omniture

ShangPharma Announces Fourth Quarter and Fiscal Year 2010 Results

2011-03-15 17:49 1233

SHANGHAI, March 15, 2011 /PRNewswire-Asia/ -- ShangPharma Corporation (NYSE: SHP) ("ShangPharma" or the "Company"), a leading China-based pharmaceutical and biotechnology research and development outsourcing company, today announced its financial results for its fourth quarter and the fiscal year ended December 31, 2010.


To help management and investors gain a better understanding of ShangPharma's operating performance, the Company presents certain non-GAAP measures, each of which excludes IPO bonuses and expenses relating to or the effect of share-based compensation. See "About Non-GAAP Financial Measures" and "Reconciliation of GAAP to Non-GAAP Financial Data" below for more information about the non-GAAP financial measures included in this press release.

Fourth Quarter 2010 Highlights

  • Net revenues increased by 29.4% year-over-year to $25.6 million, driven by a 17.5% increase in full-time-equivalent ("FTE") services and a 67.9% increase in fee-for-service-based services.
  • GAAP gross profit increased by 28.1% year-over-year to $8.3 million. GAAP gross margin was 32.3%, down from 32.6% in the fourth quarter of 2009.
  • Non-GAAP gross profit increased by 35.3% year-over-year to $8.8 million. Non-GAAP gross margin was 34.4%, up from 32.9% in the fourth quarter of 2009.
  • GAAP profit from operations decreased 65.7% year-over-year to $0.9 million, primarily due to higher share-based compensation expenses. GAAP operating margin was 3.6%, down from 13.5% in the fourth quarter of 2009.
  • Non-GAAP profit from operations increased by 54.2% year-over-year to $4.3 million. Non-GAAP operating margin was 16.7%, up from 14.0% in the fourth quarter of 2009.
  • GAAP net income slightly increased 1.3% year-over-year to $2.5 million. GAAP diluted earnings per ADS were $0.14, compared to $0.16 in the fourth quarter of 2009, primarily due to higher share-based compensation expenses.
  • Non-GAAP net income increased by 126.2% year-over-year to $5.9 million.  Non-GAAP diluted earnings per ADS were $0.32, compared to $0.17 in the fourth quarter of 2009.

Full Year 2010 Highlights

  • Net revenues increased by 24.9% year-over-year to $90.3 million, supported by a 15.5% increase in FTE services and 59.0% rise in fee-for-service-based services.
  • Average revenue per customer for the top-10 customers increased to $5.7 million, compared with $4.7 million in 2009.
  • Total number of customers leapt to 237, up from 134 in 2009.
  • GAAP gross profit increased by 26.2% year-over-year to $30.1 million. GAAP gross margin was 33.4%, up from 33.0% in 2009.
  • Non-GAAP gross profit increased by 29.5% year-over-year to $31.1 million. Non-GAAP gross margin was 34.5%, up from 33.2% in 2009.
  • GAAP profit from operations increased by 1.4% year-over-year to $10.4 million. GAAP operating margin was 11.5%, down from 14.2% in 2009, primarily due to higher share-based compensation expenses.
  • Non-GAAP profit from operations increased by 36.9% year-over-year to $14.4 million. Non-GAAP operating margin was 15.9%, up from 14.5% in 2009.
  • GAAP net income increased by 32.6% year-over-year to $13.0 million. GAAP diluted earnings per ADS were $0.78, compared to $0.63 in 2009.
  • Non-GAAP net income increased by 68.9% year-over-year to $17.0 million. Non-GAAP diluted earnings per ADS were $1.07, compared to $0.65 in 2009.

Management Comment

Michael Xin Hui, founder and Chief Executive Officer of ShangPharma, commented, "We are pleased to report solid results for the fourth quarter and fiscal year 2010. All of our businesses contributed to the strong results, which saw growth accelerate from the prior year. Our continued efforts to expand our spectrum of services resulted in a significant increase in our customer base and greater spending levels from our top-10 customers. We continue to invest in new state-of-the art manufacturing facilities and recently completed the construction of the first phase of our new c-GMP-quality multi-purpose facility in Fengxian, which focuses on pharmaceutical development services. We also made good progress on biologics services as we signed a major deal with a leading global pharmaceutical company.  In addition, we expect our enhanced platform of integrated services to support our overall revenue growth and margin expansion in the future.  

