LIUZHOU CITY, China,
May 17, 2012 /PRNewswire-Asia/ --
China BCT Pharmacy Group, Inc., (OTC BB: CNBI), ("China BCT" or the
"Company"), a leading pharmaceutical distributor, retail pharmacy,
and manufacturer of pharmaceutical products in Guangxi Province, China, today announced results for the first
quarter ending March 31, 2012.
First Quarter 2012
Highlights
- Revenue increased 21.6% year-over-year to $71.2 million
- Gross profit rose 21.3% year-over-year to $16.5 million
- Operating income grew 40.6% year-over-year to $12.1 million
- GAAP net income applicable to common stock increased 32.0% to
$7.7 million, or $0.20 per diluted share, from $5.9 million, or $0.15 per diluted share, in the year ago
quarter
- Excluding non-cash items related to change in the fair value of
warrant liabilities and share-based compensation expense, non-GAAP
adjusted net income applicable to common stock was $7.9 million, or $0.21 per diluted share
- Cash and cash equivalents as of March
31, 2012 totaled $31.6
million
"We are pleased to report growth of both revenue and net income
for the quarter. The strong performance was primarily driven by a
23.1% growth in sales in our pharmaceutical distribution segment,
which benefited from increased coverage by China's national insurance plan coupled with
separate distribution agreements with seven government-owned
hospitals," said Mr. Huitian Tang,
Chief Executive Officer and Chairman of China BCT. "Our retail
business continued to grow to diversify our business mix. We have
been consolidating our existing pharmacy stores into larger stores
with built-in TCM, clinics. Also, our manufacturing operation
overcame pricing pressures thanks to enhanced sales efforts.
Overall, our profitability remains attractive."
First Quarter 2012 Results
First quarter 2012 revenue increased 21.6% to $71.2 million from $58.6
million in the first quarter of 2011.
Revenue from the Company's pharmaceutical distribution segment
increased 23.1% year-over-year to $53.3
million, or 74.8% of total revenue in the first quarter of
2012. The increase in revenue was primarily due to an $11.7 million increase in sales to hospitals as a
result of a wider range of products sold, benefiting from increased
coverage by the national insurance plan. With separate distribution
agreements with seven government-owned hospitals, the Company also
managed to increase its share of purchases from these large
customers. Sales to clinics and health care centers decreased
$3.1 million in the first quarter of
2012, as the Company is still at the early stage of developing
these new markets.
Revenue from the Company's retail pharmacy segment grew 12.0%
year-over-year to $14.0 million, or
19.6% of total first quarter revenue, primarily due to the opening
of 52 new stores since the second quarter of 2011, including 14
stores opened during the three months ended March 31, 2012, offset by 26 store closures, as
well as a membership card plan instituted for in-store TCM
clinics.
Revenue from the Company's manufacturing segment rose 42.9%
year-over-year to $4.0 million, or
5.6% of total first quarter revenue, due to increased penetration
to distributors as a result of enhanced sales efforts.
Gross profit grew 21.3% year-over-year to $16.5 million, up from $13.6 million for the same period of 2011. Gross
profit margin was stable at 23.2%.
Within pharmaceutical distribution, gross profit margin
decreased from 18.0% in the first quarter of 2011 to 17.3% in the
first quarter of 2012, reflecting increased sales to hospitals at
lower average margins.
Gross profit margin for the retail pharmacy segment increased to
35.8% from 32.2% in the first quarter of 2011, reflecting increased
sales of higher margin products, including Chinese herbs, following
the roll-out of in-store TCM clinics.
Manufacturing segment gross profit margin was 57.3% and 64.1%
during the quarters ending March 31,
2012 and 2011, respectively. The decrease in gross margin
was attributable to a higher percentage of sales of lower margin
products.
Operating expenses decreased 12.0% and totaled $4.4 million compared to $5.0 million for the same period in 2011. The
decrease was mainly driven by lower administrative expenses which
decreased 33.3% to $2.0 million,
primarily due to a $0.6 million
reduction in consulting fees associated with the listing services
in prior years and a $0.4 million
decrease in share-based compensation, partially offset by a
$0.5 million increase in selling
expenses to $2.4 million, compared to
$1.9 million in the same period of
2011, due to enhanced sales and marketing activities.
