|
Utah
|
87-0445575
|
|
|
(State or other jurisdiction of
|
(I.R.S. Employer Identification No.)
|
|
|
incorporation or organization)
|
|
|
C-16
Shin Chen International Building, No. 10, Jiu-shen Road, Zho Yan
Chu,
Beijing
The People’s Republic of China |
||
|
(Address
of principal executive
offices)
|
||
|
011-0452-4312688
|
||
|
(Registrant's
telephone number, including area
code)
|
||
|
n/a
|
||
|
(Former
name, former address and former fiscal
year if changed since last report)
|
||
|
PART
I. FINANCIAL INFORMATION
|
||
|
|
||
|
Item
1. Consolidated Financial Statements:
|
||
|
|
||
|
Condensed
Consolidated Balance Sheet as of March 31, 2006
(unaudited)
|
|
|
|
and
as of December 31, 2005 (audited)
|
F-1
and F-2
|
|
|
Condensed
Consolidated Statements of Operations for the three
|
||
|
months
ended March 31, 2006, and 2005
|
F-3
|
|
|
|
||
|
Condensed
Consolidated Statements of Cash Flows for the three
|
||
|
months
ended March 31, 2006, and 2005
|
F-4
and F-5
|
|
|
|
||
|
Notes
to the Condensed Consolidated Financial Statements
|
F-6
to F-14
|
|
|
|
||
|
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
4
|
|
|
|
||
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
7
|
|
|
|
||
|
Item
4. Controls and Procedures
|
7
|
|
|
|
||
|
PART
II. OTHER INFORMATION
|
||
|
|
||
|
Item
1. Legal Proceedings
|
7
|
|
|
|
||
|
Item
1A. Risk Factors
|
7
|
|
|
|
||
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
11 | |
|
Item
3. Defaults upon Senior Securities
|
11 | |
|
|
||
|
Item
4. Submission of Matters to a Vote of Security Holders
|
11 | |
|
|
||
|
Item
5. Other Information
|
11 | |
|
|
||
|
Item
6. Exhibits
|
12 | |
|
|
||
|
Signatures
|
13 |
|
ASSETS
|
|||||||
|
March
31,
|
|
December
31,
|
|
||||
|
|
|
2006
|
|
2005
|
|
||
|
|
|
(unaudited)
|
|
(audited)
|
|||
|
Current
assets:
|
|||||||
|
Cash
|
$
|
11,606,000
|
$
|
12,958,000
|
|||
|
Accounts
receivable
|
|||||||
|
Trade-net
of allowance for bad debts of $315,000 and $309,000,
respectively
|
4,666,000
|
4,133,000
|
|||||
|
Employees
|
1,113,000
|
488,000
|
|||||
|
Other
|
396,000
|
1,517,000
|
|||||
|
Inventories
|
9,684,000
|
9,622,000
|
|||||
|
Prepaid
expenses
|
713,000
|
875,000
|
|||||
|
Advances
to suppliers
|
1,658,000
|
1,216,000
|
|||||
|
Other
tax refundable
|
-
|
501,000
|
|||||
|
Total
current assets
|
29,836,000
|
31,310,000
|
|||||
|
Property
and equipment:
|
|||||||
|
Fixed
assets, net of accumulated depreciation
|
37,953,000
|
34,686,000
|
|||||
|
Construction
in progress
|
236,000
|
3,374,000
|
|||||
|
38,189,000
|
38,060,000
|
||||||
|
Other
assets:
|
|||||||
|
Deposit
on land
|
666,000
|
-
|
|||||
|
666,000
|
-
|
||||||
|
Total
assets
|
$
|
68,691,000
|
$
|
69,370,000
|
|||
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
|
March
31,