It is well known that the global pharmaceutical industry is facing numerous challenges which have caused many companies to reevaluate their R&D strategies and internal programs. Going forward, we remain optimistic about the CRO industry in China as it possesses a combination of high quality and low cost solutions for pharmaceutical R&D. ShangPharma is well-positioned to capitalize on this trend given our talented team of scientists, our focus on exceptional quality and our broad range of services that we continue to expand in response to market dynamics.  Our 2010 results illustrate the growing demand for our offerings among the leading companies in the world.  We expect this to continue in 2011 and beyond."

William Dai, Chief Financial Officer, added, "We achieved excellent profit growth for the quarter and the year just completed due to an acceleration in sequential revenue growth and our continued focus on improving operational efficiency.  Our internal efforts to drive significant margin expansion on a non-GAAP basis helped mitigate the continued appreciation of the Renminbi and wage inflation.  In 2011, we expect to continue to benefit from our efficiency programs to offset these rising costs and preserve margins."

Fourth Quarter 2010 Results

Net revenues were $25.6 million, an increase of 29.4% from $19.8 million in the fourth quarter of 2009, primarily due to a larger customer base, higher business volumes from the Company's top customers, expanded service offering, higher average FTE rates and a favorable shift in the service mix.  

Net revenues from full-time-equivalent ("FTE")-based services were $17.8 million, an increase of 17.5% from $15.1 million in the fourth quarter of 2009, primarily due to an increase in FTE numbers and higher FTE rates.

Net revenues from fee-for-service-based services were $7.8 million, an increase of 67.9% from $4.7 million in the fourth quarter of 2009, primarily driven by the Company's newer service offerings including discovery biology, preclinical development and pharmaceutical development services.  The majority of these newer offerings are fee-for-service-based.  The higher growth in fee-for-service-based revenues reflects the Company's ability to cross-sell newer services to existing customers as well as strong demand from new customers.

Gross profit was $8.3 million, an increase of 28.1% from $6.5 million in the fourth quarter of 2009, primarily due to the increase in revenues, favorable service mix, operational efficiency improvement and efficient material usage.  The increase was partially offset by the continued appreciation of the Renminbi and higher share-based compensation expenses.

Non-GAAP gross profit was $8.8 million, an increase of 35.3% from $6.5 million in the fourth quarter of 2009, primarily due to the increase in revenues, favorable service mix, operational efficiency improvement and efficient material usage.  The increase was partially offset by the continued appreciation of the Renminbi.

Gross margin decreased slightly to 32.3% from 32.6% in the fourth quarter of 2009.  The favorable service mix, operational efficiency improvement and efficient material usage were primarily offset by continued Renminbi appreciation and higher share-based compensation expenses.  

Non-GAAP gross margin increased to 34.4% from 32.9% in the fourth quarter of 2009, primarily due to the favorable service mix, operational efficiency improvement and efficient material usage.  The rise was partially offset by continued Renminbi appreciation.

Operating expenses (selling, marketing, general and administrative) were $7.3 million, an increase of 94.5% from $3.8 million in the fourth quarter of 2009, primarily due to higher share-based compensation expenses including the one-time restricted share unit ("RSU") costs of approximately $2.2 million that were incurred upon completion of the Company's initial public offering and a build-up of corporate managerial, sales and supporting infrastructure.  

Non-GAAP operating expenses were $4.6 million, an increase of 21.3% from $3.8 million in the fourth quarter of 2009, primarily due to a build-up of corporate managerial, sales and supporting infrastructure.

Profit from operations was $0.9 million, a decrease of 65.7% from $2.7 million in the fourth quarter of 2009, primarily due to higher share-based compensation expenses and a continuous build-up of corporate managerial, sales and supporting infrastructure.  The decline was partially offset by the increase in gross profit.  

Non-GAAP profit from operations was $4.3 million, an increase of 54.2% from $2.8 million in the fourth quarter of 2009, primarily due to higher gross profit and better cost control over selling, general and administrative expenses.

