Attached files

file filename
S-1/A - TAXUS PHARMACEUTICALS, INC. - FORM S-1/A - Taxus Pharmaceuticals, Inc.tx_s1z.htm
EX-5.2 - EXHIBIT - Taxus Pharmaceuticals, Inc.tx_ex5z2.htm
EX-5.1 - EXHIBIT - Taxus Pharmaceuticals, Inc.tx_ex5z1.htm
EX-99.3 - EXHIBIT - Taxus Pharmaceuticals, Inc.tx_ex99z3.htm
EX-99.1 - EXHIBIT - Taxus Pharmaceuticals, Inc.tx_ex99z1.htm
EX-23.1 - EXHIBIT - Taxus Pharmaceuticals, Inc.tx_ex23z1.htm

TAXUS PHARMACEUTICALS, INC.


CONSOLIDATED FINANCIAL STATEMENTS


MARCH 31, 2012 AND 2011


(UNAUDITED)




Taxus Pharmaceuticals, Inc.

Consolidated Financial Statements

March 31, 2012 and 2011

(Unaudited)




Table of Contents


Page


Report of Independent Registered Public Accounting Firm

1

Consolidated Balance Sheets

2

Consolidated Statements of Operations

3

Consolidated Statements of Comprehensive Income (Loss)

4

Consolidated Statements of Changes in Equity

5

Consolidated Statements of Cash Flows

6

Notes to Consolidated Financial Statements

7




Patrizio & Zhao, LLC

Certified Public Accountants and Consultants

322 Route 46 West

Parsippany, NJ 07054

Member of

Tel:  (973) 882-8810

Fax: (973) 882-0788

Alliance of worldwide accounting firms

www.pzcpa.com




Report of Independent Registered Public Accounting Firm


To the Board of Directors and Stockholders

Taxus Pharmaceuticals, Inc.


We have reviewed the accompanying consolidated balance sheet of Taxus Pharmaceuticals, Inc. (the “Company”) as of March 31, 2012, and the related consolidated statements of operations, comprehensive income (loss), changes in equity and cash flows for the three months ended March 31, 2012 and 2011. These consolidated interim financial statements are the responsibility of the Company's management.


We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.


Based on our review, we are not aware of any material modifications that should be made to the accompanying consolidated interim financial statements referred to above for them to be in conformity with accounting principles generally accepted in the United States of America.


As described in Note 18 to the consolidated financial statements, the March 31, 2012 and 2011 financial statements have been restated to correct certain misstatements.





Parsippany, New Jersey

June 22, 2012

(Except for Consolidated Statements of Changes in Equity, Note 1, 2, 7, 8, 11, 16, 17 and 18

as to which the date is November 21, 2012)




1


Taxus Pharmaceuticals, Inc.


Consolidated Balance Sheets

 

March 31

December 31

 

2012

2011

 

(Unaudited)

 

Assets

(Restated)

(Restated)

Current assets:

 

 

Cash and cash equivalents

$   154,306

$   291,018

Inventory

     47,345

     43,883

Due from related party

   69,696

-

Other current assets

       38,958

       42,130

Total current assets

 310,305

     377,031

 

 

 

Property and equipment, net

5,792,231

 5,537,605

 

 

 

Other assets:

 

 

Intangible assets

250,870

   251,083

Goodwill

   779,702

     774,779

Deposits for business acquisition

       31,680

       31,480

Total other assets

  1,062,252

  1,057,342

 

 

 

Total assets

$7,164,788

$6,971,978

 

 

 

Liabilities

 

 

Current liabilities:

 

 

Accounts payable

$     16,156

$     24,110

Current portion of long-term auto loan

    22,174

    22,174

Current portion of capital lease obligation

  27,372

     27,372

Outstanding obligation for acquisition of Kunyuan

 689,040

    779,130

Loan from unrelated party

  173,741

   172,463

Other current liabilities

       22,020

       19,653

Total current liabilities

  950,503

  1,044,902

 

 

 

Long-term liabilities:

 

 

Long-term auto loan, less current portion

    33,394

   35,830

Capital lease obligation, less current portion

   7,222

       13,846

Due to shareholder

  3,926,097

  3,525,723

Total long-term liabilities

  3,966,713

  3,575,399

 

 

 

Total liabilities

  4,917,216

4,620,301

 

 

 

Commitments and contingencies

 

 

 

 

 

Equity

 

 

Stockholders’ equity:

 

 

Preferred stock $0.0001 par value, 10,000,000 shares authorized,

 

 

  -0- shares issued and  outstanding at March 31, 2012 and

-

-

  December 31, 2011

 

 

Common stock $0.0001 par value, 100,000,000 shares authorized,

 

 

  22,642,500 and 13,244,500 shares issued and  outstanding at

 

 

  March 31, 2012 and December 31, 2011, respectively

  2,264

    1,324

Additional paid-in capital

2,085,401

1,992,361

Accumulated deficit

(396,563)

   (184,067)

Accumulated other comprehensive income

     547,733

     532,615

Total stockholders’ equity

2,238,835

  2,342,233

 

 

 

Noncontrolling interest

         8,737

         9,444

 

 

 

Total equity

  2,247,572

  2,351,677

 

 

 

Total liabilities and equity

$7,164,788

$6,971,978



The accompanying notes are an integral part of these consolidated financial statements.