|
|
December
31,
|
|
||||
|
|
|
2006
|
|
2005
|
|
||
|
|
|
(unaudited)
|
|
(audited)
|
|||
|
Current
liabilities:
|
|||||||
|
Accounts
payable and accrued expenses
|
$
|
12,366,000
|
$
|
11,855,000
|
|||
|
Current
portion of long term debt
|
102,000
|
102,000
|
|||||
|
Advances
from related parties
|
769,000
|
933,000
|
|||||
|
Advances
from employees
|
704,000
|
948,000
|
|||||
|
Deferred
income
|
5,549,000
|
12,074,000
|
|||||
|
Short-term
notes and loans payable
|
7,381,000
|
7,324,000
|
|||||
|
Total
current liabilities
|
26,871,000
|
33,236,000
|
|||||
|
Long
term debt, net of current portion shown above
|
5,505,000
|
5,543,000
|
|||||
|
Minority
interest
|
465,000
|
494,000
|
|||||
|
Stockholders'
equity:
|
|||||||
|
Common
stock, $.001 par value; 50,000,000 shares authorized; 14,196,824
and
|
|||||||
|
14,132,824
issued and outstanding at March 31, 2006 and December 31, 2005,
respectively
|
14,000
|
14,000
|
|||||
|
Additional
paid-in capital
|
9,669,000
|
9,209,000
|
|||||
|
Retained
earnings
|
25,034,000
|
20,269,000
|
|||||
|
Accumulated
other comprehensive income
|
1,133,000
|
605,000
|
|||||
|
Total
stockholders' equity
|
35,850,000
|
30,097,000
|
|||||
|
Total
liabilities and stockholders' equity
|
$
|
68,691,000
|
$
|
69,370,000
|
|||
|
Three
Months Ended March 31,
|
|||||||
|
2006
|
2005
|
||||||
|
SALES
|
$
|
25,893,000
|
$
|
13,561,000
|
|||
|
COST
OF GOODS SOLD
|
12,365,000
|
7,297,000
|
|||||
|
Gross
Profit
|
13,528,000
|
6,264,000
|
|||||
|
OPERATING
AND ADMINISTRATIVE
|
|||||||
|
EXPENSES:
|
|||||||
|
Distribution
expenses
|
7,555,000
|
3,332,000
|
|||||
|
General
and administrative expenses
|
1,068,000
|
270,000
|
|||||
|
Depreciation
|
51,000
|
37,000
|
|||||
|
8,674,000
|
3,639,000
|
||||||
|
Income
from operations
|
4,854,000
|
2,625,000
|
|||||
|
OTHER
INCOME (EXPENSE):
|
|||||||
|
Other
income (expenses)
|
131,000
|
10,000
|
|||||
|
Other
expenses
|
-
|
-
|
|||||
|
Interest
and finance costs
|
(224,000
|
)
|
(2,000
|
)
|
|||
|
(93,000
|
)
|
8,000
|
|||||
|
MINORITY
INTEREST
|
3,000
|
-
|
|||||
|
INCOME
BEFORE INCOME TAXES
|
4,764,000
|
2,633,000
|
|||||
|
(PROVISION
FOR) BENEFIT FROM
|
|||||||
|
INCOME
TAXES
|
-
|
-
|
|||||
|
NET
INCOME
|
4,764,000
|
2,633,000
|
|||||
|
OTHER
COMPREHENSIVE INCOME:
|
|||||||
|
FOREIGN
CURRENCY TRANSLATION ADJUSTMENT
|
535,000
|
-
|
|||||
|
TOTAL
COMPREHENSIVE INCOME
|
$
|
5,299,000
|
$
|
2,633,000
|
|||
|
BASIC
NET INCOME PER COMMON SHARE
|
$
|
0.34
|
$
|
0.19
|
|||
|
WEIGHTED
AVERAGE BASIC SHARES OUTSTANDING
|
14,164,280
|
13,556,354
|
|||||
|
DILUTED
NET INCOME PER COMMON SHARE
|
$
|
0.29
|
$
|
0.17
|
|||
|
WEIGHTED
AVERAGE DILUTED SHARES OUTSTANDING
|
17,068,052
|
15,133,369
|
|||||
|
See
accompanying notes to financial
statements.
|
|
AMERICAN
DAIRY INC.
