2010 revenues grew 32.1% to RMB418.6 million (US$63.4 million)
2011 revenues expected to grow 20%-30% to US$76-US$82 millionNew GMP-certified plant to support domestic and international growth
Secured new phase I and phase II compounds with significant unmet medical needsSHENYANG, China, March 16, 2011 /PRNewswire-Asia-FirstCall/ -- 3SBio Inc. (Nasdaq: SSRX) ("3SBio" or "the Company"), a leading China-based biotechnology company focused on researching, developing, manufacturing and marketing biopharmaceutical products, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2010.
Full Year 2010 Financial Highlights:
Fourth Quarter 2010 Financial Highlights:
Full Year 2010 Business Highlights
Operations
Regulatory
Manufacturing
Partnerships and Business Development
Events subsequent to December 31, 2010
-- The SFDA granted manufacturing approval in January 2011 for a TPIAO label extension for the treatment of idiopathic thrombocytopenic purpura ("ITP").
Dr. Jing Lou, chief executive officer of 3SBio, commented: "We are very pleased to report our fourth consecutive year with sales growth in excess of 30%. Not only did we deliver better-than-expected top line growth driven by rising demand for our core products, EPIAO and TPIAO, we completed the construction and GMP certification of a new plant which complies with major international regulatory guidelines. We believe it is the best facility of its kind in China, making 3SBio the partner of choice in the increasingly globalised market for biological medicines. Our business development efforts have secured the rights to Phase III, II, I and pre-clinical molecules in our core therapeutic areas. Given the favorable demand outlook, supported by TPIAO's recently approved indication for ITP, we confidently expect 2011 net revenues of US$76-82 million, a 20-30% increase over 2010."
Full Year Ended December 31, 2010 Unaudited Financial Results
Net revenues. Net revenues for 2010 increased by 32.1% to RMB418.6 million (US$63.4 million), from RMB316.9 million (US$46.4 million) in 2009. The increase was primarily attributable to increased sales from our EPIAO and TPIAO products, underpinned by continued strong demand in the oncology and nephrology markets.
Net revenues from EPIAO in 2010 increased by 27.9% to RMB250.9 million (US$38.0 million) from RMB196.1 million (US$28.7 million) in 2009. Net revenues from TPIAO in 2010 increased by 43.5% to RMB128.7million (US$19.5 million) from RMB89.7 million (US$13.1 million) in 2009. In addition, net revenues from our export business were RMB12.2 million (US$1.9 million), compared to RMB13.2 million (US$1.9 million) in 2009, while net revenues from Iron Sucrose Supplement were RMB17.2 million (US$2.6 million), representing an increase of 60.4% from RMB10.7 million (US$1.6 million) in 2009.
Gross profit. Gross profit for 2010 increased by 29.3% to RMB375.3 million (US$56.9 million) compared to RMB290.3 million (US$42.5 million) in 2009. Gross margin for 2010 decreased to 89.7% compared to 91.6% in 2009. The decrease in gross margin is mainly due to higher depreciation costs related to the new plant.
Operating expenses. GAAP operating expenses were RMB288.5 million (US$43.7 million) for 2010, an increase of 40.0% from RMB206.0 million (US$30.2 million) in 2009. Non-GAAP operating expenses were RMB278.5 million (US$42.2 million) for 2010, an increase of 35.2% from RMB206.0 million (US$30.2 million) in 2009.
Operating income. GAAP operating income for 2010 increased by 2.9% to RMB86.8 million (US$13.2 million), compared to RMB84.4 million (US$12.4 million) in 2009. Non-GAAP operating income increased by 14.7% to RMB96.8 million (US$14.7 million), compared to RMB84.4 million (US$12.4 million) in 2009. GAAP operating margin for 2010 was 20.7%, compared to 26.6% in 2009. Non-GAAP operating margin for 2010 was 23.1%, compared to 26.6% in 2009. The decrease in operating margin is largely due to higher depreciation, business development and R&D expenses.
Interest income. The Company recorded interest income of RMB12.4 million (US$1.9 million) in 2010, compared to RMB10.3 million (US$1.5 million) in 2009.