2


Taxus Pharmaceuticals, Inc.


Consolidated Statements of Operations

(Unaudited)


 

For the Three Months Ended

 

March 31,

 

2012

2011

 

(Restated)

(Restated)

 

 

 

Sales

$     30,573

$    20,074

 

 

 

Cost of sales

       21,062

      14,782

 

 

 

Gross profit

          9,511

     5,292

  

 

 

Operating expenses

 

 

General and administrative expenses

      222,774

     14,706

  

 

 

Loss before provision for income taxes

      (213,263)

(9,414)

  

 

 

Provision for income taxes

                 -

                -

  

 

 

Net loss

      (213,263)

      (9,414)

 

 

 

Less: net loss attributable to noncontrolling interest

          (767)

                -

 

 

 

Net loss attributable to Taxus Pharmaceuticals, Inc.

$ (212,496)

$    (9,414)

 

 

 

 Basic loss per share

$       (0.01)

$      (0.00)

Diluted loss per share

$       (0.01)    

$      (0.00)    

 

 

 

Weighted average number of common shares outstanding

 

 

Basic

15,170,918

13,244,500

Diluted

15,170,918

13,244,500





The accompanying notes are an integral part of these consolidated financial statements.

3


Taxus Pharmaceuticals, Inc.


Consolidated Statements of Comprehensive Income (Loss)

(Unaudited)




 

For the Three Months Ended

 

March 31,

 

2012

2011

 

(Restated)

(Restated)

 

 

 

Net loss

$ (213,263)

$  (9,414)

 

 


Other comprehensive income

 


Foreign currency translation adjustment

       15,178

    16,122

 

 


Total other comprehensive income

       15,178

    16,122

 

 


Comprehensive income (loss)

  (198,085)

   6,708

 

 


Less: comprehensive loss attributable to the

 


          noncontrolling interest

           (707)

             -

 

 


Comprehensive income (loss) attributable to

Taxus Pharmaceuticals, Inc.

$ (197,378)

$    6,708






The accompanying notes are an integral part of these consolidated financial statements.

4


Taxus Pharmaceuticals, Inc.


Consolidated Statements of Changes in Equity

(Unaudited)

 

 

 

 

 

Additional

 

other

Total

Non-

 

 

Common Stock

 Preferred Stock

Paid in

Retained

Comprehensive

Stockholders’

-controlling

Total

 

Number

Par Value

Number

Par Value

Capital

Earnings

Income

Equity

Interest

Equity

 

(Restated)

(Restated)

(Restated)

(Restated)

(Restated)

(Restated)

(Restated)

(Restated)

(Restated)

(Restated)

Balance at January 1, 2010:

13,244,500

$      1,324

-

$           -

$   1,850,221

 $     64,006

 $         377,832

 $    2,293,383

 $               -

$   2,293,383

 

 

 

 

 

 

 

 

 

 

 

Net loss

               -

               -

               -

               -

               -

(81,457)

            -

(81,457)

-

(81,457)

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

    Foreign currency translation adjustment

               -

               -

               -

               -

               -

              -

83,431

83,431

                 -

83,431

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

               -

               -

               -

               -

               -

              -

            -

1,974

       -

1,974

 

 

 

 

 

 

 

 

 

 

 

Capital contribution from stockholders

                -

               -

               -

             -

       150,300

                  -

                       -

         150,300

                 -

        150,300

 

 

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2010

13,244,500

$      1,324

-

$           -

$   2,000,521

 $    (17,451)

 $         461,263

 $    2,445,657

 $                -

$   2,445,657

 

 

 

 

 

 

 

 

 

 

 

 Net income

             -   

            -   

               -

               -

               -

(166,616)

                     -   

(166,616)

               -   

(166,616)

 Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

       Foreign currency translation adjustment

             -   

            -   

               -

               -

               -

               -   

71,352

           71,352

                  -   

          71,352

  Comprehensive income

             -   

            -   

               -

               -

               -

               -   

                         -

(95,264)

               -   

(95,264)

 Acquisition of subsidiary

                -

               -

               -

             -

         (8,160)

                  -

                       -

           (8,160)

