omniture

China Medical Technologies Reports Fourth Fiscal Quarter and Full Fiscal Year Financial Results

2011-06-02 08:44 1256

BEIJING, June 2, 2011 /PRNewswire-Asia-FirstCall/ -- China Medical Technologies, Inc. (the "Company") (Nasdaq: CMED), a leading China-based advanced in-vitro diagnostic ("IVD") company, announced its unaudited financial results for the fourth fiscal quarter ("4Q FY2010") and the full fiscal year ended March 31, 2011 ("FY2010") today.

4Q FY2010 Highlights

 
 

 

For the Three Months Ended

 

 

 
 

 

March 31, 2010

 

 

March 31, 2011

 

 

March 31, 2011

 

 

 
 

 

RMB

 

 

RMB

 

 

US$

 

 

% change

 
 

 

(in thousands except for per ADS information)

 

 

 
 

Net revenues

 

175,728

 

 

230,414

 

 

35,187

 

 

31.1%

 
 

Net income

 

4,820

 

 

16,095

 

 

2,458

 

 

233.9%

 
 

Diluted earnings per ADS*

 

0.19

 

 

0.61

 

 

0.09

 

 

221.1%

 
 

Non-GAAP net income

 

51,476

 

 

75,002

 

 

11,454

 

 

45.7%

 
 

Non-GAAP diluted earnings per ADS*    

 

1.98

 

 

2.84

 

 

0.43

 

 

43.4%

 
 

Adjusted EBITDA

 

99,591

 

 

140,244

 

 

21,417

 

 

40.8%

 
 

 

 

 

 

 

 

 

 
 

FY2010 Highlights

 

 

 

 

 

 

 

 
 

 

For the Year Ended

 

 

 
 

 

March 31, 2010

 

 

March 31, 2011

 

 

March 31, 2011

 

 

 
 

 

RMB

 

 

RMB

 

 

US$

 

 

% change

 
 

 

(in thousands except for per ADS information)

 

 

 
 

Net revenues

 

723,071

 

 

842,366

 

 

128,639

 

 

16.5%

 
 

Net income (loss)

 

(69,582)

 

 

82,619

 

 

12,617

 

 

-

 
 

Diluted earnings (loss) per ADS*

 

(2.65)

 

 

3.14

 

 

0.48

 

 

-

 
 

Non-GAAP net income

 

187,295

 

 

273,056

 

 

41,699

 

 

45.8%

 
 

Non-GAAP diluted earnings per ADS*

 

7.13

 

 

10.39

 

 

1.59

 

 

45.7%

 
 

Adjusted EBITDA

 

387,580

 

 

493,254

 

 

75,326

 

 

27.3%

 
 

 
 
               


Outlook for first fiscal quarter ending June 30, 2011

  • Target net revenues are expected to range from RMB232.0 million (US$35.4 million) to RMB234.0 million (US$35.7 million), representing a year-over-year increase of 24.6% - 25.7%.
  • Target non-GAAP net income is expected to range from RMB73.0 million (US$11.1 million) to RMB74.0 million (US$11.3 million), representing a year-over-year increase of 28.0% - 29.8%.
  • Target non-GAAP diluted earnings per ADS* is expected to range from RMB2.75 (US$0.42) to RMB2.79 (US$0.43), representing a year-over-year increase of 26.1% - 28.0%.

Outlook for full fiscal year ending March 31, 2012

  • Target net revenues are expected to range from RMB970.0 million (US$148.1 million) to RMB995.0 million (US$151.9 million), representing a year-over-year increase of 15.2% - 18.1%.
  • Target non-GAAP net income is expected to range from RMB310.0 million (US$47.3 million) to RMB318.0 million (US$48.6 million), representing a year-over-year increase of 13.5% - 16.5%. The slightly lower growth rate in non-GAAP net income is primarily due to the full year impact of additional interest expense arising from new convertible notes issued in December 2010.
  • Target non-GAAP diluted earnings per ADS* is expected to range from RMB11.70 (US$1.79) to RMB12.00 (US$1.83), representing a year-over-year increase of 12.6% - 15.5%.

The above targets are based on the Company's current views on the operating and market conditions, which are subject to change.

*One American Depositary Share ("ADS") = 10 ordinary shares

See "Non-GAAP Measure Disclosures" below, where the impact of certain items on reported results is discussed.

"We are pleased with the quarterly results, in particular, the continued growth of our molecular diagnostic business during the seasonally weak quarter. We expect our FISH business and HPV-DNA chip business to drive our growth in the following quarters," commented Mr. Xiaodong Wu, Chairman and Chief Executive Officer of the Company. "We will continue to expand our product offering in FISH probes and PCR assays as well as develop a new SPR analyzer through investment in research and development. We will leverage our established sales networks to introduce our new products to our hospital customers. In addition, we are working on several initiatives to support our sustainable growth including discussion with a leading independent laboratory testing service group in China for a potential collaboration to promote the use of molecular diagnostic tests to the group's hospital customers."

