Clean Vision Corp - Quarter Report: 2010 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2010
[] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ___________ to ______________
Commission File Number: 000-52489
CHINA VITUP HEALTH CARE HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
Nevada |
| 45-0552679 |
(State or other jurisdiction of incorporation) |
| (IRS Employer Identification Number) |
| ||
108-1 Nashan Road Zhongshan District Dalian, P.R.C. | ||
(Address of principal executive offices) | ||
86-411-8265-3668 | ||
(Registrants telephone number, including area code) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. [ X ] Yes [ ] No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Not Applicable.
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer [ ] | Accelerated filer [ ] |
Non-accelerated filer [ ] (Do not check if a smaller reporting company) | Smaller reporting company [ X ] |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). [ ]Yes [X] No
As of August 1, 2010 the Issuer had 15,000,000 shares of common stock issued and outstanding.
1
PART I-FINANCIAL INFORMATION
ITEM 1.
FINANCIAL STATEMENTS.
The financial statements of China Vitup Health Care Holdings, Inc. (the "Company" or the Registrant), a Nevada corporation, included herein were prepared, without audit, pursuant to rules and regulations of the Securities and Exchange Commission. Because certain information and notes normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America were condensed or omitted pursuant to such rules and regulations, these financial statements should be read in conjunction with the financial statements and notes thereto included in the audited financial statements of the Company in the Companys annual report on Form 10-K for the fiscal year ended December 31, 2009, filed with the Securities and Exchange Commission (SEC) on March 31, 2010.
CHINA VITUP HEALTH CARE HOLDINGS, INC. & SUBSIDIARIES
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2010
(Unaudited)
INDEX TO FINANCIAL STATEMENTS: | Page |
|
|
Consolidated Balance Sheets as of June 30, 2010 and December 31, 2009 | 3 |
|
|
Consolidated Statement of Operations and Comprehensive Loss for the Three and Six Months Ended June 30, 2010 and 2009 | 4 |
|
|
Consolidated Statement of Cash Flows for the Six Months Ended June 30, 2010 and 2009 | 5 |
|
|
Notes to Consolidated Financial Statements | 6-18 |
2
CHINA VITUP HEALTH CARE HOLDINGS, INC. & SUBSIDIARIES | |||||
CONSOLIDATED BALANCE SHEETS | |||||
(UNAUDITED) | |||||
| As Of | ||||
| June 30, 2010 | _ | December 31, 2009 | ||
ASSETS |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents | $ | 303,676 |
| $ | 504,676 |
Accounts receivable, trade |
| 266,708 |
|
| 277,181 |
Inventories |
| 53,027 |
|
| 4,332 |
Amount due from related party |
| 52,745 |
|
| - |
Other receivables |
| 62,250 |
|
| 71,063 |
Prepayments |
| 417,708 |
|
| 347,193 |
Total current assets |
| 1,156,114 |
|
| 1,204,445 |
|
|
|
|
|
|
Non current assets: |
|
|
|
|
|
Plant and equipment, net |
| 1,574,703 |
|
| 1,710,548 |
TOTAL ASSETS | $ | 2,730,817 |
| $ | 2,914,993 |
|
|
|
|
|
|
LIABILITIES & STOCKHOLDERS' EQUITY |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Account payables | $ | 184,803 |
| $ | 229,136 |
Deferred revenue |
| 14,950 |
|
| 13,961 |
Amounts due to related parties |
| - |
|
| 187,103 |
Income tax payable |
| 18,273 |
|
| 25,872 |
Other payables and accrued liabilities |
| 42,465 |
|
| 184,629 |
Total current liabilities |
| 260,491 |
|
| 640,701 |
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
|
Note payable, related parties |
| 1,143,672 |
|
| 1,143,672 |
|
|
|
|
|
|
TOTAL LIABILITIES |
| 1,404,163 |
|
| 1,784,373 |
|
|
|
|
|
|
COMMITMENT & CONTINGENCY |
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
Preferred stock, par value $0.001 per share, 10,000,000 share authorized, no shares issued |
| - |
|
| - |
Common stock, par value $0.0001, 500,000,000 shares authorized, 15,000,000 issued and outstanding |
| 1,500 |
|
| 1,500 |
Additional paid-in capital |
| 167,481 |
|
| 167,481 |
Accumulated other comprehensive income |
| 142,172 |
|
| 132,495 |
Statutory reserves |
| 239,261 |
|
| 239,261 |
Equity of VIE |
| (97,012) |
|
| (97,012) |
Retained earnings |
| 873,252 |
|
| 686,895 |
Total stockholders equity |
| 1,326,654 |
|
| 1,130,620 |
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY | $ | 2,730,817 |
| $ | 2,914,993 |
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited financial statements. |
3
4
CHINA VITUP HEALTH CARE HOLDINGS, INC. & SUBSIDIARIES | ||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
FOR THE SIX MONTH PERIODS ENDED JUNE 30, 2010 AND 2009 | ||||||
(UNAUDITED) | ||||||
|
|
|
|
|
|
|
|
|
|
| Six months ended June 30, | ||
|
|
|
| 2010 |
| 2009 |
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
| |||
| Net income (loss) | $ 186,357 | _ | $ (83,791) | ||
| Adjustments to reconcile net income (loss) to |
|
|
| ||
| net cash provided by operating activities: |
|
|
| ||
|
| Depreciation | 226,516 |
| 217,437 | |
|
| Loss on disposal of plant and equipment | - |
| 7,348 | |
|
|
| (Increase) decrease in accounts receivable | 11,594 |
| (78,843) |
|
|
| (Increase) in inventories | (48,490) |
| (1,000) |
|
|
| (Increase) decrease in other receivables and prepayment | (33,954) |
| 18,199 |
|
|
| (Decrease) in trade payables | (45,123) |
| (46,963) |
|
|
| (Decrease) in income tax payable | (7,678) |
| (6,366) |
|
|
| Increase (decrease) in deferred revenue | 927 |
| (8,261) |
|
|
| Increase (decrease) other payables and accrued liabilities | (142,390) |
| 22,833 |
|
| NET CASH PROVIDED BY OPERATING ACTIVITIES | 147,759 |
| 40,593 | |
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
| |||
|
|
|
|
|
|
|
|
| Purchase of property, plant and equipment | (84,034) |
| (31,419) | |
|
| Prepayment of purchasing fixed assets | - |
| (550,215) | |
|
| Net cash used in investing activities | (84,034) |
| (581,634) | |
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
| |||
|
|
| Advance from (repayment to) directors | (266,062) |
| 653,157 |
|
|
|
|
|
|
|
Foreign currency translation adjustment | 1,337 |
| 113 | |||
|
|
|
|
|
|
|
|
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (201,000) |
| 112,229 | |
|
|
|
|
|
|
|
Cash & Cash Equivalent, Beginning of Year | 504,676 |
| 395,156 | |||
|
|
|
|
|
|
|
Cash & Cash Equivalent, End of Year | $ 303,676 |
| $ 507,385 | |||
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
| |||
|
|
|
|
|
|
|
Cash paid for interest | $ - |
| $ - | |||
Cash paid for income taxes | $ 36,960 |
| $ 43,808 | |||
The accompanying notes are an integral part of these unaudited financial statements. |
5
CHINA VITUP HEALTH CARE HOLDINGS, INC. & SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2010 AND 2009
(UNAUDITED)
1.
ORGANIZATION AND BUSINESS BACKGROUND
China Vitup Health Care Holdings, Inc. (CVPH or the Company) was incorporated under the laws of Canada on February 24, 2003. The Company was originally organized as Second Bavarian Mining Consulting Services, Inc. On August 10, 2004, the Company changed its domicile to the State of Wyoming, United States of America and changed its name to Tubac Holdings, Inc. On October 2, 2006, the Company further changed its domicile to the State of Nevada and changed its current name to China Vitup Health Care Holdings, Inc.
CVPH, through its subsidiaries and variable interest entities (VIEs), provides medical clinic service and heath club service, including outpatient care, diagnosis of health problems, physical checkup, and instruction or remedial work, in the Peoples Republic of China (the PRC).
CVPH and its subsidiaries and VIEs are hereinafter collectively referred to as (the Company).
