Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
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

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • 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
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • 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
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

Yuhe International Inc. Announces Fourth Quarter and Fiscal Year 2009 Results, Provides 2010 Guidance

-- 2009 revenue rises 31% to $47.2 million, net income grows 22% to $12.8 million, or $0.81 per fully diluted share

-- 2010 guidance for net income of approximately $17 million


News provided by

Yuhe International, Inc.

Mar 31, 2010, 09:00 ET

Share this article

Share toX

Share this article

Share toX

WEIFANG, China, March 31 /PRNewswire-Asia-FirstCall/ -- Yuhe International, Inc. (Nasdaq: YUII) ("Yuhe" or "the Company"), a leading supplier of day-old chickens raised for meat production, or broilers, in the People's Republic of China ("PRC"), today announced financial results for the fourth quarter and fiscal year ended December 31, 2009.

    Full Year 2009 Highlights
    -- Net revenue was $47.2 million, up 30.8% from 2008 pro forma net revenue
    -- Gross profit was $16.7 million, up 26.8% from 2008 pro forma gross
       profit
    -- Operating income was $13.3 million, up 19.9% from 2008 pro forma
       operating income
    -- Net income reached $12.8 million, up 19.9% from 2008 pro forma net
       income
    -- Diluted earnings per share were $0.81, up from pro forma diluted
       earnings per share of $0.74 in 2008
    -- Completed the construction of 14th new breeder farm in December 2009
    -- Entered into a $15.2 million agreement to purchase 13 breeder farms
       from Weifang Dajiang Corporation
    -- Entered into an agreement to purchase land use rights for a 5.3-hectare
       (80 mu) parcel of land at a cost of approximately $2.6 million

"Our 2009 financial results were near our expectations. Our growth this year was driven by the rapid increase in sales volume, resulting from capacity expansions in 2008 and 2009," commented Mr. Zhentao Gao, Chairman and Chief Executive Officer of Yuhe International, Inc. "We sold approximately 110 million day-old broilers in 2009, up 43% from 2008. Although the average selling price for the full year 2009 declined 5.5% year over year to RMB 2.74, we achieved solid growth in net income due to economies of scale and strategic decisions to retire some parent breeders early and purchase high quality eggs at lower costs from outside suppliers."

Summary Fourth Quarter 2009 Results

Net revenue decreased 27.4% to $13.3 million, as compared to $18.3 million for the fourth quarter of 2008. The decrease was due to the 14% decrease in sales volume to 31 million and an 8.4% decline in average selling price to RMB 2.73 per bird for the fourth quarter of 2009. In the fourth quarter of 2008, the Company experienced explosive growth and sold a record 36.1 million day- old broilers because those parent breeders which were added in early 2008 reached their peak productivity.

Gross profit decreased 44.4% year over year to $4.7 million, with gross margin of 35.5%, as compared to 46.3% during the same period in 2008. While the average production cost remained at roughly the same level compared to the fourth quarter of 2008, the decrease of gross margin was mainly attributable to the decline in average selling price of the Company's day-old broilers as mentioned above.

Net income for the three months ended December 31, 2009 was $3.64 million, or $0.23 per diluted share, down 52.7% compared with net income of $7.7 million, or $0.48 fully diluted share, for the same period last year. For the fourth quarter of 2009 there were 16.0 million fully diluted weighted shares outstanding versus 15.9 million fully diluted weighted shares outstanding in the prior year period.

Full Year 2009 Results

Net revenue increased 30.8% to $47.2 million, from pro forma net revenue of $36.1 million in 2008. The increase was primarily driven by the 43% increase in sales volume to approximately 110 million birds from 76 million birds in 2008. The increase in sales volume was partially offset by a decrease in unit selling price. The selling price of day-old broilers decreased slightly from RMB 2.9 per bird for the year ended December 31, 2008 to RMB 2.74, or 5.5%, per bird for the year ended December 31, 2009.

Gross profit grew 26.8% to $16.7 million, as compared to pro forma gross profit of $13.2 million in 2008. Gross margin was 35.4%, compared to pro forma gross margin of 36.6% last year.

