x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.
|
Delaware
|
73-1564807
|
(State or other jurisdiction of
|
(IRS Employer
|
incorporation or organization)
|
Identification No.)
|
Large accelerated filer o
|
Accelerated filer o
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
Smaller reporting company x
|
PART I FINANCIAL INFORMATION
|
Page
|
Item 1. Financial Statements.
|
1
|
Condensed Consolidated Balance Sheets
|
|
As of June 30, 2011 and December 31, 2010 (Unaudited)
|
2
|
Condensed Consolidated Statements of Operations and Comprehensive Income
|
|
For the Three Months and Six Months Ended June 30, 2011 and 2010 (Unaudited)
|
3
|
Condensed Consolidated Statements of Cash Flows
|
|
For the Six Months Ended June 30, 2011 and 2010 (Unaudited)
|
4
|
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
5
|
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
14 |
Item 3. Quantitative and Qualitative Disclosures about Market Risk
|
24 |
Item 4. Controls and Procedures.
|
24 |
PART II OTHER INFORMATION
|
|
Item 5. Other Information
|
25 |
Item 6. Exhibits
|
25 |
Signatures
|
26 |
Exhibits/Certifications
|
27 |
Page
|
|
Condensed Consolidated Balance Sheets as of June 30, 2011 and December 31, 2010 (Unaudited)
|
2
|
Condensed Consolidated Statements of Operations and Comprehensive Income for the Three and Six Months Ended June 30, 2011 and 2010 (Unaudited)
|
3
|
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2011 and 2010 (Unaudited)
|
4
|
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
5
|
CHINA PHARMA HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(Unaudited)
|
||||||||
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
ASSETS
|
||||||||
Current Assets:
|
||||||||
Cash and cash equivalents
|
$ | 4,687,657 | $ | 3,692,086 | ||||
Banker's acceptances
|
237,415 | - | ||||||
Trade accounts receivable, less allowance for doubtful
|
||||||||
accounts of $3,276,642 and $3,317,017, respectively
|
66,144,994 | 61,947,737 | ||||||
Other receivables, less allowance for doubtful
|
||||||||
accounts of $22,337 and $15,669, respectively
|
82,240 | 65,019 | ||||||
Advances to suppliers
|
5,322,135 | 5,311,896 | ||||||
Inventory
|
23,977,442 | 20,388,935 | ||||||
Deferred tax assets
|
524,290 | 528,684 | ||||||
Total Current Assets
|
100,976,173 | 91,934,357 | ||||||
Advances for purchases of property and equipment and
|
||||||||
intangible assets
|
5,409,096 | 4,395,331 | ||||||
Property and equipment, net of accumulated depreciation of
|
||||||||
$3,181,610 and $2,695,840, respectively
|
6,265,741 | 6,372,487 | ||||||
Intangible assets, net of accumulated amortization of
|
||||||||
$2,872,652 and $2,342,081, respectively
|
30,788,187 | 29,048,766 | ||||||
TOTAL ASSETS
|
$ | 143,439,197 | $ | 131,750,941 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current Liabilities:
|
||||||||
Trade accounts payable
|
$ | 2,767,403 | $ | 4,937,781 | ||||
Accrued expenses
|
82,130 | 98,206 | ||||||
Accrued taxes payable
|
3,355,674 | 2,386,019 | ||||||
Other payables
|
368,412 | 92,077 | ||||||
Advances from customers
|