Net income. GAAP net income for 2010 decreased by 2.6% to RMB81.3 million (US$12.3 million) compared to RMB83.4 million (US$12.2 million) in 2009. GAAP net margin for 2010 was 19.4% as compared to 26.3% in 2009. GAAP net income per ADS on a fully-diluted basis for 2010 decreased to RMB3.69 (US$0.56) from RMB3.87 (US$0.57) in 2009.
Non-GAAP net income for 2010 increased by 9.0% to RMB91.2 million (US$13.8 million) compared to RMB83.7 million (US$12.3 million) in 2009. Non-GAAP net margin for 2010 was 21.8% as compared to 26.4% in 2009. Non-GAAP net income per ADS on a fully-diluted basis for 2010 increased to RMB4.14 (US$0.63) from RMB3.88 (US$0.57) in 2009.
Cash and cash equivalents, restricted cash and time deposits. 3SBio had positive operating cash flow of RMB32.3 million (US$4.9 million) for the year ended December 31, 2010 and as of December 31, 2010, cash and cash equivalents, restricted cash and time deposits of RMB653.3 million (US$99.0 million), an 11.8% decrease from RMB740.5 million (US$108.5 million) as of December 31, 2009.
Three Months Ended December 31, 2010 Unaudited Financial Results
Net revenues. Net revenues increased by 36.2% to RMB101.2 million (US$15.3 million) for the fourth quarter of 2010 from RMB74.3 million (US$10.9 million) for the same period in 2009. This increase was largely due to continued strong sales of EPIAO and TPIAO which grew by 35.1% and 47.8%, respectively, over the same period in 2009. TPIAO remained 3SBio's second largest revenue contributor in the quarter, accounting for 30.5% of total net revenues. Export sales decreased by 46.4% to RMB2.8 million (US$0.4 million), compared to RMB4.1 million (US$0.6 million) in the fourth quarter of 2009. Revenues from Iron Sucrose Supplement rose 90.7% to RMB3.8 million (US$0.6 million), compared to RMB2.0 million (US$0.3 million) in the fourth quarter of 2009.
Gross profit. As a result of continued sales growth from key products, gross profit for the fourth quarter of 2010 increased by 30.5% to RMB88.4 million (US$13.4 million) from RMB67.8 million (US$9.9 million) for the same period in 2009. Gross margins decreased to 87.4% for the fourth quarter of 2010 from 91.3% for the same period in 2009. The decrease in gross margin is primarily due to higher depreciation and utility expenses related to the new plant and salary increases in the manufacturing division.
Operating expenses. GAAP operating expenses were RMB84.5 million (US$12.8 million) for the fourth quarter of 2010, an increase of 46.1% from RMB57.8 million (US$8.5 million) for the same period in 2009. Non-GAAP operating expenses were RMB74.6 million (US$11.3 million) for the fourth quarter of 2010, an increase of 29.1% from RMB57.8 million (US$8.5 million) for the same period in 2009.
Operating income. GAAP operating income for the fourth quarter of 2010 decreased 60.6% to RMB3.9 million (US$0.6 million), compared to operating income of RMB9.9 million (US$1.5 million) for the same period in 2009. Non-GAAP operating income for the fourth quarter of 2010 grew by 40.4% to RMB13.9 million (US$2.1 million), compared to RMB9.9 million (US$1.5 million) in the fourth quarter of 2009. GAAP operating margin for the fourth quarter of 2010 was 3.9% as compared to 13.4% for the same period in 2009. Non-GAAP operating margin was 13.7% for the fourth quarter of 2010, compared to 13.4% in the same period in 2009.
Interest income. The Company recorded interest income of RMB3.2 million (US$0.5 million) for the fourth quarter of 2010, compared to RMB2.2 million (US$0.3 million) for the same period in 2009.