|
||||||||||
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||
|
(Unaudited)
|
|
Three
Months Ended March 31,
|
|
||||||
|
|
|
2006
|
|
2005
|
|||
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||
|
Net
income
|
$ |
4,764,000
|
$
|
2,633,000
|
|||
|
Adjustments
to reconcile net income to operating activities -
|
-
|
-
|
|||||
|
Depreciation
|
340,000
|
118,000
|
|||||
|
Compensation
expense for stock issued
|
434,000
|
-
|
|||||
|
Changes
in assets and liabilites:
|
|||||||
|
(Increase)
decrease in -
|
|||||||
|
Accounts
and notes receivable
|
(533,000
|
)
|
(3,065,000
|
)
|
|||
|
Other
receivables
|
1,120,000
|
274,000
|
|||||
|
Employees
receivables
|
(625,000
|
)
|
-
|
||||
|
Inventories
|
(62,000
|
)
|
891,000
|
||||
|
Prepaid
expenses
|
163,000
|
68,000
|
|||||
|
Advances
to suppliers
|
(442,000
|
)
|
(41,000
|
)
|
|||
|
Other
tax refundable
|
501,000
|
(66,000
|
)
|
||||
|
Increase
(decrease) in -
|
|||||||
|
Accounts
payable and accrued expenses
|
511,000
|
1,994,000
|
|||||
|
Advances
from related parties
|
(164,000
|
)
|
(50,000
|
)
|
|||
|
Advances
from employees
|
(243,000
|
)
|
52,000
|
||||
|
Deferred
income
|
(6,525,000
|
)
|
(5,710,000
|
)
|
|||
|
Net
cash used by operating activities
|
(761,000
|
)
|
(2,902,000
|
)
|
|||
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||
|
Purchase
of fixed assets
|
(469,000
|
)
|
(41,000
|
)
|
|||
|
Payments
received on note receivable
|
-
|
218,000
|
|||||
|
Deposit
on land, building and equipment
|
(666,000
|
)
|
-
|
||||
|
Minority
interest
|
(29,000
|
)
|
305,000
|
||||
|
Construction
in progress
|
-
|
(2,026,000
|
)
|
||||
|
Net
cash used in investing activities
|
(1,164,000
|
)
|
(1,544,000
|
)
|
|||
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||
|
Proceeds
from short-term loan
|
57,000
|
943,000
|
|||||
|
Repayment
of long-term loans
|
(38,000
|
)
|
(31,000
|
)
|
|||
|
Issuance
of common stock
|
26,000
|
-
|
|||||
|
Net
cash provided by financing activities
|
45,000
|
912,000
|
|||||
|
Effect
of exchange rate change on cash and cash equivalents
|
528,000
|
-
|
|||||
|
NET
DECREASE IN CASH AND EQUIVALENTS
|
(1,352,000
|
)
|
(3,534,000
|
)
|
|||
|
CASH
AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
12,958,000
|
6,645,000
|
|||||
|
CASH
AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
11,606,000
|
$
|
3,111,000
|
|||
|
AMERICAN
DAIRY INC.
|
||||||||||
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | |||||||
|
Interest
paid, net of capitalized amounts
|
$
|
62,000
|
$
|
2,000
|
|||
|
Income
taxes paid
|
$
|
-
|
$
|
-
|
|||
|
SUPPLEMENTAL
DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
| 1. |
DESCRIPTION
OF BUSINESS
|
|
·
|
American
Flying Crane Corporation
|
|
·
|
Heilongjiang
Feihe Dairy Co., Limited
|
|
·
|
BaiQuan
Feihe Dairy Co., Limited
|
|
·
|
Beijing
Feihe Biotechnology Scientific and Commercial Co.,
Limited
|
|
·
|
Shanxi
Feihesantai Biotechnology Scientific and Commercial Co.,
Limited
|
| 2. |
BASIS
OF PREPARATION OF FINANCIAL
STATEMENTS
|
| 3. |
SUMMARY
OF SIGNIFICANT ACCOUNTING
POLICIES
|
|
Buildings
|
33
years
|
|
Plant
and machinery
|
20
years
|
|
Motor
vehicles
|
9 years
|
|
Computers
and equipment
|
5 years
|
|
4.
|
CONCENTRATIONS
OF BUSINESS AND CREDIT
RISK
|
| 5. |
INVENTORIES
|
|
March
31,
2006 |
December
31,
2005 |
||||||
|
Raw
and partially processed materials
|
$
|
7,657,000
|
$
|
3,215,000
|
|||
|
Finished
goods
|
2,027,000
|
6,407,000
|
|||||
|
|
|||||||
|
Total
|
$
|
9,684,000
|
$
|
9,622,000
|
|||
| 6. |
CONSTRUCTION-IN-PROGRESS
|
|
March
31,
2006 |
December
31,
2005 |
||||||
|
Shanxi
walnut processing facility
|
$
|
-
|
$
|
506,000
|
|||
|
Feihe
Dairy production facility
|
236,000
|
2,868,000
|
|||||
|
|
|||||||
|
Total
|
$ | 236,000 |
$
|
3,374,000
|
|||
| 7. |
NOTES
PAYABLE
|
|
March
31, 2006
|
December
31, 2005
|
||||||
|
Note
payable to a bank, bearing interest at 6.696% per
|
|||||||
|
annum,