Mr. Sam Tsang, Chief Financial Officer of the Company commented, "We issued new convertible notes in December 2010 to extend our debt maturity profile. We have been focusing to improve our leverage profile and have reduced our net debt to adjusted EBITDA ratio from 5.1 times to 3.3 times. However, we believe that we are still maintaining relatively high leverage, and the continued improvement in our leverage to the level of 2 times or below is our priority. We have been very cautious in making capital expenditures and did not consider new acquisition and will continue to do so. Meanwhile, we will maintain our investment in product research and development which will support our future growth. We will also continue to invest in our direct sales network to attract and retain Tier 1 hospitals which are major consumers in China's healthcare industry."

4Q FY2010 Unaudited Financial Results

The Company reported net revenues of RMB230.4 million (US$35.2 million) for 4Q FY2010, representing a 31.1% increase from the corresponding period of FY2009.

The Company's revenues are currently generated from two segments, molecular diagnostic systems and immunodiagnostic systems. The molecular diagnostic system segment includes FISH products and SPR products while the immunodiagnostic system segment consists of ECLIA products. The customers of the molecular diagnostic system segment, that is, Tier 1 hospitals in China, are being served by the Company's direct sales personnel.

Molecular diagnostic system sales for 4Q FY2010 were RMB146.6 million (US$22.4 million), representing a 45.3% increase from the corresponding period of FY2009. The year-over-year increase was primarily due to the increase in usage of the Company's FISH probes by existing and new hospital customers as well as the sales of SPR-based HPV-DNA chips of RMB11.9 million (US$1.8 million) to hospitals during 4Q FY2010.

Immunodiagnostic system sales for 4Q FY2010 were RMB83.8 million (US$12.8 million), representing a 12.0% increase from the corresponding period of FY2009. The year-over-year increase was primarily due to the increase in sales of the Company's ECLIA reagent kits to existing and new distributors.

Gross margin was 61.4% for 4Q FY2010 which decreased year-over-year from 64.9% for the corresponding period of FY2009. The year-over-year decrease was primarily due to the classification of amortization of SPR intangible assets from operating expenses to cost of revenues after the commencement of sales of HPV-DNA chips in 2Q FY2010 which offset the positive impact on more contribution from the sales of FISH probes which generate higher gross margin. Non-GAAP gross margin was 82.4% for 4Q FY2010 which increased year-over-year from 77.7% for the corresponding period of FY2009. The year-over-year increase in non-GAAP gross margin was primarily due to more contribution from the sales of FISH probes which generate higher gross margin.

Research and development expenses were RMB12.6 million (US$1.9 million) for 4Q FY2010, representing a 21.8% year-over-year increase. Non-GAAP research and development expenses were RMB11.4 million (US$1.7 million) for 4Q FY2010, representing a 28.0% year-over-year increase. The year-over-year increase was primarily due to product research and development for SPR analyzers and PCR assays.

Sales and marketing expenses were RMB24.0 million (US$3.7 million) for 4Q FY2010, representing a 43.9% year-over-year increase. Non-GAAP sales and marketing expenses were RMB23.8 million (US$3.6 million) for 4Q FY2010, representing a 42.7% year-over-year increase. The year-over-year increase was primarily due to an increase in direct sales efforts for molecular diagnostic systems.

General and administrative expenses were RMB25.4 million (US$3.9 million) for 4Q FY2010, representing a 5.1% year-over-year decrease. Non-GAAP general and administrative expenses were RMB18.4 million (US$2.8 million) for 4Q FY2010, representing a 5.0% year-over-year increase.

Interest expense on convertible notes was RMB34.6 million (US$5.3 million) for 4Q FY2010. Non-GAAP interest expense on convertible notes was RMB33.2 million (US$5.1 million) for 4Q FY2010. As of March 31, 2011, the Company's outstanding convertible notes of US$22.7 million, US$248.0 million and US$150.0 million bear interest at 3.5%, 4% and 6.25% per annum, respectively, and will mature in November 2011, August 2013 and December 2016, respectively.

Interest expense related to amortization of convertible notes issuance costs was RMB4.2 million (US$0.6 million) for 4Q FY2010.

Interest expense related to amortization of share lending costs was RMB2.4 million (US$0.4 million) for 4Q FY2010.

Income tax expense was RMB28.1 million (US$4.3 million) for 4Q FY2010. The high effective tax rate was due to certain expenses of the Company such as stock compensation expense, amortization of acquired intangible assets and interest expense of convertible notes were not deductible for income tax purpose. In addition, the Company was required to accrue for withholding income tax on distributable earnings generated in China.

Net income was RMB16.1 million (US$2.5 million) for 4Q FY2010, which improved significantly from RMB4.8 million for the corresponding period of FY2009. Non-GAAP net income was RMB75.0 million (US$11.5 million) for 4Q FY2010, representing a 45.7% increase from the corresponding period of FY2009. The significant year-over-year increase was primarily due to the increase in both molecular diagnostic system sales and immunodiagnostic system sales.

