• Resources
  • Blog
  • Journalists
  • Log In
  • Sign Up
  • Data Privacy
  • Send a Release
Cision PR Newswire: news distribution, targeting and monitoring home
  • News
  • Products
    • Overview
    • Distribution by PR Newswire
    • Cision Communications Cloud®
    • Cision IR
    • Sponsored Placement
    • All Products
  • Contact
    • General Inquiries
    • Request a Demo
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices

 

When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Overview
  • Distribution by PR Newswire
  • Cision Communications Cloud®
  • Cision IR
  • Sponsored Placement
  • All Products
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • Overview
  • Distribution by PR Newswire
  • Cision Communications Cloud®
  • Cision IR
  • All Products
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR

Emerald Dairy Inc. Reports Record 2010 Financial Results; Revenues Increase 24% to $55 million, Adjusted EPS of $0.30

Customer base grows to 6,500 retail sales points in 20 Provinces in China

Cash from Operations was $11.9 million

2011 Guidance Adjustments: Management expects revenue to grow approximately 27% to $70.0 million, adjusted net income to grow approximately 30% to $12.9 million


News provided by

Emerald Dairy, Inc.

Apr 18, 2011, 08:30 ET

Share this article

Share this article


HARBIN, China, April 18, 2011 /PRNewswire-Asia-FirstCall/ -- Emerald Dairy, Inc. (OTC Bulleting Board: EMDY) ("Emerald Dairy" or "the Company") a leading producer and distributor of infant and children's formula products, today announced financial results for its fourth quarter ended December 31, 2010.

Fourth Quarter 2010 Results


Q4 2010

Q4 2009

CHANGE

Net Sales

$ 14.8 million

$ 13.4 million

10.0%

Gross Profit

$ 7.0 million

$6.5 million

8.0%

GAAP Net Income

$ 2.7 million

$ 0.5 million

432%

EPS (Diluted)

$0.08

$0.01

458.4%

Adjusted Net Income*

$ 2.5 million

$1.9 million

31.6%

Adjusted EPS*

$0.06

$0.03

100.0%


* Adjusted Net Income' and 'Adjusted EPS' and non-GAAP calculations and excludes the non-cash $0.2million gain
and $1.4 million loss related to extinguishment of debt in Q4 2010 and Q4 2009, respectively.


Fourth Quarter 2010 Review

Total revenue for the fourth quarter of 2010 ended December 31, 2010 was 14.8 million, up 10.0% from $13.4 million for the quarter ended December 31, 2009, and was driven by a 207 metric ton increase in production and shipments of Emerald Dairy's Xinganling® products during the quarter. Sales of the mid- and high end price point Xinganling® formulas increased by24.5% over the year ago period and represented 86.3% of fourth quarter sales. The Company has been able maximize production output in on its first9,000 ton line in Bei'an and tap into its new production capacity of 10,000 tons at its Hailun facility which was operational in December of the year.  Another contributor to its revenues was higher pricing on some of the Company's subcontracting production runs, leading to sales increasing by 63.4% to $1.1 million in that business segment during the fourth quarter.

Gross profit for the fourth quarter of 2010 was $7.0 million, a 9.4% increase from $6.4 million in the fourth quarter of 2009.  Overall gross profit margin was down 80 basis points to 47.2% in the fourth quarter due to large subcontracting orders, which carries lower margins.

Xinganling® Milk Powders – 45%-55% margins

Rice Powders (for lactose intolerance) – 60%-68% margins

Soybean Powders (for lactose intolerance)   - 20%-30% margins

Private Label Contracting - ~10%

Operating expenses for the quarter were 4.0 million, an increase of 1.7%. Operating income totaled $3.0 million in the fourth quarter of 2010, a 17.7% increase from $2.5million in the fourth quarter of the previous year. Adjusted operating income excluding non-cash items was $3.0 million. The Company's adjusted operating margin was 23.6% compared to 11.8% in the fourth quarter of the prior year, a 1,180 basis point improvement. Operating leverage resulted from prudent expense control coupled with ton line growth.