          9,444

            1,284

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2011

13,244,500

$     1,324

               -

$           -

$   1,992,361

$  (184,067)

 $         532,615

 $    2,342,233

 $        9,444

$   2,351,677

 

 

 

 

 

 

 

 

 

 

 

 Net income

              -   

            -   

               -

               -

               -

(212,496)

                     -   

(212,496)

(767)

(213,263)

 Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

       Foreign currency translation adjustment

               -   

            -   

               -

               -

               -

               -   

15,118

           15,118

               60

          15,178

  Comprehensive income

              -   

            -   

               -

               -

               -

               -   

                     -   

(197,378)

(707)

(198,085)

 Effect of reverse recapitalization

 9,398,000

          940

              -

              -

        93,040

                  -   

                       -   

           93,980

                  -   

          93,980

 

 

  

 

 

 

 

 

 

 

 

Balance at March 31, 2012

22,642,500

$     2,264

              -

$            -

$ 2,085,401

$  (396,563)

$         547,733

$    2,238,835

$        8,737

$   2,247,572



The accompanying notes are an integral part of these consolidated financial statements.

5


Taxus Pharmaceuticals, Inc.


Consolidated Statements of Cash Flows

(Unaudited)


 

For the Three Months Ended

 

March 31,

 

2012

2011

 

(Restated)

(Restated)

Cash flows from operating activities:

 

 

Net loss

 $   (213,263)

$       (9,414)

Adjustments to reconcile net loss to net cash

 

 

  provided by (used in) operating activities

 

 

     Depreciation and amortization

     14,265

     1,443

Changes in current assets and current liabilities:

 

 

     Inventory

     (3,191)

     1,120

     Other current assets

      3,448

-

     Accounts payable

    (8,127)

-

     Other current liabilities

          2,437

                 -

         Total adjustment

          8,832

          2,563

 

 

 

Net cash used in operating activities

(204,431)

(6,851)

 

 

 

Cash flows from investing activities:

 

 

Acquisition of property and equipment

(232,423)

(6,161)

Outstanding obligation for acquisition of Kunyuan

(95,280)

-

Due from related party

      (69,872)

                 -

Net cash used in investing activities

(397,575)

(6,161)

 

 

 

Cash flows from financing activities:

 

 

Loan from unrelated party

-

(12,351)

Principal payments on auto loan

(4,112)

-

Principal payments on capital lease obligation

(5,603)

               -

Due to shareholder

378,929

126,918

Proceeds from issuance of common stock

        93,980

                 - 

Net cash provided by financing activities

463,194

114,567

 

 

 

Effect of foreign currency translation

2,100

1,115

 

 

 

Net increase (decrease) in cash and cash equivalents:

(136,712)

102,670

 

 

 

Cash and cash equivalents – beginning

       291,018

       116,680

Cash and cash equivalents – ending

$     154,306

$     219,350

 

 

 

Supplemental disclosure of cash flow information:

 

 

Cash paid for interest

$                 -

$                 -

Cash paid for income tax

$                 -

$                 -

 

 

 





The accompanying notes are an integral part of these consolidated financial statements.

6


Taxus Pharmaceuticals, Inc.

Notes to Consolidated Financial Statements

(Unaudited)



NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS


Taxus Pharmaceuticals, Inc. (“Taxus”) was incorporated in the state of Nevada on February 17, 2012. The accompanying consolidated financial statements include the financial statements of Taxus and its subsidiaries (collectively the “Company”). The Company is currently engaged in the business of selling pharmaceutical drugs, medicines and chemical reagents. Its immediate future primary business plan is to propagate yew, extract paclitaxel from yew, and sell paclitaxel extraction.


On March 28, 2012, Taxus entered into a stock exchange agreement with Stand Giant International Limited (“Stand Giant”) which was incorporated on February 18, 2011 in the city of Hong Kong, the People’s Republic of China (“PRC”), with registered 10,000 shares of common stock, par value of HK$1 per share, amounted $1,285 (HK$10,000). Pursuant to the stock exchange agreement, Taxus issued 13,244,500 shares in exchange for all of the issued and outstanding shares of Stand Giant. This transaction is treated as a recapitalization of Stand Giant as it is the accounting acquirer. As a result of the recapitalization, Stand Giant became a wholly owned subsidiary of the Company and the historical financial statements of Stand Giant become those of the Company.


On May 13, 2011, Stand Giant contributed capital of $157,400 to form Hongshan Energy Technology Services (Taiyuan) Company, Ltd., a Wholly Foreign-Owned Enterprise (“WFOE”) in the city of Taiyuan, Shanxi Province, PRC.