Net income. GAAP net income for the fourth quarter of 2010 decreased 51.1% to RMB6.7 million (US$1.0 million) compared to net income of RMB13.7 million (US$2.0 million) for the same period in 2009. GAAP net income per ADS on a fully-diluted basis for the fourth quarter of 2010 decreased by 52.4% to RMB0.30 (US$0.05), compared to RMB0.63 (US$0.09) for the same period in 2009. GAAP net margin for the fourth quarter of 2010 was 6.6% as compared to 18.4% for the same period in 2009.
Non-GAAP net income for the fourth quarter of 2010 was RMB16.6 million (US$2.5 million), 52.3% higher than non-GAAP net income of RMB10.9 million (US$1.6 million) for the same period in 2009. Non-GAAP net income per ADS on a fully-diluted basis for the fourth quarter of 2010 increased 48.0% to RMB0.74 (US$0.11), compared to RMB0.50 (US$0.07) for the same period in 2009. Non-GAAP net margin for the fourth quarter of 2010 was 16.4% as compared to 14.7% for the same period in 2009.
2011 Full Year Guidance and Selected Company Objectives
Based on current market and operating conditions and the following goals, the Company's total net revenues target for the full year 2011 is between US$76 million to US$82 million, an estimated year-over-year increase of approximately 20% to 30%. Other operating objectives include:
Conference Call
3SBio's senior management will host a conference call at 5:00am (US Pacific) / 8:00am (US Eastern) / 8:00pm (Beijing) on Wednesday, March 16, 2011 to discuss its 2010 fourth quarter and fiscal year financial results and recent business activity. The conference call may be accessed using the dial-in numbers below:
Conference ID: 46216099 |
|
Local dial-in: |
|
China landline 800-819-0121 |
|
China mobile 400-620-8038 |
|
Hong Kong 852-2475-0994 |
|
International toll-free dial-in: |
|
Hong Kong 800930346 |
|
United Kingdom 080-8234-6646 |
|
United States 1-866-519-4004 |
|
International toll dial-in: 65 6723 9381 |
|
Replay- Conference ID: 46216099 |
|
A telephone replay will be available two hours after the call until March 23, 2011 at:
International dial-in: 61-2-8235-5000 |
|
United States dial-in: 1-866-214-5335 |
|
Webcast
A live webcast of the conference will be available on the investor relations page of 3SBio's website at http://bbs.3sbio.com/en/News/xinvestors.aspx and at http://tinyurl.com/3SBio2010Q4.
A replay of the webcast will be available within one hour after the conclusion of the call.
Non-GAAP Financial Measures: Reconciliation of GAAP to Non-GAAP
To supplement the Company's financial information presented in accordance with generally accepted accounting principles ("GAAP"), the Company has utilized some non-GAAP financial measures to provide investors and management with supplemental measures that facilitate comparisons of operating performance and trends with prior and future operating performance, and that may not otherwise be apparent on a GAAP basis. These non-GAAP financial measures include non-GAAP operating expenses, non-GAAP operating income, non-GAAP net income, non-GAAP net income per share, and non-GAAP net income per ADS. These measures may be different from non-GAAP financial measures used by other companies. The presentation of this financial information, which is not prepared under any comprehensive set of accounting rules or principals, is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. Non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the Company's results of operations as determined in accordance with GAAP. These measures should only be used to evaluate the Company's results of operations in conjunction with the corresponding GAAP measures. Please see the attached reconciliation of GAAP to non-GAAP for an explanation of the amounts excluded to arrive at non-GAAP financial measures for the three-month periods ended December 31, 2010 and December 31, 2009 and for the full year ended December 31, 2010 and December 31, 2009. Share-based compensation costs were eliminated from 2009 Non-GAAP financial measures to be consistent with 2010 Non-GAAP measures. For detailed information, refer to Reconciliations of GAAP operating income and net income to non-GAAP operating income and net income section below.
Statement Regarding Unaudited Financial Information
The unaudited financial information set forth above is preliminary and subject to adjustments and modifications. The audited financial statements and related notes are to be included in the Company's annual report on Form 20-F for the year ending December 31, 2010. Adjustments and modifications to the financial statements may be identified during the course of the audit work, which could result in significant differences from this preliminary unaudited financial information.