General and administrative expenses in 2009 increased 82% year over year to $3.0 million, primarily due to increased expenses associated with public listing as well as a bad debt recovery of $0.8 million recognized in 2008.

Selling expenses mainly comprised of packaging and transportation expenses and decreased 4.5% year over year to $434,056 for the year ended December 31, 2009.

Operating income rose 19.9% to $13.3 million, from pro forma $11.1 million in 2008.

Net income increased 19.9% to $12.8 million, compared to pro forma net income of $10.7 million in 2008. Fully diluted earnings per share were $0.81, up from $0.74 in 2008.

    (*) Yuhe's reported financial statements represent the consolidated
        results of Weifang Yuhe Poultry Co. Ltd., "PRC Yuhe," and Weifang
        Taihong Feed Co. Ltd., "Taihong," the Company's two operating
        subsidiaries, from January 1, 2009 to December 31, 2009 and from
        February 1, 2008 to December 31, 2008. For comparison purposes, the
        Company has provided a pro forma consolidated statement of operations
        for PRC Yuhe and Taihong from January 1, 2008 through December 31,
        2008 to provide comparable presentation to its reported results for
        the twelve months ended December 31, 2009. These pro forma results are
        discussed in this release, together with reconciliation to the
        reported financial information. Pro forma results are presented and
        discussed because the Company considers them useful in assessing
        performance between periods and in developing expectations of future
        performance.

Financial Condition

As of December 31, 2009 the Company held $14.0 million in cash and cash equivalent. Working capital was $0.8 million with a 1.0 to 1 current ratio, which is lower than the Company's normal level as a result of recent aggressive expansion activities. Yuhe generated $20.6 million in operating cash flow in 2009. Since management expects that the Company will renew its $9.4 million bank loan that is due in the next 12 months, management anticipates that the Company's working capital and 2009 operating cash flow will fund its working capital needs for the next 12 months. The Company had $55.3 million in shareholders' equity compared to $41.6 million at the end of 2008.

2010 Outlook

In March 2010, the Company completed construction of a new breeder farm, bringing its total number of breeder farms to 28, with 15 in operation today. The new breeder farm, along with the 13 additional ones expected to come on- line in the second half of 2010, should increase the Company's ability to meet its 2010 production goal of 150 million day-old broilers. For the fiscal year 2010, Yuhe International is forecasting net income of approximately $17 million.

"We plan to introduce a new hatchery in May 2010 and install 20 sets of hatchers by June 2010 and another 40 sets in the second half of 2010, which will increase our total to 160 sets. These increased hatchers will not only facilitate the expansion of our breeder farms, but also provide us with the flexibility to adjust production based on the price fluctuations of eggs and day old broilers," Mr. Gao commented. "Looking ahead, we will continue to leverage our expertise in the day old broiler industry to expand our market share in Shandong Province and adjacent areas. We believe the demand for high quality day old broilers remains strong. Our solid and stable customer relationships will enable us to achieve our projected 2010 guidance and identify strategic opportunities for horizontal integration."

Conference Call

The Company will host a conference call at 9:00 a.m. Eastern Daylight Time (EDT) on Thursday April 1, 2010, to discuss financial results for the fourth quarter and fiscal year ended December 31, 2009. To participate in the live conference call, please dial the following number five to ten minutes prior to the scheduled conference call time: 877-509-7549. International callers should dial +1-706-902-4287. The Conference ID for this call is 66044952.

If you are unable to participate in the call at this time, a replay will be available for two weeks starting on Thursday April 1, 2010 at 12:00 p.m. EDT. To access the replay, dial 800-642-1687, international callers dial +1- 706-645-9291. The Conference Replay Passcode is 66044952.

About Yuhe International, Inc.

Founded in 1996, Yuhe is the fourth largest day-old broiler breeder in China. The Company's main operations involve breeding, as all broilers are sold within a day of hatching. With headquarters in Weifang, Shandong province, the Company has modern facilities and is led by an experienced team which includes experts in chicken breeding, disease prevention and animal husbandry science. Yuhe has two operational subsidiaries, Weifang Yuhe Poultry Co. Ltd. and Weifang Taihong Feed Co. Ltd. which largely supplies the Company's internal demand for chicken feed. Currently, 90% of the Company's sales of day-old broilers are in Shandong province through 28 local agents there. There are 10 other sales agents in adjacent provinces. The Company has imported state-of-the-art equipment from the United States, Germany and Japan and has passed ISO9001 certification, allowing it to adhere to international standards of operation. For more information on the Company and its products, please visit http://www.yuhepoultry.com .

