Officer
|
2008
|
-
|
-
|
-
|
||||||||||||
Li
Qi (3)
|
2009
|
$
|
10,000
|
$
|
-
|
$
|
10,000
|
|||||||||
Secretary
|
2008
|
-
|
-
|
-
|
|
(1)
|
Mr. Liu was appointed as our
chief executive officer on September 17, 2009, in connection with the
Share Exchange. Accordingly, Mr. Liu’s compensation for the periods
reported was paid to him by HJ Group. Mr. Liu’s compensation as
reported is based on interbank exchange rate of RMB 6.83 to $1.00 on March
31, 2009.
|
|
(2)
|
Mr. Tchaikovsky was appointed as
our chief financial officer on September 17, 2009, in connection with the
Share Exchange.
|
|
(3)
|
Ms. Qi was appointed as our
secretary on September 17, 2009, in connection with the Share Exchange.
Accordingly, Ms. Qi’s compensation for the periods reported was paid to
her by HJ Group. Ms. Qi’s compensation as reported is based on
interbank exchange rate of RMB 6.83 to $1.00 on March 31,
2009.
|
December 31,
2009
|
March 31,
2009
|
|||||||
(Unaudited)
|
||||||||
Amounts
due from directors (1):
|
$
|
-
|
$
|
2,432
|
||||
Amount
due to director (2):
|
$
|
333,029
|
$
|
326,715
|
||||
Advances
to supplier (3):
|
$
|
2,190,826
|
$
|
1,797,104
|
(1)
|
Represents interest free loans to
two directors of the Company, Li Qi and Chong’an Jin. The loans are due
upon demand. There is no written documentation for these loans, which
represent cash advances for out-of-pocket expenses for Ms. Qi and Mr. Jin,
who are responsible for submitting receipts for these amounts or refunding
the balance.
|
(2)
|
Represents leasehold improvement
expenses paid by a director of the Company, Lei Liu, on behalf of the
Company. The amount is interest from and due upon
demand.
|
(3)
|
Represents prepayment for
inventory purchase made to a supplier, which was formerly owned by some of
the Company’s directors. The Company will collect inventory from the
supplier. The Company’s purchases from the related party supplier amounted
to $1,254,749 and $108,045 for the three months ended December 31, 2009
and 2008, respectively, and $2,255,817 and $909,314 for the nine months
ended December 31, 2009 and 2008, respectively.
|
Common Stock Beneficially Owned
|
||||||||
Executive officers and directors: (1)
|
Number of
Shares
beneficially
owned (2)
|
Percentage of
class beneficially
owned after the
Transaction (3)
|
||||||
Lei
Liu, chief executive officer and chairman of the board of directors (4)
|
6,030,000
|
60.3
|
%
|
|||||
Bennet
P. Tchaikovsky, chief financial officer (5)
|
100,000
|
1.0
|
%
|
|||||
Li
Qi, Secretary and Director (4)
|
6,030,000
|
60.3
|
%
|
|||||
Chong’an
Jin, Director (4)
|
6,030,000
|
60.3
|
%
|
|||||
Shike
Zhu, Director (6)
|
250,000
|
2.5
|
%
|
|||||
Marc
Thomas Serrio (7)
|
1,725
|
*
|
||||||
Bowen
Zhao (8)
|
0
|
0
|
%
|
|||||
Yuehai
Ke (9)
|
0
|
0
|
%
|
|||||
Shuizhen
Wu (10)
|
0
|
0
|
%
|
|||||
Xiaomeng
Yu (11)
|
0
|
0
|
%
|
|||||
All
directors and executive officers as a group (5 persons)
|
6,381,725
|
63.8
|
%
|
|||||
5%
Shareholders: (1)
|
||||||||
Super
Marvel Limited (4)
|
6,030,000
|
60.3
|
%
|
|
*
|
Less than
1%.
|
|
(1)
|
Unless otherwise noted, the
address for each of the named beneficial owners is: Room 507-513, 5th
Floor, A Building, Meidu Plaza, Gongshu District, Hangzhou, Zhejiang
Province, China.
|
|
(2)
|
Under Rule 13d-3, a beneficial
owner of a security includes any person who, directly or indirectly,
through any contract, arrangement, understanding, relationship, or
otherwise has or shares: (i) voting power, which includes the power to
vote, or to direct the voting of shares; and (ii) investment power, which
includes the power to dispose or direct the disposition of shares. Certain
shares may be deemed to be beneficially owned by more than one person (if,
for example, persons share the power to vote or the power to dispose of
the shares). In addition, shares are deemed to be beneficially owned by a
person if the person has the right to acquire the shares (for example,
upon exercise of an option) within 60 days of the date as of which the
information is provided. In computing the percentage ownership of any
person, the amount of shares outstanding is deemed to include the amount
of shares beneficially owned by such person (and only such person) by
reason of these acquisition rights. As a result, the percentage of
outstanding shares of any person as shown in this table does not
necessarily reflect the person's actual ownership or voting power with
respect to the number of shares of common stock actually
outstanding.
|
|
(3)
|
Unless otherwise noted, the
number and percentage of outstanding shares of common stock is based upon
10,000,000 shares outstanding as of March 31, 2010 after giving effect to
the anticipated 1-for-2 reverse stock split.
|
|
(4)
|
The address of Super Marvel
Limited (“Super Marvel”) address is P.O. Box 957, Offshore Incorporations
Centre, Road Town, Tortola, British Virgin Islands. The owners of Super
Marvel are Lei Liu (39%), who is also its executive director, and Li Qi
(30%) and Chong’an Jin (31%), who are also its directors. As such, they
are deemed to have or share investment control over Super Marvel’s
portfolio. The numbers of shares of common stock reported herein as
beneficially owned by Mr. Liu, Ms. Qi and Mr. Jin are held by Super
Marvel, which they in turn own indirectly through their respective
ownership of Super Marvel.
|
|
(5)
|
Bennet P. Tchaikovsky’s address
is: 6571 Morningside Drive, Huntington Beach, CA
92648.
|
|
(6)
|
Shike Zhu’s address is: Citigroup
Tower, 24/F, 33 Hua Yuan Shi Qiao Road, Pudong New Area, Shanghai, China
200120.
|
|
(7)
|
Marc
Thomas Serrio’s address is: P.O. Box 91836, Pasadena, California 91109.
Includes 1,725 shares to which Mr. Serrio has the right to acquire within
60 days of March 31, 2010.
|
|
(8)
|
Bowen
Zhao’s address is: Room 1315, Hualong Business Building, No. 110 N.
Ganshan Road, Hangzhou, China 310000.
|
|
(9)
|
Yuehai
Ke’s address is: 388 Yuhangtang Road, Hangzhou, China 310058.
|
|
(10)
|
Shuizhen
Wu’s address is: Room 2302, #20 Building, Hanlinguan Daxue Road, Hangzhou,
China 310000.
|
|
(11)
|
Xiaomeng
Yu’s address is: Wen Hui Guan Quen Fang 7-2, No. 3 Street, Baiyang Street,
Economic Commercial and Technological Development Area, Hangzhou, China
310018.
|
Low
|
High
|
|||||||
2010
|
||||||||
Quarter ended March 31, 2010 |
$
|
3.60
|
$
|
10.00
|
||||
2009
|
||||||||
Quarter
ended December 31, 2009
|
$
|
0.10
|
$
|
5.30
|
||||
Quarter
ended September 30, 2009
|
0.00
|
0.00
|
||||||
Quarter
ended June 30, 2009
|
0.00
|
0.00
|
||||||
Quarter
ended March 31, 2009
|
0.00
|
0.00
|
||||||
2008
|
||||||||
Quarter
ended December 31, 2008
|
$
|
0.30
|
$
|
1.10
|
||||
Quarter
ended September 30, 2008
|
0.50
|
2.24
|
||||||
Quarter
ended June 30, 2008*
|
0.00
|
2.22
|
Name
|
Number of
Shares
|
|||
Madison
Williams and Company LLC
|
||||
Rodman
& Renshaw, LLC
|
||||
Total
|
•
|
the
information in this prospectus and otherwise available to the
underwriter;
|
•
|
the
history and the prospects for the industry in which we will
compete;
|
•
|
the
valuation of our company based on, among other
factors;
|
•
|
our
current financial condition and the prospects for our future cash flows
and earnings;
|
•
|
the
general condition of the economy and the securities markets at the time of
this offering;
|
•
|
the
recent market prices of, and the demand for, publicly-traded securities of
generally comparable companies; and
|
•
|
the
public demand for our securities in this
offering.