GAAP net income for the fourth quarter of 2010 was 2.7 million, an increase of 432% from $0.5 million in the fourth quarter of 2009. Earnings per share were $0.04 per diluted share in the quarter. Adjusted net income excluding the non-cash value of stock options and warrants expensed was $2.0 million, an increase of 127.3% year over year. Adjusted earnings per share increased 100.0% to $0.06 based on 34.5 million weighted average diluted shares outstanding on December 31, 2010, compared to 30.8 million fully diluted shares in the year ago period.

Full Year 2010 Results


FY 2010

FY 2009

CHANGE

Net Sales

$ 55.3 million

$ 44.7 million

23.6%

Gross Profit

$ 27.1 million

$20.7 million

31.0%

GAAP Net Income

$ 3.1 million

$4.2 million

-26.1%

EPS (Diluted)

$ 0.09

$0.14

-31.5%

Adjusted Net Income*

$ 10.2 million

$6.0 million

70.0%

Adjusted EPS*

$0.30

$0.19

57.9%


* Adjusted Net Income' and 'Adjusted EPS' are non-GAAP calculations and excludes $5 million in non-cash
liquidating damages during the twelve months ended December 31, 2010, as a result of the extension of warrants
previously issued by Company to satisfy certain registration provisions. Adjusted net income and EPS also excludes
the non-cash charge of $0.6 million related to stock options granted to employees as of December 31st, 2010; $0.3
million related to the fair value of warrants issued to consultants amortized during the twelve months ended
December 31, 2010 and $1.2million loss related to extinguishment of debt during the twelve months ended December
31, 2010. Adjusted net income and EPS in FY 2010 exclude the total amount of approximately $7 million in non-cash
items.

"Our focus on our higher margin Xinganling®-branded products has significantly improved our revenues, margins and earnings for the year," began Yongshan Yong, CEO and Chairman of Emerald Dairy.  "The results of the ongoing certification of dairy companies in China and our belief that many smaller players will simply not be recertified for operation will provide us an excellent platform to continue our growth especially in Tier 3 and Tier 4 cities in China.  Preference for domestic infant formula brands remains strong in China and our efforts to both enhance our product line with new products like organics and expand our Xinganling® line capacity is testament to our confidence in 2011.   We hope to exceed our guidance for the year and have made a commitment to update our investors on our sales and marketing successes on a more frequent basis throughout the year."

Revenue for the first twelve months of 2010 was $55.3 million, up 23.6% from $44.7 million in the prior year's period, driven by an 18.6% increase in sales volume and a 4.2% increase in average selling prices.  2010 full year performance was less than initial guidance of$60.0 - $65.0 million due to a four month delay in the installation of the Company's new 10,000 production line ("Line B") at the Hailun facility.  

Milk powder sales increased 22.5%and represented85.5% of revenues due to higher demand and increased fourth quarter production from the Hailun facility. Rice powder, soybean powder, and subcontracting accounted for approximately 3.0%, 2.6% and 8.7% of total sales in 2010.

Gross profits were $27.1 million, an increase of 31.0% for the period. Gross profit margin increased by 280basis points to 49.0% in the first twelve months ended December 31, 2010, with margin improvement in milk powder, soybean powder and subcontracting.

GAAP operating expenses for 2010 was $21.1 million, including a number of non-cash charges.  Selling expenses increased by $2.6 million, or 26.2%, due to higher advertising and promotion expenses and increased sales expenses as the Company added sales staff. Advertising expenses were $2.2 million, a 54.3% increase due to higher brand and marketing investments, representing 8% of sales.  Emerald Dairy estimates marketing and advertising costs of 8-10% of revenues for print, radio and TV advertising designed to build brand recognition and market share. The Company expanded distribution to over 6,500 retail locations in 20provinces, up approximately 8% from December 31, 2009.

Emerald Dairy recorded four non-cash charges in the twelve months of 2010; (i) $5.0 million in liquidated damages as a result of the extension of warrants previously issued by the Company to satisfy certain registration rights provisions (ii) $0.6 million in non-cash stock options for employees (iii)$0.3million related to the fair value of warrants issued to consultants amortized during the twelve months ended December 31, 2010 and (iv) $1.2related to the fair value of warrants issued for loan costs amortized during the twelve months ended December 31, 2010. Excluding these non-cash expenses of approximately $7.0million, total operating expenses were $14.1 million in the first twelve months of 2010 compared to $11.7 million in the twelve months of 2009.