1,392,699 | 1,208,988 | ||||||
Other payables - related parties
|
491,563 | 303,644 | ||||||
Short-term notes payable
|
3,868,173 | 3,781,119 | ||||||
Total Current Liabilities
|
12,326,054 | 12,807,834 | ||||||
Long-term deferred tax liability
|
73,323 | 71,673 | ||||||
Derivative warrant liability
|
- | 934,260 | ||||||
Total Liabilities
|
12,399,377 | 13,813,767 | ||||||
Stockholders' Equity:
|
||||||||
Preferred stock, $0.001 par value; 5,000,000 shares authorized;
|
||||||||
no shares issued or outstanding
|
- | - | ||||||
Common stock, $0.001 par value; 95,000,000 shares authorized;
|
||||||||
43,529,557 shares and 43,404,557 shares outstanding, respectively
|
43,530 | 43,405 | ||||||
Additional paid-in capital
|
23,334,316 | 23,252,476 | ||||||
Retained earnings
|
95,189,716 | 85,017,024 | ||||||
Accumulated other comprehensive income
|
12,472,258 | 9,624,269 | ||||||
Total Stockholders' Equity
|
131,039,820 | 117,937,174 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 143,439,197 | $ | 131,750,941 |
CHINA PHARMA HOLDINGS, INC.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
AND COMPREHENSIVE INCOME
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
For the Three Months
|
For the Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Revenue
|
$ | 19,600,852 | $ | 16,631,354 | $ | 37,720,409 | $ | 31,733,864 | ||||||||
Cost of revenue
|
12,318,868 | 9,587,417 | 23,568,814 | 18,555,719 | ||||||||||||
Gross profit
|
7,281,984 | 7,043,937 | 14,151,595 | 13,178,145 | ||||||||||||
Operating expenses:
|
||||||||||||||||
Selling expenses
|
799,220 | 621,580 | 1,403,701 | 1,204,468 | ||||||||||||
General and administrative expenses
|
986,949 | 894,507 | 1,903,894 | 1,547,255 | ||||||||||||
Bad debt expense (benefit)
|
(118,704 | ) | 37,615 | (109,276 | ) | 108,521 | ||||||||||
Total operating expenses
|
1,667,465 | 1,553,702 | 3,198,319 | 2,860,244 | ||||||||||||
Government subsidy income
|
145,447 | 465,663 | 145,447 | 465,663 | ||||||||||||
Income from operations
|
5,759,966 | 5,955,898 | 11,098,723 | 10,783,564 | ||||||||||||
Other income (expense):
|
||||||||||||||||
Interest income
|
2,454 | 5,401 | 4,415 | 12,158 | ||||||||||||
Interest expense
|
(61,222 | ) | (51,631 | ) | (122,436 | ) | (102,121 | ) | ||||||||
Derivative gain
|
256,762 | 807,005 | 934,260 | 1,365,509 | ||||||||||||
Net other income
|
197,994 | 760,775 | 816,239 | 1,275,546 | ||||||||||||
Income before income taxes
|
5,957,960 | 6,716,673 | 11,914,962 | 12,059,110 | ||||||||||||
Income tax expense
|
(888,890 | ) | (633,419 | ) | (1,742,270 | ) | (1,122,698 | ) | ||||||||
Net income
|
5,069,070 | 6,083,254 | 10,172,692 | 10,936,412 | ||||||||||||
Other comprehensive income - foreign currency
|
||||||||||||||||
translation adjustment
|
1,709,951 | 403,253 | 2,847,989 | 417,698 | ||||||||||||
Comprehensive income
|
$ | 6,779,021 | $ | 6,486,507 | $ | 13,020,681 | $ | 11,354,110 | ||||||||
Earnings per Share:
|
||||||||||||||||
Basic
|
$ | 0.12 | $ | 0.14 | $ | 0.23 | $ | 0.25 | ||||||||
Diluted
|
$ | 0.12 | $ | 0.14 | $ | 0.23 | $ | 0.25 |
CHINA PHARMA HOLDINGS, INC.