|
Total
|
||||||||||||
|
Per
Share
|
Without
Over-Allotment
|
With
Over-Allotment
|
|||||||||
Public
offering price
|
$ | $ | $ | |||||||||
Underwriting
discount (1)
|
$ | $ | $ | |||||||||
Non-accountable
expense allowance (2)
|
$ | $ | $ | |||||||||
Proceeds,
before expenses, to us (3)
|
$ | $ | $ |
|
(1)
|
Underwriting discount is
$ per
share (7% of the price of the shares sold in the
offering).
|
|
(2)
|
The expense allowance of 0.5% is
not payable with respect to the shares sold upon exercise of the
underwriter’s over-allotment
option.
|
|
(3)
|
We estimate that the total
expenses of this offering, excluding the underwriter’s discount and
expense allowance, are approximately
$ .
|
|
•
|
Stabilizing transactions permit
bids or purchases for the purpose of pegging, fixing or maintaining the
price of the common stock, so long as stabilizing bids do not exceed a
specified maximum.
|
|
•
|
Over-allotment involves sales by
the underwriters of shares in excess of the number of shares the
underwriters are obligated to purchase, which creates a short position.
The short position may be either a covered short position or a naked short
position. In a covered short position, the number of shares over-allotted
by the underwriters is not greater than the number of shares that they may
purchase in the over-allotment option. In a naked short position, the
number of shares involved is greater than the number of shares in the
over-allotment option. The underwriters may close out any covered short
position by either exercising their over-allotment option or purchasing
shares in the open market.
|
|
•
|
Covering transactions involve the
purchase of securities in the open market after the distribution has been
completed in order to cover short positions. In determining the source of
securities to close out the short position, the underwriters will
consider, among other things, the price of securities available for
purchase in the open market as compared to the price at which they may
purchase securities through the over-allotment option. If the underwriters
sell more shares of common stock than could be covered by the
over-allotment option, creating a naked short position, the position can
only be closed out by buying securities in the open market. A naked short
position is more likely to be created if the underwriters are concerned
that there could be downward pressure on the price of the securities in
the open market after pricing that could adversely affect investors who
purchase in this offering.
|
|
•
|
Penalty bids permit the
underwriters to reclaim a selling concession from a selected dealer when
the shares of common stock originally sold by the selected dealer are
purchased in a stabilizing or syndicate covering
transaction.
|
Page
|
|||
Consolidated
Balance Sheets as of December 31, 2009 (Unaudited) and March 31, 2009
|
F-1
|
||
Consolidated
Statements of Income and Other Comprehensive Income for the Three and Nine
Months Ended December 31, 2009 and 2008 (Unaudited)
|
F-2
|
||
Consolidated
Statements of Shareholders’ Equity (Unaudited)
|
F-3
|
||
Consolidated
Statements of Cash Flows for the Nine Months Ended December 31, 2009 and
2008 (Unaudited)
|
F-4
|
||
Notes
to Consolidated Financial Statements as of December 31, 2009 (Unaudited)
|
F-5
|
||
F-18
|
|||
Consolidated
Balance Sheets as of March 31, 2009 and 2008
|
F-19
|
||
Consolidated
Statements of Income and other Comprehensive Income (Loss) for the Years
Ended March 31, 2009 and 2008
|
F-20
|
||
Consolidated
Statements of Shareholders’ Equity
|
F-21
|
||
Consolidated
Statements of Cash Flows for the Years Ended March 31, 2009 and 2008
|
F-22
|
||
Notes
to Consolidated Financial Statements as of March 31, 2009
|
F-23
|
December
31,
|
March
31,
|
|||||||
2009
|
2009
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$
|
1,226,929
|
$
|
996,302
|
||||
Restricted
cash
|
362,349
|
-
|
||||||
Accounts
receivable, trade
|
1,922,664
|
1,265,110
|
||||||
Inventories
|
3,527,071
|
2,793,101
|
||||||
Other
receivables
|
364,574
|
67,079
|
||||||
Other
receivables - related parties
|
-
|
2,432
|
||||||
Advances
to suppliers
|
6,813,318
|
5,485,113
|
||||||
Advances
to supplier - related party
|
2,190,826
|
1,797,104
|
||||||
Other
current assets
|
1,455,707
|
564,379
|
||||||
Total
current assets
|
17,863,438
|
12,970,620
|
||||||
PROPERTY
AND EQUIPMENT, net
|
911,001
|
979,432
|
||||||
OTHER
ASSETS:
|
||||||||
Long
term deposit
|
2,326,829
|
2,015,149
|
||||||
Total
assets
|
$
|
21,101,268
|
$
|
15,965,201
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Short
term loans
|
$
|
1,467,000
|
$
|
1,465,000
|
||||
Notes
payable
|
720,816
|
-
|
||||||
Accounts
payable, trade
|
3,217,895
|
5,939,237
|
||||||
Other
payables
|
1,158,763
|
404,731
|
||||||
Other
payables - related party
|
333,029
|
326,715
|
||||||
Taxes
payable
|
1,125,652
|
811,316
|
||||||
Accrued
liabilities
|
248,481
|
360,655
|
||||||
Total
liabilities
|
8,271,636
|
9,307,654
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
SHAREHOLDERS'
EQUITY
|
||||||||
Common
stock; $0.001 par value; 250,000,000 shares authorized;
|
||||||||
10,000,000
and 7,900,000 shares issued and outstanding
|
||||||||
as
of December 31, 2009 and March 31, 2009, respectively
|
10,000
|
7,900
|
||||||
Additional
paid-in capital
|
877,884
|
669,700
|
||||||
Statutory
reserves
|
1,309,109
|
1,309,109
|
||||||
Retained
earnings
|
10,982,385
|
5,033,275
|
||||||
Accumulated
other comprehensive loss
|
(349,746
|
)
|
(362,437
|
)
|
||||
Total
shareholders' equity
|
12,829,632
|
6,657,547
|
||||||
Total
liabilities and shareholders' equity
|
$
|
21,101,268
|
$
|
15,965,201
|
Three
months ended
|
Nine
months ended
|
|||||||||||||||
December
31,
|
December
31,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
REVENUES
|
$
|
14,923,706
|
$
|
11,562,762
|
$
|
38,863,743
|
$
|
33,096,321
|
||||||||
COST
OF GOODS SOLD
|
10,156,871
|
8,238,078
|
27,574,136
|
24,139,585
|
||||||||||||
GROSS
PROFIT
|
4,766,835
|
3,324,684
|
11,289,607
|
8,956,736
|
||||||||||||
SELLING
EXPENSES
|
912,312
|
487,395
|
1,986,471
|
1,280,838
|
||||||||||||
GENERAL
& ADMINISTRATIVE EXPENSES
|
441,861
|
111,386
|
1,372,205
|
614,987
|
||||||||||||
OPERATING
EXPENSES
|
1,354,173
|
598,781
|
3,358,676
|
1,895,825
|
||||||||||||
INCOME FROM
OPERATIONS
|
3,412,662
|
2,725,903
|
7,930,931
|
7,060,911
|
||||||||||||
OTHER
INCOME (EXPENSE), NET
|
31,557
|
6,448
|
41,800
|
(9,190
|
)
|
|||||||||||
INCOME
BEFORE INCOME TAXES
|
3,444,219
|
2,732,351
|
7,972,731
|
7,051,721
|
||||||||||||
PROVISION
FOR INCOME TAXES
|
797,866
|
736,828
|
2,023,621
|
1,738,462
|
||||||||||||
NET
INCOME
|
2,646,353
|
1,995,523
|
5,949,110
|
5,313,259
|
||||||||||||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
Foreign
currency translation adjustments
|
1,520
|
(5,042
|
)
|
12,691
|
32,730
|
|||||||||||
COMPREHENSIVE
INCOME
|
$
|
2,647,873
|
$
|
1,990,481
|
$
|
5,961,801
|
$
|
5,345,989
|
||||||||
BASIC
AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES
|
10,000,000
|
7,900,000
|
8,704,745
|
7,900,000
|
||||||||||||
BASIC
AND DILUTED EARNING PER SHARE
|
$
|
0.26
|
$
|
0.25
|
$
|
0.68
|
$
|
0.67
|
Accumulated
|
||||||||||||||||||||||||||||