On June 28, 2011, WFOE entered into a series of agreements, including an Exclusive Consulting Service Agreement, a Call Option Agreement, and a Share Pledge Agreement (collectively “Hongshan Agreements”) with Shanxi Hongshan Pharmaceuticals Co., Ltd. (“Hongshan Pharmaceuticals”), and its shareholders Jiayue Zhang and Tong Zhang. Hongshan Pharmaceuticals was incorporated on August 4, 2000 under the laws of the PRC. After the execution of the Hongshan Agreements, Hongshan Pharmaceuticals became the WFOE’s Variable Interest Entities (“VIE”) as defined in FASB ASC 810 (formerly FIN-46R).


On the same day, WFOE entered into an Exclusive Consulting Service Agreement, a Call Option Agreement, and a Share Pledge Agreement (collectively “Renji Agreements”) with Jinzhong Renji Pharmaceuticals Co., Ltd. (“Renji Pharmaceuticals”), and its shareholders Jinying Zhang and Fuying Zhang. Renji Pharmaceuticals was incorporated on June 5, 2007 under the laws of the PRC. After the execution of the Renji Agreements, Renji Pharmaceuticals became WFOE’s VIE as defined in FASB ASC 810 (formerly FIN-46R).


On December 27, 2011, Hongshan Pharmaceuticals acquired 94% equity interest in Shanxi Kunyuan Health Products Co., Ltd. (“Kunyuan”). Kunyuan was incorporated on November 21, 2000 under the laws of the PRC. As a result of the acquisition, Kunyuan became a majority owned subsidiary of Hongshan Pharmaceuticals. The purchase price of the business was $1,574,000. As of March 31, 2012, the Company has paid $884,960 and the outstanding obligation was $689,040.


NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


BASIS OF PRESENTATION AND CONSOLIDATION


As disclosed in Note 1, WFOE entered into an Exclusive Consulting Service Agreement, a Call Option Agreement and a Share Pledge Agreement (collectively “Hongshan Agreements”) with Shanxi Hongshan Pharmaceuticals Co., Ltd. (“Hongshan Pharmaceuticals”), and its shareholders Jiayue Zhang and Tong Zhang.  Under FASB ASC 810-10 (formerly FIN 46R), Hongshan Pharmaceuticals is the variable interest entity, or VIE, of WFOE by virtue of Hongshan Agreements. As Hongshan Pharmaceuticals’ sole purpose and objective is to provide resources and consulting service to WFOE, WFOE is the primary beneficiary that can consolidate Hongshan Pharmaceuticals. Therefore, Hongshan Pharmaceuticals and its controlled subsidiary, Kunyuan, are consolidated into the Company’s financial statements.




7


Taxus Pharmaceuticals, Inc.

Notes to Consolidated Financial Statements

(Unaudited)


NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


Besides, WFOE entered into an Exclusive Consulting Service Agreement, a Call Option Agreement, and a Share Pledge Agreement (collectively “Renji Agreements”) with Jinzhong Renji Pharmaceuticals Co., Ltd. (“Renji Pharmaceuticals”), and its shareholders Jinying Zhang and Fuying Zhang.  Under FASB ASC 810-10 (formerly FIN 46R), Renji Pharmaceuticals is the variable interest entity, or VIE, of WFOE by virtue of Renji Agreements. As Renji Pharmaceuticals’ sole purpose and objective is to provide resources and consulting service to WFOE, WFOE is the primary beneficiary that can consolidate Renji Pharmaceuticals. Therefore, Renji Pharmaceuticals is consolidated into the Company’s financial statements. All inter-company transactions and balances have been eliminated in consolidation.


The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) applicable to interim financial information and the requirements of Form 10-Q and Article 8 of Regulation S-X of the Securities and Exchange Commission. Accordingly, the Company does not include all of the information and disclosures required by accounting principles generally accepted in the United States of America for complete financial statements. Interim results are not necessarily indicative of results for a full year. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial position and the results of operations and cash flows for the interim periods have been included.


In preparing the accompanying unaudited consolidated financial statements, the Company evaluated the period from March 31, 2012 through the date the financial statements were issued for material subsequent events requiring recognition or disclosure. No such events were identified for this period.


INTERIM FINANCIAL STATEMENTS


These consolidated interim financial statements should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2011, as not all disclosures required by US GAAP for annual financial statements are presented. The interim consolidated financial statements follow the same accounting policies and methods of computations as the audited consolidated financial statements for the year ended December 31, 2011.


RISK AND UNCERTAINTIES


The Company's operations are carried out in the PRC. Accordingly, the Company's business, financial condition and results of operations may be adversely influenced by the PRC’s political, economic and legal environments as well as by the general state of the PRC’s economy. Specially, the Company's business may be negatively influenced by changes in governmental policies with respect to laws and regulations, anti-inflationary measures, currency conversion and remittance abroad, and rates and methods of taxation, among other things.