|
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
For the Six Months
|
||||||||
Ended June 30,
|
||||||||
2011
|
2010
|
|||||||
Cash Flows from Operating Activities:
|
||||||||
Net income
|
$ | 10,172,692 | $ | 10,936,412 | ||||
Depreciation and amortization
|
890,895 | 841,762 | ||||||
Stock based compensation
|
81,965 | 221,101 | ||||||
Derivative gain
|
(934,260 | ) | (1,365,509 | ) | ||||
Changes in assets and liabilities:
|
||||||||
Trade accounts receivable
|
(2,741,907 | ) | (3,402,232 | ) | ||||
Other receivables
|
(15,559 | ) | (25,809 | ) | ||||
Advances to suppliers
|
110,882 | (907,559 | ) | |||||
Inventory
|
(3,086,326 | ) | (4,994,669 | ) | ||||
Deferred tax assets
|
16,391 | (145,552 | ) | |||||
Trade accounts payable
|
(2,204,755 | ) | 2,404,264 | |||||
Accrued expenses
|
266,666 | (31,448 | ) | |||||
Accrued taxes payable
|
905,113 | (233,065 | ) | |||||
Other payables
|
(8,947 | ) | 1,014 | |||||
Advances from customers
|
154,239 | (17,231 | ) | |||||
Net Cash Provided by Operating Activities
|
3,607,089 | 3,281,479 | ||||||
Cash Flows from Investing Activities:
|
||||||||
Net investment in banker's acceptances
|
(234,921 | ) | - | |||||
Advances for purchases of property and equipment
|
||||||||
and intangible assets
|
(902,986 | ) | (2,018,906 | ) | ||||
Purchase of property and equipment
|
(223,769 | ) | (108,842 | ) | ||||
Purchase of intangible assets
|
(1,531,018 | ) | (2,852,168 | ) | ||||
Net Cash Used in Investing Activities
|
(2,892,694 | ) | (4,979,916 | ) | ||||
Cash Flows from Financing Activities:
|
||||||||
Proceeds from related party loan
|
187,919 | - | ||||||
Proceeds from exercise of warrants
|
- | 2,583,000 | ||||||
Net Cash Provided by Financing Activities
|
187,919 | 2,583,000 | ||||||
Effect of Exchange Rate Changes on Cash
|
93,257 | 8,799 | ||||||
Net Increase in Cash and Cash Equivalents
|
995,571 | 893,362 | ||||||
Cash and Cash Equivalents at Beginning of Period
|
3,692,086 | 3,634,753 | ||||||
Cash and Cash Equivalents at End of Period
|
$ | 4,687,657 | $ | 4,528,115 | ||||
Supplemental Cash Flow Information:
|
||||||||
Cash paid for interest
|
$ | 118,347 | $ | 102,121 | ||||
Cash paid for income taxes
|
617,544 | 2,906,168 |
For the Three Months
|
For the Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Net income
|
$ | 5,069,070 | $ | 6,083,254 | $ | 10,172,692 | $ | 10,936,412 | ||||||||
Basic weighted-average common shares outstanding
|
43,454,008 | 43,393,644 | 43,429,419 | 43,261,567 | ||||||||||||
Effect of dilutive securities:
|
||||||||||||||||
Warrants
|
- | 93,793 | - | 280,592 | ||||||||||||
Options
|
- | 10,202 | - | 8,141 | ||||||||||||
Diluted weighted-average common shares outstanding
|
43,454,008 | 43,497,639 | 43,429,419 | 43,550,300 | ||||||||||||
Basic earnings per share
|
$ | 0.12 | $ | 0.14 | $ | 0.23 | $ | 0.25 | ||||||||
Diluted earnings per share
|
$ | 0.12 | $ | 0.14 | $ | 0.23 | $ | 0.25 |
For the Three Months
|
For the Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Warrants with exercise prices of $3.00 to $3.80 per share
|
166,666 | 1,822,873 | 166,666 | 1,668,719 | ||||||||||||
Options with an exercise price of $2.54 to $3.47 per share
|
335,000 | 200,000 | 335,000 | 200,000 | ||||||||||||
Total
|
501,666 | 2,022,873 | 501,666 | 1,868,719 |
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Raw materials
|
$ | 17,984,423 | $ | 16,258,346 | ||||
Finished goods
|
5,993,019 | 4,130,589 | ||||||