Common
Stock
|
Additional
|
Retained
Earnings
|
other
|
|||||||||||||||||||||||||
Number
of
|
Paid-in
|
Statutory
|
comprehensive
|
|||||||||||||||||||||||||
Shares
|
Amount
|
capital
|
reserves
|
Unrestricted
|
income/(loss)
|
Totals
|
||||||||||||||||||||||
BALANCE,
March 31, 2008
|
7,900,000 | $ | 7,900 | $ | 669,700 | $ | 606,665 | $ | (1,077,797 | ) | $ | (390,125 | ) | $ | (183,657 | ) | ||||||||||||
Net
income
|
5,313,259 | 5,313,259 | ||||||||||||||||||||||||||
Adjustment
of statutory reserves
|
531,326 | (531,326 | ) | - | ||||||||||||||||||||||||
Foreign
currency translation adjustments
|
32,730 | 32,730 | ||||||||||||||||||||||||||
BALANCE,
December 31, 2008 (unaudited)
|
7,900,000 | $ | 7,900 | $ | 669,700 | $ | 1,137,991 | $ | 3,704,136 | $ | (357,395 | ) | $ | 5,162,332 | ||||||||||||||
Net
income
|
1,500,257 | 1,500,257 | ||||||||||||||||||||||||||
Adjustment
of statutory reserves
|
171,118 | (171,118 | ) | - | ||||||||||||||||||||||||
Foreign
currency translation adjustments
|
(5,042 | ) | (5,042 | ) | ||||||||||||||||||||||||
BALANCE,
March 31, 2009
|
7,900,000 | $ | 7,9000 | $ | 669,700 | $ | 1,309,109 | $ | 5,033,275 | $ | (362,437 | ) | $ | 6,657,547 | ||||||||||||||
Shares
issued for reorganization on
|
||||||||||||||||||||||||||||
September
17, 2009
|
2,100,000 | 2,100 | (2,100 | ) | - | |||||||||||||||||||||||
Stock-based
compensation
|
202,120 | 202,120 | ||||||||||||||||||||||||||
Net
income
|
5,949,110 | 5,949,110 | ||||||||||||||||||||||||||
Shareholder
contribution
|
8,164 | 8,164 | ||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
12,691 | 12,691 | ||||||||||||||||||||||||||
BALANCE,
December 31, 2009 (unaudited)
|
10,000,000 | $ | 10,000 | $ | 877,884 | $ | 1,309,109 | $ | 10,982,385 | $ | (349,746 | ) | $ | 12,829,632 |
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$
|
5,949,110
|
$
|
5,313,259
|
||||
Adjustments
to reconcile net income to net cash
|
||||||||
provided
by operating activities:
|
||||||||
Depreciation
and amortization
|
389,809
|
331,582
|
||||||
Loss
on fixed assets disposal
|
-
|
321
|
||||||
Stock
compensation
|
126,325
|
-
|
||||||
Change
in operating assets
|
||||||||
Accounts
receivable, trade
|
(655,559
|
)
|
(516,212
|
)
|
||||
Inventories
|
(729,858
|
)
|
(814,081
|
)
|
||||
Other
receivables
|
(297,283
|
)
|
(386,195
|
)
|
||||
Other
receivables - related parties
|
2,435
|
165,592
|
||||||
Advances
to suppliers
|
(1,320,177
|
)
|
(3,269,792
|
)
|
||||
Advances
to suppliers - related parties
|
(391,108
|
)
|
(641,987
|
)
|
||||
Other
current assets
|
(889,536
|
)
|
126,672
|
|||||
Long
term deposit
|
(308,803
|
)
|
-
|
|||||
Change
in operating liabilities
|
||||||||
Accounts
payable, trade
|
(2,007,814
|
)
|
(322,498
|
)
|
||||
Other
payables and accrued liabilities
|
716,512
|
(25,221
|
)
|
|||||
Other
payables-related parties
|
5,866
|
(7,278
|
)
|
|||||
Taxes
payable
|
313,101
|
325,495
|
||||||
Net cash provided by operating activities
|
903,020
|
279,657
|
||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase
of equipment
|
(57,110
|
)
|
(22,944
|
)
|
||||
Additions
to leasehold improvements
|
(263,619
|
)
|
(246,402
|
)
|
||||
Net cash used in investing activities
|
(320,729
|
)
|
(269,346
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Restricted
cash
|
(362,349
|
)
|
-
|
|||||
Payments
on short-term loans
|
(1,466,400
|
)
|
(508,060
|
)
|
||||
Proceeds
from short-term loans
|
1,466,400
|
508,060
|
||||||
Net cash used in financing activities
|
(362,349
|
)
|
-
|
|||||
EFFECT
OF EXCHANGE RATE ON CASH
|
10,685
|
24,082
|
||||||
INCREASE
IN CASH
|
230,627
|
34,393
|
||||||
CASH,
beginning of period
|
996,302
|
878,948
|
||||||
CASH,
end of period
|
$
|
1,226,929
|
$
|
913,341
|
(1)
|
Under
the Consulting Services Agreement, Jiuxin Management will provide
exclusive consulting and services to HJ Group for quarterly fee in the
amount of each HJ Group company’s quarterly net income after tax. The
Company has the right to receive the expected residual gains of each HJ
Group company, and there is no cap on such expected residual gains. The
Company is also obligated to absorb the risk of loss from the activities
of each HJ Group company. The Company is not protected from such risk of
loss and is not guaranteed a return by HJ Group or by other parties
involved with HJ Group.
|
(2)
|
Under
the Equity Pledge Agreement, the Owners have pledged their rights, title
and equity interest in HJ Group as security for Jiuxin Management to
collect its fees from each HJ Group company under the Consulting Services
Agreement.
|
(3)
|
Under
the Operating Agreement, Jiuxin Management has exclusive authority of all
decision-making relating to HJ Group’s ongoing major operations, including
establishing compensation levels and hiring and firing key personnel. In
order to ensure HJ Group’s normal operation, Jiuxin Management agrees to
act as the guarantor for HJ Group in any contract, agreement or
transaction with third parties relating to HJ Group’s operations, and to
guarantee HJ Group’s performance of such contract, agreement or
transaction. As a counter guarantee, each HJ Group company agrees to
pledge all of its assets including receivables to Jiuxin Management which
have not been pledged to any third parties at the execution date of this
agreement.
|
(4)
|
Under
the Proxy Agreement, the Owners have authorized any designee of Jiuxin
Management to exercise all of their respective voting rights as owners of
HJ Group.
|
(5)
|
Under
the Option Agreement, the Owners have granted Jiuxin Management the
exclusive right and option to acquire all of their equity interests in HJ
Group.
|
|
·
|
the
consulting services agreement shall remain in effect for the maximum
period of time permitted by law, unless sooner terminated by Jiuxin
Management or if either Jiuxin Management or an HJ Group company becomes
bankrupt or insolvent, or otherwise dissolves or ceases business
operations;
|
|
·
|
the
operating agreement shall remain in effect unless terminated by Jiuxin
Management;
|
|
·
|
the
option agreement shall remain in effect for the maximum period time
permitted by law; and
|
|
·
|
the
voting rights proxy agreement shall remain in effect for the maximum
period of time permitted by law.
|
Subsidiaries
|
Incorporated
in
|
Percentage
of Ownership
|
||
Renovation
HK
|
Hong
Kong
|
100.00%
|
||
Jiuxin
Management
|
PRCPRC
|
100.00%
|
||
Jiuzhou
Pharmacy
|
PRCPRC
|
VIE
by Contractual Arrangements
|
||
Jiuzhou
Clinic
|
PRCPRC
|
VIE
by Contractual Arrangements
|
||
Jiuzhou
Service
|
PRCPRC
|
VIE
by Contractual Arrangements
|
(1)
|
Under
the Consulting Services Agreement, Jiuxin Management will provide
exclusive consulting and services to HJ Group for quarterly fee in the
amount of each HJ Group company’s quarterly net income after tax. The
Company has the right to receive the expected residual gains of each HJ
Group company, and there is no cap on such expected residual gains. The
Company is also obligated to absorb the risk of loss from the activities
of each HJ Group company. The Company is not protected from such risk of
loss and is not guaranteed a return by HJ Group or by other parties
involved with HJ Group.