Operating margin declined to 3.6% from 13.5% in the fourth quarter of 2009.  The favorable service mix, operational efficiency improvement and efficient material usage were offset by higher share-based compensation expenses and continued Renminbi appreciation.

Non-GAAP operating margin increased to 16.7% from 14.0% in the fourth quarter of 2009, primarily due to favorable service mix, operational efficiency improvement and efficient material usage.  The rise was partially offset by continued Renminbi appreciation.  

Net income slightly increased 1.3% year-over-year to $2.5 million.  The lower profit from operations was offset by higher other income, including a mark-to-market gain on foreign exchange forward contracts, income from government grants and investment income.  

Non-GAAP net income was $5.9 million, an increase of 126.2% from $2.6 million in the fourth quarter of 2009, primarily due to higher profit from operations and higher other income.  

Diluted earnings per ADS were $0.14, a decrease of 12.5% from $0.16 in the fourth quarter of 2009.  

Non-GAAP diluted earnings per ADS were $0.32, an increase of 88.2% from $0.17 in the fourth quarter of 2009.

Fiscal Year 2010 Results

Net revenues were $90.3 million, an increase of 24.9% from $72.3 million in 2009, primarily due to a larger customer base, higher business volumes from the Company's top customers, expanded service offering, higher average FTE rates and a favorable shift in the service mix.  

Net revenues from FTE-based services were $65.4 million, an increase of 15.5% from $56.6 million in 2009, primarily due to higher FTE numbers and higher FTE rates.  

Net revenues from fee-for-service-based services were $24.9 million, an increase of 59.0% from $15.7 million in 2009, primarily due to rapid growth from newer offerings, including discovery biology, preclinical development and pharmaceutical development services, most of which are fee-for-service-based projects.  

Gross profit was $30.1 million, an increase of 26.2% from $23.9 million in 2009.  The improvement primarily resulted from the increase in revenues, favorable service mix, efficient material usage and operational efficiency improvement, and was partially offset by continued appreciation of the Renminbi and higher share-based compensation expenses.

Non-GAAP gross profit was $31.1 million, an increase of 29.5% from $24.0 million in 2009, primarily due to the increase in revenues, favorable service mix, efficient material usage and operational efficiency improvement.  The increase was partially offset by continued appreciation of the Renminbi.    

Gross margin increased to 33.4% from 33.0% in 2009, primarily due to the favorable service mix, efficient material usage and operational efficiency improvement.  The increase was partially offset by continued appreciation of the Renminbi and higher share-based compensation expenses.  

Non-GAAP gross margin increased to 34.5% from 33.2% in 2009, primarily due to the favorable service mix, efficient material usage and operational efficiency improvement.  The rise was partially offset by continued appreciation of the Renminbi.

Operating expenses (selling, marketing, general and administrative) were $19.7 million, an increase of 45.0% from $13.6 million in 2009, primarily due to higher share-based compensation including the one-time RSU costs of approximately $2.2 million that were incurred upon completion of the Company's initial public offering and a build-up of corporate managerial, sales and supporting infrastructure.  

Non-GAAP operating expenses were $16.7 million, an increase of 23.7% from $13.5 million in 2009, primarily due to a continuing build-up of corporate managerial, sales and supporting infrastructure.  

Profit from operations was $10.4 million, an increase of 1.4% from $10.2 million in 2009.  The higher gross profit was offset by the increase of share-based compensation expenses and a build-up of corporate managerial, sales and supporting infrastructure.  

Non-GAAP profit from operations was $14.4 million, an increase of 36.9% from $10.5 million in 2009, primarily due to higher gross profits and better cost control over selling, general and administrative expenses.

Operating margin declined to 11.5% from 14.2% in 2009.  The favorable service mix, efficient material usage and operational efficiency improvement were offset by higher share-based compensation and continued appreciation of the Renminbi.

Non-GAAP operating margin increased to 15.9% from 14.5% in 2009, primarily due to the favorable service mix, efficient material usage and operational efficiency improvement.  The rise was partially offset by the continued appreciation of the Renminbi.  