secured by plant and machinery, payable in
|
|||||||
|
monthly
installments
|
$
|
3,119,000
|
$
|
3,082,000
|
|||
|
Series
A convertible note, bearing interest at 6.5% per
|
|||||||
|
Annum,
due on April 26, 2006, convertible to common
|
|||||||
|
Stock
at a conversion price of $8.00 per share
|
3,000,000
|
3,000,000
|
|||||
|
Unsecured,
non-interest bearing obligation to an
|
|||||||
|
unrelated
company, repayable upon demand
|
1,013,000
|
995,000
|
|||||
|
Unsecured,
non-interest bearing obligation to county
|
|||||||
|
finance
department, with no fixed repayment terms
|
249,000
|
247,000
|
|||||
|
$
|
7,381,000
|
$
|
7,324,000
|
||||
| 8. |
LONG
TERM DEBT
|
|
March
31, 2006
|
December
31, 2005
|
||||||
|
Series
B convertible notes, bearing interest at 7.5%
|
|||||||
|
per
annum, payments of $2,500,000 due on June 30, 2007
|
|||||||
|
and
August 14, 2007, convertible to common stock at
|
|||||||
|
a
conversion price of $10.00 per share
|
$
|
5,000,000
|
$
|
5,000,000
|
|||
|
Note
payable to a bank, bearing interest at 5.76% per
|
|||||||
|
annum,
secured by plant and machinery, payable in 96
|
|||||||
|
monthly
installments
|
597,000
|
635,000
|
|||||
|
Note
payable to a finance company, secured by a vehicle
|
|||||||
|
payable
in 60 monthly installments
|
10,000
|
10,000
|
|||||
|
|
|||||||
|
5,607,000
|
5,645,000
|
||||||
|
|
|||||||
|
Less:
current portion of long-term debt
|
(102,000
|
)
|
(
102,000
|
)
|
|||
|
$
|
5,505,000
|
$
|
5,543,000
|
||||
|
Fiscal
year ended
|
Amount
|
|||
|
|
|
|||
|
December
31, 2006
|
$
|
102,000
|
||
|
December
31, 2007
|
5,092,000
|
|||
|
December
31, 2008
|
92,000
|
|||
|
December
31, 2009
|
92,000
|
|||
|
December
31, 2010
|
92,000
|
|||
|
Thereafter
|
137,000
|
|||
|
|
||||
|
Total
|
$
|
5,607,000
|
||
| 9. |
RELATED
PARTY TRANSACTIONS
|
|
Name
|
March
31, 2006
|
December
31, 2005
|
|||||
|
Leng
You-bin
|
$
|
858,000
|
$
|
858,000
|
|||
|
Other
officers and directors
|
(89,000
|
)
|
75,000
|
||||
|
$
|
769,000
|
$
|
933,000
|
||||
| 10. |
INCOME
TAX
|
|
Quarter
Ended March 31,
|
|||||||
|
2006
|
2005
|
||||||
|
Approximate
tax savings
|
$
|
1,729,000
|
$
|
790,000
|
|||
|
Benefit
per share
|
|||||||
|
Basic
|
$
|
0.12
|
$
|
0.06
|
|||
|
Diluted
|
$
|
0.10
|
$
|
0.05
|
|||
| 11. |
EARNINGS
PER SHARE
|
|
|
Income
(Numerator)
|
Shares
(Denominator)
|
Per
Share
Amount
|
|||||||
|
For
the three months ended March
31, 2006
|
|
|
|
|||||||
|
Basic
EPS income available to common
shareholders
|
$
|
4,764,000
|
|
14,164,280
|
$
|
.34
|
||||
|
Effect
of dilutive securities:
|
||||||||||
|
Convertible
notes
|
143,000
|
875,000
|
(.01
|
)
|
||||||
|
Warrants
issued
|
-
|
2,028,772
|
(.04
|
)
|
||||||
|
Diluted
EPS income available to common
|
$
|
4,907,000
|
|
17,068,052
|
$
|
.29
|
||||
|
For
the three months ended March
31, 2005
|
||||||||||
|
Basic
EPS income available to common
shareholders
|
$
|
2,633,000
|
|
13,556,354
|
$
|
.19
|
||||
|
Effect
of dilutive securities:
|
||||||||||
|
Warrants
issued
|
1,577,015
|
$
|
(.02
|
)
|
||||||
|
Diluted
EPS income available to common
|
$
|
2,633,000
|
15,133,369
|
$
|
.17
|
| 12. |
STOCK
OPTIONS AND WARRANTS
|
| · |
A
“modified prospective” method in which compensation cost is recognized
beginning with the effective date (a) based on the requirements
of
FAS-123R for all share-based payments granted after the effective
date and
(b) based on the requirements of FAS-123 for all awards granted
to
employees prior to the effective date of FAS-123R that remain unvested
on
the effective date; or
|
| · |
A
“modified retrospective” method, which includes the requirements of the
modified prospective method described above but also permits entities
to
restate, based on the amounts previously recognized under FAS-123
for
purposes of pro forma disclosures, either (a) all prior periods
presented
for which FAS-123 was effective or (b) prior interim periods of
the year
in which FAS-123R is adopted.