|
(2)
|
Under
the Equity Pledge Agreement, the Owners have pledged their rights, title
and equity interest in HJ Group as security for Jiuxin Management to
collect its fees from each HJ Group company under the Consulting Services
Agreement.
|
(3)
|
Under
the Operating Agreement, Jiuxin Management has exclusive authority of all
decision-making relating to HJ Group’s ongoing major operations, including
establishing compensation levels and hiring and firing key personnel. In
order to ensure HJ Group’s normal operation, Jiuxin Management agrees to
act as the guarantor for HJ Group in any contract, agreement or
transaction with third parties relating to HJ Group’s operations, and to
guarantee HJ Group’s performance of such contract, agreement or
transaction. As a counter guarantee, each HJ Group company agrees to
pledge all of its assets including receivables to Jiuxin Management which
have not been pledged to any third parties at the execution date of this
agreement.
|
(4)
|
Under
the Proxy Agreement, the Owners have authorized any designee of Jiuxin
Management to exercise all of their respective voting rights as owners of
HJ Group.
|
(5)
|
Under
the Option Agreement, the Owners have granted Jiuxin Management the
exclusive right and option to acquire all of their equity interests in HJ
Group.
|
|
·
|
Level
1 inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active markets.
|
|
·
|
Level
2 inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets, and inputs that are observable
for the assets or liability, either directly or indirectly, for
substantially the full term of the financial instruments.
|
|
·
|
Level
3 inputs to the valuation methodology are unobservable and significant to
the fair value.
|
|
Estimated Useful
Life
|
|
Leasehold
improvements
|
5 years
|
|
Motor
vehicles
|
5 years
|
|
Office
equipment & furniture
|
3-5 years
|
December
31,
2009
|
March
31,
2009
|
|||||||
(Unaudited)
|
||||||||
Leasehold
improvements
|
$
|
2,324,428
|
$
|
2,057,892
|
||||
Furniture
and equipment
|
360,329
|
304,709
|
||||||
Motor
Vehicles
|
164,591
|
162,443
|
||||||
Total
|
2,849,348
|
2,525,044
|
||||||
Less:
Accumulated depreciation and amortization
|
1,938,347
|
1,545,612
|
||||||
Property
and equipment, net
|
$
|
911,001
|
$
|
979,432
|
December
31,
2009
|
March
31,
2009
|
|||||||
(unaudited)
|
||||||||
Prepaid
rental expenses
|
$
|
867,220
|
$
|
475,864
|
||||
Lease
rights transfer fees (1)
|
342,934
|
-
|
||||||
Prepaid
advertisement expenses
|
123,461
|
14,721
|
||||||
Prepaids
and other assets
|
122,092
|
73,794
|
||||||
Total
|
$
|
1,455,707
|
$
|
564,379
|
(1)
|
Lease
rights transfer fees are money paid by the Company to secure store rentals
in coveted areas., These additional costs of acquiring the right to lease
the new stores are capitalized and amortized over the period of the
initial lease term.
|
|
December 31,
2009
|
March 31, 2009
|
||||||
(Unaudited)
|
||||||||
Hangzhou
Bank, due February 2, 2010 annual interest at 4.86%, secured by
the
|
||||||||
personal
properties of some of the Company’s directors
|
$
|
880,200
|
$
|
879,000
|
||||
Hangzhou
Bank, due March 13, 2010 annual interest at 4.86%, secured by the
|
||||||||
personal
properties of some of the Company’s directors
|
$
|
586,800
|
$
|
586,000
|
||||
Total
|
$
|
1,467,000
|
$
|
1,465,000
|
2009
|
2008
|
|||||||
U.S.
Statutory rates
|
34
|
%
|
34
|
%
|
||||
Foreign
income not recognized in USA
|
(34
|
)
|
(34
|
)
|
||||
China
income taxes
|
25
|
25
|
||||||
Other(a)
|
-
|
(2
|
)
|
|||||
Effective
tax rate
|
25
|
%
|
23
|
%
|
(a)
|
The
2% represents the expenses (income) incurred by the Company that are not
subjected to PRC income tax.
|
December
31,
2009
|
March
31,
2009
|
|||||||
(Unaudited)
|
||||||||
VAT
|
$
|
283,357
|
$
|
196,784
|
||||
Income
tax
|
804,831
|
588,681
|
||||||
Others
|
37,464
|
25,851
|
||||||
Total
taxes payable
|
$
|
1,125,652
|
$
|
811,316
|
December
31,
2009
|
March
31, 2009
|
|||||||
(Unaudited)
|
||||||||
Amounts
due from directors (1):
|
$
|
-
|
$
|
2,432
|
||||
Amount
due to director (2):
|
$
|
333,029
|
$
|
326,715
|
||||
Advances
to supplier (3):
|
$
|
2,190,826
|
$
|
1,797,104
|
(1)
|
Represents
interest free loans to two directors of the Company, Li Qi and Chong'an
Jin. The loans are due upon demand.
|
(2)
|
Represents
leasehold improvement expenses and other expenses paid by a director of
the Company, Lei Liu, on behalf of the Company. The amount is interest
free and due upon demand.
|
(3)
|
Represents
prepayment for inventory purchase made to a supplier, which was formerly
owned by some of the Company’s directors. The Company will collect
inventory from the supplier which will reduce the advance.
|
2009
(Unaudited)
|
2008
(Unaudited)
|
|||||||
For
the three months ended December 31,
|
||||||||
Net
income for earnings per share
|
$
|
2,646,353
|
$
|
1,995,523
|
||||
Weighted
average shares used in basic computation
|
||||||||
Basic
and Diluted
|
10,000,000
|
7,900,000
|
||||||
Earnings
per share
|
||||||||
Basic
and Diluted
|
$
|
0.26
|
$
|
0.25
|
2009
(Unaudited)
|
2008
(Unaudited)
|
|||||||
For
the nine months ended December 31,
|
||||||||
Net
income for earnings per share
|
$
|
5,949,110
|
$
|
5,313,259
|
||||
Weighted
average shares used in basic computation
|
||||||||
Basic
and Diluted
|
8,704,745
|
7,900,000
|
||||||
Earnings
per share
|
||||||||
Basic
and Diluted
|
$
|
0.68
|
$
|
0.67
|
|
Three months Ended
December 31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Prescription
Drugs
|
$
|
5,389,120
|
$
|
4,248,830
|
||||
Over
The Counter (OTC) Drugs
|
4,516,533
|
3,418,696
|
||||||
Nutritional
Supplements
|
1,234,362
|
1,334,225
|
||||||
Traditional
Chinese Medicine Products
|
2,776,579
|
1,749,295
|
||||||
Medical
Devices
|
321,155
|
350,727
|
||||||
Sundry
Products and Others
|
685,957
|
460,989
|
||||||
Total
|
$
|
14,923,706
|
$
|
11,562,762
|
|
Nine months Ended December
31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Prescription
Drugs
|
$
|
14,181,479
|
$
|
12,178,657
|
||||
Over
The Counter (OTC) Drugs
|
11,895,897
|
8,769,355
|
||||||
Nutritional
Supplements
|
4,568,279
|
5,545,568
|
||||||
Traditional
Chinese Medicine Products
|
5,416,461
|
3,538,906
|
||||||
Medical
Devices
|
983,974
|
1,201,348
|
||||||
Sundry
Products and Others
|
1,817,653
|
1,862,487
|
||||||
Total
|
$
|
38,863,743
|
$
|
33,096,321
|
Period
ending March 31,
|
Amount
|
|||
2010
|
$
|
357,795
|
||
2011
|
$
|
1,262,525
|
||
2012
|
$
|
991,990
|
||
2013
|
$
|
718,576
|
||
2014
|
$
|
468,814
|
||
Thereafter
|
70,003
|
2009
|
2008
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS
|
||||||||
Cash
|