Net income was $13.0 million, an increase of 32.6% from $9.8 million in 2009.  The lower profit from operations was offset by higher other income, including a mark-to-market gain on foreign exchange forward contracts and income from government grants.

Non-GAAP net income was $17.0 million, an increase of 68.9% from $10.1 million in 2009, primarily due to higher profit from operations and higher other income.  

Diluted earnings per ADS were $0.78, an increase of 23.8% from $0.63 in 2009.  

Non-GAAP diluted earnings per ADS were $1.07, an increase of 64.6% from $0.65 in 2009.

Financial Position  

As of December 31, 2010, the Company had cash and cash equivalents of $49.2 million and short term debt of $0.8 million.  The cash balance included $44.3 million in net proceeds from the Company's initial public offering in October 2010.  

Full Year 2011 Guidance

For the full year 2011, the Company expects:

  • Net revenues to be approximately $111.1 – $115.6 million, which represents growth of approximately 23.0% – 28.0% compared with full year 2010.  
  • Non-GAAP gross margin to be approximately 33.5% – 35.5%, which is within the same range as non-GAAP gross margin of 34.5% in 2010.
  • Capital expenditure to be $28 - $32 million, including $6 million rolling payment lag impact carried forward from 2010.

This reflects the Company's current view and is subject to change.

Conference Call

ShangPharma will host a conference call and live webcast at 8 am Eastern Daylight Time (EDT) on March 15, 2011 (8 pm Beijing time on March 15, 2011).

The dial-in details for the live conference call are as follows:

- U.S. Toll Free Number:

 

1 800 299 9630

 

 

- International Dial-in Number:

 

1 617 786 2904

 

 

- Mainland China Toll Free Numbers:              

 

10 800 152 1490 (North)

 

 

 

10 800 852 1490 (South)

 

 

- Hong Kong Toll Free Number:

 

800 963 844

 

 

     Conference ID: SHP

 

 

 

 

 


A live and archived webcast of the conference call will be available on the Investor Relations section of ShangPharma's website at www.shangpharma.com

A telephone replay of the call will be available for seven days, beginning two hours after the conclusion of the conference call from March 15, 2011 to March 22, 2011.

The dial-in details for the replay are as follows:

- U.S. Toll Free Number:

 

1 888 286 8010

 

 

- International Dial-in Number:                          

 

1 617 801 6888

 

 

     Conference ID: 85666096

 

 

 

 

 


ABOUT SHANGPHARMA CORPORATION

ShangPharma Corporation (NYSE: SHP) is a leading China-based contract research organization providing high quality and cost-effective services for the pharmaceutical and biotechnology industry. It offers a broad range of high-quality, integrated services across the drug discovery and development process to help international and Chinese pharmaceutical and biotechnology companies discover and develop novel drug candidates efficiently. ShangPharma's services consist of discovery chemistry, discovery biology and preclinical development, pharmaceutical development and biologics services. For more information, please visit www.shangpharma.com.

Safe Harbor: Forward-Looking Statements

This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements can be identified by terminology such as "may," "will," "expect," "anticipate," "aim," "estimate," "intend," "plan," "believe," "likely to" or other similar expressions. The Company has based these forward-looking statements largely on its current expectations and projections about future events and financial trends that it believes may affect its financial condition, results of operations, business strategy and financial needs. Among other things, the section titled "Full Year 2011 Guidance" and quotations from management in this press release, as well as the Company's strategic and operational plans, contain forward-looking statements. The Company may also make written or oral forward-looking statements in its reports filed or furnished with the U.S. Securities and Exchange Commission, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about the Company's beliefs and expectations, are forward-looking statements and are subject to change, and such change may be material and may have a material adverse effect on the Company's financial condition and results of operations for one or more periods. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained, either expressly or impliedly, in any of the forward-looking statements in this press release. The Company expects to face potential risks and uncertainties related to its ability to, among other things, attract, train, motivate and retain skilled scientists; diversify its customer base and adapt to potential loss of sales to, or significant reduction in orders from, any of its major customers; adapt its business to industry trends, such as fluctuations in the R&D budgets of pharmaceutical and biotechnology industry participants; protect the intellectual property rights of its customers; comply with applicable regulations and industry standards; compete effectively in its industry, which may subject it to increasing pricing pressure and reduce the demand for its services; expand and market its services and manage its growth; and develop and maintain effective internal control over financial reporting; as well as other risks outlined in the Company's filings with the U.S. Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of this press release, and the Company does not undertake any obligation to update any such information, except as required under applicable law.