Operating income increased 40.6% to $12.1
million, or 17.1% of revenue, from $8.6 million, or 14.7% of revenue, in the first
quarter of 2011.
GAAP net income applicable to common stock increased 32.0% to
$7.7 million, or $0.20 per diluted share, as compared to
$5.9 million, or $0.15 per diluted share, in the first quarter of
2011. Diluted earnings per share were calculated using weighted
average shares of 38.2 million for the quarters ended March 31, 2012 and 2011. Excluding a non-cash
loss related to change in the fair value of warrant liabilities and
excluding share-based compensation expense, first quarter 2012
non-GAAP adjusted net income was $7.9
million, or $0.21 per diluted
share, compared to non-GAAP adjusted net income of $6.2 million, or $0.16 per diluted share in the first quarter of
2011.
Financial Condition
As of March 31, 2012, China BCT
had $31.6 million in cash and cash
equivalents, $118.9 million in
working capital and a current ratio of 2.5. Long-term bank debt was
$0.2 million. Stockholders' equity
was $125.3 million on March 31, 2012, compared to $116.5 million on December
31, 2011.
The Company generated $0.8 million
in cash flow from operating activities for the three months ended
March 31, 2012, compared to cash flow
generated by operating activities of $18.8
million in the prior year, primarily due to an increase in
accounts receivable due to a slowdown in payments from customers.
Cash used in investing activities was $1.2
million, largely the same as cash used in investing
activities in 2011. Cash flow from financing activities totaled
$0.3 million, as compared to
$25.0 million a year ago, which
included $29.5 million from the
placement of preferred stock, offset by the net repayment of bank
loans of $3.2 million for the quarter
ended March 31, 2011.
Business Outlook
"For the quarters ahead in 2012, we continue to expect double
digit revenue growth driven by our ability to develop and leverage
new wholesale contracts at the supplier and hospital levels, our
expansion of the in-store TCM counseling service concept at our
retail stores and greater output from our manufacturing
operation.
"We expect to focus on winning additional contracts for our
distribution business. Since the centralized bidding process for
the 2011 contract closed in the second quarter of 2011, we estimate
that to date we have won 2,000 to 3,000 more product distribution
rights with regard to our hospital and clinic clients, which
represents an approximately 50% increase from 2010. In
addition, we have increased the number of bids awarded to us for
counties and cities under the New Rural Cooperate Medicare from 6
to 22, after being awarded an additional 16 territories in
2011.
"On the retail pharmacy front, we are committed to growing our
network by refining and expanding our existing presence in selected
markets. We are targeting to add 4 to 5 drug stores with built-in
TCM clinics for each larger city and at least one such store for
each county in Guangxi Province.
We re-opened our first retail pharmacy store with a built-in TCM
clinic in December 2011, the second
one in March 2012 and we expect to
open another 3 to 4 such stores in April
2012. In the next few quarters, we expect to continue to
create larger, attractively refurbished retail stores and close
some smaller ones to create higher revenue, more profitable stores.
We are targeting a 20 to 30 store program that will cost an
estimated $12 million by the end of
2012.
"With regard to profitability, we expect top line growth to
enhance overall profitability for the remainder of the year.
However we expect to face continued margin pressure. This is
due to the increasing sales mix in favor of lower margin products
sold to hospitals by our wholesale operation. Manufacturing
margins will also be under pressure from the capping of drug prices
by the Chinese government . We expect to counteract these
pressures somewhat should our retail strategy, with its higher
margin TCM sales, prove successful. Reducing distribution
costs and increasing margins by building our own distribution
center is no longer part of our short-term strategy. We
believe that the investment is best undertaken when our overall
revenues reach $500 million per year,
at which point the economies of scale of the center will be
sufficient to justify the cost," concluded Mr. Tang.