|
| 13. |
COMMITMENTS
|
| 14. |
SUBSEQUENT
EVENTS
|
|
(3)
|
Results
of Operations
|
|
|
*
|
Increased
popularity of “Feihe” brand in mainland China following successful
advertising campaigns in the previous year and extensive networks of
principal agents in 25 provinces.
|
|
*
|
Demand
was boosted by improved and high quality ingredients for several
products
such as Ca+Zn, CPP series and nucleotides series, and the markets
in the
PRC generally accepted these
products.
|
|
*
|
An
extensive sales network enhances the distribution of Feihe Dairy’s
products to different provinces. It not only enhanced the popularity
of
‘Feihe’ products and trademark, but also the expansion of Feihe Dairy
group’s distribution network, which allowed Feihe Dairy group to widen
and
expand the geographic scope of the sales network and increase sales
volumes in existing markets.
|
|
*
|
Increase
in sales quantities of several major products such as milk powder
with
nucleotides series, Ca+Zn series, and CPP series in the first quarter
of
2006 compared to the corresponding quarter in 2005 of approximately
271%,
61% and 82%, respectively.
|
|
*
|
Increase
in overall sales quantity by 2,619,888 kilograms or 71% quarter-on-quarter
to 6,267,961-- kilograms for the quarter ended March 31, 2006 compared
to
the same corresponding quarter of 2005 of 3,648,073
kilograms.
|
|
*
|
The
dairy milk industry scandal in China in 2003 and 2004 and the resulting
strict control over dairy producers’ quality and ingredients drove many
unscrupulous dairy producers and their tainted dairy products out
of the
market. Consumers concentrated on dairy products produced by such
reputable dairy producers such as Feihe
Dairy.
|
|
(4)
|
Liquidity
and Capital Resources
|
|
Contractual
Obligations
|
|
Payments
due by period
|
||||||||||||||||
|
|
Less
than
|
1-3
|
3-5
|
More
than
|
||||||||||||
|
Contractual
obligations
|
Total
|
1
year
|
years
|
years
|
5
years
|
|||||||||||
|
Long-term
debt obligations
|
$
|
5,607,000
|
$
|
102,000
|
$
|
5,184,000
|
$
|
184,000
|
$
|
137,000
|
||||||
|
Operating
lease obligations
|
--
|
--
|
--
|
--
|
--
|
|||||||||||
|
Purchase
obligation for building acquisition
|
670,000
|
670,000
|
--
|
--
|
--
|
|||||||||||
|
Purchase
obligations for land use rights
|
273,000
|
6,000
|
12,000
|
12,000
|
243,000
|
|||||||||||
|
Purchase
obligations for advertising contracts
|
294,000
|
294,000
|
--
|
--
|
--
|
|||||||||||
|
Total
|
$
|
6,844,000
|
$
|
1,072,000
|
$
|
5,196,000
|
$
|
196,000
|
$
|
380,000
|
||||||
| (a) |
Exhibits
|
| 3.1 |
Articles
of Incorporation of American Dairy, as amended, are incorporated
herein by
reference to Exhibit 3.1 to its registration statement on Form
10-SB, as
filed with the Securities and Exchange Commission on September
16,
1999.
|
| 3.2 |
An
Amendment to the Articles of Incorporation of American Dairy dated
May 6,
2003, is incorporated herein by reference to Exhibit 3.2 to its
Form
10-KSB annual report, as filed with the Securities and Exchange
Commission
on April 5, 2004.
|
| 3.3 |
By-Laws
of American Dairy are incorporated herein by reference to Exhibit
3.2 to
its registration statement on Form 10-SB, as filed with the Securities
and
Exchange Commission on September 16,
1999.
|
| 31.1 |
Certification
of Leng You-Bin
|
| 31.2 |
Certification
of Liu Hua
|
| 32 |
Certification
of Leng You-Bin and Liu Hua
|
|
American
Dairy, Inc.
|
||
| |
|
|
|
Date: May
14, 2006
|
By: | /s/ Leng You-Bin |
|
Leng You-Bin |
||
|
Chief
Executive Officer and President
|
||
| |
|
|
| By: | /s/ Lui Hua | |
|
Lui Hua |
||
|
Chief
Financial Officer, Secretary, Treasurer and
principal
accounting officer
|
||