Operating income for the first twelve months of 2010 was down 16.1% year-over-year to $6.0 million. Adjusted operating income, excluding $7.0million of non-cash expenses, was $13 million in the first twelve months of 2010 compared to $9 million in the first twelve months of 2009, a 44.4% increase year over year.

GAAP net income for the twelve months of fiscal year 2010 was $3.1 million, compared to $4.2 million in the prior year's corresponding period. Adjusted net income for the twelve months of 2010 was $10.2 million, an increase of 70%over 2010. Adjusted earnings per share were$0.30 versus$0.19 in the year ago period, based on 34.2 million and 31.0 million diluted shares outstanding for each respective period.

Financial Condition

The Company generated $11.9 million of cash from operations in 2010, ending the year with approximately $17.1 million in cash and equivalents. Working capital was $24.4 million, up from $17.3 million as of December 31, 2009; accounts receivable were $8.2 million, compared to $7.2 million as of December 31, 2009. The Company had $6.4 million in short term loans as of December 31, 2010. Shareholder's equity was $47.2 million, a 41.3% increase from $33.4 million reported on December 31, 2009.

2011 Guidance

Emerald Dairy has a total of 19,000 tons of capacity in 2011 versus 9,000 tons in 2010.The Company will focus its sales efforts on its high-margin, Xinganling® infant formulas which include infant formula milk powder, soybean milk powder and rice powder products.  Revenue for 2011 is forecast to approximately $70.0 million, a 27% increase over 2010.  The Company expects to produce and sell approximately 15,000 tons of products in 2011 compared to 10,050 tons in 2010.  Adjusted net income is forecast to be approximately $12.9million.

Fourth Quarter and Fiscal 2010 Conference Call

To attend the call, please use the dial-in information below.  When prompted, ask for the "Emerald Dairy" and/or be prepared to provide the conference ID.

Date:

Friday, April 18, 2011

Time:

10:00 a.m. Eastern Time, US.

Conference Line Dial-In:                  

+1-877-941-8416

International Dial-In:

+1-480-629-9808

Conference ID:

4433623 "Emerald Dairy Call"

Webcast link:

http://viavid.net/dce.aspx?sid=0000846F

Please dial in at least 10 minutes before the call to ensure timely participation. A playback will be available through April 25, 2011. To listen, please call + 1-877-870-5176 within the United States or + 1-858-384-5517 when calling internationally. Utilize the pass code 4466623 for the replay.

This call is being web cast by ViaVid Broadcasting and can be accessed at ViaVid's website at http://www.viavid.net or at the following link: http://viavid.net/dce.aspx?sid=0000846F

About Emerald Dairy

Through its wholly-owned operating subsidiaries, Emerald Dairy, Inc. is a producer and distributor of infant and children's formula, milk powder and soybean products in the People's Republic of China. The Company's products are sold under two brand names -- "Xing An Ling," designed for middle and high-end customers, and "Yi Bai," designed for low-end customers. Emerald Dairy's products are distributed throughout 20 provinces in mainland China and sold in over 6,500 retail points. For further information about Emerald Dairy Inc., please visit the Company's website at http://www.emeralddairy.com/

About Non-GAAP Financial Measures

To supplement the Company's consolidated financial statements, which statements are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures: non-GAAP adjusted net income, and non-GAAP adjusted EPS. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. The Company uses these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. Management believes that these non-GAAP financial measures provide meaningful supplemental information regarding the Company's performance and liquidity by excluding certain expenses and expenditures that may not be indicative of "recurring core business operating results", meaning operating performance excluding non-cash amortization charges for intangibles. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing performance and when planning, forecasting and analyzing future periods. These non-GAAP financial measures also facilitate management's internal comparisons to historical performance and liquidity as well as comparisons to competitors' operating results. The Company believes these non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making and (2) they are used by our institutional investors and the analyst community to help them analyze the health of the business.