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
l
Basis of presentation
These accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America. Currency expressed in the accompanying consolidated financial statements is United States Dollars (US$), except for number of shares.
The consolidated condensed interim financial statements included herein have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations of the Securities and Exchange Commission, although the Company believes that the disclosures are adequate to make the information presented not misleading.
These statements reflect all adjustments, consisting of normal recurring adjustments, which, in the opinion of management, are necessary for fair presentation of the information contained therein. It is suggested that these consolidated condensed financial statements be read in conjunction with the financial statements and notes thereto included in the Companys annual report on Form 10-K for the year ended December 31, 2009. The Company follows the same accounting policies in preparation of interim reports. Results of operations for the interim periods are not indicative of annual results.
l
Use of estimates
In preparing these consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheets and revenues and expenses during the periods reported. Actual results may differ from these estimates.
l
Principles of consolidation
The accompanying consolidated financial statements include the accounts of CVPH, its wholly-owned subsidiaries, China Vitup BVI, and Dalian Vitup Management and its variable interest entities, Dalian Vitup Healthcare and Dalian Vitup Clinic. All significant inter-company balances and transactions have been eliminated in consolidation.
6
The Company has adopted the Accounting Standards Codification ("ASC") ASC Topic 810-10-25 Variable Interest Entities (ASC 810-10-25). ASC 810-10 requires a variable interest entity (VIE) to be consolidated by a company if that company is subject to a majority of the risk of loss for the VIE or is entitled to receive a majority of the VIEs residual returns. VIEs are those entities in which the Company, through contractual arrangements, bears the risks of, and enjoys the rewards normally associated with ownership of the entities, and therefore the company is the primary beneficiary of these entities. Acquisitions of subsidiaries or variable interest entities are accounted for using the purchase method of accounting. The results of subsidiaries or variable interest entities acquired during the period are included in the consolidated income statements from the effective date of acquisition.
l
Cash and cash equivalents
Cash and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months or less as of the purchase date of such investments.
l
Accounts receivable
Accounts receivable are recorded at the invoiced amount and do not bear interest. The Company extends unsecured credit to its customers in the ordinary course of business but mitigates the associated risks by performing credit checks and actively pursuing past due accounts. An allowance for doubtful accounts is established and determined based on managements assessment of known requirements, aging of receivables, payment history, the customers current credit worthiness and the economic environment. At June 30, 2010 and December 31, 2009, the Company recorded accounts receivable at $266,708 and $277,181, respectively.
l
Inventories
Inventories are stated at the lower of cost or market value. Cost is determined using the first-in, first-out (FIFO) method for all inventories. Inventories mainly consist of the Chinese herb medicine purchased from third parties.
l
Plant and equipment
Plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses, if any. Depreciation is calculated on the straight-line basis over the following estimated useful lives from the date on which they become fully operational and after taking into account their estimated salvage rates:
| Estimated Useful Lives |
| Salvage Rate |
Leasehold improvements | 5 years |
| 0% |
Medical equipments | 5 years |
| 5% |
Motor vehicles | 10 years |
| 5% |
Furniture, fixtures and equipments | 5 years |
| 5% |
Expenditure for repairs and maintenance is expensed as incurred. When assets have retired or sold, the cost and related accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in the results of operations.
l
Impairment of long-lived assets
In accordance with ASC Topic 360-10-5, Impairment or Disposal of Long-Lived Assets, the Company reviews its long-lived assets, including plant and equipment, for impairment whenever events or changes in circumstances indicate that the carrying amounts of the assets may not be fully recoverable. If the total of the
7
expected undiscounted future net cash flows is less than the carrying amount of the asset, a loss is recognized for the difference between the fair value and carrying amount of the asset. There has been no impairment as of June 30, 2010 and 2009, respectively.
l
Revenue recognition
The Company recognizes its revenues, as the related services are rendered to the customer and are net of allowances and discounts, its related business taxes. In accordance with ASC Topic 605, Revenue Recognition, the Company recognizes revenue when persuasive evidence of an arrangement exists, transfer of title has occurred or services have been rendered, the selling price is fixed or determinable and collectibility is reasonably assured. The Company, through its VIEs, offer medical clinic services and health club services to its customers.
Revenue from medical clinic services is recognized when service is performed and billed to patients and the collectability is reasonably assured. Medical clinic services include outpatient service, diagnosis of health problems, prescription and instruction or remedial work.
Health club services are generally offered to various groups of customers, including individuals, corporations and government agencies. These customers are enlisted in the health club services, which include the initial physical checkup services and the subsequent club services, for a certain period of time after paying a non-refundable fee to the Company in advance under several membership packages. The Company immediately records these advanced payments as deferred revenue and recognizes such revenue during the contractual service period when services are performed and rendered.
Revenues from physical checkup services are recognized at fair value when the services are rendered, net of business tax. Revenue from the subsequent club services, from which members get healthcare information and telephone consulting service and attend healthcare conference, are recognized over the period when the membership is valid. It is valid usually at a maximum of one year, while some membership expires soon after the initial physical check depending on the prepaid amount.
The Company recognizes revenue in accordance with the provisions of ASC Topic 605-25, Multiple-Element Arrangement. As a multiple element arrangement, total advanced payment is allocated to each element based on vendor-specific objective evidence of fair value for each element or using the residual method, when applicable. Vendor specific fair value (VSOE) is established based on the sales price when the same element is sold separately. If VSOE of the undelivered elements exists but VSOE for one or more delivered elements does not exist, revenue is recognized using the residual method. Under the residual method, the fair value of the undelivered elements is deferred and the remaining portion of the advanced payment is recognized as revenue,.
Under all circumstances, the Company records revenues net of any estimated contractual allowances for potential adjustments resulting from a failure to meet related performance or staffing criteria. If necessary, the Company revises its estimates for such adjustments in future periods when the actual amount of the adjustment is determined. For the six months ended June 30, 2010 and 2009, the Company has determined no reserve for these potential adjustments.
Revenues from the sales of medicines are recognized upon presciption. The Company records revenue, net of business tax, which is levied at 5% on the invoiced value of services. The business tax charged for the six months ended June 30, 2010 and 2009 was $ 5,487 and $ 47,672, respectively.
l
Cost of revenues
Cost of revenue primarily includes purchase of raw materials, sub-contracting charges, depreciation on medical equipments and direct overhead.
8
l
Deferred revenue
Deferred revenue consists primarily of payments received in advance from customers.
l
Income tax
The Company adopts the ASC Topic 740, Income Taxes, regarding accounting for uncertainty in income taxes which prescribes the recognition threshold and measurement attributes for financial statement recognition and measurement of tax positions taken or expected to be taken on a tax return. In addition, the guidance requires the determination of whether the benefits of tax positions will be more likely than not sustained upon audit based upon the technical merits of the tax position. For tax positions that are determined to be more likely than not sustained upon audit, a company recognizes the largest amount of benefit that is greater than 50% likely of being realized upon ultimate settlement in the financial statements. For tax positions that are not determined to be more likely than not sustained upon audit, a company does not recognize any portion of the benefit in the financial statements. The guidance provides for de-recognition, classification, penalties and interest, accounting in interim periods and disclosure.
For the six months ended June 30, 2010 and 2009, the Company did not have any interest and penalties associated with tax positions. As of June 30, 2010, the Company did not have any significant unrecognized uncertain tax positions.
The Company conducts its major businesses in the PRC and is subject to tax in this jurisdiction. As a result of its business activities, the Company files tax returns that are subject to examination by the local and foreign tax authorities.
l
Comprehensive income
ASC Topic 220, Reporting Comprehensive Income, establishes standards for reporting and display of comprehensive income, its components and accumulated balances. Comprehensive income as defined includes all changes in equity during a period from non-owner sources. Accumulated comprehensive income, as presented in the accompanying consolidated statement of stockholders equity consists of changes in unrealized gains and losses on foreign currency translation. This comprehensive income is not included in the computation of income tax expense or benefit.
l
Net income per share
The Company calculates net income per share in accordance with ASC Topic 260, Earnings Per Share. Basic net income per share is computed by dividing the net income by the weighted-average number of common shares outstanding. Diluted net income per share is computed similar to basic net income per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common stock equivalents had been issued and if the additional common shares were dilutive. The Company did not have any potentially dilutive common share equivalents as of June 30, 2010 and 2009, respectively.
l
Foreign currencies translation
Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the consolidated statement of operations.