Cautionary Statement

This press release contains forward-looking statements concerning the Company's business, products and financial results. The Company's actual results may differ materially from those anticipated in the forward-looking statements depending on a number of risk factors including, but not limited to, the following: general economic and business conditions, development, shipment, market acceptance, additional competition from existing and new competitors, changes in technology, and various other factors beyond the Company's control. All forward-looking statements are expressly qualified in their entirety by this Cautionary Statement and the risk factors detailed in the Company's reports filed with the Securities and Exchange Commission. The Company undertakes no duty to revise or update any forward-looking statements to reflect events or circumstances after the date of this release.

    For further information, please contact:

    Yuhe International, Inc.
     Mr. Vincent Hu, CFO
     Phone: +86-536-7300-667
     Email: [email protected]

     Mr. Jason Wang, Director of IR
     Phone: +1-765-409-1844
     Email: [email protected]
     Web:   http://www.yuhepoultry.com

    CCG Investor Relations Inc.
     Shaun Smolarz, Financial Writer
     Phone: +1-646-101-7444 (New York)
     Email: [email protected]

     Ms. Elaine Ketchmere, Partner
     Phone: +1-310-954-1345 (Los Angeles)
     Email: [email protected]
     Web:   http://www.ccgasiair.com



                              YUHE INTERNATIONAL, INC.
                  (Formerly known as First Growth Investors Inc.)
           CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
                              (Stated in US Dollars)

                                                            December 31
                                                        2009            2008

    Net revenue                             $     47,245,758  $   34,626,282
    Cost of revenue                              (30,504,187)    (21,572,722)
    Gross profit                                  16,741,571      13,053,560
    Operating Expenses
     Selling                                        (434,056)       (425,460)
     General and administrative expenses          (2,963,536)     (1,725,590)
    Total operating expenses                      (3,397,592)     (2,151,051)
    Income from operations                        13,343,889      10,902,509
    Non-operating income (expenses)
    Interest income                                      237         249,738
    Other income (expenses)                              849         (21,704)
    Gain on disposal of fixed assets                  24,567          84,663
    Investment income                                 15,522          12,251
    Interest expenses                               (608,789)       (702,573)
    Total other income (expenses)                   (567,614)       (377,625)
    Net income before income taxes                12,776,365      10,524,885
    Income tax benefits                               17,756              --
    Net income                              $     12,794,121  $   10,524,885
    Other comprehensive income
    Foreign currency translation                     106,520       1,139,508
    Comprehensive income                    $     12,900,641  $   11,664,393
    Earnings per share
     Basic                                  $           0.81  $         0.74
     Diluted                                $           0.81  $         0.73
    Weighted average shares outstanding
     Basic                                        15,722,180      14,233,268
     Diluted                                      15,792,540      14,476,504



                                YUHE INTERNATIONAL, INC.
                  (Formerly known as First Growth Investors Inc.)
                   SUMMARY CONSOLIDATED STATEMENT OF OPERATIONS

                                        For the three months ended December 31,
                                               2009                     2008
                                       (As Reported)            (As Reported)
    Sales revenue                        13,288,765               18,308,019
    Cost of goods sold                   (8,577,489)              (9,840,120)
    Gross profit                          4,711,276                8,467,899
    Net income                            3,640,155                7,701,436
    Weighted average shares
     outstanding
     Basic                               15,722,180               15,669,690
     Diluted                             15,955,081               15,935,537
    Earnings per share
     Basic                                     0.23                     0.49
     Diluted                                   0.23                     0.48



                                YUHE INTERNATIONAL, INC.
                    (Formerly known as First Growth Investors Inc.)
                               CONSOLIDATED BALANCE SHEETS
                                 (Stated in US Dollars)