$
|
996,302
|
$
|
878,948
|
||||
Accounts
receivable, trade
|
1,265,110
|
834,457
|
||||||
Inventories
|
2,793,101
|
2,847,385
|
||||||
Other
receivables
|
67,079
|
425,558
|
||||||
Other
receivables - related parties
|
2,432
|
166,141
|
||||||
Advances
to suppliers
|
5,485,113
|
652,339
|
||||||
Advances
to suppliers - related parties
|
1,797,104
|
1,016,024
|
||||||
Other
current assets
|
564,379
|
515,968
|
||||||
Total
current assets
|
12,970,620
|
7,336,820
|
||||||
EQUIPMENT,
net
|
979,432
|
918,827
|
||||||
OTHER
ASSETS:
|
||||||||
Long
term deposit
|
2,015,149
|
-
|
||||||
Total
other assets
|
2,015,149
|
-
|
||||||
Total
assets
|
$
|
15,965,201
|
$
|
8,255,647
|
||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES
|
||||||||
Short
term loans
|
$
|
1,465,000
|
$
|
499,800
|
||||
Accounts
payable, trade
|
5,939,237
|
6,012,352
|
||||||
Other
payables
|
404,731
|
801,877
|
||||||
Other
payables - related parties
|
326,715
|
339,961
|
||||||
Taxes
payable
|
811,316
|
516,655
|
||||||
Accrued
liabilities
|
360,655
|
38,037
|
||||||
Customer
deposit
|
-
|
85,680
|
||||||
Distribution
payable
|
-
|
144,942
|
||||||
Total
liabilities
|
9,307,654
|
8,439,304
|
||||||
COMMITMENTS
AND CONTINGENCIES
|
-
|
-
|
||||||
SHAREHOLDERS'
EQUITY
|
||||||||
Common stock; $0.001
par value; 250,000,000 shares authorized;
|
||||||||
7,900,000 shares
issued and outstanding as of March 31, 2009 and 2008, respectively
|
7,900
|
7,900
|
||||||
Additional
paid-in capital
|
669,700
|
669,700
|
||||||
Statutory
reserves
|
1,309,109
|
606,665
|
||||||
Retained
earnings (deficit)
|
5,033,275
|
(1,077,797
|
)
|
|||||
Accumulated
other comprehensive loss
|
(362,437
|
)
|
(390,125
|
)
|
||||
Total
shareholders' equity
|
6,657,547
|
(183,657
|
)
|
|||||
Total
liabilities and shareholders' equity
|
$
|
15,965,201
|
$
|
8,255,647
|
2009
|
2008
|
|||||||
REVENUES
|
$
|
44,776,652
|
$
|
31,311,942
|
||||
COST
OF GOODS SOLD
|
32,607,741
|
23,835,859
|
||||||
GROSS
PROFIT
|
12,168,911
|
7,476,083
|
||||||
SELLING
EXPENSES
|
1,712,474
|
1,359,087
|
||||||
GENERAL
& ADMINISTRATIVE EXPENSES
|
1,399,305
|
699,069
|
||||||
TOTAL
OPERATING EXPENSES
|
3,111,779
|
2,058,156
|
||||||
INCOME FROM
OPERATIONS
|
9,057,132
|
5,417,927
|
||||||
OTHER
INCOME (EXPENSE), NET
|
17,369
|
(6,854
|
)
|
|||||
INCOME
BEFORE INCOME TAXES
|
9,074,501
|
5,411,073
|
||||||
PROVISION
FOR INCOME TAXES
|
2,260,985
|
2,023,194
|
||||||
NET
INCOME
|
6,813,516
|
3,387,879
|
||||||
OTHER
COMPREHENSIVE INCOME/(LOSS)
|
||||||||
Foreign
currency translation adjustments
|
27,688
|
(50,242
|
)
|
|||||
COMPREHENSIVE
INCOME
|
$
|
6,841,204
|
$
|
3,337,637
|
||||
BASIC
AND DILUTED WEIGHTED AVERAGE NUMBER OF SHARES
|
7,900,000
|
7,900,000
|
||||||
BASIC
AND DILUTED EARNINGS PER SHARE
|
$
|
0.86
|
$
|
0.43
|
Accumulated
|
||||||||||||||||||||||||||||
Common Stock
|
Additional
|
Retained Earnings
|
other
|
|||||||||||||||||||||||||
Number of
|
Paid-in
|
Statutory
|
comprehensive
|
|||||||||||||||||||||||||
shares
|
Amount
|
capital
|
reserves
|
Unrestricted
|
income/(loss)
|
Totals
|
||||||||||||||||||||||
BALANCE,
March 31, 2007
|
7,900,000 | $ | 7,900 | $ | 669,700 | $ | 279,276 | $ | (3,918,165 | ) | $ | (339,883 | ) | $ | (3,301,172 | ) | ||||||||||||
Net
income
|
3,387,879 | 3,387,879 | ||||||||||||||||||||||||||
Adjustment
of statutory reserves
|
327,389 | (327,389 | ) | - | ||||||||||||||||||||||||
Shareholder
distribution
|
(220,122 | ) | (220,122 | ) | ||||||||||||||||||||||||
Foreign
currency translation adjustments
|
(50,242 | ) | (50,242 | ) | ||||||||||||||||||||||||
BALANCE,
March 31, 2008
|
7,900,000 | $ | 7,900 | $ | 669,700 | $ | 606,665 | $ | (1,077,797 | ) | $ | (390,125 | ) | $ | (183,657 | ) | ||||||||||||
Net
income
|
6,813,516 | 6,813,516 | ||||||||||||||||||||||||||
Adjustment
of statutory reserves
|
702,444 | (702,444 | ) | - | ||||||||||||||||||||||||
Foreign
currency translation adjustments
|
27,688 | 27,688 | ||||||||||||||||||||||||||
BALANCE,
March 31, 2009
|
7,900,000 | $ | 7,900 | $ | 669,700 | $ | 1,309,109 | $ | 5,033,275 | $ | (362,437 | ) | $ | 6,657,547 |
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
income
|
$
|
6,813,516
|
$
|
3,387,879
|
||||
Adjustments
to reconcile net income to cash
|
||||||||
provided
by (used in) operating activities:
|
||||||||
Depreciation
and amortization
|
439,464
|
334,637
|
||||||
Change
in operating assets
|
||||||||
Accounts
receivable, trade
|
(407,133
|
)
|
132,312
|
|||||
Inventories
|
127,466
|
650,356
|
||||||
Other
receivable
|
367,791
|
(253,155
|
)
|
|||||
Other
receivable - related party
|
167,234
|
161,196
|
||||||
Advances
to suppliers
|
(4,793,517
|
)
|
(314,148
|
)
|
||||
Advances
to suppliers - related party
|
(751,251
|
)
|
(922,719
|
)
|
||||
Other
current assets
|
(36,279
|
)
|
(251,676
|
)
|
||||
Long
term deposit
|
(2,005,795
|
)
|
-
|
|||||
Change
in operating liabilities
|
||||||||
Accounts
payable, trade
|
(227,834
|
)
|
(2,287,871
|
)
|
||||
Other
payables and accrued liabilities
|
(95,177
|
)
|
637,114
|
|||||
Other
payables-related parties
|
(21,952
|
)
|
248,638
|
|||||
Customer
deposits
|
(87,492
|
)
|
80,598
|
|||||
Taxes
payable
|
279,969
|
(181,234
|
)
|
|||||
Net
cash (used in) provided by operating activities
|
(230,990
|
)
|
1,421,927
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase
of equipments
|
(35,906
|
)
|
-
|
|||||
Additions
to leasehold improvements
|
(438,166
|
)
|
(348,886
|
)
|
||||
Net
cash used in investing activities
|
(474,072
|
)
|
(348,886
|
)
|
||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds
from short term loan
|
1,465,600
|
-
|
||||||
Payments
on short term loan
|
(512,400
|
)
|
(772,398
|
)
|
||||
Distribution
to shareholders
|
(148,007
|
)
|
-
|
|||||
Net
cash provided by (used in) financing activities
|
805,193
|
(772,398
|
)
|
|||||
EFFECT
OF EXCHANGE RATE ON CASH
|
17,223
|
72,607
|
||||||
INCREASE
IN CASH
|
117,354
|
373,250
|
||||||
CASH,
beginning of year
|
878,948
|
505,698
|
||||||
CASH,
end of year
|
$
|
996,302
|
$
|
878,948
|
(1)
|
Under
the Consulting Services Agreement, Jiuxin Management will provide
exclusive consulting and services to HJ Group for quarterly fee in the
amount of each HJ Group company’s quarterly net income after tax. The
Company has the right to receive the expected residual gains of each HJ
Group company, and there is no cap on such expected residual gains. The
Company is also obligated to absorb the risk of loss from the activities
of each HJ Group company. The Company is not protected from such risk of
loss and is not guaranteed a return by HJ Group or by other parties
involved with HJ Group.