Earnings before interest, taxes, depreciation and amortization ("EBITDA") was RMB133.3 million (US$20.4 million) for 4Q FY2010, representing an 18.0% increase from the corresponding period of FY2009. The year-over-year increase in EBITDA was primarily due to the increase in both molecular diagnostic system sales and immunodiagnostic system sales.

Adjusted EBITDA was RMB140.2 million (US$21.4 million) for 4Q FY2010, representing a 40.8% increase from the corresponding period of FY2009. The reason for the increase is also due to increased sales in 4Q FY2010.

Stock compensation expense for 4Q FY2010 was RMB8.5 million (US$1.3 million), of which RMB0.1 million was allocated to cost of revenues, RMB1.2 million to research and development expenses, RMB0.2 million to sales and marketing expenses and RMB7.0 million to general and administrative expenses.

Amortization of acquired intangible assets for 4Q FY2010 was RMB48.2 million (US$7.4 million) which was all allocated to cost of revenues.

As of March 31, 2011, the Company's cash and cash equivalents were RMB1,123.8 million (US$171.6 million). Net cash generated from operating activities for 4Q FY2010 was RMB37.3 million (US$5.7 million). Net cash generated from investing activities for 4Q FY2010 was RMB18.8 million (US$2.9 million). Net cash used in financing activities for 4Q FY2010 was RMB48.9 million (US$7.5 million).

As of March 31, 2011, the Company's net accounts receivable was RMB481.1 million (US$73.5 million), representing an increase of 21.0% from the balance at December 31, 2010. The increase in net accounts receivable was primarily due to the increase in molecular diagnostic system sales to hospital customers.

FY2010 Unaudited Financial Results

Net revenues were RMB842.4 million (US$128.6 million) for FY2010, representing a 16.5% year-over-year increase. The year-over-year increase in revenues was primarily due to the increase in molecular diagnostic system sales.

Gross margin was 60.3% for FY2010 which decreased year-over-year from 67.1% for FY2009. The year-over-year decrease was primarily due to the classification of amortization of SPR intangible assets from operating expenses to cost of revenues after the commencement of sales of HPV-DNA chips in 2Q FY2010 which offset the positive impact on more contribution from the sales of FISH probes which generate higher gross margin. Non-GAAP gross margin was 80.3% for FY2010 which increased year-over-year from 79.6% for FY2009. The year-over-year increase in non-GAAP gross margin was primarily due to more contribution from the sales of FISH probes which generate higher gross margin.

Research and development expenses were RMB46.5 million (US$7.1 million) for FY2010, representing a 9.9% year-over-year increase. Non-GAAP research and development expenses were RMB41.5 million (US$6.3 million) for FY2010, representing a 15.5% year-over-year increase. The year-over-year increase was primarily due to product research and development for FISH probes, SPR analyzers and PCR assays.

Sales and marketing expenses were RMB88.2 million (US$13.5 million) for FY2010, representing a 37.7% year-over-year increase. Non-GAAP sales and marketing expenses were RMB87.5 million (US$13.4 million) for FY2010, representing a 36.6% year-over-year increase. The year-over-year increase was primarily due to an increase in direct sales efforts for molecular diagnostic systems.

General and administrative expenses were RMB96.6 million (US$14.7 million) for FY2010, representing a 33.3% year-over-year decrease. Non-GAAP general and administrative expenses were RMB65.4 million (US$10.0 million) for FY2010, representing a 40.8% year-over-year decrease. The year-over-year decrease was primarily because the Company incurred costs for the independent internal investigation in FY2009 which did not recur in FY2010.

Net income was RMB82.6 million (US$12.6 million) for FY2010, which improved significantly from net loss of RMB69.6 million for FY2009. Non-GAAP net income was RMB273.1 million (US$41.7 million) for FY2010, representing a 45.8% year-over-year increase from FY2009.

EBITDA was RMB531.2 million (US$81.1 million) for FY2010, representing a 43.1% year-over-year increase from FY2009.

Adjusted EBITDA was RMB493.3 million (US$75.3 million) for FY2010, representing a 27.3% year-over-year increase from FY2009.

Stock compensation expense for FY2010 was RMB37.2 million (US$5.7 million), of which RMB0.4 million was allocated to cost of revenues, RMB4.9 million to research and development expenses, RMB0.7 million to sales and marketing expenses and RMB31.2 million to general and administrative expenses.

Amortization of acquired intangible assets for FY2010 was RMB196.0 million (US$29.9 million), of which RMB168.7 million was allocated to cost of revenues and RMB27.3 million to operating expenses.

For the convenience of readers, certain RMB amounts have been translated into U.S. dollars at the rate of RMB6.5483 to US$1.00, the noon buying rate in New York City for cable transfers of RMB per U.S. dollar as set forth in the H.10 weekly statistical release of the Federal Reserve Board, as of Thursday, March 31, 2011. No representation is made that the RMB amounts could have been or could be converted into U.S. dollars at that rate or at any other rate on March 31, 2011 or at any other dates.

Product Development Plan

The Company plans to focus on the following product development activities with respect to its molecular diagnostic products:

FISH

  • to develop more applications in the areas of prenatal diagnosis, cancer detection and companion diagnostics for cancer targeted drugs through internal research and development.