                                                           December 31,
                                                       2009             2008
    ASSETS
     Current assets:
      Cash and cash equivalents              $     14,047,147  $    13,412,205
      Accounts receivable, net of allowances
       of $18,868 and $18,845                             838              902
      Inventories                                   6,560,783        6,644,961
      Advances to suppliers                           359,179        4,472,509
      Deferred tax assets                              17,766               --
     Total current assets                          20,985,713       24,530,577
     Plant and equipment, net                      29,556,712       27,112,276
     Deposits paid for acquisition of long
      term assets                                  16,082,613        2,280,988
     Notes receivable, net and other
      receivable, net                                  33,635           74,720
     Unlisted investments held for sale               300,172          299,427
     Intangible assets, net                         2,851,411        2,909,752
     Due from related companies                            --        3,706,589
     Net investment in direct financing
      lease                                           382,742               --
     Long term prepaid rent                         6,570,038          604,973
    Total assets                             $     76,763,036  $    61,519,302

    LIABILITIES AND STOCKHOLDERS' EQUITY
     Current liabilities:
      Accounts payable                       $      5,740,912  $     4,606,055
      Current portion of long term loans            9,433,686        1,356,832
      Other payable                                 1,343,901          937,535
      Accrued expenses and payroll related
       liabilities                                  2,366,134        2,125,587
      Advances from customers                         678,366          673,528
      Other taxes payable                             150,764          141,541
      Loan from director                              292,517          291,792
      Other liabilities                               143,949          143,591
      Due to related companies                          1,208          210,633
     Total current liabilities                     20,151,437       10,487,094
     Non-current liabilities
      Long-term loans                               1,360,206        9,410,289
    Total liabilities                              21,511,643       19,897,383



                               YUHE INTERNATIONAL, INC.
                             CONSOLIDATED BALANCE SHEETS
                                (Stated in US Dollars)

                                                            December 31,
                                                      2009             2008
    Stockholders' Equity
     Preferred stock, $.001 par value,
      1,000,000 shares authorized, no shares
      issued and outstanding                             --               --
     Common stock at $.001 par value;
      authorized 500,000,000 shares
      authorized, 15,722,180 shares
      issued and outstanding                         15,722           15,722
     Additional paid-in capital                  30,672,849       29,944,016
     Retained earnings                           23,316,794       10,522,673
     Accumulated other comprehensive income       1,246,028        1,139,508
    Total stockholders' equity                   55,251,393       41,621,919
    Total liabilities and stockholders'
     equity                                $     76,763,036  $    61,519,302




                            YUHE INTERNATIONAL, INC.
               (Formerly known as First Growth Investors Inc.)
         CONSOLIDATED STATEMENTS OF CASH FLOWS (Stated in US Dollars)