Forward-Looking Statements

This press release contains certain "forward-looking statements" that involve a number of risks and uncertainties. There can be no assurance that such statements will prove to be accurate and the actual results and future events could differ materially from management's current expectations. Such factors include, but are not limited to, the Company's ability to obtain the necessary financing to continue and expand operations, to market its products in new markets and to offer products at competitive pricing, to attract and retain management, and to integrate and maintain technical information and management information systems, political and economic factors in the PRC, compliance requirement of laws and regulations of the PRC, the effects of currency policies and fluctuations, general economic conditions and other factors detailed from time to time in the Company's filings with the United States Securities and Exchange Commission and other regulatory authorities. The Company undertakes no obligation to publicly update or revise any forward- looking statements, whether as a result of new information, future events or otherwise.

- Financial Statements Follow –

Emerald Dairy Inc. and Subsidiaries

Consolidated Balance Sheet

December 31, 2010




2010



2009









ASSETS














Current Assets







Cash and cash equivalents


$

17,131,274



$

13,486,429


Trade accounts receivable, net



8,220,622




7,223,016


Inventory, net



1,052,594




1,298,488


Advances to equipment supplier



10,154,264




3,710,707


Advances to suppliers and other receivables



2,607,069




1,221,151


Deposits



90,877




71,598


Total current assets



39,256,700




27,011,389











Property, plant and equipment









Property, plant and equipment, net



23,039,183




5,946,330


Construction in progress



875,934




8,772,931





23,915,117




14,719,261











Intangible assets, net



1,348,161




1,341,534













$

64,519,978



$

43,072,184











LIABILITIES AND STOCKHOLDERS' EQUITY


















Current Liabilities









Accounts payable


$

5,523,712



$

2,308,866


Accrued expenses



1,072,655




608,932


Notes payable, net of debt discount of $38,116 and $729,830 at December 31, 2010
   and 2009, respectively



6,358,295




5,843,472


Taxes payable



539,332




704,056


Current portion of long-term lease



1,171,566




-


Loan from shareholder



217,294




210,142


Total current liabilities



14,882,854




9,675,468











Long-term lease payable



2,468,984




-











Commitments and Contingencies


















Stockholders' Equity









Preferred stock ($0.001 par value, 10,000,000 shares authorized, none issued and
   outstanding at December 31, 2010 and 2009)



-




-


Common stock ($0.001 par value, 100,000,000 shares authorized, 35,976,575 and
   34,890,267 issued and outstanding at December 31, 2010 and 2009, respectively)



35,977




34,890


Treasury Stock (1,944,444 shares at December 31, 2010 and 2009, respectively)



(1,944)




(1,944)


Additional paid-in capital



26,007,743




17,003,093


Retained earnings (of which $3,191,614 and $1,834,742 are restricted at December 31,
   2010 and 2009, respectively, for common welfare reserves)



17,431,350




14,318,425


Accumulated other comprehensive income



3,695,014




2,042,252


Total stockholders' equity



47,168,140




33,396,716













$

64,519,978



$

43,072,184



Emerald Dairy Inc. and Subsidiaries

Consolidated Statements of Operations

For the Years Ended December 31, 2010 and 2009



2010



2009









Sales


$

55,269,755



$

44,729,276











Cost of Goods Sold



28,181,754




24,056,601











Gross Profit



27,088,001




20,672,675











Operating Expenses









Selling expenses



12,683,225




10,047,861


Administrative expenses



3,141,843




3,271,892


Liquidated damages



5,021,669




-


Depreciation and amortization



288,267




178,281


Total operating expenses



21,135,004




13,498,034











Other Income (Expense)









Interest income



4,698




6,187


Interest expense



(1,157,923)




(236,226)


Loss on extinguishment of debt



-




(1,405,052)


Total other income (expense)



(1,153,225)




(1,635,091)











Net Income Before Provision for Income Tax



4,799,772




5,539,550











Provision for Income Taxes









Current



1,686,847




1,327,527





1,686,847




1,327,527











Net Income


$

3,112,925



$

4,212,023











Basic Earnings Per Share


$

0.09



$

0.14











Basic Weighted  Average Shares Outstanding



33,741,628




30,661,333











Diluted Earnings Per Share


$

0.09



$

0.14











Diluted Weighted  Average Shares Outstanding



34,179,615




31,001,248




















The Components of Other Comprehensive Income (Loss)