Currency Convenience Translation
For the convenience of readers, certain RMB amounts have been translated into US dollars at the rate of RMB6.6 to US$1.00, the noon buying rate for US dollars in effect on December 31, 2010 as set forth in the H.10 statistical release of the U.S. Federal Reserve Board. A rate of 6.8259 was used for comparative purposes as of December 31, 2009, which was the noon buying rate for US dollars on that date for cable transfers of RMB per US dollar as certified for customs purposes by the Federal Reserve Bank of New York.
About 3SBio Inc.
3SBio is a leading, fully integrated, profitable biotechnology company focused on researching, developing, manufacturing and marketing biopharmaceutical products primarily in China. Its focus is on addressing large markets with significant unmet medical needs in nephrology, oncology, supportive cancer care, inflammation and infectious diseases. With headquarters and GMP-certified manufacturing facilities in Shenyang, PRC, 3SBio employs over 700 people. Shares trade in the form of American Depositary Shares (ADSs) on the NASDAQ stock market under the ticker symbol "SSRX". Please see www.3SBio.com for more information.
Safe Harbor Statement
Certain statements in the disclosures of 3SBio, Inc. (the "Company" or "3SBio") for the fourth quarter and the year of 2010 ("Disclosures") that are not purely historical in nature may constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. The Disclosures include the press release, the conference call and any accompanying materials, and any other information issued, released or publicized by the Company with respect to the fourth quarter and the year of 2010.
These forward-looking statements address activities, events, conditions, or developments that we currently expect or anticipate may occur in the future, and include, but may not be limited to, discussions and statements regarding full year revenue target, business growth and prospects, operation objectives, market size or patient number estimates or illness prevalence, product development risks, pipeline progress, regulatory approval and review progress,impact of the government policies and regulations, partnerships or collaborations and the outcome thereof, capital expense estimate, future operations, investment portfolio management, and future strategies. Forward-looking statements can be identified by such terminology as "believe," "expect," "plans," "strategy," "potential", "prospects," "forecast," "estimate," "project," "anticipate," "aim," "will" or "would", "may" or "might", and words, phrases, expressions, and usages of similar meaning or substance or the negative of such words, phrases, expressions and usages.
Forward-looking statements are based on management's current assumptions, beliefs, expectations, and projections, in light of the information currently available, and actual results, performances, or achievements could differ materially from those implied or expressed by the forward-looking statements. Among the factors that could cause actual results to differ from what the Company currently anticipates may include competition from other domestic and foreign pharmaceutical companies; the market growth for pharmaceutical products in China; market acceptance of 3SBio products; hospital or patient demand for our products; the completion of 3SBio's ongoing clinical trials as planned; receipt and timing of regulatory approvals for 3SBio's new products and indications; 3SBio's ability to expand its production, sales and distribution network and other aspects of its operations; its ability to effectively protect its intellectual property; changes in the healthcare industry in China, including changes in the healthcare policies and regulations of the PRC government and changes in the healthcare insurance sector in the PRC; and fluctuations in general economic and business conditions in China.
For additional information on factors identified above and other risk factors, uncertainties and assumptions, please refer to the Company's filings with the Securities and Exchange Commission at www.sec.gov, and, in particular, "Introduction – Cautionary Statement concerning Forward Looking Statements", Item 3.D "Risk Factors", Item 5. "Operating and Financial Review and Prospects", and other applicable discussions in 3SBio's annual report on Form 20-F for the year ended December 31, 2009.
All the statements in the Disclosures speak as of the date of the initial release, even if subsequently made available on the 3SBio website or otherwise. 3SBio undertakes no obligation to update or revise these forward-looking statements, whether as a result of new information, subsequent events or otherwise, after the date of this press release.