9
The reporting currency of the Company is the United States Dollar ("US$") and the accompanying consolidated financial statements have been expressed in US$. The Company's major subsidiaries in the PRC maintained their books and records in its local currency, Renminbi Yuan ("RMB"), which is functional currency as being the primary currency of the economic environment in which these entities operate.
In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not the US$ are translated into US$, in accordance with ASC Topic, 830-30 Translation of Financial Statement, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income within the statements of stockholders equity.
Translation of amounts from RMB into US$1 has been made at the following exchange rates for the respective period:
|
| Six month periods ended June 30, | ||
|
| 2010 |
| 2009 |
|
|
|
| |
Spot rates, indirect quotation expressed in Chinese Yuan |
| 6.8086 |
| 6.8448 |
Average rates, indirect quotation expressed in Chinese Yuan |
| 6.8347 |
| 6.8432 |
l
Related parties
Parties, which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions. Companies are also considered to be related if they are subject to common control or common significant influence.
l
Segment reporting
ASC Topic 280, Segments Reporting establishes standards for reporting information about operating segments on a basis consistent with the Companys internal organization structure as well as information about geographical areas, business segments and major customers in financial statements. The Company operates in two reportable operating segments: Health Management Service and Chinese Medical Service.
l
Fair value measurement
ASC Topic 820-10, Fair Value Measurements and Disclosures ("ASC 820-10") establishes a new framework for measuring fair value and expands related disclosures. Broadly, ASC 820-10 framework requires fair value to be determined based on the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants. ASC 820-10 establishes a three-level valuation hierarchy based upon observable and non-observable inputs. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
For financial assets and liabilities, fair value is the price the Company would receive to sell an asset or pay to transfer a liability in an orderly transaction with a market participant at the measurement date. In the absence of active markets for the identical assets or liabilities, such measurements involve developing assumptions based on market observable data and, in the absence of such data, internal information that is consistent with what market participants would use in a hypothetical transaction that occurs at the measurement date.
10
l
Financial instruments
Cash and cash equivalents, accounts receivable, prepayments, deposits and other receivables, accounts payable, deferred revenue, income tax payable, amounts due to directors, accrued liabilities and other payables and note payable are carried at cost which approximates fair value. Any changes in fair value of assets or liabilities carried at fair value are recognized in other comprehensive income for each period.
l
Recent accounting pronouncements
The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations.
In October 2009, the FASB issued Accounting Standards Update (ASU) No. 2009-13, Revenue Recognition (Topic 605): Multiple-Deliverable Revenue Arrangements (a consensus of the FASB Emerging Issues Task Force) which amends ASC 605-25, Revenue Recognition: Multiple-Element Arrangements. ASU No. 2009-13 addresses how to determine whether an arrangement involving multiple deliverables contains more than one unit of accounting and how to allocate consideration to each unit of accounting in the arrangement. This ASU replaces all references to fair value as the measurement criteria with the term selling price and establishes a hierarchy for determining the selling price of a deliverable. ASU No. 2009-13 also eliminates the use of the residual value method for determining the allocation of arrangement consideration. Additionally, ASU No. 2009-13 requires expanded disclosures. This ASU will become effective for us for revenue arrangements entered into or materially modified on or after April 1, 2011. Earlier application is permitted with required transition disclosures based on the period of adoption. The Company is currently evaluating the application date and the impact of this standard on its financial statements.
3.
PREPAYMENTS
Prepayments to equipment vendors are expected to take the delivery of medical equipment within the next 12 months. The Company recorded prepayment for equipment amounting to $417,708 and $347,193 at June 30, 2010 and December 31, 2009, respectively.
4.
PLANT AND EQUIPMENT, NET
Plant and equipment consist of the followings:
| June 30, 2010 |
| December 31, 2009 | ||
|
|
|
| ||
Leasehold improvements | $ | 740,699 |
| $ | 740,699 |
Medical equipments |
| 1,765,607 |
|
| 1,720,454 |
Motor vehicles |
| 380,985 |
|
| 358,470 |
Furniture, fixtures and equipment |
| 544,997 |
|
| 533,346 |
Foreign translation difference |
| 275,288 |
|
| 255,096 |
|
| 3,707,577 |
|
| 3,608,065 |
Less: accumulated depreciation |
| 1,980,624 |
|
| (1,772,089) |
Less: foreign translation difference |
| 152,250 |
|
| (125,428) |
Net book value | $ | 1,574,703 |
| $ | 1,710,548 |
Depreciation expense for the quarterly ended June 30, 2010 and 2009 was $226,516 and $217,437, which included $37,513 and $132,303 in cost of revenue, respectively. All the plant and equipment were attributed from the VIEs and Dalian Vitup Management and measured at historical basis.
11
5.
ACCRUED LIABILITIES AND OTHER PAYABLES
Accrued liabilities and other payables consist of the followings:
|
| June 30, 2010 |
| December 31, 2009 | ||||
|
|
|
|
| ||||
|
|
|
|
| ||||
|
|
|
|
| ||||
Accrued expenses |
| $ | 28,931 |
| $ | 64,562 | ||
Salaries payable |
|
| - |
|
| 95,068 | ||
Other tax payables |
|
| 13,534 |
|
| 24,999 | ||
|
|
|
|
| ||||
|
| $ | 42,465 |
| $ | 184,629 |
6.
INCOME TAXES
The Company utilizes ASC 740 (SFAS No. 109), "Accounting for Income Taxes," which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
Beginning January 1, 2008, in the People's Republic of China (PRC) the new Enterprise Income Tax (EIT) law replaced the then existing laws for Domestic Enterprises (DES) and Foreign Invested Enterprises (FIEs). The new standard EIT rate of 25% replaced the 33% rate then applicable to both DES and FIEs. The two year tax exemption and three year 50% tax reduction tax holiday for production-oriented FIEs was eliminated.
Consolidated pre-tax income (loss) consists of the following:
| Six month periods ended June 30, | ||||
| 2010 |
| 2009 | ||
US operations | $ | (7,798) |
| $ | (2,860) |
Foreign operations |
| 223,442 |
|
| (43,460) |
| $ | 215,644 |
| $ | (46,320) |
The Components of the provision for income taxes are as follows:
| Six month periods ended June 30, | ||||
| 2010 |
| 2009 | ||
Current: |
|
|
| ||
Federal | $ | - |
| $ | - |
Foreign |
| 29,287 |
|
| 37,471 |
Deferred: |
|
|
|
|
|
Federal |
| - |
|
| - |
Foreign |
| - |
|
| - |
Provision for income taxes | $ | 29,287 |
| $ | 37,471 |
The following table reconciles the U.S. statutory rates to the Companys effective tax rate as of June 30, 2010 and 2009:
12
For the six month period ended June 30, 2010 | China |
| United States |
|
| ||||
| 25% |
| 34% |
| Total | ||||
|
| _ |
| _ |
| _ |
| _ |
|
Pretax income (loss) | 223,442 |
|
|
| (7,798) |
|
|
| 215,644 |
|
|
|
|
|
|
|
|
|
|
Expected income tax expense (benefit) | 55,861 |
| 25% |
| (2,651) |
| 34% |
| 53,210 |
Nontaxable income on clinical business | (2,724) |
| -1.22% |
|
|
|
|
| (2,724) |
Prior year adjustment & other immaterial adjustment | (133) |
| -0.06% |
|
|
|
|
| (133) |
Effect from tax holiday | (23,717) |
| -11% |
|
|
|
|
| (23,717) |
Change in valuation allowance on deferred tax asset from US tax benefit |
|
|
|
| 2,651 |
| -34% |
| 2,651 |
Actual tax expense | 29,287 |
| 13% |
| - |
| 0.00% |
| 29,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the six month period ended June 30, 2009 | China |
| United States |
|
| ||||
| 25% |
| 34% |
| Total | ||||
|
|
|
|
|
|
|
|
|
|
Pretax income (loss) | (43,460) |
|
|
| (2,860) |
|
|
| (46,320) |
|
|
|
|
|
|
|
|
|
|
Expected income tax expense (benefit) | (11,580) |
| 25% |
| (972) |
| 34% |
| (12,552) |
Nontaxable income on medical service | (3,926) |
| 8% |
|
|
|
|
| (3,926) |
Prior year adjustment | 19,133 |
| -41% |
|
|
|
|
| 19,133 |
Net operating loss carryforwards | 23,550 |
| -51% |
|
|
|
|
| 23,550 |
Effect from tax holiday | 10,294 |
| -22% |
|
|
|
|
| 10,294 |
Change in valuation allowance on deferred tax asset from US tax benefit |
|
|
|
| 972 |
| -34% |
| 972 |
Actual tax expense | 37,471 |
| -81% |
| - |
| 0.00% |
| 37,471 |
Although the Company did not have any operating income in the U.S. for the six month periods ended June 30, 2010 and 2009, respectively, it incurred various general & administrative expenses in the U.S. Accordingly, the Companys U.S. operations have deferred taxes in the form of net operating losses (NOLs). However due to the uncertainty that some or all of the deferred tax assets will not be realized in the coming years, the Company recorded a full valuation allowance against its nominal deferred tax assets and thus had no deferred tax on a net basis for the six month periods ended June 30, 2010 and 2009, respectively.