About Non-GAAP Financial Measures

To supplement the Company's consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"), the Company uses the following non-GAAP financial measures: (1) gross profit, (2) gross margin, (3) profit from operations, (4) operating expenses, (5) operating margin, (6) net income, and (7) diluted earning per ADS, each of which excludes IPO bonuses and expenses relating to or the effect of share-based compensation. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the table captioned "Reconciliation of GAAP and non-GAAP Financial Data" set forth at the end of this press release.

The Company believes that these non-GAAP financial measures provide meaningful supplemental information regarding its operating performance by excluding expenses relating to or the effect of share-based compensation and IPO bonuses that may not be indicative of its operating performance. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing its operating performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management's internal comparisons to the Company's historical performance. The Company computes its non-GAAP financial measures using the same consistent method from quarter to quarter. The Company believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision making. A limitation of using non-GAAP financial measures excluding expenses relating to or the effect of share-based compensation is that these expenses and effects have been and will continue to be significant recurring expenses in the Company's business for the foreseeable future. Management compensates for these limitations by providing specific information regarding the GAAP amount excluded from each non-GAAP measure. The accompanying tables have more details on the reconciliation between non-GAAP financial measures and their most comparable GAAP financial measures.

For further information, please contact:

 

 

 

 

ShangPharma Corporation

 

 

In Shanghai, China

 

 

Lan Xie

 

 

VP of Finance and Operations

 

 

E-mail: IR@shangpharma.com

 

 

 

 

Christensen

 

 

In New York, US

 

 

Kimberly Minarovich, +1 917-533-3268

 

 

kminarovich@christensenir.com

 

 

 

 

In Hong Kong

 

 

Tip Fleming, +852-9212-0684

 

 

tfleming@christensenir.com

 

 

 



SHANGPHARMA CORPORATION

UNAUDITED CONSOLIDATED BALANCE SHEET

(in thousands of U.S. dollars, except for ordinary share data)


 

 

 

December 31,

 

December 31,

 

 

 

2009

 

2010

 

 

 

 

 

 

ASSETS

 

 

 

 

Current assets:

 

 

 

 

 Cash

 

12,238

 

49,160

 

 

 Restricted cash

 

146

 

688

 

 

 Investment in securities

 

417

 

-

 

 

 Accounts receivable, net

 

14,292

 

16,908

 

 

 Inventories

 

1,145

 

1,259

 

 

 Prepayments and other current assets

 

1,454

 

4,983

 

 

 Deferred tax assets

 

374

 

315

 

 

Total current assets

 

30,066

 

73,313

 

 

Non-current assets:

 

 

 

 

 Property, equipment and software, net

 

35,725

 

60,147

 

 

 Land use right, net

 

4,178

 

4,221

 

 

 Derivative assets

 

-

 

261

 

 

Total non-current assets

 

39,903

 

64,629

 

 

Total assets

 

69,969

 

137,942

 

 

 

 

 

 

LIABILITIES

 

 

 

 

Current liabilities:

 

 

 

 

 Short-term bank borrowings

 

-

 

755

 

 

 Accounts payable

 

4,717

 

10,549

 

 

 Amounts due to related parties

 

1,787

 

1,025

 

 

 Salary and welfare payable

 

2,991

 

4,040

 

 

 Income tax payable

 

1,589

 

1,910

 

 

 Advance from customers

 

392

 

1,650

 

 

 Other payables and accruals

 

4,014

 

4,477

 

 

Total current liabilities

 

15,490

 

24,406

 

 

Total liabilities

 

15,490

 

24,406

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Series A convertible preferred shares (US$0.001 par value;
70,000,650 shares authorized; 69,994,014 and none issued and
outstanding as of December 31, 2009 and 2010, respectively

 

34,356

 

-

 

 

EQUITY

 

 

 

 