|
(2)
|
Under
the Equity Pledge Agreement, the Owners have pledged their rights, title
and equity interest in HJ Group as security for Jiuxin Management to
collect its fees from each HJ Group company under the Consulting Services
Agreement.
|
(3)
|
Under
the Operating Agreement, Jiuxin Management has exclusive authority of all
decision-making relating to HJ Group’s ongoing major operations, including
establishing compensation levels and hiring and firing key personnel. In
order to ensure HJ Group’s normal operation, Jiuxin Management agrees to
act as the guarantor for HJ Group in any contract, agreement or
transaction with third parties relating to HJ Group’s operations, and to
guarantee HJ Group’s performance of such contract, agreement or
transaction. As a counter guarantee, each HJ Group company agrees to
pledge all of its assets including receivables to Jiuxin Management which
have not been pledged to any third parties at the execution date of this
agreement.
|
(4)
|
Under
the Proxy Agreement, the Owners have authorized any designee of Jiuxin
Management to exercise all of their respective voting rights as owners of
HJ Group.
|
(5)
|
Under
the Option Agreement, the Owners have granted Jiuxin Management the
exclusive right and option to acquire all of their equity interests in HJ
Group.
|
·
|
the
consulting services agreement shall remain in effect for the maximum
period of time permitted by law, unless sooner terminated by Jiuxin
Management or if either Jiuxin Management or an HJ Group company becomes
bankrupt or insolvent, or otherwise dissolves or ceases business
operations;
|
·
|
the
operating agreement shall remain in effect unless terminated by Jiuxin
Management;
|
·
|
the
option agreement shall remain in effect for the maximum period time
permitted by law; and
|
·
|
the
voting rights proxy agreement shall remain in effect for the maximum
period of time permitted by law.
|
Subsidiaries
|
Incorporated in
|
Percentage of
Ownership
|
|||
Renovation HK
|
Hong Kong
|
100.00
|
%
|
||
Jiuxin Management
|
PRCPRC
|
100.00
|
%
|
||
Jiuzhou Pharmacy
|
PRCPRC
|
VIE by Contractual Arrangements
|
|||
Jiuzhou Clinic
|
PRCPRC
|
VIE by Contractual Arrangements
|
|||
Jiuzhou Service
|
PRCPRC
|
VIE by Contractual Arrangements
|
(1)
|
Under
the Consulting Services Agreement, Jiuxin Management will provide
exclusive consulting and services to HJ Group for quarterly fee in the
amount of each HJ Group company’s quarterly net income after tax. The
Company has the right to receive the expected residual gains of each HJ
Group company, and there is no cap on such expected residual gains. The
Company is also obligated to absorb the risk of loss from the activities
of each HJ Group company. The Company is not protected from such risk of
loss and is not guaranteed a return by HJ Group or by other parties
involved with HJ Group.
|
(2)
|
Under
the Equity Pledge Agreement, the Owners have pledged their rights, title
and equity interest in HJ Group as security for Jiuxin Management to
collect its fees from each HJ Group company under the Consulting Services
Agreement.
|
(3)
|
Under
the Operating Agreement, Jiuxin Management has exclusive authority of all
decision-making relating to HJ Group’s ongoing major operations, including
establishing compensation levels and hiring and firing key personnel. In
order to ensure HJ Group’s normal operation, Jiuxin Management agrees to
act as the guarantor for HJ Group in any contract, agreement or
transaction with third parties relating to HJ Group’s operations, and to
guarantee HJ Group’s performance of such contract, agreement or
transaction. As a counter guarantee, each HJ Group company agrees to
pledge all of its assets including receivables to Jiuxin Management which
have not been pledged to any third parties at the execution date of this
agreement.
|
(4)
|
Under
the Proxy Agreement, the Owners have authorized any designee of Jiuxin
Management to exercise all of their respective voting rights as owners of
HJ Group.
|
(5)
|
Under
the Option Agreement, the Owners have granted Jiuxin Management the
exclusive right and option to acquire all of their equity interests in HJ
Group.
|
·
|
Level 1 inputs to the valuation
methodology are quoted prices (unadjusted) for identical assets or
liabilities in active
markets
|
·
|
Level 2 inputs to the valuation
methodology include quoted prices for similar assets and liabilities in
active markets, and inputs that are observable for the assets or
liability, either directly or indirectly, for substantially the full term
of the financial instruments
|
·
|
Level 3 inputs to the valuation
methodology are unobservable and significant to the fair
value
|
·
|
Level 1 inputs to the valuation
methodology are quoted prices (unadjusted) for identical assets or
liabilities in active
markets
|
·
|
Level 2 inputs to the valuation
methodology include quoted prices for similar assets and liabilities in
active markets, and inputs that are observable for the assets or
liability, either directly or indirectly, for substantially the full term
of the financial instruments
|
·
|
Level 3 inputs to the valuation
methodology are unobservable and significant to the fair
value
|
Estimated Useful Life
|
|||
Leasehold
improvements
|
5years
|
||
Motor
vehicles
|
5years
|
||
Office
equipment & furniture
|
3-5years
|
2009
|
2008
|
|||||||
Leasehold
improvements
|
$
|
2,057,892
|
$
|
1,576,826
|
||||
Furniture
and equipment
|
304,709
|
261,244
|
||||||
Motor
vehicles
|
162,443
|
158,340
|
||||||
Total
|
2,525,044
|
1,996,410
|
||||||
Less:
Accumulated depreciation and amortization
|
1,545,612
|
1,077,583
|
||||||
Property
and equipment, net
|
$
|
979,432
|
$
|
918,827
|
2009
|
2008
|
|||||||
U.S.
Statutory rates
|
34
|
%
|
34
|
%
|
||||
Foreign
income not recognized in USA
|
(34
|
)
|
(34
|
)
|
||||
China
income taxes
|
25
|
31
|
||||||
Other
(a)
|
0
|
6
|
||||||
Effective
tax rate
|
25
|
%
|
37
|
%
|
(a)
|
The 6% represents the expenses
incurred by the Company that are not subjected to PRC income
tax.
|
2009
|
2008
|
|||||||
VAT
|
$
|
196,784
|
$
|
32,217
|
||||
Income
tax
|
588,681
|
462,350
|
||||||
Others
|
25,851
|
22,088
|
||||||
Total
taxes payable
|
$
|
811,316
|
$
|
516,655
|
March 31, 2009
|
March 31, 2008
|
|||||||
Cash
advance from third party (a)
|
$
|
314,975
|
$
|
735,420
|
||||
Other
|
89,756
|
66,457
|
||||||
Total
|
$
|
404,731
|
$
|
801,877
|
(a)
|
Represents short
term cash advance from a non-related third party, Hangzhou Today Real
Estate. The advance is non-interest bearing and due upon
request.
|
2009
|
2008
|
|||||||
Hangzhou
Bank, due February 4, 2009 annual interest at 8.22%, secured by the
personal properties of the Company’s shareholders
|
$
|
-
|
$
|
499,800
|
||||
Hangzhou
Bank, due August 13, 2009 annual interest at 4.86%, secured by the
personal properties of the Company’s shareholders
|
$
|
586,000
|
$
|
-
|
||||
Hangzhou
Bank, due September 16, 2009 annual interest at 4.86%, secured by the
personal properties of the Company’s shareholders
|
$
|
879,000
|
$
|
-
|
||||
Total
|
$
|
1,465,000
|
$
|
499,800
|
March 31, 2009
|
March 31, 2008
|
|||||||
Amounts
due from directors (1):
|
$
|
2,432
|
$
|
166,141
|
||||
Amount
due to director (2):
|
$
|
326,715
|
$
|
339,961
|
||||
Advances
to supplier (3):
|
$
|
1,797,104
|
$
|
1,016,024
|
(1)
|
Represents interest free loans to
two of the Company’s directors, Li Qi and Chong’an Jin. The loans are due
upon demand.