|
| ||||
| June 30, 2010 | _ | June 30, 2009 | ||
|
|
|
|
| |
Total Deferred Tax Assets | $ | 215,003 |
| $ | 152,858 |
|
|
|
|
|
|
Less : Valuation Allowance |
| (215,003) |
|
| (152,858) |
Net Deferred Tax Asset | $ | - |
| $ | - |
13
7.
NET INCOME PER SHARE
Basic net income per share is computed using the weighted average number of the ordinary shares outstanding during the year. Diluted net income per share is computed using the weighted average number of ordinary shares and ordinary share equivalents outstanding during the year. The following table sets forth the computation of basic and diluted net income per share for the six months ended June 30, 2010 and 2009.
|
| Six months ended June 30, | ||||
|
| 2010 | 2009 | |||
Basic and diluted net income per share calculation |
| |||||
Numerator: |
|
| ||||
Net income in computing basic net income per share |
| $ | 186,357 | $ | (83,791) | |
|
|
|
| |||
Denominator: |
|
|
| |||
Weighted average ordinary shares outstanding |
|
| 15,000,000 |
| 15,000,000 | |
|
|
|
| |||
Basic and diluted net income per share |
| $ | 0.012 |
| $ | 0.006 |
8.
RELATED PARTY TRANSACTION
(a)
Related party transaction
For the six months ended June 30, 2010 and 2009, the Company paid rent charge of $26,980 and $25,850, to Mr. Shubin Wang, a major shareholder and director of the Company at the current market value in a normal course of business, for the following properties:
(i)
the healthcare facility center with a term of 15 years commencing from 2004 through 2019.
(ii)
the office premise with a term of 20 years commencing from 2006 through 2026.
(b)
Amounts due (to) from directors
As of December 31, 2009, the the balance of $187,103 represented temporary advances from Mr. Shubin Wang and Ms. Feng Gu, the directors of the Company, which is unsecured and interest-free with no fixed terms of repayment. The balance was zero as of June 30, 2010.
(c)
Note payable, related party
On September 1, 2006, Dalian Vitup Management, Mr. Shubin Wang and Ms. Feng Gu entered into a Loan Agreement (the Agreement). Under the Agreement, Dalian Vitup Management lent an aggregate amount of $970,756 (equivalent to RMB 8,000,000) to Mr. Shubin Wang and Ms. Feng Gu for the incorporation and business setup of Dalian Vitup Healthcare. The note was non-interest bearing and secured by Mr. Shubin Wang and Ms. Feng Gus equity shares in Dalian Vitup Healthcare. Both Mr. Shubin Wang and Ms. Feng Gu have undertaken not to demand repayment in next twelve months. Unless the following situations would occur, the note would become payable at Mr. Shubin Wang and Ms. Feng Gus will:
(i)
Mr. Shubin Wang or Ms. Feng Gu are fired or dismissed from Dalian Vitup Management or any of Dalian Vitup Managements affiliates;
(ii)
Either Mr. Shubin Wang or Ms. Feng Gu become deceased or incapacitated;
(iii)
Either Mr. Shubin Wang or Ms. Feng Gu engage in or are involved in criminal conduct;
(iv)
Any third party files a claim against Mr. Shubin Wang or Ms. Feng Gu in excess of $13,215 (RMB 100,000); or
(v)
Dalian Vitup Management has an option to exercise its right to purchase the shares of Dalian Vitup Healthcare with a written notice pursuant to its rights under the contractual arrangements.
14
The fund source for Dalian Vitup Management to lend to Mr. Shubin Wang and Ms. Feng Gu was initially loaned by Mr. Shubin Wang, one of the former shareholders of China Vitup (BVI). As of June 30, 2010 and December 31, 2009, the Company had a note payable of $1,143,672 and $1,143,672, respectively to Mr. Shubin Wang, the major shareholder of the Company.
9.
SEGMENT INFORMATION
The Companys business units have been aggregated into two reportable segments: Health Management Service and Chinese Medical Service. The Company, through its subsidiaries and VIEs, operates these segments in the PRC. Other than cash and cash equivalents of approximately $1,363 maintained in Hong Kong as of June 30, 2010, all the identifiable assets of the Company are located in the PRC during the year presented.
The accounting policies of the segments are the same as those described in the summary of significant accounting policies (see Note 2). The Company had no inter-segment sales for the quarterly ended June 30, 2010 and 2009. The Companys reportable segments are strategic business units that offer different products and services. They are managed separately because each business requires different technology and marketing strategies.
Summarized financial information concerning the Companys reportable segments is shown in the following table for the three and six months ended June 30, 2010 and 2009:
| For the three month period ended June 30, 2010 | ||||||||||
| Health management service |
| Chinese medical service |
| Corporate |
| Total | ||||
Revenue, net |
|
|
|
|
|
|
|
|
|
|
|
- Product sale | $ | - |
| $ | 50,976 |
| $ | - |
| $ | 50,976 |
- Service revenue |
| 727,948 |
|
| 71,271 |
|
| (2,743) |
|
| 796,476 |
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue, net |
| 727,948 |
|
| 122,247 |
|
| (2,743) |
|
| 847,452 |
Cost of revenue |
| (207,206) |
|
| (87,023) |
|
| (66,023) |
|
| (360,253) |
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (loss) | 520,741 |
|
| 35,223 |
|
| (68,766) |
|
| 487,199 | |
Depreciation |
| (54,162) |
|
| (2,605) |
|
| (38,149) |
|
| (94,916) |
Net income (loss) |
| 343,697 |
|
| 8,916 |
|
| (120,458) |
|
| 232,155 |
Expenditure for long-lived assets | $ | 35,214 |
| $ | - |
| $ | - |
| $ | 35,214 |
| For the six month period ended June 30, 2010 | ||||||||||
| Health management service |
| Chinese medical service |
| Corporate |
| Total | ||||
Revenue, net |
|
|
|
|
|
|
|
|
|
|
|
- Product sale | $ | - |
| $ | 68,810 |
| $ | - |
| $ | 68,810 |
- Service revenue |
| 1,170,560 |
|
| 140,227 |
|
| (5,487) |
|
| 1,305,300 |
|
| 1,170,560 |
|
| 209,037 |
|
| (5,487) |
|
| 1,374,110 |
Total revenue, net | |||||||||||
Cost of revenue |
| (445,958) |
|
| (125,763) |
|
| (128,440) |
|
| (700,161) |
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit | 724,602 |
|
| 83,274 |
|
| (133,927) |
|
| 673,949 |
15
Depreciation |
| (108,432) |
|
| (4,259) |
|
| (76,312) |
|
| (189,003) |
Net income (loss) |
| 348,859 |
|
| 10,896 |
|
| (173,398) |
|
| 186,357 |
Expenditure for long-lived assets | $ | 53,021 |
| $ | 31,012 |
| $ | - |
| $ | 84,033 |
| For the three month period ended June 30, 2009 | ||||||||||
| Health management service |
| Chinese medical service |
| Corporate |
| Total | ||||
|
|
|
|
|
|
|
| ||||
Revenue, net |
|
|
|
|
|
|
| ||||
- Product sale | $ | - |
| $ | 14,902 |
| $ | - |
| $ | 14,902 |
- Service revenue |
| 488,963 |
|
| 20,375 |
|
| - |
|
| 509,338 |
Total revenue, net |
| 488,963 |
|
| 35,277 |
|
| - |
|
| 524,240 |
Cost of revenue |
| (212,081) |
|
| (7,035) |
|
| - |
|
| (219,116) |
Gross profit |
| 276,882 |
|
| 28,242 |
|
| - |
|
| 305,124 |
Depreciation |
| 26,012 |
|
| 82 |
|
| 3,731 |
|
| 29,825 |
Net income (loss) |
| 196,056 |
|
| (394) |
|
| (80,089) |
|
| 115,573 |
Expenditure for long-lived assets | $ | 1,353 |
| $ | - |
| $ | - |
| $ | 1,353 |
| For the six month period ended June 30, 2009 | ||||||||||
| Health management service |
| Chinese medical service |
| Corporate |
| Total | ||||
|
|
|
|
|
|
|
| ||||
Revenue, net |
|
|
|
|
|
|
| ||||
- Product sale | $ | - |
|
| 28,648 |
|
| - |
|
| 28,648 |
- Service revenue |
| 697,405 |
|
| 27,672 |
|
| - |
|
| 725,077 |
Total revenue, net |
| 697,405 |
|
| 56,320 |
|
| - |
|
| 753,725 |
Cost of revenue |
| (428,175) |
|
| (13,941) |
|
| - |
|
| (442,116) |
Gross profit |
| 269,230 |
|
| 42,379 |
|
| - |
|
| 311,609 |
Depreciation |
| 77,549 |
|
| 137 |
|
| 7,448 |
|
| 85,134 |
Net income (loss) |
| 79,718 |
|
| (3,693) |
|
| (159,816) |
|
| (83,791) |
Expenditure for long-lived assets | $ | 29,688 |
|
| 1,731 |
|
| - |
|
| 31,419 |
All of the Companys revenues were derived from customers located in the PRC.