Ordinary shares (US$0.001 par value; 429,999,350 shares authorized;
208,005,986 and 335,600,000 shares issued and outstanding as of
December 31, 2009 and 2010, respectively)

 

208

 

336

 

 

Additional paid in capital

 

321

 

78,989

 

 

Statutory reserves

 

5,446

 

6,771

 

 

Retained earnings

 

12,008

 

23,680

 

 

Accumulated other comprehensive income

 

2,140

 

3,760

 

 

Total equity

 

20,123

 

113,536

 

 

Total liabilities and equity

 

69,969

 

137,942

 

 

 

 

 



SHANGPHARMA CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands of U.S. dollars, except for ADS(1) data and per ADS data)


 

 

 

Three months ended

 

Twelve months ended

 

 

 

December 31,

 

December 31,

 

 

 

2009

 

2010

 

% Change

 

2009

 

2010

 

% Change

 

 

 

 

 

 

 

 

 

 

Net revenue

 

19,796

 

25,609

 

29.4%

 

72,285

 

90,281

 

24.9%

 

 

Cost of revenue

 

(13,344)

 

(17,345)

 

30.0%

 

(48,433)

 

(60,168)

 

24.2%

 

 

Gross profit

 

6,452

 

8,264

 

28.1%

 

23,852

 

30,113

 

26.2%

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

    Selling and marketing

 

(539)

 

(703)

 

30.4%

 

(1,609)

 

(2,293)

 

42.5%

 

 

    General and administrative

 

(3,239)

 

(6,645)

 

105.2%

 

(11,994)

 

(17,429)

 

45.3%

 

 

Total operating expenses

 

(3,778)

 

(7,348)

 

94.5%

 

(13,603)

 

(19,722)

 

45.0%

 

 

Profit from operations

 

2,674

 

916

 

-65.7%

 

10,249

 

10,391

 

1.4%

 

 

 

 

 

 

 

 

 

 

Other income (expenses), net:

 

246

 

2,263

 

819.9%

 

1,102

 

4,691

 

325.7%

 

 

Income from operations before income
taxes

 

2,920

 

3,179

 

8.9%

 

11,351

 

15,082

 

32.9%

 

 

 

 

 

 

 

 

 

 

Income taxes

 

(406)

 

(633)

 

55.9%

 

(1,552)

 

(2,085)

 

34.3%

 

 

Net income attributable to ShangPharma Corporation

 

2,514

 

2,546

 

1.3%

 

9,799

 

12,997

 

32.6%

 

 

 

 

 

 

 

 

 

 

Allocation to preferred shareholders

 

(633)

 

(108)

 

-82.9%

 

(2,467)

 

(2,739)

 

11.0%

 

 

Net income attributable to ShangPharma Corporation's ordinary
shareholders

 

1,881

 

2,438

 

29.6%

 

7,332

 

10,258

 

39.9%

 

 

 

 

 

 

 

 

 

 

Net income attributable to ShangPharma Corporation's ordinary
shareholders per ADS

 

 

 

 

 

 

 

 

    Basic

 

0.16

 

0.14

 

-12.5%

 

0.63

 

0.79

 

25.4%

 

 

    Diluted

 

0.16

 

0.14

 

-12.5%

 

0.63

 

0.78

 

23.8%

 

 

 

 

 

 

 

 

 

 

Weighted average ADS outstanding

 

 

 

 

 

 

 

 

    Basic

 

11,555,888

 

17,257,553

 

 

11,555,888

 

12,993,020

 

 

 

    Diluted

 

11,567,288

 

17,563,304

 

 

11,558,738

 

13,222,233

 

 

 

 

 

 

 

 

 

 

 

Note: The unaudited diluted earning per ADS has excluded the effect of allocation to preferred shareholders in both net income and weighted average ADS outstanding.

 

 

(1) Each ADS represents 18 ordinary shares.