About China BCT
China BCT is engaged in pharmaceutical distribution, pharmacy
retailing, and the manufacture of pharmaceutical products through
its subsidiaries Guangxi Liuzhou Baicaotang Medicine Limited,
Guangxi Liuzhou Baicaotang Medicine Retail Limited, and Hefeng
Pharmaceutical Co. Limited in Guangxi province, China. It operates a large regional retail
network in Guangxi province,
consisting of 205 directly owned retail stores in Guangxi province and currently over 8,000
products are distributed through the Company's wholesale
distribution network. For more information, please visit
www.china-bct.com.
Safe Harbor Statement
This press release contains "forward-looking statements"
within the meaning of the safe-harbor provisions of the Private
Securities Litigation Reform Act of 1995. Such statements involve
known and unknown risks, uncertainties and other factors that could
cause the actual results of the Company to differ materially from
the results expressed or implied by such statements, including:
changes from anticipated levels of sales; future international,
national or regional economic and competitive conditions; changes
in relationships with customers; access to capital; difficulties in
developing and marketing new products and services; marketing
existing products and services; customer acceptance of existing and
new products and services; and other factors detailed in the
Company's periodic filings with the Securities and Exchange
Commission (http://www.sec.gov). Accordingly,
although the Company believes that the expectations reflected in
such forward-looking statements are reasonable, there can be no
assurance that such expectations will prove to be correct. The
Company has no obligation to update the forward-looking information
contained in this presentation.
Use of Non-GAAP Financial Information
GAAP results for the three months ended March 31, 2012 and 2011 include change in fair
value of warrant liabilities and share-based compensation expense.
To supplement the Company's consolidated financial statements
presented on a GAAP basis, the Company has provided non-GAAP
financial information excluding the impact of these items in this
release, which are non-GAAP net income and non-GAAP diluted
earnings per share. The Company's management believes that these
non-GAAP measures provide investors with a better understanding of
how the results related to the Company's historical performance.
The additional adjusted information is not meant to be considered
in isolation or as a substitute for GAAP financials. The adjusted
financial information that the Company provides also may differ
from the adjusted information provided by other companies.
Management believes that these adjusted financial measures are
useful to investors because they exclude non-cash expenses that
management excludes when it internally evaluates the performance of
the Company's business and makes operating decisions, including
internal budgeting, and performance measurement, as these measures
provide a consistent method of comparison to historical periods. As
a result, the provision of these adjusted measures allows investors
to evaluate the Company's performance using the same methodology
and information as that used by the Company's management. Adjusted
measures are subject to inherent limitations because they do not
include all of the expenses included under GAAP and because they
involve the exercise of judgment of which charges are excluded from
the adjusted financial measure. However, the Company's management
compensates for these limitations by providing the relevant
disclosure of the items excluded. A reconciliation of each adjusted
measures to the nearest GAAP measure appears in the table
below.
Company
Contact:
Investor Relations
Contact:
Ms. Shelly Zhang, Chief Financial
Officer CCG
Investor Relations
China BCT Pharmacy Group,
Inc.
Mr. Mark Collinson, Partner
Email:
shelly.zhang@china-bct.com Email:
mark.collinson@ccgir.com
Tel: +86-772-363-8318
Tel: +1-310-954-1343
Website: www.china-bct.com
-Financial Tables Follow-
China
BCT Pharmacy Group, Inc.
|
RECONCILIATION OF NON-GAAP NET INCOME AND DILUTED
EPS
|
|
|
Three
months Ended
|
|
|
March
31,
|
|
|
2012
|
|
2011
|
|
US$ -
thousands, except per share
|
|
|
|
|
Net income
(GAAP)
|
$
7,738
|
|
$
5,860
|
|
-
Share-based compensation expense
|
139
|
|
569
|
|
- Change
in fair value of warrant liabilities
|
43
|
|
(275)
|
|
Adjusted
net income (non-GAAP)
|
$
7,920
|
|
$
6,154
|
|
|
|
|
|
|
Per
diluted share
|
|
|
|
|
Net income (GAAP)
|
$
0.20
|
|
$
0.15
|
|
- Share-based compensation expense
|
0.01
|
|
0.02
|
|
- Change in fair value of warrant
liabilities
|
-
|
|
(0.01)
|
|
Adjusted net income (non-GAAP)
|
$
0.21
|
|
$
0.16
|
|
Weighted
average shares outstanding – '000
|
|
|
|
|
-diluted
|
38,154
|
|
38,154
|
|
China
BCT Pharmacy Group, Inc.