Total Inventory
|
$ | 23,977,442 | $ | 20,388,935 |
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Permit of land use
|
$ | 435,815 | $ | 426,007 | ||||
Building
|
2,358,525 | 2,305,445 | ||||||
Plant, machinery and equipment
|
6,036,483 | 5,734,222 | ||||||
Motor vehicle
|
142,950 | 139,733 | ||||||
Office equipment
|
127,691 | 124,817 | ||||||
Construction in progress
|
345,887 | 338,103 | ||||||
Total
|
9,447,351 | 9,068,327 | ||||||
Less: accumulated depreciation
|
(3,181,610 | ) | (2,695,840 | ) | ||||
Property and Equipment, net
|
$ | 6,265,741 | $ | 6,372,487 |
Asset
|
Life - years
|
|
Permit of land use
|
40 - 70
|
|
Building
|
20 - 35
|
|
Plant, machinery and equipment
|
10
|
|
Motor vehicle
|
5 - 10
|
|
Office equipment
|
3-5
|
Enterprise Income
|
||
Year
|
Tax Rate | |
2011
|
15%
|
|
2012
|
15%
|
|
2013
|
15%
|
|
2014 and after
|
25%
|
For the Three Months
|
For the Six Months
|
|||||||||||||||
Ended June 30,
|
Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Current
|
$ | 871,085 | $ | 706,632 | $ | 1,725,879 | $ | 1,268,250 | ||||||||
Deferred
|
17,805 | (73,213 | ) | 16,391 | (145,552 | ) | ||||||||||
Net Income Tax Expense
|
$ | 888,890 | $ | 633,419 | $ | 1,742,270 | $ | 1,122,698 |
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Risk free interest rate
|
- | 2.93 | % | |||||
Expected life, in years
|
- | 0.41 | ||||||
Expected dividend rate
|
- | 0 | % | |||||
Volatility
|
- | 67.21 | % | |||||
Fair value
|
- | $ | 934,260 |
Fair Value Measurements at
|
||||||||||||||||
Reporting Date Using
|
||||||||||||||||
Description
|
June 30, 2011
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Banker's acceptance notes
|
$ | 237,415 | $ | - | $ | 237,415 | $ | - | ||||||||
Total | $ | 237,415 | $ | - | $ | 237,415 | $ | - |
Fair Value Measurements at
|
||||||||||||||||
Reporting Date Using
|
||||||||||||||||
Description
|
December 31, 2010
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||
Derivatives
|
$ | 934,260 | $ | - | $ | - | $ | 934,260 | ||||||||
Total
|
$ | 934,260 | $ | - | $ | - | $ | 934,260 |
2011
|
2010
|
|||||||
Balance, Beginning of Period
|
$ | 934,260 | $ | 2,523,148 | ||||
Derivative gain
|
(934,260 | ) | (1,365,509 | ) | ||||
Balance, End of Period
|
$ | - | $ | 1,157,639 |
·
|
In the fourth quarter of 2010, we completed the clinical trial for Rosuvastatin, a generic form of Crestor, a drug for indication of high blood cholesterol level, and we have since submitted an application for production approval.
|
·
|
During the third quarter of 2010, we completed the Phase I clinical trials of our novel cephalosporin-based combination antibiotic. In Phase I, the clinical trials focused on the study of clinical pharmacology as well as the evaluation of safety on the human body, through observing tolerance and pharmacokinetics to provide support for dosage and drug delivery design. We are currently in Phase II of the clinical trial.
|
·
|
In 2010, we completed the clinical trials for Candesartan, a front-line drug therapy for the treatment of hypertension. Since then, we have completed all testing procedures for this new product, and we are currently waiting for the final production approval from the SFDA.
|
Three Months Ended June 30
|
Six Months Ended June 30
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
Change
|
% Chg
|
2011
|
2010
|
Change
|
% Chg
|
|||||||||||||||||||||||||
Revenue
|