Net Income


$

3,112,925



$

4,212,023


Foreign currency translation adjustment



2,504,185




(26,236)


Income tax related to other comprehensive income



(851,423)




8,920











Comprehensive Income


$

4,765,687



$

4,194,707



Emerald Dairy Inc. and Subsidiaries

Consolidated Statements of Cash Flows

For the Years Ended December 31, 2010 and 2009




2010



2009









Cash flows from operating activities







Net Income


$

3,112,925



$

4,212,023


Adjustments to reconcile net cash provided by operating activities









Depreciation and amortization



657,508




538,626


Amortization of loan discount



734,864




102,159


Loss on extinquishment of debt



-




1,405,052


Capitalized interest



(1,502,391)




(552,683)


Stock issued for services



34,657




66,304


Warrants modified for liquidated damages



5,021,669




-


Warrants modified for services



-




3,975


Warrants issued for services



809,379




-


Warrants issued for loan costs



79,991




302,083


Incentive stock options



637,133




265,825


Net change in assets and liabilities









Trade accounts receivable



(759,872)




(1,080,391)


Inventory



288,632




(415,773)


Advances to suppliers and other receivables



(861,530)




(311,638)


Deposits



(16,922)




2,972


Accounts payable



3,389,053




(953,286)


Accrued expenses



443,681




920,053


Advances from employees



-




(248,278)


Taxes payable



(187,897)




223,903











Net cash provided by operating activities



11,880,880




4,480,926











Cash flows from investing activities









Deposit on equipment and construction



(6,805,621)




-


Construction in progress



(7,786,931)




(5,739,364)


Purchases of fixed assets and intangibles



(41,509)




(349,244)











Net cash used in investing activities



(14,634,061)




(6,088,608)











Cash flows from financing activities









Advances on notes payable



1,180,000




3,325,000


Repayments of notes payable



(520,614)




-


Advances on sale-leaseback



5,648,881




-


Repayments of sale-leaseback



(1,011,458)




-


Exercise of warrants



296,408




4,433,591











Net cash provided by financing activities



5,593,217




7,758,591











Effect of exchange rate



804,809




(8,068)











Net increase in cash



3,644,845




6,142,841











Cash and cash equivalents at beginning of period



13,486,429




7,343,588











Cash and cash equivalents at end of period


$

17,131,274



$

13,486,429











Supplemental disclosure of cash flow information


















Interest paid


$

638,819



$

-











Enterprise income taxes paid


$

-



$

-











Supplemental disclosure of noncash investing and financing activities









Warrants issued as loan discount


$

996,873



$

569,100


Warrants issued as loan issuance costs


$

79,991



$

302,083


Warrants issued on extinguishment of debt


$

-



$

1,405,052


Warrants issued for services


$

809,379



$

-


Stock issued for services


$

34,657



$

426,304



For more information, please contact:


   COMPANY:

    Mr. Shu Kaneko, CFO

    Emerald Dairy Inc.

    Email: [email protected]

    Web:   http://www.emeralddairy.com/


   INVESTOR RELATIONS:

    John Mattio, SVP

    HC International, Inc.

    Tel: US +1-212-301-7130

    Email:  [email protected]

    Web:    http://www.hcinternational.net

SOURCE Emerald Dairy, Inc.

Modal title

Contact Cision

  • Cision Distribution 888-776-0942
    from 8 AM - 9 PM ET

  • Chat with an Expert
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • Cision Communication Cloud®
  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • For Small Business
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • COVID-19 Resources
  • Accessibility Statement
  • Asia
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Israel
  • Italy
  • Mexico
  • Middle East
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom

My Services

  • All New Releases
  • Online Member Center
  • ProfNet

Contact Cision

Products

About

My Services
  • All News Releases
  • Online Member Center
  • ProfNet
Cision Distribution Helpline
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookie Settings
Copyright © 2022 Cision US Inc.