News 
Market Data 
Discover
Register for free to join our community of investors and share your ideas. You will also get access to streaming quotes, interactive charts, trades, portfolio, live options flow and more tools.
|
Followers
|
10
|
Posters
|
|
|
Posts (Today)
|
0
|
Posts (Total)
|
81
|
|
Created
|
03/30/10
|
Type
|
Free
|
| Moderators | |||
http://www.greenplanetbio.com.cn/en/Default.aspx
Green Planet Bio (GPLB)’s stock began trading on May 21,2009 under the ticker symbol “GPLB.ob”
EPS of .27 and .25 - Basic and Diluted
Almost a 7:1 Asset to Liability Ratio
| Green Planet Bioengineering Co., Ltd. | ||||||||
| Consolidated Statements of Income and Comprehensive Income | ||||||||
| (Stated in US dollars) | ||||||||
| Year ended December 31, | ||||||||
| 2009 | 2008 | |||||||
| Sales revenue | $ | 13,297,616 | $ | 10,401,530 | ||||
| Cost of sales | (5,553,342 | ) | (3,939,610 | ) | ||||
| Gross profit | 7,744,274 | 6,461,920 | ||||||
| Operating expenses | ||||||||
| Administrative expenses | 947,251 | 1,117,729 | ||||||
| Research and development expenses | 378,497 | 444,404 | ||||||
| Selling expenses | 477,345 | 247,991 | ||||||
| 1,803,093 | 1,810,124 | |||||||
| Income from operations | 5,941,181 | 4,651,796 | ||||||
| Interest income | 4,912 | 14,141 | ||||||
| Subsidy income | 21,966 | 57,660 | ||||||
| Other income | (12,031 | ) | 1,435 | |||||
| Finance costs | (144,074 | ) | (151,814 | ) | ||||
| Income before income taxes and minority interest | 5,811,954 | 4,573,218 | ||||||
| Income taxes | (1,493,555 | ) | (1,222,919 | ) | ||||
| Net income | $ | 4,318,399 | $ | 3,350,299 | ||||
| STATEMENT OF COMPREHENSIVE INCOME | ||||||||
| Net Income | $ | 4,318,399 | $ | 3,350,299 | ||||
| Other comprehensive income | ||||||||
| Unrealized foreign currency gain (loss) | (17,183 | ) | 747,343 | |||||
| Total comprehensive income | $ | 4,301,216 | $ | 4,097,642 | ||||
| Earnings per share | ||||||||
| - Basic | $ | 0.27 | $ | 0.24 | ||||
| - Diluted | $ | 0.25 | $ | 0.22 | ||||
| Weighted average number of shares outstanding : | ||||||||
| - Basic | 16,239,234 | 14,193,831 | ||||||
| - Diluted | 17,289,953 | 15,220,563 | ||||||
| See Notes to Consolidated Financial Statements | ||||||||
| Green Planet Bioengineering Co., Ltd. | ||||||||
| Consolidated Balance Sheets | ||||||||
| (Stated in US dollars) | ||||||||
| As of December 31, | ||||||||
| 2009 | 2008 | |||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 791,775 | $ | 665,568 | ||||
| Trade receivables | 5,078,734 | 4,346,403 | ||||||
| Deferred taxes | 76,772 | 31,643 | ||||||
| Prepaid expense and other receivables | 820,288 | 51,841 | ||||||
| Inventories | 1,203,490 | 431,569 | ||||||
| Prepayments of operating lease | 1,711,130 | - | ||||||
| Total current assets | 9,682,189 | 5,527,024 | ||||||
| Intangible assets | 681,315 | 159,159 | ||||||
| Deposit for acquisition of intangible assets | 161,151 | 161,370 | ||||||
| Property, plant and equipment, net | 3,507,538 | 3,144,067 | ||||||
| Land use rights | 1,000,428 | 7,841,214 | ||||||
| Deferred taxes | 22,770 | 8,977 | ||||||
| Available for sale securities | 5,000,000 | - | ||||||
| Prepayments of operating lease | 7,790,914 | - | ||||||
| TOTAL ASSETS | $ | 27,846,305 | $ | 16,841,811 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| LIABILITIES | ||||||||
| Current liabilities | ||||||||
| Trade payables | $ | 557,155 | $ | 715,363 | ||||
| Other payables and accrued expenses | 541,371 | 1,262,011 | ||||||
| Amount due to a related party | 16,189 | 11,443 | ||||||
| Amount due to a stockholder | 34,528 | 3,362 | ||||||
| Deferred taxes | 148,581 | - | ||||||
| Secured loans from a financial institution | 1,860,561 | - | ||||||
| Convertible loan payable | 190,000 | - | ||||||
| Loan from government | - | 146,700 | ||||||
| Income tax payable | 611,745 | 301,197 | ||||||
| Deferred revenue | 62,995 | 63,081 | ||||||
| Total current liabilities | 4,023,125 | 2,503,157 | ||||||
| - | - | |||||||
| TOTAL LIABILITIES | 4,023,125 | 2,503,157 | ||||||
| STOCKHOLDERS’ EQUITY | ||||||||
| Preferred stock : par value of $0.001 per share, Authorized: 10,000,000 shares in 2009 and 2008, 5,101 issued and outstanding in 2009, none in 2008 | 5 | - | ||||||
| Common stock : par value $0.001 per share Authorized : 250,000,000 shares in 2009 and 40,000,000 shares in 2008; issued and outstanding : 20,006,402 shares in 2009 and 14,141,667 shares in 2008 | 20,006 | 14,422 | ||||||
| Additional paid-in capital | 10,293,896 | 5,116,175 | ||||||
| Statutory reserve | 1,305,895 | 848,550 | ||||||
| Accumulated other comprehensive income | 1,458,976 | 1,476,159 | ||||||
| Retained earnings | 10,744,402 | 6,883,348 | ||||||
| TOTAL STOCKHOLDERS’ EQUITY | 23,823,180 | 14,338,654 | ||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 27,846,305 | $ | 16,841,811 | ||||