|
Consolidated Statements of Income and
Comprehensive Income (Unaudited)
|
(Stated
in US Dollars)
|
|
|
|
Three
months ended
|
|
|
|
March
31,
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
Sales
revenue
|
|
$
|
71,245,359
|
|
|
$
|
58,603,240
|
|
Cost of
sales
|
|
|
54,733,383
|
|
|
|
44,996,039
|
|
Gross
profit
|
|
|
16,511,976
|
|
|
|
13,607,201
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
Administrative expenses
|
|
|
1,997,298
|
|
|
|
3,030,695
|
|
Selling expenses
|
|
|
2,380,949
|
|
|
|
1,944,585
|
|
Total operating expenses
|
|
|
4,378,247
|
|
|
|
4,975,280
|
|
|
|
|
|
|
|
|
|
|
Income
from operations
|
|
|
12,133,729
|
|
|
|
8,631,921
|
|
|
|
|
|
|
|
|
|
|
Non-operating income (expense)
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
5,349
|
|
|
|
1,827
|
|
Other income
|
|
|
164,440
|
|
|
|
22,196
|
|
Change in fair value of warrant
liabilities
|
|
|
(42,724)
|
|
|
|
275,382
|
|
Other expenses
|
|
|
(1,208)
|
|
|
|
-
|
|
Finance costs
|
|
|
(221,908)
|
|
|
|
(194,058)
|
|
Total non-operating income (expense)
|
|
|
(96,051)
|
|
|
|
105,347
|
|
|
|
|
|
|
|
|
|
|
Income
before income taxes
|
|
|
12,037,678
|
|
|
|
8,737,268
|
|
Income
taxes
|
|
|
(3,132,557)
|
|
|
|
(2,487,797)
|
|
Net
income
|
|
|
8,905,121
|
|
|
|
6,249,471
|
|
Other
comprehensive income
|
|
|
|
|
|
|
|
|
Foreign
currency translation adjustments
|
|
|
887,498
|
|
|
|
353,910
|
|
|
|
|
|
|
|
|
|
|
Total
comprehensive income
|
|
$
|
9,792,619
|
|
|
$
|
6,603,381
|
|
|
|
|
|
|
|
|
|
|
Earnings
per share : Basic and diluted
|
|
$
|
0.20
|
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
Weighted
average number of shares outstanding :
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
|
38,154,340
|
|
|
|
38,154,340
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income to applicable income to
common stock:
|
|
|
|
|
|
|
|
|
Net
income
|
|
$
|
8,905,121
|
|
|
$
|
6,249,471
|
|
Less:
dividends and accretion on preferred stock
|
|
|
1,167,011
|
|
|
|
389,004
|
|
Income
applicable to common stock
|
|
$
|
7,738,110
|
|
|
$
|
5,860,467
|
|
China
BCT Pharmacy Group, Inc.