SPR

  • to develop a new automated analyzer for hospitals and independent laboratories to conduct HPV tests using our DNA chips through internal research and development.

PCR

  • to develop more assays in the area of companion diagnostics for cancer targeted drugs through internal research and development.

Update on Receivable from Chengxuan

As of March 31, 2011, the remaining amount of the receivable from Chengxuan, a company which is one of the Company's major shareholders and is owned by Mr. Xiaodong Wu, was reduced from US$18 million to US$15 million. This receivable relates to the sale of the Company's HIFU business to Chengxuan. Subsequently, Chengxuan paid US$8 million to the Company and indicated that the remaining balance of US$7 million together with interest thereon will be paid in full before June 30, 2011.

Non-GAAP Measure Disclosures

The Company reported its operating results in accordance with U.S. generally accepted accounting principles ("GAAP") for the three months and the year ended March 31, 2010 and 2011, respectively. The Company also presented non-GAAP information, which included EBITDA and adjusted EBITDA, for the three months and the year ended March 31, 2010 and 2011, respectively. The non-GAAP measures are defined below:

  • Non-GAAP gross profit represents gross profit reported in accordance with GAAP, excluding the effects of stock compensation expense and amortization of acquired intangible assets.

  • Non-GAAP gross margin represents non-GAAP gross profit divided by net revenues.

  • Non-GAAP research and development expenses represent research and development expenses reported in accordance with GAAP, excluding the effects of stock compensation expense.

  • Non-GAAP sales and marketing expenses represent sales and marketing expenses reported in accordance with GAAP, excluding the effects of stock compensation expense.

  • Non-GAAP general and administrative expenses represent general and administrative expenses reported in accordance with GAAP, excluding the effects of stock compensation expense.

  • Non-GAAP operating income represents operating income reported in accordance with GAAP, excluding the effects of stock compensation expense and amortization of acquired intangible assets.

  • Non-GAAP interest expense on convertible notes represents interest expense on convertible notes reported in accordance with GAAP, excluding the effects of non-cash interest expense of convertible notes.

  • Non-GAAP interest expense on amortization of share lending costs represents the exclusion of interest expense on amortization of share lending costs reported in accordance with GAAP, as this item is non-cash.

  • Non-GAAP other income (expense), net represents other income and expense, net reported in accordance with GAAP, excluding the effects of gain on repurchase of convertible notes as well as high yield note offering expenses.

  • Non-GAAP net income represents net income reported in accordance with GAAP, excluding the effects of stock compensation expense, amortization of acquired intangible assets, non-cash interest expense of convertible notes, interest expense for amortization of share lending costs, gain on repurchase of convertible notes as well as high yield note offering expenses.

  • Non-GAAP earnings per ADS represents non-GAAP net income divided by the weighted average number of ADSs used in computing basic and diluted earnings per ADS in accordance with GAAP.

  • EBIT represents net income reported in accordance with GAAP, excluding the effects of interest income, interest expense and income tax expense.

  • EBITDA represents net income reported in accordance with GAAP, excluding the effects of interest income, interest expense, income tax expense, depreciation and amortization.

  • Adjusted EBITDA represents EBITDA excluding the effects of stock compensation expense, gain on repurchase of convertible notes as well as high yield note offering expenses.

Non-GAAP financial measures are used by the Company in its financial and operating decision-making because management believes they reflect the Company's ongoing business in a manner that allows meaningful period-to-period comparison. The Company's management believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating the Company's current operating performance and future prospects in the same manner as management does, if they so choose.

The presentation of this additional financial information is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. For a reconciliation of the non-GAAP financial measures to the most directly comparable GAAP financial measures, please see the financial information included with this earnings announcement.

Conference Call

The Company's senior management team will host an earnings conference call at 8:00 a.m. U.S. Eastern Time on June 2, 2011 (or 8:00 p.m. Beijing/Hong Kong time on the same date) to discuss the results following this earnings announcement.

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

-    U.S. Toll Free Number 1-800-215-2410

 
 

-    International Dial-in Number 1-617-597-5410

 
 

Passcode: CMEDCALL

 
 
 


A live webcast of the conference call will be available on http://ir.chinameditech.com.

A replay of this webcast will be available for one month on this website.

A telephone replay of the call will be available after the conclusion of the conference call through 10:00 a.m. U.S. Eastern Time on June 3, 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

 
 

Passcode: 61583099

 
 
 


About China Medical Technologies, Inc.

China Medical Technologies, Inc. is a leading China-based advanced IVD company using molecular diagnostic technologies including Fluorescent in situ Hybridization (FISH) and Surface Plasmon Resonance (SPR) and an immunodiagnostic technology, Enhanced Chemiluminescence Immunoassay (ECLIA), to develop, manufacture and distribute diagnostic products used for the detection of various cancers, diseases and disorders as well as companion diagnostic tests for targeted cancer drugs. The Company generates all of its revenues in China through the sale of diagnostic consumables including FISH probes, SPR-based DNA chips and ECLIA reagent kits to hospitals which are recurring users of the consumables for their patients. The Company sells FISH probes and SPR chips to large hospitals through its direct sales personnel and ECLIA reagent kits to small and mid-size hospitals through distributors. For more information, please visit http://www.chinameditech.com.