Investor Contacts |
|
Bo Tan |
|
Tom Folinsbee |
|
3SBio Inc. Consolidated balance sheets (expressed in thousands) |
||||||
December 31 2009 |
December 31 2010 |
December 31 2010 |
||||
RMB |
RMB |
US$ |
||||
Assets |
(unaudited) |
(unaudited) |
||||
Current assets |
||||||
Cash and cash equivalents |
262,767 |
153,250 |
23,220 |
|||
Restricted cash |
9,300 |
1,662 |
252 |
|||
Time deposits with financial institutions |
468,451 |
378,405 |
57,334 |
|||
Notes receivable |
31,265 |
55,646 |
8,431 |
|||
Accounts receivable, less allowance for doubtful accounts: |
||||||
December 31, 2009 – RMB2,915; December 31 , 2010 – RMB2,663(US$403) |
54,661 |
78,500 |
11,894 |
|||
Inventories |
15,406 |
21,718 |
3,291 |
|||
Prepaid expenses and other receivables |
8,705 |
51,390 |
7,786 |
|||
Available-for-sale securities |
- |
50,667 |
7,677 |
|||
Deferred tax assets |
2,079 |
2,198 |
333 |
|||
Total current assets |
852,634 |
793,436 |
120,218 |
|||
Time deposits with financial institutions |
- |
120,000 |
18,182 |
|||
Available-for-sale securities |
11,407 |
12,697 |
1,924 |
|||
Investment in non-consolidated affiliates |
- |
3,835 |
581 |
|||
Property, plant and equipment, net |
165,120 |
199,456 |
30,221 |
|||
Lease prepayments |
8,541 |
8,188 |
1,241 |
|||
Non-current deposits |
10,067 |
1,555 |
236 |
|||
Intangible assets, net |
4,125 |
44,299 |
6,712 |
|||
Long term receivable |
- |
2,558 |
388 |
|||
Deferred tax assets |
1,567 |
373 |
57 |
|||
Total assets |
1,053,461 |
1,186,397 |
179,760 |
|||
Liabilities |
||||||
Current liabilities |
||||||
Accounts payable |
2,736 |
5,030 |
762 |
|||
Deferred grant income |
374 |
1,374 |
208 |
|||
Accrued expenses and other payables |
33,421 |
39,552 |
5,993 |
|||
Income tax payable |
1,914 |
1,986 |
301 |
|||
Total current liabilities |
38,445 |
47,942 |
7,264 |
|||
Deferred grant income |
2,778 |
2,402 |
364 |
|||
Total liabilities |
41,223 |
50,344 |
7,628 |
|||
Commitments and contingencies |
- |
- |
- |
|||
Shareholders' equity |
||||||
Share capital - ordinary shares US$0.0001 par value, 500,000,000 shares authorized, 150,641,461 and 152,654,148 issued and outstanding as of December 31, 2009 and December 31, 2010, respectively |
121 |
123 |
19 |
|||
Additional paid-in capital |
915,267 |
946,717 |
143,442 |
|||
Accumulated other comprehensive loss |
(100,608) |
(89,531) |
(13,563) |
|||
Retained earnings |
197,458 |
278,744 |
42,234 |
|||
To Total shareholders' equity |
1,012,238 |
1,136,053 |
172,132 |
|||
Total liabilities and shareholders' equity |
1,053,461 |
1,186,397 |
179,760 |
|||
3SBio Inc. Consolidated statements of income (expressed in thousands, except per share , per ADS and other share and ADS data) |
||||||
For the Three Months Ended |
For the Three Months Ended |
|||||
December 31,2009 |
December 31,2010 |
|||||
RMB |
US$ |
RMB |
US$ |
|||
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
|||
Net Revenues: |
||||||
EPIAO |
45,531 |
6,670 |
61,495 |
9,317 |
||
TPIAO |
20,859 |
3,056 |
30,836 |
4,672 |
||
Intefen |
1,334 |
195 |
1,182 |
179 |
||
Inleusin |
441 |
65 |
466 |
71 |
||
Iron sucrose |
2,015 |
295 |
3,843 |
582 |
||
Export |
4,083 |
598 |
2,821 |
427 |
||
Others |
13 |
2 |
546 |
83 |
||