10.
CHINA CONTRIBUTION PLAN
Under the PRC Law, full-time employees of the Companys PRC subsidiaries and VIEs are entitled to staff welfare benefits including medical care, welfare subsidies, unemployment insurance and pension benefits through a PRC government-mandated multi-employer defined contribution plan. The Companys PRC subsidiaries and VIE are required to accrue for these benefits based on certain percentages of the employees salaries. The total contributions made for such employee benefits were $40,425 and $25,850 for the six month periods ended June 30, 2010 and 2009, respectively.
16
11.
STATUTORY RESERVES
Under the PRC Law, the Companys subsidiary and VIE in the PRC are required to make appropriation to the statutory reserve based on after-tax net earnings and determined in accordance with generally accepted accounting principles of the Peoples Republic of China (the PRC GAAP). Appropriation to the statutory reserve should be at least 10% of the after-tax net income until the reserve is equal to 50% of the registered capital. The statutory reserve is established for the purpose of providing employee facilities and other collective benefits to the employees and is non-distributable other than in liquidation.
12.
CONCENTRATIONS OF RISK
The Company is exposed to the following concentrations of risk:
(a)
Major customers and vendors
For the quarterly ended June 30, 2010 and 2009, there are no customers and vendors who individually accounts for 10% or more of revenues and purchases, respectively. 100% of the Companys assets were located in the PRC and 100% of the Companys revenues were derived from customers located in the PRC.
(b)
Credit risk
Financial instruments that potentially subject the Company to significant concentrations of credit risk consist principally of trade accounts receivable. The Company performs ongoing credit evaluations of its customers' financial condition, but does not require collateral to support such receivables.
(c)
Exchange rate risk
The reporting currency of the Company is US$, to date the majority of the revenues and costs are denominated in RMB and a significant portion of the assets and liabilities are denominated in RMB. As a result, the Company is exposed to foreign exchange risk as its revenues and results of operations may be affected by fluctuations in the exchange rate between US$ and RMB. If RMB depreciates against US$, the value of RMB revenues and assets as expressed in US$ financial statements will decline. The Company does not hold any derivative or other financial instruments that expose to substantial market risk.
(d)
Economic and political risks
Substantially all of the Companys services and products are rendered and delivered in the PRC. The Companys operations are subject to various political, economic, and other risks and uncertainties inherent in the PRC and not typically associated with companies in North America and Western Europe. Among other risks, the Companys operations are subject to the risks of restrictions on transfer of funds; export duties, quotas, and embargoes; domestic and international customs and tariffs; changing taxation policies; foreign exchange restrictions; and political conditions and governmental regulations in the PRC.
13.
COMMITMENTS AND CONTINGENCIES
(a)
Operating lease commitments
The Company leases healthcare centers in Dalian City, the PRC under non-cancelable operating leases from a related party. Costs incurred for the healthcare center and office premise in Dalian City, the PRC under operating leases are recorded as rent expense of $26,986 and $25,850 for the six month periods ended June 30, 2010 and 2009, respectively.
As of June 30, 2010, future minimum rent payments due under several non-cancelable operating leases in the next five years are as follows:
17
Year ending June 30: |
| |
2011 | $ | 51,113 |
2012 |
| 51,113 |
2013 |
| 51,113 |
2014 |
| 51,113 |
2015 |
| 51,113 |
Thereafter |
| 153,339 |
Total: | $ | 408,904 |
(b)
Long-term purchase commitment
In December 2006, the Company entered into a contract with a medical equipment supplier whereby the Company was obliged to purchase a minimum of approximately $64,250 of biochemical reagent in a term of 4 years from 2008 through 2011. For the six month periods ended June 30, 2010 and 2009, the Company incurred $5,757 and $4,993, respectively.
14.
COMPARATIVE FIGURES
Certain amounts in the prior periods presented have been reclassified to conform to the current period financial statement presentation.
18
ITEM 2.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
SPECIAL NOTE OF CAUTION REGARDING FORWARD-LOOKING STATEMENTS
CERTAIN STATEMENTS IN THIS REPORT, INCLUDING STATEMENTS IN THE FOLLOWING DISCUSSION, WHICH ARE NOT STATEMENTS OF HISTORICAL FACT, ARE WHAT ARE KNOWN AS FORWARD-LOOKING STATEMENTS, WHICH ARE BASICALLY STATEMENTS ABOUT THE FUTURE. FOR THAT REASON, THESE STATEMENTS INVOLVE RISK AND UNCERTAINTY SINCE NO ONE CAN ACCURATELY PREDICT THE FUTURE. WORDS SUCH AS PLANS, INTENDS, HOPES, SEEKS, ANTICIPATES, EXPECTS, AND THE LIKE, OFTEN IDENTIFY SUCH FORWARD-LOOKING STATEMENTS, BUT ARE NOT THE ONLY INDICATION THAT A STATEMENT IS A FORWARD-LOOKING STATEMENT. SUCH FORWARD-LOOKING STATEMENTS INCLUDE STATEMENTS CONCERNING OUR PLANS AND OBJECTIVES WITH RESPECT TO THE PRESENT AND FUTURE OPERATIONS OF THE COMPANY, AND STATEMENTS WHICH EXPRESS OR IMPLY THAT SUCH PRESENT AND FUTURE OPERATIONS WILL OR MAY PRODUCE REVENUES, INCOME OR PROFITS. NUMEROUS FACTORS AND FUTURE EVENTS COULD CAUSE THE COMPANY TO CHANGE SUCH PLANS AND OBJECTIVES, OR FAIL TO SUCCESSFULLY IMPLEMENT SUCH PLANS OR ACHIEVE SUCH OBJECTIVES, OR CAUSE SUCH PRESENT AND FUTURE OPERATIONS TO FAIL TO PRODUCE REVENUES, INCOME OR PROFITS. WE CAUTION YOU NOT TO PLACE UNDUE RELIANCE ON THESE FORWARD-LOOKING STATEMENTS. ALTHOUGH WE BASE THESE FORWARD-LOOKING STATEMENTS ON OUR EXPECTATIONS, ASSUMPTIONS, AND PROJECTIONS ABOUT FUTURE EVENTS, ACTUAL EVENTS AND RESULTS MAY DIFFER MATERIALLY, AND OUR EXPECTATIONS, ASSUMPTIONS, AND PROJECTIONS MAY PROVE TO BE INACCURATE. THE FORWARD-LOOKING STATEMENTS SPEAK ONLY AS OF THE DATE HEREOF, AND WE EXPRESSLY DISCLAIM ANY OBLIGATION TO PUBLICLY RELEASE THE RESULTS OF ANY REVISIONS TO THESE FORWARD-LOOKING STATEMENTS TO REFLECT EVENTS OR CIRCUMSTANCES AFTER THE DATE OF THIS FILING.