|
Consolidated Balance Sheets
|
(Stated
in US Dollars)
|
|
|
March
31,
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
|
|
(Unaudited)
|
|
|
(*)
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
31,590,786
|
|
|
$
|
31,479,528
|
|
Restricted cash
|
|
|
702,836
|
|
|
|
1,052,096
|
|
Accounts receivable, net
|
|
|
137,626,354
|
|
|
|
118,406,001
|
|
Bills receivable
|
|
|
167,170
|
|
|
|
33,052
|
|
Amounts due from related companies
|
|
|
256,574
|
|
|
|
255,169
|
|
Other receivables, prepayments and
deposits
|
|
|
8,803,837
|
|
|
|
5,750,056
|
|
Inventories
|
|
|
19,724,650
|
|
|
|
14,183,052
|
|
Deferred income taxes
|
|
|
913,110
|
|
|
|
927,860
|
|
Total current assets
|
|
|
199,785,317
|
|
|
|
172,086,814
|
|
|
|
|
|
|
|
|
|
|
Property,
plant and equipment, net
|
|
|
18,968,321
|
|
|
|
18,097,062
|
|
Land use
rights, net
|
|
|
13,584,030
|
|
|
|
13,584,135
|
|
Long-term
deposits
|
|
|
7,273,060
|
|
|
|
7,070,400
|
|
Goodwill
|
|
|
542,881
|
|
|
|
540,157
|
|
Other
intangible assets, net
|
|
|
483,459
|
|
|
|
504,948
|
|
Deferred
income taxes
|
|
|
677,071
|
|
|
|
667,509
|
|
Other
investment
|
|
|
31,622
|
|
|
|
31,424
|
|
Total assets
|
|
$
|
241,345,761
|
|
|
$
|
212,582,449
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
62,733,066
|
|
|
$
|
42,290,191
|
|
Bills payable
|
|
|
1,405,672
|
|
|
|
2,104,192
|
|
Other payables and accrued expenses
|
|
|
4,138,729
|
|
|
|
5,490,237
|
|
Amounts due to directors
|
|
|
172,247
|
|
|
|
168,246
|
|
Amounts due to related companies
|
|
|
34,146
|
|
|
|
37,604
|
|
Income taxes payable
|
|
|
3,087,507
|
|
|
|
2,726,869
|
|
Secured bank loans
|
|
|
9,093,996
|
|
|
|
9,036,060
|
|
Other loans
|
|
|
193,052
|
|
|
|
200,956
|
|
Retirement benefit costs
|
|
|
55,089
|
|
|
|
46,854
|
|
Total current liabilities
|
|
|
80,913,504
|
|
|
|
62,101,209
|
|
|
|
|
|
|
|
|
|
|
Secured
long-term bank loans
|
|
|
187,637
|
|
|
|
206,767
|
|
Warrant
liabilities
|
|
|
233,715
|
|
|
|
190,991
|
|
Retirement
benefit costs
|
|
|
172,732
|
|
|
|
177,368
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
81,507,588
|
|
|
|
62,676,335
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible, redeemable preferred stock
|
|
|
|
|
|
|
|
|
Series A convertible redeemable preferred
stock;
|
|
|
|
|
|
|
|
|
$0.001 par value; 20,000,000 shares
authorized;
|
|
|
|
|
|
|
|
|
9,375,000 shares issued and outstanding
|
|
|
34,552,914
|
|
|
|
33,385,903
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
|
|
Common stock: par value $0.001 per share
|
|
|
|
|
|
|
|
|
150,000,000 shares authorized and 38,154,340
shares
|
|
|
|
|
|
|
|
|
issued and outstanding
|
|
|
38,154
|
|
|
|
38,154
|
|
Additional paid-in capital
|
|
|
18,413,206
|
|
|
|
18,273,766
|
|
Statutory and other reserves
|
|
|
6,851,002
|
|
|
|
6,851,002
|
|
Accumulated other comprehensive income
|
|
|
9,796,653
|
|
|
|
8,909,155
|
|
Retained earnings
|
|
|
90,186,244
|
|
|
|
82,448,134
|
|
Total stockholders' equity
|
|
|
125,285,259
|
|
|
|
116,520,211
|
|
Total liabilities and stockholders' equity
|
|
$
|
241,345,761
|
|
|
$
|
212,582,449
|
|
|
|
|
|
|
|
|
|
|
(*)
Derived from audited financial statements.
|
China
BCT Pharmacy Group, Inc.