EARNINGS PER SHARE


Earnings per share were calculated in accordance with the ASC 260, “Earnings per share” (“EPS”). Basic net earnings per share were based upon the weighted average number of common shares outstanding, but excluding shares issued as compensation that have not yet vested. Diluted net earnings per share were based on the assumption that all dilutive convertible shares and stock options were converted or exercised, and that all unvested shares have vested. Dilution is computed by applying the treasury stock method. Under this method, options and warrants are assumed to be exercised at the beginning of the period (or at the time of issuance, if later), and as if funds obtained thereby were used to purchase common stock at the average market price during the period. Potential common shares that have an anti-dilutive effect (which increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS.




8


Taxus Pharmaceuticals, Inc.

Notes to Consolidated Financial Statements

(Unaudited)


NOTE 3 – INVENTORY


Inventory consists of medicines and chemical reagents held for sale by Renji Pharmaceuticals. Total inventory as of March 31, 2012 and December 31, 2011 was $47,345 and $43,883, respectively.


NOTE 4 – DUE FROM RELATED PARTY


As of March 31, 2012 and December 31, 2011, the Company had an outstanding loan to a related party of $69,696 and $-0-, respectively.  The loan is payable on demand, does not bear interest, and is made in good faith.


NOTE 5 – OTHER CURRENT ASSETS


Other current assets as of March 31, 2012 and December 31, 2011 consist of the following:


 

 

March 31, 2012

 

December 31, 2011

 

 

 

 

 

Advance payments to building contractor

 

$          28,067

 

$          36,045

Miscellaneous receivables

 

            10,891

 

              6,085

    Total

 

$          38,958

 

$          42,130


NOTE 6 – PROPERTY AND EQUIPMENT


Property and equipment as of March 31, 2012 and December 31, 2011 consist of the following:


 

March 31, 2012

 

December 31, 2011

 

 

 

 

Electronic equipment

$            18,219

 

 $          16,295

Vehicles

 282,444

 

 134,829

Machinery and equipment

 157,055

 

 156,850

Buildings and improvements

            615,525

 

          611,638

    Subtotal

1,073,243

 

 919,612

Less: accumulated depreciation

              47,567

 

            34,952

 

1,025,676

 

 884,660

Add: construction in progress

         4,766,555

 

       4,652,945

    Total

$       5,792,231

 

$     5,537,605


Depreciation expense for the three months ended March 31, 2012 and 2011 was $12,425 and $1,443, respectively.


NOTE 7 – INTANGIBLE ASSETS


Intangible assets as of March 31, 2012 and December 31, 2011 consist of the following:


 

March 31, 2012

 

December 31, 2011

 

 

 

 

Land use rights

$        256,987

 

$        255,364

Less: accumulated amortization

            6,117

 

              4,281

Total

$        250,870

 

$        251,083


Intangible assets are stated at cost. Intangible assets with finite life are amortized over their estimated useful life using straight-line method. Amortization expense for the three months ended March 31, 2012 and 2011 was $1,840 and $ -0-, respectively.




9


Taxus Pharmaceuticals, Inc.

Notes to Consolidated Financial Statements

(Unaudited)


NOTE 8 – GOODWILL


On December 27, 2011, the Company completed its acquisition of 94% equity interest in Kunyuan for a consideration of $1.57 million. Goodwill, which is equal to the excess of cost over the fair value of acquired assets, has been recorded in conjunction with the acquisition. Goodwill is accounted for in accordance with ASC 350 (formerly SFAS 142 “Goodwill and Other Intangible Assets”). Under ASC 350, goodwill is not amortized and is subject to impairment test, at least annually. As of March 31, 2012, the Company concluded that there was no impairment of goodwill.


Balance as of December 31, 2011

$774,779

Foreign currency exchange adjustment

      4,923

Adjusted balance as of March 31, 2012

$779,702


NOTE 9 –DEPOSITS FOR BUSINESS ACQUISITION


Deposits for business acquisition consisted of the following:


 

March 31,

December 31,

 

2012

2011

 

 

 

Deposit made in connection with acquisition of Tianjin Xing’ao

     31,680

     31,480

    Medical Instruments Ltd (Xing’ao)

 

 

 

 

 

Total

$   31,680

$   31,480


On December 16, 2011, Hongshan Pharmaceuticals entered into a letter of intent to acquire 100% equity interest in Xing’ao, with a deposit of $31,480 (RMB 200,000).


NOTE 10 – LOAN FROM UNRELATED PARTY


The loan is based on good-faith, and is non-interest bearing and payable on demand. There is no financial or non-financial covenants associated with the loan. The proceeds from the loan are utilized for working capital. As of March 31, 2012 and December 31, 2011, the Company had outstanding loans from unrelated party of $ 173,741 and $ 172,463, respectively.