$ | 19,600,852 | $ | 16,631,354 | $ | 2,969,498 | 18 | % | $ | 37,720,409 | $ | 31,733,864 | $ | 5,986,545 | 19 | % | ||||||||||||||||
Cost of Revenue
|
12,318,868 | 9,587,417 | 2,731,451 | 28 | % | 23,568,814 | 18,555,719 | 5,013,095 | 27 | % | ||||||||||||||||||||||
Gross Profit
|
7,281,984 | 7,043,937 | 238,047 | 3 | % | 14,151,595 | 13,178,145 | 973,450 | 7 | % | ||||||||||||||||||||||
Selling Expenses
|
799,220 | 621,580 | 177,640 | 29 | % | 1,403,701 | 1,204,468 | 199,233 | 17 | % | ||||||||||||||||||||||
General and Admin Expenses
|
986,949 | 894,507 | 92,442 | 10 | % | 1,903,894 | 1,547,255 | 356,639 | 23 | % | ||||||||||||||||||||||
Bad Debt Expense
|
(118,704 | ) | 37,615 | (156,319 | ) | (109,276 | ) | 108,521 | (217,797 | ) | ||||||||||||||||||||||
Government Subsidy Income
|
145,447 | 465,663 | (320,216 | ) | 145,447 | 465,663 | (320,216 | ) | ||||||||||||||||||||||||
Income from Operations
|
5,759,966 | 5,955,898 | (195,932 | ) | -3 | % | 11,098,723 | 10,783,564 | 315,159 | 3 | % | |||||||||||||||||||||
Net Interest Income (Expense)
|
(58,768 | ) | (46,230 | ) | (12,538 | ) | (118,021 | ) | (89,963 | ) | (28,058 | ) | ||||||||||||||||||||
Derivative Gain
|
256,762 | 807,005 | (550,243 | ) | 934,260 | 1,365,509 | (431,249 | ) | ||||||||||||||||||||||||
Income Tax Expense
|
888,890 | 633,419 | 255,471 | 40 | % | 1,742,270 | 1,122,698 | 619,572 | 55 | % | ||||||||||||||||||||||
Net Income
|
$ | 5,069,070 | $ | 6,083,254 | $ | (1,014,184 | ) | -17 | % | $ | 10,172,692 | $ | 10,936,412 | $ | (763,720 | ) | -7 | % | ||||||||||||||
Basic Net Income per Share
|
$ | 0.12 | $ | 0.14 | $ | (0.02 | ) | -17 | % | $ | 0.23 | $ | 0.25 | $ | (0.02 | ) | -7 | % | ||||||||||||||
Basic Weighted Average Shares Outstanding
|
43,454,008 | 43,393,644 | 43,429,419 | 43,261,567 | ||||||||||||||||||||||||||||
Diluted Net Income per Share
|
$ | 0.12 | $ | 0.14 | $ | (0.02 | ) | -17 | % | $ | 0.23 | $ | 0.25 | $ | (0.02 | ) | -7 | % | ||||||||||||||
Diluted Weighted Average Shares Outstanding
|
43,454,008 | 43,497,639 | 43,429,419 | 43,550,300 |
Product Category
|
Three Months Ended June 30
|
Net Change
|
% Change
|
|||||||||||||
2011
|
2010
|
|||||||||||||||
CNS Cerebral & Cardio Vascular
|
$ | 6.0 | $ | 4.9 | $ | 1.2 | 24 | % | ||||||||
Anti-Viro/ Infection & Respiratory
|
$ | 8.1 | $ | 6.3 | $ | 1.8 | 28 | % | ||||||||
Digestive Diseases
|
$ | 2.6 | $ | 2.3 | $ | 0.4 | 16 | % | ||||||||
Other
|
$ | 2.9 | $ | 3.2 | $ | - 0.4 | -11 | % |
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
1 - 90 days
|
29.7 | % | 36.1 | % | ||||
90 - 180 days
|
23.6 | % | 23.3 | % | ||||
180 - 365 days
|
27.9 | % | 16.3 | % | ||||
365 - 720 days
|
18.8 | % | 24.3 | % | ||||
100.0 | % | 100.0 | % |
For the Six Months Ended
|
||||||||
June 30,
|
||||||||
2011
|
2010
|
|||||||
Balance, Beginning of Period
|
$ | 3,317,017 | $ | 2,718,358 | ||||
Bad debt expense (benefit)
|
(109,276 | ) | 108,521 | |||||
Foreign currency translation adjustment
|
68,901 | 7,102 | ||||||
Balance, End of Period
|
$ | 3,276,642 | $ | 2,833,981 |
China Pharma Holdings, Inc. | ||||||||||||||||||||||||||||||||
Reconciliation of Non-GAAP Adjusted Net Income and Diluted EPS | ||||||||||||||||||||||||||||||||
(Unaudited, $ in thousand except share and per share data) | ||||||||||||||||||||||||||||||||
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||||||||||||||||||
Net income
|
EPS
|
Net income
|
EPS
|
Net income
|
EPS
|
Net income
|
EPS
|
|||||||||||||||||||||||||