Safe Harbor Statement

This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. Among other things, the quotations from management in this press release, as well as its outlook for the first fiscal quarter ending June 30, 2011 and full fiscal year ending March 31, 2012, contain forward-looking statements. Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Further information regarding these and other risks is included in the Company's filings with the U.S. Securities and Exchange Commission, including its annual report on Form 20-F. The Company does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law.

Contacts

 
 

 
 

Sam Tsang and Winnie Yam

 
 

Tel: 852-2511-9808

 
 

Email: IR@chinameditech.com

 
 
 



China Medical Technologies, Inc.

Unaudited Condensed Consolidated Balance Sheets


 
 

 

As of

 
 

 

December 31, 2010

 

 

March 31, 2011

 
 

 

RMB

 

 

RMB

 

 

US$

 
 

 

(in thousands)

 
 

Assets

 

 

 

 

 

 
 

Current assets

 

 

 

 

 

 
 

Cash and cash equivalents

 

1,119,384

 

 

1,123,818

 

 

171,620

 
 

Trade accounts receivable, net

 

397,739

 

 

481,096

 

 

73,469

 
 

Inventories

 

16,640

 

 

19,273

 

 

2,943

 
 

Prepayments and other receivables

 

10,521

 

 

18,952

 

 

2,894

 
 

Due from a related party

 

118,800

 

 

98,225

 

 

15,000

 
 

    Total current assets

 

1,663,084

 

 

1,741,364

 

 

265,926

 
 

 

 

 

 

 

 
 

Property, plant and equipment, net

 

144,251

 

 

139,448

 

 

21,295

 
 

Land use rights

 

6,906

 

 

6,859

 

 

1,047

 
 

Goodwill

 

8,654

 

 

8,654

 

 

1,322

 
 

Intangible assets, net 

 

3,042,474

 

 

2,973,358

 

 

454,066

 
 

Convertible notes issuance costs

 

60,163

 

 

55,817

 

 

8,524

 
 

Share lending costs

 

25,133

 

 

22,562

 

 

3,445

 
 

    Total assets

 

4,950,665

 

 

4,948,062

 

 

755,625

 
 

 

 

 

 

 

 
 

Liabilities 

 

 

 

 

 

 
 

Current liabilities

 

 

 

 

 

 
 

Trade accounts payable

 

44,477

 

 

44,502

 

 

6,796

 
 

Accrued liabilities and other payables 

 

174,978

 

 

191,120

 

 

29,186

 
 

Convertible notes

 

186,763

 

 

146,081

 

 

22,308

 
 

Income taxes payable

 

63,859

 

 

77,954

 

 

11,904

 
 

    Total current liabilities

 

470,077

 

 

459,657

 

 

70,194

 
 

 

 

 

 

 

 
 

Convertible notes

 

2,626,800

 

 

2,606,223

 

 

398,000

 
 

Deferred income taxes

 

84,936

 

 

91,596

 

 

13,988

 
 

    Total liabilities

 

3,181,813

 

 

3,157,476

 

 

482,182

 
 

 

 

 

 

 

 
 

Shareholders' equity

 

 

 

 

 

 
 

Ordinary shares US$0.1 par value:

 

 

 

 

 

 
 

    500,000,000 authorized; 322,680,001 issued and 
    outstanding as of December 31, 2010 and March 31,
    2011

 

258,840

 

 

258,840

 

 

39,528

 
 

Additional paid-in capital

 

869,439

 

 

875,448

 

 

133,691

 
 

Treasury stock

 

(201,362)

 

 

(201,362)

 

 

(30,750)

 
 

Accumulated other comprehensive loss

 

(76,923)

 

 

(77,293)

 

 

(11,804)

 
 

Retained earnings

 

918,858

 

 

934,953

 

 

142,778

 
 

    Total shareholders' equity

 

1,768,852

 

 

1,790,586

 

 

273,443

 
 

    Total liabilities and shareholders' equity

 

4,950,665

 

 

4,948,062

 

 

755,625

 
 

 
 
           



China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statements of Income and

Reconciliations of GAAP Measures to Non-GAAP Measures


 
 

 

For the Three Months Ended

 

 

For the Three Months Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

 

GAAP

 

 

Adjustments

 

 

Non-GAAP

 

 

GAAP

 

 

Adjustments

 

 

Non-GAAP

 
 

 

RMB

 

 

RMB

 

 

RMB

 

 

RMB

 

 

RMB

 

 

RMB

 
 

 

As adjusted 
(9)

 

 

 

 

 

 

 

 

 

 

 
 

 

(in thousands except for per ADS information)

 
 

 

 

 

 

 

 

 

 

 

 

 

 
 

Net revenues (1)

 

175,728

 

 

-

 

 

175,728

 

 

230,414

 

 

-

 

 

230,414

 
 

Cost of revenues (2)