Overview
China Vitup Health Care Holdings, Inc., a Nevada corporation (the Company or the Registrant), is a holding company which, through its wholly-owned subsidiaries and operating affiliates, is engaged in the business of providing healthcare services to customers in China. Presently, the Registrant has an affiliate relationship with a single medical clinic which is a 24,200 square foot facility located in Dalian, China, through which it offers integrated healthcare services designed specifically to fit the needs of the Chinese population. At the clinic in Dalian, the Registrants operating affiliate both monitors the health of its patients through regularly scheduled check-ups, and works to diagnose its patients different ailments and establish appropriate treatment procedures for such ailments. Since the facility in Dalian is primarily a preventative care facility patients who require medical treatment which is more than preventative in nature are referred to hospitals and other health facilities.
Our operating affiliate offers integrated health management services designed specifically for the PRC population through its preventative care medical facility located in the city of Dalian, China. The health services offered at our operating affiliates medical facility includes physical examinations, health management plans, and guidance for medical treatment. Our operating affiliate assists its patients in maintaining a healthy status by comprehensively monitoring, analyzing and evaluating the patients and by predicting various risk factors that affect the health and well being of its patients. In many instances our operating affiliate, as a primary checkup facility, will refer its patients to specialized hospitals and health facilities throughout the world which are equipped to treat our operating affiliates patients specific health problems and needs that our operating affiliate has identified through its comprehensive checkup and monitoring procedures.
PRC laws restrict foreign ownership of medical clinics and hospitals located in China. As a result, the Registrant does not directly carry on any business operations. To comply with PRC laws, the Registrant operates through a corporate structure consisting of subsidiaries, variable interest entities (VIE), and contractual arrangements. A VIE is a term used by the U.S. Financial Accounting Standards Board to describe
19
a legal business structure whose financial support comes from another corporation which exerts control over the VIE. As noted above, all of the Registrants business operations are structured around subsidiaries, VIEs and contractual agreements. Through these contractual agreements the Registrant is able to exert effective control over its PRC operating affiliates and receive all of the economic benefits derived from the business operations of its PRC operating affiliates. In accordance with the specific contractual agreements, the consolidated financial statements of the Registrant include all assets and liabilities and all revenues and expenses of our operating affiliate, the Dalian Zhongshan Vitup Clinic, a medical clinic located in Dalian, China.
Within the next three years, our objective is to establish or acquire an additional three affiliated medical clinics in China through which we are able to provide high quality medical care to Chinese citizens. We will model our clinics after the clinic that we currently operate in Dalian. We anticipate establishing or acquiring medical clinics in the following cities, in the following order: 1) Beijing; and 2) Shenyang; and 3) Dalian Development Zone.
Results of Operations
The following discussion and analysis provides information that we believe is relevant to an assessment and understanding of our results of operation and financial condition for the three and six months ended June 30, 2010. The following discussion should be read in conjunction with the Financial Statements and related Notes appearing elsewhere in this Form 10-Q.
Results of Operations for the Three Month Period Ended June 30, 2010 Compared to the Three Month Period Ended June 30, 2009.
Revenue
During the three month period ended June 30, 2010, the Company had revenue of $847,452, as compared to revenue of $524,240 during the three month period ended June 30, 2009, an increase of $323,212, or approximately 62.0%.
Of the $847,452 in revenue generated during the three month period ended June 30, 2010, the revenue generated from health management service during the three month period ended June 30, 2010 was $ 727,948 as compared to $488,963 as of the same period of 2009, an increase of 49%. This increase was primarily attributable to the fact that we enhanced our promotional efforts for business relating to the provision enterprise and individual medical services which resulted in a significant increase of enterprise and individual clients.
Of the $847,452 in revenue generated during the three month period ended June 30, 2010, the revenue generated from the Chinese medical services was $122,247, an increase of 247% as compared to the same period of 2009. This increase was primarily attributable to the facts that: (i) we employed persons with strong medical expertise, established a professional medical team, and expanded outpatient medical care, developed chronic disease treatment and management (disease like hypertension, diabetes, arteriosclerosis, etc.) and (ii) we experienced an increase of foreign customers, particularly foreigners living in Dalian.
The following charts illustrate the changes in our revenue generated by our health management service and Chinese medical service for the three month period ended March 31, 2010, as compared to the three month period ended March 31, 2009:
20
|
| Three Month Period Ended June 30 | ||||
|
| 2010 |
| 2009 |
| % Change |
Health management service revenue: |
|
|
|
|
|
|
- Product sale |
| - |
| - |
| - |
- Service revenue |
| $727,948 |
| $488,963 |
| 49% |
|
|
|
|
|
|
|
Total Health management service revenue: |
| $727,948 |
| $488,963 |
| 49% |
|
| Three Month Period Ended June 30 | ||||
|
| 2010 |
| 2009 |
| % Change |
Chinese medical service revenue: |
|
|
|
|
|
|
- Product sale |
| $50,976 |
| $14,902 |
| 242% |
- Service revenue |
| $71,271 |
| $20,375 |
| 250% |
|
|
|
|
|
|
|
Total Chinese medical service revenue |
| $122,247 |
| $35,277 |
| 247% |
The Company has three major types of customers: i) Individuals and Members, ii) Enterprises including Governmental Agencies, and iii) General Treatment. Each customer types proportion of the total revenue generated by the Company for the three months ended June 30, 2010 was 21%, 65% and 14%, respectively.
The following chart illustrates the changes which occurred regarding the percent and amount of the Companys revenue attributable to each customer type for the three month periods ended June 30, 2010 and 2009
| Three Month Periods Ended 2010 and 2009 | |||||
Customer Type | 2010 ($) | % of Total | 2009 ($) | % of | Change | % Change |
Total | ||||||
Individuals & Members | 177,486 | 21% | 131,539 | 25% | 45,947 | 35% |
Enterprises( including Government Agencies) | 550,462 | 65% | 357,424 | 68% | 193,038 | 54% |
General Treatment | 119,504 | 14% | 35,277 | 7% | 84,227 | 239% |
TOTAL | 847,452 | 100% | 524,240 | 100% | 323,212 | 62% |
As illustrated above, the Companys operating revenue from Individuals & Members, Enterprises and General Treatment for the three month period ended June 30, 2010 increased by $45,947, $193,038 and $84,227, or approximately 35%, 54% and 239%, respectively as compared to the three month period ended June 30, 2009.
Cost of Revenues
During the three month period ended June 30, 2010, our cost of revenues was $360,253 as compared to costs of revenues of $219,116 for the three month period ended June 30, 2009, an increase of approximately 64%. The increase in cost of revenues for the three month period ended June 30, 2010 was primarily attributable to the growth of revenue that we experienced during the three month period ended Jun 30, 2010.
Operating Expenses
Our operating expenses for three month period ended June 30, 2010 were $207,939, as compared to $157,609 for the three month period ended June 30, 2009, an increase of approximately 32%. This increase is primarily attributable to an increase in depreciation expenses. We divide our operating expenses into depreciation expenses, general and administrative expenses, and rental expenses, all of which are discussed below.