NOTE 11 – DUE TO SHAREHOLDER


The Company’s shareholder, Mr. Jiayue Zhang, made certain interest-free advances to the Company for working capital purposes. As of March 31, 2012 and December 31, 2011, the balance due to shareholder was $ 3,926,097 and $ 3,525,723, respectively. Mr. Zhang has agreed that no demand for payment will occur until December 31, 2013 and to continue providing necessary funds to the Company whenever needed.


NOTE 12 – CAPITAL LEASE OBLIGATION – FUTURE MINIMUM LEASE PAYMENTS


The Company leased a machine under lease agreement that is classified as capital lease obligation. The cost of machine under capital lease obligation included in the property and equipment was $75,328 and $74,853 as of March 31, 2012 and December 31, 2011, respectively. Accumulated amortization of the leased machinery as of March 31, 2012 and December 31, 2011 was $6,392 and $4,578, respectively. Depreciation of assets under capital leases was included in depreciation expense.


The future minimum lease payments required under the capital leases and the present values of the net minimum lease payments as of March 31, 2012 were as follows:


Year Ending December 31,

 

Amount

2012

 

$         20,748

2013

 

           13,846

Total minimum lease payments

 

34,594

Less: Current portion of capital

 

           27,372

          lease obligations

 

 

Long-term capital lease obligations

 

$           7,222




10


Taxus Pharmaceuticals, Inc.

Notes to Consolidated Financial Statements

(Unaudited)


NOTE 13 – AUTO LOAN


The Company entered into a series of 36-month car purchase agreements with various dealers. The cost included in the property and equipment was $76,857 and $76,372 as of March 31, 2012 and December 31, 2011, respectively. Accumulated depreciation of these cars as of March 31, 2012 and December 31, 2011 was $5,762 and $3,796, respectively.


The future minimum lease payments required under the capital leases and the present values of the net minimum lease payments as of March 31, 2012 were as follows:


Year Ending December 31,

 

Amount

2012

 

$         19,738

2013

 

           22,174

2014

 

           13,656

Total minimum lease payments

 

55,568

Less: Current portion of auto loan

 

           22,174

Long-term auto loan

 

$         33,394


NOTE 14 – COMMITMENTS AND CONTINGENCIES


The Company has leased four pieces of land from the local villages, Yuci city of Shanxi province, PRC. Three of which were leased for 65 years effective from September 1, 2009; and one was leased for 70 years effective from September 09, 2010. The leased land is mountainous and used to plant and grow yew. The total amount of land under these four leases is 2,252 acres (13,672 Mu). Annual lease payments are approximately $25,762 (RMB163,672) beginning December 31, 2009 through December 31, 2013, and thereafter will decrease to approximately $2,152 (RMB13,672) through the end of the lease term. Lease payments for the three months ended March 31, 2012 and for the year ended December 31, 2011 were included in construction in progress.


NOTE 15– STOCK AUTHORIZATION AND ISSUANCE


According to Article III of Taxus Pharmaceuticals, Inc. Certificate of Incorporation filed on February 17, 2012, the Company is authorized to issue two classes of shares to be designated respectively preferred stock and common stock. The total number of shares of preferred stock the Company is authorized to issue is 10,000,000 with a par value of $0.0001 per share. The total number of shares of common stock the Company is authorized to issue is 100,000,000 with a par value of $0.0001 per share.


On March 13 and 22, 2012, the Company issued 9,398,000 shares of common stock for $0.01 per share to 45 individuals. The proceeds from the transaction were $93,980. On March 28, 2012, Taxus entered into a stock exchange agreement with Stand Giant. Pursuant to the stock exchange agreement, Taxus issued an agreement of 13,244,500 common shares in exchange for all of the issued and outstanding shares of Stand Giant. As a result of the stock exchange transaction, Stand Giant became a wholly owned subsidiary of the company. As of March 31, 2012, 22,642,500 shares of common stock were issued and outstanding.


NOTE 16– EARNINGS (LOSS) PER SHARE


The Company presents earnings (loss) per share on a basic and diluted basis. Basic earnings (loss) per share have been computed by dividing net earnings by the weighted average number of shares outstanding. Diluted earnings (loss) per share have been computed by dividing net earnings by the weighted average number of shares outstanding including the dilutive effect of equity securities. The computation of basic net earnings (loss) per share and diluted net earnings (loss) per share for three months ended March 31, 2012 and 2011 are as follows:




11


Taxus Pharmaceuticals, Inc.