|
(2)
|
Represents leasehold improvement
expenses paid by a director of the Company, Lei Liu, on behalf of the
Company. The amount is due upon
demand.
|
(3)
|
Represents prepayment for
inventory purchase made to a supplier, which was formerly owned by
the Company’s directors. The Company will collect inventory from the
supplier.
|
Twelve months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Net
income for earnings per share
|
$ | 6,813,516 | $ | 3,387,879 | ||||
Weighted
average shares used in basic computation
|
||||||||
Basic
and diluted
|
7,900,000 | 7,900,000 | ||||||
Earnings
per share
|
||||||||
Basic
and diluted
|
$ | 0.86 | $ | 0.43 |
Twelve months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Prescription
Drugs
|
$
|
16,518,218
|
$
|
7,634,160
|
||||
Over
The Counter (OTC) Drugs
|
8,118,632
|
3,952,093
|
||||||
Nutritional
Supplements
|
2,800,290
|
3,343,442
|
||||||
Traditional
Chinese Medicine Products
|
4,312,097
|
4,036,885
|
||||||
Sundry
Products
|
11,985,508
|
11,698,344
|
||||||
Medical
Devices
|
1,041,907
|
647,018
|
||||||
Total
|
$
|
44,776,652
|
$
|
31,311,942
|
Years ending March 31,
|
Amount
|
|||
2010
|
$
|
1,057,975
|
||
2011
|
897,791
|
|||
2012
|
616,612
|
|||
2013
|
372,540
|
|||
2014
|
243,676
|
|||
Thereafter
|
34,269
|
MADISON
WILLIAMS AND COMPANY
|
RODMAN
& RENSHAW, LLC
|
SEC
Registration Fee
|
$
|
2,049.88
|
||
FINRA
Filing Fees
|
$
|
*
|
||
Printing
Fees
|
$
|
*
|
||
Accounting
Fees and Expenses
|
$
|
*
|
||
Legal
Fees and Expenses
|
$
|
*
|
||
Miscellaneous
|
$
|
*
|
||
Total
|
$
|
*
|
Name of Subscriber:
|
Number of
Shares:
|
|||
Yuxian
An
|
20,000
|
|||
Jordan
Buck
|
20,000
|
|||
Richard
Chan
|
20,000
|
|||
Yibin
Han
|
20,000
|
|||
Yingbin
He
|
20,000
|
|||
Thomas
J. Kennedy
|
20,000
|
|||
Deborah
Kennedy
|
20,000
|
|||
Robert
Kennedy
|
20,000
|
|||
Guoliang
Liu
|
20,000
|
|||
Michelle
Z. Liu
|
20,000
|
|||
Yuzhi
Liu
|
20,000
|
|||
Jody
Morita
|
20,000
|
|||
Hua
Niu
|
20,000
|
|||
Xiaoming
Ran
|
20,000
|
|||
Richard
X. Song
|
20,000
|
|||
Yuxia
Wang
|
20,000
|
|||
Winnie
Lai Wah Wing
|
20,000
|
|||
Shun
Rong Wu
|
20,000
|
|||
Qing
Xia
|
20,000
|
|||
Shenglin
Xu
|
20,000
|
|||
Dwayne
Yaretz
|
20,000
|
|||
Peiqin
Yu
|
20,000
|
|||
Xiao
Bo Zhang
|
20,000
|
|||
Shuang
Zhen
|
20,000
|
|||
Yenyou
Zheng
|
20,000
|
(a)
|
The undersigned registrant hereby
undertakes to:
|
(1)
|
File, during any period in which
offers or sales are being made, a post-effective amendment to this
registration statement to:
|
i.
|
Include any prospectus required
by Section 10(a)(3) of the Securities Act of 1933, as amended (the
“Securities Act”);
|
ii.
|
Reflect in the prospectus any
facts or events which, individually or in the aggregate, represent a
fundamental change in the information in the registration statement.
Notwithstanding the foregoing, any increase or decrease in volume of
securities offered (if the total dollar value of securities offered would
not exceed that which was registered) and any deviation from the low or
high end of the estimated maximum offering range may be reflected in the
form of prospectus filed with the Securities and Commission (the
“Commission”) pursuant to Rule 424(b) if, in the aggregate, the changes in
volume and price represent no more than 20 percent change in the maximum
aggregate offering price set forth in the “Calculation of Registration
Fee” table in the effective registration statement;
and
|
iii.
|
Include any additional or changed
material information on the plan of
distribution.
|
(2)
|
For determining liability under
the Securities Act, each such post-effective amendment as a new
registration statement relating to the securities offered, and the
offering of such securities at that time shall be deemed to be the initial
bona fide offering.
|
(3)
|
File a post-effective amendment
to remove from registration by means of a post-effective amendment any of
the securities that remain unsold at the end of the
offering.
|
(4)
|
For determining liability of the
undersigned small business issuer under the Securities Act to any
purchaser in the initial distribution of the securities, the undersigned
small business issuer undertakes that in a primary offering of securities
of the undersigned small business issuer pursuant to this registration
statement, regardless of the underwriting method used to sell the
securities to the purchaser, if the securities are offered or sold to such
purchaser by means of any of the following communications, the undersigned
small business issuer will be a seller to the purchaser and will be
considered to offer or sell such securities to such
purchaser:
|
i.
|
Any preliminary prospectus or
prospectus of the undersigned small business issuer relating to the
offering required to be filed pursuant to Rule
424;
|
ii.
|
Any free writing prospectus
relating to the offering prepared by or on behalf of the undersigned small
business issuer or used or referred to by the undersigned small business
issuer;
|
iii.
|
The portion of any other free
writing prospectus relating to the offering containing material
information about the undersigned small business issuer or its securities
provided by or on behalf of the undersigned small business issuer;
and
|
iv.
|
Any other communication that is
an offer in the offering made by the undersigned small business issuer to
the purchaser.
|
(b)
|
Provide to the underwriters at
the closing specified in the underwriting agreements, certificates in such
denominations and registered in such names as required by the underwriters
to permit prompt delivery to each
purchaser.
|
(c)
|
Insofar as indemnification for
liabilities arising under the Securities Act may be permitted to
directors, officers and controlling persons of the small business issuer
pursuant to the foregoing provisions, or otherwise, the small business
issuer has been advised that in the opinion of the Commission such
indemnification is against public policy as expressed in the Securities
Act and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by the
small business issuer of expenses incurred or paid by a director, officer
or controlling person of the small business issuer in the successful
defense of any action, suit or proceeding) is asserted by such director,
officer or controlling person in connection with the securities being
registered, the small business issuer will, unless in the opinion of its
counsel the matter has been settled by controlling precedent, submit to a
court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the
Securities Act and will be governed by the final adjudication of such
issue.
|
(1)
|
For determining any liability
under the Securities Act, treat the information omitted from the form of
prospectus filed as part of this registration statement in reliance upon
Rule 430A and contained in a form of prospectus filed by the small
business issuer under Rule 424(b)(1), or (4), or 497(h) under the
Securities Act as part of this registration statement as of the time the
Commission declared it
effective.
|
(2)
|
For determining any liability
under the Securities Act, treat each post-effective amendment that
contains a form of prospectus as a new registration statement for the
securities offered in the registration statement, and that offering of the
securities at that time as the initial bona fide offering of those
securities.
|
CHINA
JO-JO DRUGSTORES, INC.