Total net revenues |
74,276 |
10,881 |
101,189 |
15,331 |
||
Cost of revenues |
(6,494) |
(951) |
(12,740) |
(1,930) |
||
Gross profit |
67,782 |
9,930 |
88,449 |
13,401 |
||
Operating expenses |
||||||
Research and development costs |
(5,102) |
(747) |
(17,193) |
(2,605) |
||
Sales, marketing and distribution expenses |
(40,689) |
(5,961) |
(50,580) |
(7,664) |
||
General and administrative expenses |
(12,058) |
(1,767) |
(16,757) |
(2,539) |
||
Total operating expenses |
(57,849) |
(8,475) |
(84,530) |
(12,808) |
||
Operating income |
9,933 |
1,455 |
3,919 |
593 |
||
Other income |
||||||
Interest income |
2,172 |
318 |
3,193 |
484 |
||
Grant income |
393 |
58 |
975 |
148 |
||
Other income |
329 |
48 |
1,580 |
239 |
||
Total other income |
2,894 |
424 |
5,748 |
871 |
||
Income before income tax benefit/(expense) |
12,827 |
1,879 |
9,667 |
1,464 |
||
Income tax benefit/(expense) |
823 |
121 |
(2,980) |
(451) |
||
Net income |
13,650 |
2,000 |
6,687 |
1,013 |
||
Net income per share: |
||||||
Basic |
0.09 |
0.01 |
0.04 |
0.01 |
||
Diluted |
0.09 |
0.01 |
0.04 |
0.01 |
||
Basic weighted average number of shares outstanding |
150,628,974 |
150,628,974 |
152,269,537 |
152,269,537 |
||
Diluted weighted average number of shares outstanding |
152,686,775 |
152,686,775 |
156,490,935 |
156,490,935 |
||
Net income per ADS: |
||||||
Basic |
0.63 |
0.09 |
0.31 |
0.05 |
||
Diluted |
0.63 |
0.09 |
0.30 |
0.05 |
||
Basic weighted average number of ADSs outstanding |
21,518,425 |
21,518,425 |
21,752,791 |
21,752,791 |
||
Diluted weighted average number of ADSs outstanding |
21,812,396 |
21,812,396 |
22,355,848 |
22,355,848 |
||
3SBio Inc. Consolidated statements of income (expressed in thousands, except per share , per ADS and other share and ADS data) |
||||||
For the full year Ended |
For the full year Ended |
|||||
December 31,2009 |
December 31,2010 |
|||||
RMB |
US$ |
RMB |
US$ |
|||
(unaudited) |
(unaudited) |
|||||
Net Revenues: |
||||||
EPIAO |
196,080 |
28,726 |
250,854 |
38,008 |
||
TPIAO |
89,679 |
13,138 |
128,717 |
19,503 |
||
Intefen |
5,522 |
809 |
5,358 |
812 |
||
Inleusin |
1,607 |
235 |
2,041 |
309 |
||
Iron sucrose |
10,715 |
1,570 |
17,187 |
2,604 |
||
Export |
13,216 |
1,936 |
12,211 |
1,850 |
||
Others |
101 |
15 |
2,260 |
342 |
||
Total net revenues |
316,920 |
46,429 |
418,628 |
63,428 |
||
Cost of revenues |
(26,584) |
(3,895) |
(43,311) |
(6,562) |
||
Gross profit |
290,336 |
42,534 |
375,317 |
56,866 |
||
Operating expenses |
||||||
Research and development costs |
(19,427) |
(2,846) |
(39,409) |
(5,971) |
||
Sales, marketing and distribution expenses |
(150,331) |
(22,023) |
(193,216) |
(29,275) |
||
General and administrative expenses |
(36,195) |
(5.303) |
(55,850) |
(8,462) |
||
Total operating expenses |
(205,953) |
(30,172) |
(288,475) |
(43,708) |
||
Operating income |
84,383 |
12,362 |
86,842 |
13,158 |
||
Other income/(expense), net |
||||||
Interest income |
10,319 |
1,512 |
12,355 |
1,872 |
||
Grant income |
674 |
99 |
1,256 |
190 |
||
Net realized gain on available-for- sale securities |
1,611 |
236 |
- |
- |
||
Impairment loss on available-for-sale securities |
(4,624) |
(677) |
- |
- |
||
Other income |
2,808 |
411 |
2,605 |
395 |