Adjusted net income, excluding approximate after-tax impact of derivative gain
|
$ | 4,812 | $ | 0.11 | $ | 5,276 | $ | 0.12 | $ | 9,239 | $ | 0.21 | $ | 9,570 | $ | 0.22 | ||||||||||||||||
Subtract: Derivate Gain
|
257 | 0.01 | 807 | 0.02 | 934 | 0.02 | 1,366 | 0.03 | ||||||||||||||||||||||||
Net income as reported (GAAP)
|
$ | 5,069 | $ | 0.12 | $ | 6,083 | $ | 0.14 | $ | 10,173 | $ | 0.23 | $ | 10,936 | $ | 0.25 | ||||||||||||||||
Diluted weighted average shares outstanding
|
43,454,008 | 43,497,639 | 43,429,419 | 43,550,300 |
Product Category
|
Six Months Ended June 30
|
Net Change
|
% Change
|
|||||||||||||
2011
|
2010
|
|||||||||||||||
CNS Cerebral & Cardio Vascular
|
$ | 11.4 | $ | 10.2 | $ | 1.2 | 12 | % | ||||||||
Anti-Viro/ Infection & Respiratory
|
$ | 15.1 | $ | 11.6 | $ | 3.5 | 30 | % | ||||||||
Digestive Diseases
|
$ | 5.2 | $ | 4.0 | $ | 1.2 | 30 | % | ||||||||
Other
|
$ | 6.0 | $ | 5.9 | $ | 0.0 | 1 | % |
China Pharma Holdings, Inc. | ||||||||||||||||||||||||||||||||
Reconciliation of Non-GAAP Adjusted Net Income and Diluted EPS | ||||||||||||||||||||||||||||||||
(Unaudited, $ in thousand except share and per share data) | ||||||||||||||||||||||||||||||||
For the Three Months Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||||||||||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||||||||||||||||||
Net income
|
EPS
|
Net income
|
EPS
|
Net income
|
EPS
|
Net income
|
EPS
|
|||||||||||||||||||||||||
Adjusted net income, excluding approximate after-tax impact of derivative gain
|
$ | 4,812 | $ | 0.11 | $ | 5,276 | $ | 0.12 | $ | 9,239 | $ | 0.21 | $ | 9,570 | $ | 0.22 | ||||||||||||||||
Subtract: Derivate Gain
|
257 | 0.01 | 807 | 0.02 | 934 | 0.02 | 1,366 | 0.03 | ||||||||||||||||||||||||
Net income as reported (GAAP)
|
$ | 5,069 | $ | 0.12 | $ | 6,083 | $ | 0.14 | $ | 10,173 | $ | 0.23 | $ | 10,936 | $ | 0.25 | ||||||||||||||||
Diluted weighted average shares outstanding
|
43,454,008 | 43,497,639 | 43,429,419 | 43,550,300 |
Six Months Ended June 30
|
||||||||
2011
|
2010
|
|||||||
Cashflow from Operations
|
||||||||
Net Income
|
10,172,692 | 10,936,412 | ||||||
Changes in Assets & Liabilities
|
||||||||
Account Receivables
|
(2,741,907 | ) | (3,402,232 | ) | ||||
Advances to Suppliers
|
110,882 | (907,559 | ) | |||||
Inventory
|
(3,086,326 | ) | (4,994,669 | ) | ||||
Accounts Payable
|
(2,204,755 | ) | 2,404,264 | |||||
Net Cash Provided by Operations
|
3,607,089 | 3,281,479 | ||||||
Cashflow from Investing Activties
|
||||||||
Advances for purchases of property & equipment and intangible assets
|
(902,986 | ) | (2,018,906 | ) | ||||
Purchases of Intangibles
|
(1,531,018 | ) | (2,852,168 | ) | ||||
Net Cash Used by Investing Activities
|
(2,892,694 | ) | (4,979,916 | ) | ||||
Net Cash Provided by Financing Activities
|
187,919 | 2,583,000 | ||||||
Effect of Exchange Rate change on Cash
|
93,257 | 8,799 | ||||||
Total Change in Cash
|
995,571 | 893,362 | ||||||
Cash & Equivalent Beginning Balance
|
3,692,086 | 3,634,753 | ||||||
Cash & Equivalent Ending Balance
|
$ | 4,687,657 | $ | 4,528,115 |
CHINA PHARMA HOLDINGS, INC.
|
|||
Date: August 10, 2011
|
By:
|
/ s/ Zhilin Li
|
|
Name: Zhilin Li
|
|||
Title: President and Chief Executive Officer
|
|||
(principal executive officer)
|
|||
Date: August 10, 2011
|
By:
|
/s/ Frank Waung
|
|
Name: Frank Waung
|
|||
Title: Chief Financial Officer
|
|||
(principal financial officer and principal
|
|||
accounting officer)
|