(Registrant)
|
||
Date:
April 6, 2010
|
By:
|
/s/
Lei Liu
|
Lei
Liu
|
||
Chief
Executive Officer
|
Name
|
Title
|
Date
|
||
Chief
Executive Officer and Director
|
April 6,
2010
|
|||
*
|
(Principal
Executive Officer)
|
|||
Lei
Liu
|
||||
Chief
Financial Officer
|
April 6,
2010
|
|||
*
|
(Principal
Financial and Accounting Officer)
|
|||
Bennet
P. Tchaikovsky
|
||||
*
|
Secretary
and Director
|
April 6,
2010
|
||
Li
Qi
|
||||
*
|
Director
|
April 6,
2010
|
||
Chong’an
Jin
|
||||
*
|
Director
|
April 6,
2010
|
||
Shike
Zhu
|
||||
*
|
Director
|
April 6,
2010
|
||
Yuehai
Ke
|
||||
April 6,
2010
|
||||
*
|
Director
|
|||
Marc
Thomas Serrio
|
||||
*
|
Director
|
April 6,
2010
|
||
Shuizhen
Wu
|
||||
*
|
Director
|
April 6,
2010
|
||
Xiaomeng
Yu
|
||||
*
|
Director
|
April 6,
2010
|
||
Bowen
Zhao
|
||||
/s/
Lei Liu
|
Attorney-in-Fact*
|
April 6,
2010
|
||
Lei
Liu
|
Exhibit
Number
|
Description
|
|
1.1
|
Form
of Underwriting Agreement (9)
|
|
2.1
|
Share
Exchange Agreement among Kerrisdale Mining Corporation (“Kerrisdale”),
certain of its stockholders, Renovation Investment (Hong Kong) Co., Ltd.
(“Renovation”) and its shareholders dated September 17, 2009
(1)
|
|
3.1
|
Articles
of Incorporation of Kerrisdale (2)
|
|
3.2
|
Certificate
of Amendment to Articles of Incorporation of Kerrisdale filed with the
Nevada Secretary of State on July 14, 2008 (3)
|
|
3.1
|
Articles
of Merger between Kerrisdale Mining and Jo-Jo Drugstores filed with the
Nevada Secretary of State on September 22, 2009 (1)
|
|
3.2
|
Bylaws
(2)
|
|
3.3
|
Text
of Amendments to the Bylaws (3)
|
|
4.1
|
Specimen
of Common Stock Certificate (2)
|
|
4.2
|
Form
of Common Stock Purchase Option to be granted to Madison Williams and
Company LLC *
|
|
5.1
|
Opinion
of Richardson & Patel LLP *
|
|
10.1
|
Consulting
Services Agreement between Jiuxin Management and Jiuzhou Pharmacy dated
August 1, 2009 (1)
|
|
10.2
|
Operating
Agreement among Jiuxin Management, Jiuzhou Pharmacy and its owners dated
August 1, 2009 (1)
|
|
10.3
|
Equity
Pledge Agreement among Jiuxin Management, Jiuzhou Pharmacy and its owners
dated August 1, 2009 (1)
|
|
10.4
|
Option
Agreement among Jiuxin Management, Jiuzhou Pharmacy and its owners dated
August 1, 2009 (1)
|
|
10.5
|
Voting
Rights Proxy Agreement among Jiuxin Management, Jiuzhou Pharmacy and its
owners dated August 1, 2009 (1)
|
|
10.6
|
Consulting
Services Agreement between Jiuxin Management and Jiuzhou Clinic dated
August 1, 2009 (1)
|
|
10.7
|
Operating
Agreement among Jiuxin Management, Jiuzhou Clinic and its owners dated
August 1, 2009 (1)
|
|
10.8
|
Equity
Pledge Agreement among Jiuxin Management, Jiuzhou Clinic and its owners
dated August 1, 2009 (1)
|
|
10.9
|
Option
Agreement among Jiuxin Management, Jiuzhou Clinic and its owners dated
August 1, 2009 (1)
|
|
10.10
|
Voting
Rights Proxy Agreement among Jiuxin Management, Jiuzhou Clinic and its
owners dated August 1, 2009 (1)
|
|
10.11
|
Consulting
Services Agreement between Jiuxin Management and Jiuzhou Service dated
August 1, 2009 (1)
|
|
10.12
|
Operating
Agreement among Jiuxin Management, Jiuzhou Service and its owners dated
August 1, 2009 (1)
|
|
10.13
|
Equity
Pledge Agreement among Jiuxin Management, Jiuzhou Service and its owners
dated August 1, 2009 (1)
|
|
10.14
|
Option
Agreement among Jiuxin Management, Jiuzhou Service and its owners dated
August 1, 2009 (1)
|
|
10.15
|
Voting
Rights Proxy Agreement among Jiuxin Management, Jiuzhou Service and its
owners dated August 1, 2009 (1)
|
|
10.16
|
Agreement
between Jiuzhou Pharmacy and Yingte Logistics dated January 1, 2009
(1)
|
|
10.17
|
Amendment
to Consulting Services Agreement between Jiuxin Management and Jiuzhou
Pharmacy dated October 27, 2009 (4)
|
|
10.18
|
Amendment
to Operating Agreement between Jiuxin Management and Jiuzhou Pharmacy
dated October 27, 2009 (4)
|
|
10.19
|
Amendment
to Option Agreement between Jiuxin Management and Jiuzhou Pharmacy dated
October 27, 2009 (4)
|
|
10.20
|
Amendment
to Voting Rights Proxy Agreement between Jiuxin Management and Jiuzhou
Pharmacy dated October 27, 2009 (4)
|
|
10.21
|
Amendment
to Consulting Services Agreement between Jiuxin Management and Jiuzhou
Clinic dated October 27, 2009 (4)
|
|
10.22
|
Amendment
to Operating Agreement between Jiuxin Management and Jiuzhou Clinic dated
October 27, 2009 (4)
|
|
10.23
|
Amendment
to Option Agreement between Jiuxin Management and Jiuzhou Clinic dated
October 27, 2009 (4)
|
|
10.24
|
Amendment
to Voting Rights Proxy Agreement between Jiuxin Management and Jiuzhou
Clinic dated October 27, 2009 (4)
|
|
10.25
|
Amendment
to Consulting Services Agreement between Jiuxin Management and Jiuzhou
Service dated October 27, 2009 (4)
|
|
10.26
|
Amendment
to Operating Agreement between Jiuxin Management and Jiuzhou Service dated
October 27, 2009 (4)
|
|
10.27
|
Amendment
to Option Agreement between Jiuxin Management and Jiuzhou Service dated
October 27, 2009 (4)
|
|
10.28
|
Amendment
to Voting Rights Proxy Agreement between Jiuxin Management and Jiuzhou
Service dated October 27, 2009 (4)
|
|
10.29
|
Form
of CFO Services Agreement entered into between Jiuzhou Pharmacy and
Worldwide Officers, Inc. on July 30, 2009 (7)
|
|
10.30
|
Director
Offer Letter with Marc Thomas Serrio dated March 15, 2010 (8)
|
|
10.31
|
Indemnification
Agreement with Marc Thomas Serrio dated March 15, 2010 (8)
|
|
16.1
|
Letter
from Madsen & Associates CPA’s, Inc. (5)
|
|
21.1
|
List
of subsidiaries (6)
|
|
23.1
|
Consent
of Frazer Frost, LLP (successor entity of Moore Stephens Wurth Frazer and
Torbet, LLP) **
|
|
23.2
|
Consent
of Richardson & Patel LLP (included in Exhibit 5.1)
*
|
|
23.3
|
Consent
of Allbright Law Offices **
|
|
24.1
|
Power
of Attorney (included as part of the signature page to the registration
statement)
|
|
99.1
|
Agreement
between Jiuzhou Pharmacy and Yingte Logistics Co., Ltd. dated January 1,
2010
(9)
|
*
|
To
be filed upon amendment
|
**
|
Filed
herewith
|
***
|
Filed
herewith as Exhibit 5.1
|
(1)
|
Incorporated
by reference from the Registrant’s Current Report on Form 8-K filed on
September 24, 2009.
|
(2)
|
Incorporated
by reference from the Registrant’s Registration Statement on Form SB-2
filed on November 28, 2007.
|
(3)
|
Incorporated
by reference from the Registrant’s Current Report on Form 8-K filed on
July 15, 2008.
|
(4)
|
Incorporated
by reference from the Registrant’s Current Report on Form 8-K filed on
October 30, 2009.
|
(5)
|
Incorporated
by reference from the Registrant’s Current Report on Form 8-K filed on
December 2, 2009.
|
(6)
|
Incorporated
by reference from the Registrant’s Registration Statement on Form S-1
filed on December 21, 2009.
|
(7)
|
Incorporated
by reference from the Registrant’s Registration Statement on Form S-1/A
filed on January 27, 2010.
|
(8)
|
Incorporated
by reference from the Registrant’s Current Report on Form 8-K filed on
March 16, 2010.
|
(9)
|
Incorporated
by reference from the Registrant’s Registration Statement on Form S-1/A
filed on March 23, 2010
|