Notes to Consolidated Financial Statements

(Unaudited)


NOTE 16– EARNINGS (LOSS) PER SHARE (CONTINUED)


 

 

For the Three Months Ended March 31,

 

 

 

2012

2011

 

 

 

 

 

Net loss

 

 

$   (212,496)

$     (9,414)

 

 

 

 

 

Weighted average common shares

 

 

 

 

  (denominator for basic loss per share)

 

 

  15,170,918

  13,244,500

 

 

 

 

 

Effect of dilutive securities:

 

 

 

 

Warrants

 

 

                  -

                  -

 

 

 

 

 

Weighted average common shares

 

 

 

 

  (denominator for basic loss per share)

 

 

  15,170,918

  13,244,500

 

 

 

 

 

Basic loss per share

 

 

$         (0.01)

$         (0.00)

Diluted loss per share

 

 

$         (0.01)

$         (0.00)


NOTE 17– INCOME TAX


Taxus is a U.S. holding company incorporated in the state of Nevada and does not involve any business operations. As of March 31, 2012, it has accumulated losses totaling $396,563.  The Company does not expect Taxus to generate any future income to offset the accumulated losses.  Accordingly, for the quarter ended March 31, 2012, there was no income tax provision or benefit for U.S tax purposes.


Stand Giant was incorporated in Hong Kong, PRC. It is exempt from taxes on income or capital gains under the tax laws thereof.


The Company’s Chinese subsidiaries and VIEs are governed by PRC’s Income Tax Law and are subject to statutory income tax rate of 25%. There is no provision for income taxes as these operating subsidiaries have incurred operating losses as of March 31, 2012.


FASB ASC 740 (formerly Fin 48), Accounting for Uncertainty in Income Taxes,  clarifies the accounting for income taxes by prescribing a minimum probability threshold that a tax position must meet before a financial statement benefit is recognized. The minimum threshold is defined in ASC 740 as a tax position that is more likely than not to be sustained upon examination by the applicable taxing authority, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The Company has evaluated its tax position and has not identified any such tax uncertainties, and therefore did not accrue for any such tax liability nor did it recognize any such benefit for the quarter ended March 31, 2012.


NOTE 18– RESTATEMENT TO REFLECT CORRECTION OF ACCOUNTING ERRORS


In November 2012, management became aware that the patent of Kunyuan 919 Oral Solution had expired prior to the acquisition of Kunyuan. Accordingly, financial statements have been restated for the periods that are affected.


The effect of restatement for March 31, 2012 is as follows:


Consolidated Balance Sheets

 

 

 

 

 

March 31, 2012

March 31, 2012

Effect of

Assets

Restated

Originally

Changes

Current assets:

 

 

 

Cash and cash equivalents

$      154,306

$      154,306

 $             -   

Inventory

     47,345

     47,345

                -   

Due from shareholder

   69,696

   69,696

                -   

Other current assets

        38,958

        38,958

                -   

Total current assets

 310,305

 310,305

                -   



12


Taxus Pharmaceuticals, Inc.

Notes to Consolidated Financial Statements

(Unaudited)


NOTE 18– RESTATEMENT TO REFLECT CORRECTION OF ACCOUNTING ERRORS (CONTINUED)


 

 

 

 

Property and equipment, net

5,792,231

5,792,231

                -   

 

 

 

 

Other assets:

 

 

 

Intangible assets

250,870

683,302

      (432,432)

Goodwill

   779,702

   336,182

       443,520

Deposits for business acquisition

        31,680

        31,680

                  -   

Total other assets

   1,062,252

   1,051,164

        11,088   

 

 

 

 

Total assets

$ 7,164,788

$ 7,153,700

 $    11,088   

 

 

 

 

Liabilities

 

 

 

Current liabilities:

 

 

 

Accounts payable

  $       16,156

  $       16,156

 $             -   

Current portion of long-term auto loan

    22,174

    22,174

                -   

Current portion of capital lease obligation

  27,372

  27,372

                -   

Outstanding obligation for acquisition of Kunyuan

 689,040

 689,040

                -   

Loan from unrelated party

  173,741

  173,741

                -   

Other current liabilities

        22,020

        22,020

                -   

Total current liabilities

  950,503

  950,503

                -   

 

 

 

 

Long-term liabilities:

 

 

 

Long-term auto loan, less current portion

    33,394

    33,394

                -   

Capital lease obligation, less current portion

   7,222

   7,222

                -   

Due to shareholder

   3,926,097

   3,926,097

                -   

Total long-term liabilities

   3,966,713

   3,966,713

                -   

 

 

 

 

Total liabilities

   4,917,216

   4,917,216

                -   

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Equity

 

 

 

Stockholders’ equity:

 

 

 

Common stock

  2,264

  2,264

 

Additional paid-in capital

2,085,401

2,085,401

                -   

Retained deficit

(396,563)

(407,040)

      10,477   

Accumulated other comprehensive income

     547,733

      547,761

            -28   

Total stockholders’ equity

2,238,835

2,228,386

      10,449   

 

 

 

 

Noncontrolling interest

         8,737

          8,098

           639   

 

 

 

 

Total equity

  2,247,572

   2,236,484

      11,088   

 

 

 

 

Total liabilities and equity

$7,164,788

$ 7,153,700

 $   11,088   




13


Taxus Pharmaceuticals, Inc.