||
Total other income/(expense), net |
10,788 |
1,581 |
16,216 |
2,457 |
||
Income before income tax expense |
95,171 |
13,943 |
103,058 |
15,615 |
||
Income tax expense |
(11,736) |
(1,719) |
(21,772) |
(3,299) |
||
Net income |
83,435 |
12,224 |
81,286 |
12,316 |
||
Net income per share: |
||||||
Basic |
0.55 |
0.08 |
0.54 |
0.08 |
||
Diluted |
0.55 |
0.08 |
0.53 |
0.08 |
||
Basic weighted average number of shares outstanding |
150,606,317 |
150,606,317 |
151,241,036 |
151,241,036 |
||
Diluted weighted average number of shares outstanding |
151,034,192 |
151,034,192 |
154,131,768 |
154,131,768 |
||
Net income per ADS: |
||||||
Basic |
3.87 |
0.57 |
3.76 |
0.57 |
||
Diluted |
3.87 |
0.57 |
3.69 |
0.56 |
||
Basic weighted average number of ADSs outstanding |
21,515,188 |
21,515,188 |
21,605,862 |
21,605,862 |
||
Diluted weighted average number of ADSs outstanding |
21,576,313 |
21,576,313 |
22,018,824 |
22,018,824 |
||
Reconciliations of GAAP operating income and net income to non-GAAP operating income and net income for three months ended December 31, 2009 and 2010 (in RMB thousands, unaudited) |
||||||||||||
For the three months ended December 31, 2009 |
For the three months ended December 31, 2010 |
|||||||||||
GAAP |
Adjustment |
Non-GAAP |
GAAP |
Adjustment |
Non-GAAP |
|||||||
RMB |
US$ |
RMB |
RMB |
US$ |
RMB |
US$ |
RMB |
RMB |
US$ |
|||
Operating income |
9,933 |
1,455 |
- |
9,933 |
1,455 |
3,919 |
593 |
9,944 |
13,863 |
2,098 |
||
Net income |
13,650 |
2,000 |
(2,750) |
10,900 |
1,597 |
6,687 |
1,013 |
9,944 |
16,631 |
2,520 |
||
The adjustment for the three months ended December 31, 2009 is for the exclusion of income tax effect on written-off accounts receivable caused by the dissolution of Beijing Sunshine, amount of RMB2.75 million.
The adjustment for the three months ended December 31, 2010 is for the exclusion of the US$1.5 million (RMB9.94 million) up-front non-refundable payment to acquire the exclusive rights to certain indications of voclosporin from Isotechnika.
Reconciliations of GAAP operating income and net income to non-GAAP operating income and net income for the full year of 2009 and 2010 (in RMB thousands, unaudited) |
||||||||||||
For the full year ended December 31, 2009 |
For the full year ended December 31, 2010 |
|||||||||||
GAAP |
Adjustment |
Non-GAAP |
GAAP |
Adjustment |
Non-GAAP |
|||||||
RMB |
US$ |
RMB |
RMB |
US$ |
RMB |
US$ |
RMB |
RMB |
US$ |
|||
Operating income |
84,383 |
12,362 |
- |
84,383 |
12,362 |
86,842 |
13,158 |
9,944 |
96,786 |
14,665 |
||
Net income |
83,435 |
12,2245 |
263 |
83,698 |
12,262 |
81,286 |
12,316 |
9,944 |
91,230 |
13,823 |
||
The adjustment for the full year ended December 31, 2009 is for the exclusion of the net impact caused by the impairment and disposal of available- for-sale securities, net amount of RMB 3.01 million and income tax effect on written-off accounts receivable caused by the dissolution of Beijing Sunshine, amount of RMB 2.75 million.
The adjustment for the full year ended December 31, 2010 is for the exclusion of the US$1.5 million (RMB9.94 million) up-front non-refundable payment to acquire the exclusive rights to certain indications of voclosporin from Isotechnika.