                                                             Year Ended
                                                             December 31
                                                         2009           2008
    Cash flows from operating activities
     Net income                                  $   12,794,121  $  10,524,885
     Adjustments to reconcile net income to net
      cash used in operating activities:
      Stock based compensation                          728,833        401,359
      Depreciation                                    2,033,341      1,668,059
      Amortization                                       65,541         59,209
      Capitalized interest in construction in
       progress                                        (662,711)      (437,221)
      Bad debts expense (recovery)                       56,220       (813,000)
      Gain on disposal of fixed assets                  (24,567)       (84,663)
      Income from unlisted investment                   (15,522)       (12,251)
     Changes in operating assets and
      liabilities:
      Accounts receivable                                    66            (25)
      Advances to suppliers                           4,113,119    (11,781,086)
      Inventories                                       100,646     (1,652,341)
      Deferred tax assets                               (17,756)            --
      Deferred expenses                                      --         (1,000)
      Accounts payable                                  760,193       (408,001)
      Other payable                                     403,821       (739,165)
      Payroll and payroll related liabilities          (104,315)       626,620
      Accrued expenses                                  339,891       (459,221)
      Advances from customers                             3,161        455,983
      Other taxes payable                                 8,866          9,386
     Net cash provided by (used in) operating
      activities                                     20,582,948     (2,642,473)
     Cash flows from investing activities
      Deposit paid and acquisition of property,
       plant and equipment                          (18,187,196)    (4,580,275)
      Advance to notes receivable                            --     (3,432,603)
      Proceeds from disposal of fixed assets             27,834        118,216
      Acquisition of subsidiaries                            --    (10,567,946)
      Proceeds from notes receivable                     44,637      4,309,226
      Proceeds received from related parties
       receivables                                    3,713,806      1,106,240
      Purchase of leased land use rights             (5,960,354)            --
     Net cash used in investing activities          (20,361,273)   (13,047,592)
     Cash flows from financing activities
      Proceeds from loan payable                      1,067,114      1,300,726
      Repayment of loan payable                      (1,067,114)    (1,099,842)
      Proceeds from related party payable                     -        260,454
      Repayment of related party payable               (209,828)       (58,629)
      Proceeds from capital lease                       594,476             --
      Capital contribution by shareholder                    --     12,149,750
      Proceeds from issuance of common stock,
       net of issuance cost                                  --     15,359,523
     Net cash flows provided by financing
      activities:                                       384,648     27,911,982
    Effect of foreign currency translation on
     cash and cash equivalents                           28,619        140,120
    Net increase in cash                                634,942     12,362,037
    Cash- beginning of year                          13,412,205      1,050,168
    Cash- end of year                            $   14,047,147  $  13,412,205
    Cash paid during the period for:
     Interest paid                               $    1,405,500  $   1,199,467
     Income taxes paid                           $           --  $          --
    Supplemental disclosure
     Transfer of construction in progress to
      fixed assets                               $    4,009,791  $   7,022,128
     Property, plant and equipment in accounts
      payable at year end                        $      362,802  $          --
    Supplemental disclosure of non-cash
     investing activities:
     Dividend received for increasing the
      investments in Hanting
      Rural Credit Cooperative                   $           --  $       6,074



                              YUHE INTERNATIONAL, INC.
               (Formerly known as First Growth Investors Inc.)
               PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                                  (TWELVE MONTHS)

                         Pro forma
                          for the      As reported
                        period from       from
                         January 1,    February 1,
                            2008          2008
                         to January    to December   Pro forma     Pro forma
                          31, 2008      31, 2008     Adjustment      Total

    Net revenues         $ 1,491,329  $34,626,282    $      --   $36,117,611
    Cost of revenue       (1,337,438)  21,572,722           --   (22,910,160)
    Gross profit             153,891   13,053,560           --    13,207,451
    Operating expenses
     Selling expenses        (28,997)    (425,460)          --      (454,457)
     General and
      administrative
      expenses                97,198   (1,725,590)          --    (1,628,392)

    Total operating
     expenses                 68,201   (2,151,050)          --     2,082,849
    Income from
     operations              222,092   10,902,510           --    11,124,602
    Non-operating
     income (expenses)
     Interest income               5      249,738           --       249,743
     Other income              5,604      (21,704)          --       (16,100)
     Gain on
      disposal of
      fixed assets                --       84,663           --        84,663
     Investment income            --       12,251           --        12,251
     Interest expenses       (86,167)    (702,573)          --      (788,740)
    Total other
     income (expenses)       (80,558)    (377,625)          --      (458,183)
    Net Income (loss)
     before income tax       141,534   10,524,885           --    10,666,419
    Income Tax                    --           --           --            --
    Net income
     (loss)              $   141,534  $10,524,885    $      --   $10,666,419
    Earnings per
     share
     Basic               $      0.02  $      0.74    $      --   $      0.75
     Diluted             $      0.02  $      0.73    $      --   $      0.74
    Weighted average
     shares outstanding
     Basic                8,626,318    14,233,268           --    14,233,268
     Diluted              8,626,318    14,476,504           --    14,476,504

The pro forma financial information above was prepared based on the unaudited financial results for the Company's Weifang and Taihong subsidiaries for the twelve month period ended December 31, 2008.

The pro forma financial information has been prepared based upon available information and assumptions that the Company believes are reasonable. However, the pro forma financial information is presented for illustrative and informational purposes only and does not purport to represent the Company's actual results during the corresponding reporting periods nor is it necessarily indicative of the Company's future performance.

SOURCE Yuhe International, Inc.

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.