 

 

 

 

 

 

 

 

 



SHANGPHARMA CORPORATION

RECONCILIATION OF GAAP TO NON-GAAP FINANACIAL DATA

(in thousands of U.S. dollars, except for ADS(2) data and per ADS data)


 

 

 

Three months ended

 

Twelve months ended

 

 

 

December 31,

 

December 31,

 

 

 

2009

 

2010

 

%

 

2009

 

2010

 

%

 

 

GAAP gross profit

 

6,452

 

8,264

 

28.1%

 

23,852

 

30,113

 

26.2%

 

 

GAAP gross margin

 

32.6%

 

32.3%

 

 

33.0%

 

33.4%

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

   Share-based compensation

 

68

 

557

 

719.1%

 

179

 

1,003

 

460.3%

 

 

Non-GAAP gross profit

 

6,520

 

8,821

 

35.3%

 

24,031

 

31,116

 

29.5%

 

 

Non-GAAP gross margin

 

32.9%

 

34.4%

 

 

33.2%

 

34.5%

 

 

 

 

 

 

 

 

 

 

 

GAAP operating expenses

 

(3,778)

 

(7,348)

 

94.5%

 

(13,603)

 

(19,722)

 

45.0%

 

 

Adjustments:

 

 

 

 

 

 

 

 

   IPO bonuses

 

-

 

235

 

 

-

 

235

 

 

 

   Share-based compensation

 

27

 

2,563

 

9392.6%

 

73

 

2,745

 

3660.3%

 

 

Non-GAAP operating expenses

 

(3,751)

 

(4,550)

 

21.3%

 

(13,530)

 

(16,742)

 

23.7%

 

 

 

 

 

 

 

 

 

 

GAAP profit from operations

 

2,674

 

916

 

-65.7%

 

10,249

 

10,391

 

1.4%

 

 

GAAP operating margin

 

13.5%

 

3.6%

 

 

14.2%

 

11.5%

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

   IPO bonuses

 

-

 

235

 

 

-

 

235

 

 

 

   Share-based compensation

 

95

 

3,120

 

3184.2%

 

252

 

3,748

 

1387.3%

 

 

Non-GAAP profit from operations

 

2,769

 

4,271

 

54.2%

 

10,501

 

14,374

 

36.9%

 

 

Non-GAAP operating margin

 

14.0%

 

16.7%

 

 

14.5%

 

15.9%

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

2,514

 

2,546

 

1.3%

 

9,799

 

12,997

 

32.6%

 

 

GAAP net margin

 

12.7%

 

9.9%

 

 

13.6%

 

14.4%

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

   IPO bonuses

 

-

 

235

 

 

-

 

235

 

 

 

   Share-based compensation

 

95

 

3,120

 

3184.2%

 

252

 

3,748

 

1387.3%

 

 

Non-GAAP net income

 

2,609

 

5,901

 

126.2%

 

10,051

 

16,980

 

68.9%

 

 

Non-GAAP net margin

 

13.2%

 

23.0%

 

 

13.9%

 

18.8%

 

 

 

 

 

 

 

 

 

 

 

GAAP net income attributable to
ShangPharma Corporation's ordinary
shareholders per ADS, diluted :

 

0.16

 

0.14

 

-12.5%

 

0.63

 

0.78

 

23.8%

 

 

Adjustments:

 

 

 

 

 

 

 

 

   IPO bonuses

 

-

 

0.01

 

 

-

 

0.02

 

 

 

   Share-based compensation

 

0.01

 

0.17

 

 

0.02

 

0.27

 

 

 

Non-GAAP net income attributable to
ShangPharma Corporation's ordinary
shareholders per ADS, diluted:

 

0.17

 

0.32

 

88.2%

 

0.65

 

1.07

 

64.6%

 

 

 

 

 

 

 

 

 

 

Weighted average ADS outstanding - basic
(Non-GAAP)

 

11,555,888

 

17,257,553

 

 

11,555,888

 

12,993,020

 

 

 

Weighted average ADS outstanding - diluted
(Non-GAAP)

 

11,567,288

 

17,563,304

 

 

11,558,738

 

13,222,233

 

 

 

 

 

 

 

 

 

 

 

Note: The unaudited diluted earning per ADS has excluded the effect of allocation to preferred shareholders in both net income and weighted average ADS outstanding.

 

 

(2) Each ADS represents 18 ordinary shares

 

 

 

 

 

 

 

 

 


Source: ShangPharma Corporation
collection