 

(61,624)

 

 

22,423

 

 

(39,201)

 

 

(88,948)

 

 

48,295

 

 

(40,653)

 
 

Gross profit

 

114,104

 

 

22,423

 

 

136,527

 

 

141,466

 

 

48,295

 

 

189,761

 
 

Operating expenses           

 

 

 

 

 

 

 

 

 

 

 

 
 

  Research and

 

 

 

 

 

 

 

 

 

 

 

 
 

    development (3)

 

(10,352)

 

 

1,440

 

 

(8,912)

 

 

(12,612)

 

 

1,208

 

 

(11,404)

 
 

  Sales and marketing (3)

 

(16,695)

 

 

-

 

 

(16,695)

 

 

(24,017)

 

 

192

 

 

(23,825)

 
 

  General and

 

 

 

 

 

 

 

 

 

 

 

 
 

    administrative (3)

 

(26,743)

 

 

9,252

 

 

(17,491)

 

 

(25,381)

 

 

7,009

 

 

(18,372)

 
 

  Amortization of

 

 

 

 

 

 

 

 

 

 

 

 
 

    SPR intangible

 

 

 

 

 

 

 

 

 

 

 

 
 

    assets (4)

 

(27,343)

 

 

27,343

 

 

-

 

 

-

 

 

-

 

 

-

 
 

    Total operating expenses

 

(81,133)

 

 

38,035

 

 

(43,098)

 

 

(62,010)

 

 

8,409

 

 

(53,601)

 
 

Operating income

 

32,971

 

 

60,458

 

 

93,429

 

 

79,456

 

 

56,704

 

 

136,160

 
 

  Interest income

 

4,155

 

 

-

 

 

4,155

 

 

5,779

 

 

-

 

 

5,779

 
 

  Interest expense 

 

 

 

 

 

 

 

 

 

 

 

 
 

    convertible notes (5)

 

(34,831)

 

 

7,618

 

 

(27,213)

 

 

(34,612)

 

 

1,387

 

 

(33,225)

 
 

  Interest expense  
    amortization of 
    convertible notes 
    issuance costs

 

(4,263)

 

 

-

 

 

(4,263)

 

 

(4,150)

 

 

-

 

 

(4,150)

 
 

  Interest expense 

 

 

 

 

 

 

 

 

 

 

 

 
 

    amortization of

 

 

 

 

 

 

 

 

 

 

 

 
 

    share lending costs (6)

 

(2,644)

 

 

2,644

 

 

-

 

 

(2,386)

 

 

2,386

 

 

-

 
 

  Other income (expense),

 

 

 

 

 

 

 

 

 

 

 

 
 

      net (7)

 

24,638

 

 

(24,064)

 

 

574

 

 

144

 

 

(1,570)

 

 

(1,426)

 
 

Income before

 

 

 

 

 

 

 

 

 

 

 

 
 

  income tax

 

20,026

 

 

46,656

 

 

66,682

 

 

44,231

 

 

58,907

 

 

103,138

 
 

Income tax expense

 

(15,206)

 

 

-

 

 

(15,206)

 

 

(28,136)

 

 

-

 

 

(28,136)

 
 

Net income

 

4,820

 

 

46,656

 

 

51,476

 

 

16,095

 

 

58,907

 

 

75,002

 
 

Earnings per ADS

 

 

 

 

 

 

 

 

 

 

 

 
 

- basic (8)

 

0.19

 

 

1.79

 

 

1.98

 

 

0.61

 

 

2.25

 

 

2.86

 
 

- diluted (8)

 

0.19

 

 

1.79

 

 

1.98

 

 

0.61

 

 

2.23

 

 

2.84

 
 

Weighted average

 

 

 

 

 

 

 

 

 

 

 

 
 

number of ADS

 

 

 

 

 

 

 

 

 

 

 

 
 

- basic (8)

 

25,993,349

 

 

-

 

 

25,993,349

 

 

26,184,308

 

 

-

 

 

26,184,308

 
 

- diluted (8)

 

26,050,599

 

 

-

 

 

26,050,599

 

 

26,448,663

 

 

-

 

 

26,448,663

 
 

 
 
                       



China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statements of Income and

Reconciliations of GAAP Measures to Non-GAAP Measures

Convenience Translation for Reference Only


 
 

 

For the Three Months Ended

 
 

 

March 31, 2011

 
 

 

GAAP

 

 

Adjustments

 

 

Non-GAAP

 
 

 

US$

 

 

US$

 

 

US$

 
 

 

(in thousands except for per ADS information)

 
 

 

 

 

 

 

 
 

Net revenues (1)

 

35,187

 

 

-

 

 

35,187

 
 

Cost of revenues (2)

 

(13,583)

 

 

7,375

 

 

(6,208)

 
 

Gross profit

 

21,604

 

 

7,375

 

 

28,979

 
 

Operating expenses                       

 

 

 

 

 

 
 

   Research and development (3)

 

(1,926)

 

 

185

 

 

(1,741)

 
 

   Sales and marketing (3)

 

(3,668)

 

 

30

 