21
Depreciation Expenses. Depreciation expenses totaled $94,916 for the three month period ended June 30, 2010 as compared to $29,825 for the three-month period ended June 30, 2009, an increase of approximately 218%. The primary reason for this increase is that the fixed assets of the Company which increased from July 1, 2009 to May 31, 2010 are all made for depreciation in 2010, and as such resulted in an increase in depreciation expenses during the second quarter of 2010.
Rental Expenses. The Company experienced nominal changes in rental expenses for the three month period ended June 30, 2010, as compared to the three month period ended June 30, 2009.
General and Administrative Expenses. General and administrative expenses totaled $99,111 for the three month period ended June 30, 2010 as compared to $114,599 for the three month period ended June 30, 2009, a decrease of approximately 14%. The primary reason for this reduction is attributable to the fact that the Company successfully strengthened its control over its business expenses, resulting in a reduction in general and administrative expenses.
The following chart illustrates the changes in our operating expenses for the six month period ended June 30, 2010, as compared to the three month period ended June 30, 2009:
|
| Three Month Period ended June 30, | ||||
|
| 2010 |
| 2009 |
| % Change |
Operating expenses: |
|
|
|
|
|
|
Depreciation | $ | 94,916 | $ | 29,825 |
| 218% |
General and administrative |
| 99,111 |
| 114,599 |
| -14% |
Rental expense related party |
| 13,912 |
| 13,185 |
| 6% |
|
|
|
|
|
|
|
Total operating expenses | $ | 207,939 | $ | 157,609 |
| 32% |
Net Profit
We experienced a net profit of $232,155 for the three month period ended June 30, 2010 as compared to a net profit of $115,573 during the three month period ended June 30, 2009, an increase of approximately 101%. The increase is primarily attributable to revenue increase and the effect of the Companys efforts to minimize its business expenses.
Results of Operations for the Six Month Period Ended June 30, 2010 Compared to the Six Month Period Ended June 30, 2009.
Revenues
During the six month period ended June 30, 2010, we had revenues of $1,374,110, as compared to revenues of $753,725 during the six month period ended June 30, 2009, an increase of $620,385, or approximately 82.0%.
Of the $1,374,110 in revenue generated during the six month period ended June 30, 2010, the revenues generated from health management service during the six month period ended June 30, 2010 was $ 1,170,560 as compared to $697,405 as of the same period of 2009, an increase of 68%. This increase was primarily attributable to the fact that we enhanced our promotional efforts for business relating to the provision enterprise and individual medical services which resulted in a significant increase of enterprise and individual clients.
Of the $1,374,110 in revenue generated during the six month period ended June 30, 2010, the revenues from Chinese medical services by outpatient healthcare segment was $209,037, an increase of 271% as compared to the same period of 2009. This increase was primarily attributable to: (i) we employed persons with strong medical expertise, established a professional medical team, and expanded outpatient medical care, developed
22
the chronic disease treatment and management (disease like hypertension, diabetes, arteriosclerosis, etc.) and (ii) we experienced an increase of foreign customers, particularly foreigners living in Dalian.
The following charts illustrate the changes in our revenue generated by our health management service and Chinese medical service for the six month period ended June 30, 2010, as compared to the six month period ended June 30, 2009:
|
| Six Month Period ended June 30, | ||||
|
| 2010 |
| 2009 |
| % Change |
Health management service revenue: |
|
|
|
|
|
|
- Product sale | $ | - | $ | - |
| 0% |
- Service revenue |
| 1,170,560 |
| 697,405 |
| 68% |
|
|
|
|
|
|
|
Total Health management service revenue: | $ | 1,170,560 | $ | 697,405 |
| 68% |
|
| Six Month Period ended June 30, | ||||
|
| 2010 |
| 2009 |
| % Change |
Chinese medical service revenue: |
|
|
|
|
|
|
- Product sale | $ | 68,810 | $ | 28,648 |
| 140% |
- Service revenue |
| 140,227 |
| 27,672 |
| 407% |
|
|
|
|
|
|
|
Total Chinese medical service revenue | $ | 209,037 | $ | 56,320 |
| 271% |
The Company has three major types of customers: i) Individuals and Members, ii) Enterprises including Governmental Agencies, and iii) General Treatment. Each customer types proportion of the total revenue generated by the Company for the six months ended June 30, 2010 was 23%, 62% and 15%, respectively.
The following chart illustrates the changes which occurred regarding the percent and amount of the Companys revenue attributable to each customer type for the six month periods ended June 30, 2010 and 2009:
| Six Month Periods Ended 2010 and 2009 | |||||
Customer Type | 2010 ($) | % of Total | 2009 ($) | % of | Change | % Change |
Total | ||||||
Individuals & Members | 322,188 | 23% | 212,267 | 29% | 109,921 | 52% |
Enterprises( including Government Agencies) | 848,372 | 62% | 485,138 | 64% | 363,234 | 75% |
General Treatment | 203,550 | 15% | 56,320 | 7% | 147,230 | 261% |
TOTAL | 1,374,110 | 100% | 753,725 | 100% | 620,385 | 82% |
As illustrated above, the Companys operating revenue from Individuals & Members, Enterprises and General Treatment for the six month period ended June 30, 2010 increased by $109,921, $363,234 and $147,230, or approximately 52%, 75% and 261%, respectively as compared to the six month period ended June 30, 2009.
Cost of Revenues
During the six month period ended June 30, 2010, our cost of revenues was $700,161 as compared to costs of sales of $442,116 for the six month period ended June 30, 2009, an increase of approximately 58%. The increase in costs of revenues for the six month was primarily attributable to the growth of revenue that we experienced during the six month period ended Jun 30, 2010.
Operating Expenses
23
Our operating expenses for the six month period ended June 30, 2010 were $ 431,080, as compared to $350,998 for the six month period ended June 30, 2009, an increase of approximately 20%. This increase is primarily attributable to an increase in depreciation expenses. Our operating expenses are divided into depreciation expenses, general and administrative expenses, and rental expenses, all of which are discussed below.
Depreciation Expenses. Depreciation expenses totaled $189,003 for the six month period ended June 30, 2010 as compared to $85,134 for the six month period ended June 30, 2009, an increase of approximately 122%. The primary reason for this increase is that the fixed assets of the Company which increased from July 1, 2009 to May 31, 2010 are all made for depreciation in 2010, and resulted in an increase in depreciation expenses during the second quarter of 2010.
Rental Expenses. The Company experienced nominal changes in rental expenses for the six month period ended June 30, 2010 as compared to that for the six month period ended June 30, 2009.
General and Administrative Expenses. General and administrative expenses totaled $215,097 for the six month period ended June 30, 2010 as compared to $247,362 for the six month period ended June 30, 2009, a decrease of approximately 13%. The primary reason for this reduction is attributable to the fact that the Company successfully strengthened its control over its business expenses, resulting in a reduction in general and administrative expenses.
The following chart illustrates the changes in our operating expenses for the six month period ended June 30, 2010, as compared to the six month period ended June 30, 2009:
|
| Six Month Period Ended June, 30 | ||||
|
| 2010 |
| 2009 |
| % Change |
Operating expenses: |
|
|
|
|
|
|
Depreciation |
| $189,003 |
| $85,134 |
| 122% |
Rental expense related party |
| $26,980 |
| $25,850 |
| 4% |
General and administrative |
| $215,097 |
| $247,362 |
| -13% |
|
|
|
|
|
|
|
Total operating expenses |
| $431,080 |
| $358,346 |
| 20% |
Income Tax Expenses
For the six month period ended June 30, 2010 the Company experienced a income tax expenses of $29,287 as compared to income tax expenses of $37,471 for the six month period ended June 30, 2009, a decrease of $8,184, or approximately 22%. The chart below identifies the changes in income tax expenses:
|
|
| Six month periods ended June 30 | ||
|
|
|
|
|
|
|
|
| 2010 |
| 2009 |
|
|
|
|
|
|
Pretax income (loss) |
|
| 215,644 |
| (46,320) |
|
|
|
|
|
|
Expected incom tax expense (benefit) |
|
| 53,210 |
| (12,552) |
Nontaxable income on clinical business |
|
| (2,724) |
| (3,926) |
Prior year adjustment & other immaterial adjustment |
|
| (133) |
| 19,133 |
Effect from tax holiday |
|
| (23,717) |
| 10,294 |
Net operating loss carryforwards |
|
|
|
| 23,550 |
Change in valuation allowance on deferred tax asset from US tax benefit | 2,651 |
| 972 | ||
|
|
|
|
|
|
Actual tax expense |
|
| 29,287 |
| 37,471 |
24
Net Profit
We experienced a net profit of $186,357 for the six month period ended June 30, 2010 as compared to a net loss of $83,791 during the six month period ended June 30, 2009, an increase of approximately 322%. The increase is primarily attributable to the increase in revenue experienced by the Company during the six month period ended June 30, 2010, and the effect of the Companys efforts to minimize its business expenses.