|
Consolidated Statements of Cash Flows
(Unaudited)
|
(Stated
in US Dollars)
|
|
|
Three
months ended
March
31,
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
Cash flows
from operating activities
|
|
|
|
|
|
Net
income
|
|
$
|
8,905,121
|
|
|
$
|
6,249,471
|
Adjustments to reconcile net income to net
cash
|
|
|
|
|
|
|
|
provided by operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
403,214
|
|
|
|
364,481
|
Deferred taxes
|
|
|
14,985
|
|
|
|
(1,360)
|
Share-based compensation expense
|
|
|
139,440
|
|
|
|
568,523
|
Change in fair value of warrant
liabilities
|
|
|
42,724
|
|
|
|
(275,382)
|
Changes in
operating assets and liabilities:
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(18,488,308)
|
|
|
|
13,847,009
|
Bills receivable
|
|
|
(134,011)
|
|
|
|
-
|
Other receivables, prepayments and
deposits
|
|
|
(3,019,841)
|
|
|
|
(444,695)
|
Inventories
|
|
|
(5,456,370)
|
|
|
|
1,126,770
|
Accounts payable
|
|
|
20,191,721)
|
|
|
|
(2,528,003)
|
Bills payable
|
|
|
(712,319)
|
|
|
|
(305,401)
|
Other payables and accrued expenses
|
|
|
(1,396,331)
|
|
|
|
264,661
|
Retirement benefit costs
|
|
|
2,188
|
|
|
|
(5,985)
|
Income taxes payable
|
|
|
343,717
|
|
|
|
(33,875)
|
Total adjustments
|
|
|
(8,069,191)
|
|
|
|
12,576,743
|
|
|
|
|
|
|
|
|
Net cash
flows provided by operating activities
|
|
$
|
835,930
|
|
|
$
|
18,826,214
|
|
|
|
|
|
|
|
|
Cash flows
from investing activities
|
|
|
|
|
|
Additions to property, plant and equipment
|
|
$
|
(1,053,384)
|
|
|
$
|
(15,045)
|
Payments to acquire intangible assets
|
|
|
(334)
|
|
|
|
-
|
Change in long-term deposits
|
|
|
(158,230)
|
|
|
|
(1,214,080)
|
|
|
|
|
|
|
|
|
Net cash
flows used in investing activities
|
|
|
(1,211,948)
|
|
|
|
(1,229,125)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows
from financing activities
|
|
|
|
|
|
|
|
Repayments to related companies
|
|
|
(3,495)
|
|
|
|
(1,495,952)
|
Change in restricted cash
|
|
|
356,159
|
|
|
|
152,692
|
Repayments from directors
|
|
|
2,943
|
|
|
|
2,559
|
Net proceeds received from placement of preferred
stock
|
|
|
-
|
|
|
|
29,495,866
|
Repayments of bank loans
|
|
|
(19,447)
|
|
|
|
(3,174,005)
|
|
|
|
|
|
|
|
|
Net cash
flows provided by financing activities
|
|
|
336,160
|
|
|
|
24,981,160
|
|
|
|
|
|
|
|
|
Effect of
foreign currency translation on cash and cash
equivalents
|
|
|
151,116
|
|
|
|
37,192
|
|
|
|
|
|
|
|
|
Net
increase in cash and cash equivalents
|
|
|
111,258
|
|
|
|
42,615,441
|
|
|
|
|
|
|
|
|
Cash and
cash equivalents - beginning of period
|
|
|
31,479,528
|
|
|
|
20,157,112
|
|
|
|
|
|
|
|
|
Cash and
cash equivalents - end of period
|
|
$
|
31,590,786
|
|
|
$
|
62,772,553
|
|
|
|
|
|
|
|
|
Supplemental disclosures for cash flow
information:
|
|
|
|
|
|
|
|
Cash paid
for:
|
|
|
|
|
|
|
|
Interest
|
|
$
|
125,497
|
|
|
$
|
175,386
|
Income
taxes
|
|
$
|
2,773,856
|
|
|
$
|
2,523,032
|
|
|
|
|
|
|
|
|
Non-cash
financing and investing activities
|
|
|
|
|
|
|
|
Dividends
and accretion on preferred stock
|
|
$
|
1,167,011
|
|
|
$
|
389,004
|
|
|
|
|
|
|
|
|
SOURCE China BCT Pharmacy Group, Inc.