 

(3,638)

 
 

   General and administrative (3)

 

(3,876)

 

 

1,070

 

 

(2,806)

 
 

   Amortization of SPR intangible assets (4)

 

-

 

 

-

 

 

-

 
 

     Total operating expenses

 

(9,470)

 

 

1,285

 

 

(8,185)

 
 

Operating income

 

12,134

 

 

8,660

 

 

20,794

 
 

   Interest income

 

883

 

 

-

 

 

883

 
 

   Interest expense  convertible notes (5)

 

(5,286)

 

 

212

 

 

(5,074)

 
 

   Interest expense  amortization of

 

 

 

 

 

 
 

     convertible notes issuance costs

 

(634)

 

 

-

 

 

(634)

 
 

   Interest expense  amortization of

 

 

 

 

 

 
 

     share lending costs (6)

 

(364)

 

 

364

 

 

-

 
 

   Other income (expense), net (7)

 

22

 

 

(240)

 

 

(218)

 
 

Income before income tax

 

6,755

 

 

8,996

 

 

15,751

 
 

Income tax expense

 

(4,297)

 

 

-

 

 

(4,297)

 
 

Net income

 

2,458

 

 

8,996

 

 

11,454

 
 

Earnings per ADS

 

 

 

 

 

 
 

- basic (8)

 

0.09

 

 

0.35

 

 

0.44

 
 

- diluted (8)

 

0.09

 

 

0.34

 

 

0.43

 
 

Weighted average number of ADS

 

 

 

 

 

 
 

- basic (8)

 

26,184,308

 

 

-

 

 

26,184,308

 
 

- diluted (8)

 

26,448,663

 

 

-

 

 

26,448,663

 
 

For the convenience of readers, certain RMB amounts have been translated into U.S. dollars at the rate of
RMB6.5483 to US$1.00, the noon buying rate in New York City for cable transfers of RMB per U.S. dollar as
set forth in the H.10 weekly statistical release of the Federal Reserve Board, as of Thursday, March 31, 2011.
No representation is made that the RMB amounts could have been or could be converted into U.S. dollars at
that rate or at any other rate on March 31, 2011 or at any other dates.


 
 
           



Notes:

 
 
 




 

For the Three Months Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

(1)  Net revenues

 

RMB'000

 

 

RMB'000

 

 

US$'000

 
 

   - Molecular diagnostic systems

 

100,897

 

 

146,635

 

 

22,393

 
 

   - Immunodiagnostic systems

 

74,831

 

 

83,779

 

 

12,794

 
 

 

175,728

 

 

230,414

 

 

35,187

 
 

   Molecular diagnostic systems                        

 

 

 

 

 

 
 

   - HPV-DNA chips

 

-

 

 

11,922

 

 

1,821

 
 

 

 

 

 

 

 
 
           



(2) Non-GAAP numbers exclude stock compensation expense and amortization of acquired intangible assets.

 
 
 




 

For the Three Months Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

 

RMB'000

 

 

RMB'000

 

 

US$'000

 
 

 

 

 

 

 

 
 

   Stock compensation expense

 

-

 

 

110

 

 

17

 
 

   Amortization of acquired intangible assets    

 

22,423

 

 

48,185

 

 

7,358

 
 

 

22,423

 

 

48,295

 

 

7,375

 
 

 

 

 

 

 

 
 
           



(3) Non-GAAP numbers exclude stock compensation expense.

 
 

(4) Non-GAAP numbers exclude amortization of acquired intangible assets.

 
 

(5) Non-GAAP numbers exclude non-cash interest expense of convertible notes.

 
 

(6) Non-GAAP numbers exclude interest expense for amortization of share lending costs.

 
 

(7) Non-GAAP numbers exclude gain on repurchase of convertible notes.

 
 
 




 

For the Three Months Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

 

RMB'000

 

 

RMB'000

 

 

US$'000

 
 

 

 

 

 

 

 
 

   Gain on repurchase of convertible notes      

 

24,064

 

 

1,570

 

 

240

 
 

 

 

 

 

 

 
 
           



(8) Interest expense and amortization in connection with convertible notes were not added back in computing GAAP diluted earnings per ADS because they were anti-dilutive. Non-GAAP earnings per ADS represents non-GAAP net income divided by the weighted average number of ADSs used in computing basic and diluted earnings per ADS in accordance with GAAP.

 
 

(9) As a result of the adoption of new authoritative guidance governing the accounting for own-share lending arrangements in contemplation of convertible debt issuance or other financing, effective on April 1, 2010,  the Company adjusted relevant numbers in the unaudited condensed consolidated statements of income for the three months ended March 31, 2010 retrospectively in accordance with GAAP.