Notes to Consolidated Financial Statements

(Unaudited)


NOTE 18– RESTATEMENT TO REFLECT CORRECTION OF ACCOUNTING ERRORS (CONTINUED)


Consolidated Statements of Operations

 

For the Three Months Ended March 31,

 

 

Effect of

 

Restated

Originally

Changes

 

 

 

 

Sales

 

 

 

 

$     30,573

$     30,573

 $             -   

Cost of sales

 

 

                

 

       21,062

       21,062

               -               

Gross profit

 

 

 

  

          9,511

          9,511

                -   

Operating expenses

 

 

 

General and administrative expenses

    222,774

    233,890

    (11,116)   

  

 

 

 

Loss before provision for income taxes

      (213,263)

      (224,379)

      11,116

 

 

 

 

Provision for income taxes

                -

                -

                -

  

 

 

 

Net loss

      (213,263)

      (224,379)

      11,116

 

 

 

 

Less: net loss attributable to noncontrolling interest

            (767)

           (1,406)

           639

 

 

 

 

Net loss attributable to Taxus Pharmaceuticals, Inc.

$   (212,496)

$    (222.973)

$     10,477

 

 

 

 



Consolidated Statements of Comprehensive Income (Loss)

 

For the Three Months Ended March 31,

 

 

Effect of

 

Restated

Originally

Changes

 

 

 

 

Net loss

($213,263)

($224,379)

$11,116

 

 

 

 

Other comprehensive income

 

 

 

Foreign currency translation adjustment

     15,178

     15,206

      (28)

 

 

 

 

Total other comprehensive income

     15,178

      15,206

      (28)

 

 

 

 

Comprehensive income (loss)

(198,085)

(209,173)

     11,088

 

 

 

 

Less: comprehensive loss attributable to the

 

 

 

          noncontrolling interest

        (707)

      (1,346)

         639

 

 

 

 

Comprehensive income (loss) attributable to

($197,378)

$(207,827)

$10,449






14


Taxus Pharmaceuticals, Inc.

Notes to Consolidated Financial Statements

(Unaudited)


NOTE 18– RESTATEMENT TO REFLECT CORRECTION OF ACCOUNTING ERRORS (CONTINUED)


Consolidated Statements of Cash Flows

 

For the Three Months Ended March 31,

 

 

Effect of

 

Restated

Originally

Changes

Cash flows from operating activities:

 

 

 

Net loss

($213,263)

($224,379)

$11,116

Adjustments to reconcile net loss to net cash

 

 

 

  provided by (used in) operating activities

 

 

 

     Depreciation and amortization

14,265

25,381

(11,116)

Changes in current assets and current liabilities:

 

 

 

     Inventory

(3,191)

(3,191)

              -   

     Other current assets

3,448

3,448

              -   

     Accounts payable

(8,127)

(8,127)

              -   

     Other current liabilities

        2,437

      2,437

              -   

         Total adjustment

        8,832

    19,948

   (11,116)

 

 

 

 

Net cash used in operating activities

(204,431)

(204,431)

              -   

 

 

 

 

Cash flows from investing activities:

 

 

 

Acquisition of property and equipment

(232,423)

(232,423)

              -   

Outstanding obligation for acquisition of Kunyuan

(95,280)

(95,280)

              -   

Due from related party

(69,872)

(69,872)

              -   

Net cash used in investing activities

(397,575)

(397,575)

              -   

 

 

 

 

Cash flows from financing activities:

 

 

 

Principal payments on auto loan

(4,112)

(4,112)

              -   

Principal payments on capital lease obligation

(5,603)

(5,603)

              -   

Due to shareholder

378,929

378,929

              -   

Proceeds from issuance of common stock

    93,980

    93,980

              -   

Net cash provided by financing activities

463,194

463,194

              -   

 

 

 

 

Effect of foreign currency translation

2,100

2,100

              -   

 

 

 

 

Net increase (decrease) in cash and cash equivalents:

(136,712)

(136,712)

              -   

 

 

 

 

Cash and cash equivalents – beginning

  291,018

291,018

              -   

Cash and cash equivalents – ending

$154,306

$154,306

 $           -   




15