Analysis of Financial Condition
Liquidity and Capital Resources
We anticipate that the existing cash and cash equivalents on hand, together with the net cash flows generated from our business activities, will be sufficient to meet the working capital requirements for our on-going projects and to sustain the business operations for the next twelve months. Furthermore, as noted above, within the next three years, it is our objective to establish or acquire an additional three affiliated medical clinics in China through which we are able to provide high quality medical care to Chinese citizens. We will model our clinics after the clinic that we currently operate in Dalian. We anticipate establishing affiliate medical clinics in the following cities, in the following order: 1) Beijing; 2) Shenyang; and 3) Dalian Development Zone. We estimate that it will cost approximately $5,000,000 for each new facility. The costs associated with the opening or acquisition of each clinic will ultimately depend upon the location the clinic. We anticipate that the funding for the clinics will come from equity sales and private funding from Mr. ShuBin Wang, one of our directors, and Feng Gu our Chief Executive Officer.
Currently, we have limited operating capital. We expect that our current capital and our other existing resources will be sufficient only to provide a limited amount of working capital, and the revenues generated from our business operations alone may not be sufficient to fund both our operations or planned growth. We will likely require additional capital to continue to operate our business, and to further expand our business. We may be unable to obtain additional capital required. Our inability to raise additional funds when required may have a negative impact on our operations, business development and financial results.
We plan to pursue sources of additional capital through various financing transactions or arrangements, including equity financing, or in the form of loans from our majority shareholders, ShuBin Wang and Feng Gu. We may not be successful in locating suitable financing transactions in the time period required or at all, and we may not obtain the capital we require by other means.
Current Assets & Total Assets
As of June 30, 2010, our unaudited balance sheet reflects that we have total current assets of $1,156,114 as compared to total current assets of $1,204,445 at December 31, 2009, a decrease of $48,331 or approximately 4%. As of June 30, 2010, our unaudited balance sheet reflects that we have total assets of $2,730,817, as compared to total assets of $2,914,993 at December 31, 2009, a decrease of $184,176 or approximately 6%. The decrease in total current assets was primarily attributable to the fact that the Company experienced the changes in cash and cash equivalents, accounts receivable, and inventories.
Cash and Cash Equivalents. As of June 30, 2010, our cash and cash equivalents were $303,676 as compared to $ 504,676 at December 31, 2009, a decrease of $ 201,000, or approximately 40%. This decrease was primarily attributable to use of cash and cash equivalents for repayment of borrowings, expense payment and other cash expenditures.
Accounts Receivable. As of June 30, 2010, our accounts receivable were $266,708 as compared to accounts receivable of $277,181 at December 31, 2009, a decrease of $10,473, or approximately 4%.
Inventories. As of June 30, 2010, we had inventories of $53,027 as compared to inventories of $4,332 as of
25
June 30, 2009, an increase of $48,695, or approximately 1124%. The increase in inventories from 2010 to 2009 was attributable to the facts that due to the expansion of treatment programs offered by the Company and the increased patient visits experienced by the Company, we enhanced our inventories to ensure that the Company maintained sufficient western medicine, herbal medicine, and materials for laboratory use to match with the current business operations of the Company.
Total Current Liabilities and Total Liabilities
As of June 30, 2010, our unaudited balance sheet reflects that we have: i) total current liabilities of $260,491 as compared to total current liabilities of $640,701 at December 31, 2009, a decrease of approximately 59%; and ii) total liabilities of $1,404,163 as compared to total liabilities of $1,784,373 at December 31, 2009. This decrease was primarily attributable to repayment of current liabilities, a decrease in accounts payables, and other payables and accounts payable to directors.
Cash Flow
|
|
| Six Month Period Ended June 30, | |||
|
|
| 2010 |
|
| 2009 |
|
|
|
|
|
|
|
Net cash provided by operating activities |
| $ | 147,757 |
| $ | 40,593 |
Net cash used in investing activities |
| $ | (84,034) |
| $ | (581,634) |
Net cash provided by (used in) financing activities |
| $ | (266,062) |
| $ | 653,157 |
Cash Balance, Beginning of Period |
| $ | 504,676 |
| $ | 395,156 |
|
|
|
|
|
|
|
Cash and cash equivalents, End of Period |
| $ | 303,676 |
| $ | 507,385 |
Net Cash Provided by Operating Activities Net cash provided by operating activities for the six month period ended June 30, 2010 was $147,759, as compared to net cash provided by operating activities for the six month period ended June 30, 2009 of $40,593. This increase is primarily attributable to an increase experienced by the Company in net income and a decrease experienced by the Company in its accounts receivable.
Net Cash Used in Investing Activities Net cash used in our investing activities was $84,034 for the six month period ended June 30, 2010, as compared to net cash used in investing activities of $581,634 for the six month period ended June 30, 2009, a decrease of $497,600. The primary reason for the change in net cash used in investing activities for the six month period ended June 30, 2010, as compared to the same period in 2009 was due to the fact that the Company bought less plant and equipment in 2010 as compared to 2009.
Net Cash Provided by Our Financing Activities Net cash provided by our financing activities was $266,062 for the six month period ended June 30, 2010, as compared to net cash provided by our financing activities of $653,157 for the six month period ended June 30, 2009. The primary reason for the change in net cash provided by financing activities for the six month period ended June 30, 2010 as compared to the same period in 2009 was primarily attributable to the repayment of loans from directors.
Off Balance Sheet Arrangement
The Company does not have any off-balance sheet arrangements.
ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Not Applicable.
26
ITEM 4T.
CONTROLS AND PROCEDURES.
Disclosure Controls and Procedures
The Securities and Exchange Commission defines the term disclosure controls and procedures to mean the company's controls and other procedures of an issuer that are designed to ensure that information required to be disclosed in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Securities Exchange Act of 1934 is accumulated and communicated to the issuers management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. The Company maintains such a system of controls and procedures in an effort to ensure that all information which it is required to disclose in the reports it files under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified under the SEC's rules and forms and that information required to be disclosed is accumulated and communicated to principal executive and principal financial officers to allow timely decisions regarding disclosure.
As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on this evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures are designed to provide reasonable assurance of achieving the objectives of timely alerting them to material information required to be included in our periodic SEC reports and of ensuring that such information is recorded, processed, summarized and reported within the time periods specified. Our chief executive officer and chief financial officer also concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report to provide reasonable assurance of the achievement of these objectives.
Changes in Internal Control over Financial Reporting
There was no change in the Company's internal control over financial reporting during the period ended June 30, 2010, that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.
PART II-OTHER INFORMATION
ITEM 1.
LEGAL PROCEEDINGS.
The Company is not a party to any pending legal proceedings, and no such proceedings are known to be contemplated. No director, officer or affiliate of the Company, and no owner of record or beneficial owner of more than 5.0% of the securities of the Company, or any associate of any such director, officer or security holder is a party adverse to the Company or has a material interest adverse to the Company in reference to pending litigation.
ITEM 1A.
RISK FACTORS.
Not Applicable.
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
None.
27
ITEM 3.
DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4.
(REMOVED AND RESERVED).
ITEM 5.
OTHER INFORMATION.
None.
ITEM 6.
EXHIBITS.
(a)
The following exhibits are filed herewith:
31.1
Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1
Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2
Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
CHINA VITUP HEALTH CARE HOLDINGS, INC.
By: /S/ Feng Gu
Feng Gu, Chief Executive Officer, Director
Date: August 16, 2010
By: /S/ Chunxiang Li
Chunxiang Li, Chief Financial Officer,
Date: August 16, 2010
28