 
 
 



China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statements of Income and

Reconciliations of GAAP Measures to Non-GAAP Measures


 
 

 

For the Year Ended

 

 

For the Year Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

 

GAAP

 

 

Adjustments

 

 

Non-GAAP

 

 

GAAP

 

 

Adjustments

 

 

Non-GAAP

 
 

 

RMB

 

 

RMB

 

 

RMB

 

 

RMB

 

 

RMB

 

 

RMB

 
 

 

As adjusted
(9)

 

 

 

 

 

 

 

 

 

 

 
 

 

(in thousands except for per ADS information)

 
 

 

 

 

 

 

 

 

 

 

 

 

 
 

Net revenues (1)

 

723,071

 

 

-

 

 

723,071

 

 

842,366

 

 

-

 

 

842,366

 
 

Cost of revenues (2)

 

(237,550)

 

 

89,720

 

 

(147,830)

 

 

(334,682)

 

 

169,086

 

 

(165,596)

 
 

Gross profit

 

485,521

 

 

89,720

 

 

575,241

 

 

507,684

 

 

169,086

 

 

676,770

 
 

Operating expenses                    

 

 

 

 

 

 

 

 

 

 

 

 
 

  Research and

 

 

 

 

 

 

 

 

 

 

 

 
 

    development (3)

 

(42,293)

 

 

6,335

 

 

(35,958)

 

 

(46,469)

 

 

4,946

 

 

(41,523)

 
 

  Sales and marketing (3)

 

(64,055)

 

 

-

 

 

(64,055)

 

 

(88,182)

 

 

672

 

 

(87,510)

 
 

  General and

 

 

 

 

 

 

 

 

 

 

 

 
 

    administrative (3)

 

(144,671)

 

 

34,102

 

 

(110,569)

 

 

(96,567)

 

 

31,151

 

 

(65,416)

 
 

  Amortization of

 

 

 

 

 

 

 

 

 

 

 

 
 

    SPR intangible

 

 

 

 

 

 

 

 

 

 

 

 
 

    assets (4)

 

(109,395)

 

 

109,395

 

 

-

 

 

(27,329)

 

 

27,329

 

 

-

 
 

    Total operating expenses

 

(360,414)

 

 

149,832

 

 

(210,582)

 

 

(258,547)

 

 

64,098

 

 

(194,449)

 
 

Operating income

 

125,107

 

 

239,552

 

 

364,659

 

 

249,137

 

 

233,184

 

 

482,321

 
 

  Interest income

 

13,456

 

 

-

 

 

13,456

 

 

20,882

 

 

-

 

 

20,882

 
 

  Interest expense 

 

 

 

 

 

 

 

 

 

 

 

 
 

    convertible notes (5)

 

(141,123)

 

 

30,477

 

 

(110,646)

 

 

(131,918)

 

 

22,628

 

 

(109,290)

 
 

  Interest expense  
    amortization of 
    convertible notes 
    issuance costs

 

(17,402)

 

 

-

 

 

(17,402)

 

 

(16,009)

 

 

-

 

 

(16,009)

 
 

  Interest expense 

 

 

 

 

 

 

 

 

 

 

 

 
 

    amortization of

 

 

 

 

 

 

 

 

 

 

 

 
 

    share lending costs (6)

 

(10,912)

 

 

10,912

 

 

-

 

 

(9,731)

 

 

9,731

 

 

-

 
 

  Other income (expense),

 

 

 

 

 

 

 

 

 

 

 

 
 

    net (7)

 

24,848

 

 

(24,064)

 

 

784

 

 

64,086

 

 

(75,106)

 

 

(11,020)

 
 

Income (loss) before

 

 

 

 

 

 

 

 

 

 

 

 
 

  income tax

 

(6,026)

 

 

256,877

 

 

250,851

 

 

176,447

 

 

190,437

 

 

366,884

 
 

Income tax expense

 

(63,556)

 

 

-

 

 

(63,556)

 

 

(93,828)

 

 

-

 

 

(93,828)

 
 

Net income (loss)

 

(69,582)

 

 

256,877

 

 

187,295

 

 

82,619

 

 

190,437

 

 

273,056

 
 

Earnings (loss) per ADS

 

 

 

 

 

 

 

 

 

 

 

 
 

- basic (8)

 

(2.65)

 

 

9.78

 

 

7.13

 

 

3.16

 

 

7.30

 

 

10.46

 
 

- diluted (8)

 

(2.65)

 

 

9.78

 

 

7.13

 

 

3.14

 

 

7.25

 

 

10.39

 
 

Weighted average

 

 

 

 

 

 

 

 

 

 

 

 
 

number of ADS

 

 

 

 

 

 

 

 

 

 

 

 
 

- basic (8)

 

26,254,639

 

 

-

 

 

26,254,639

 

 

26,114,768

 

 

-

 

 

26,114,768

 
 

- diluted (8)

 

26,254,639

 

 

-

 

 

26,254,639

 

 

26,280,000

 

 

-

 

 

26,280,000

 
 

 

 

 

 

 

 

 

 

 

 

 

 
 

 
 
                       



China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statements of Income and

Reconciliations of GAAP Measures to Non-GAAP Measures

Convenience Translation for Reference only


 
 

 

For the Year Ended

 
 

 

March 31, 2011

 
 

 

GAAP

 

 

Adjustments

 

 

Non-GAAP

 
 

 

US$

 

 

US$

 

 

US$

 
 

 

(in thousands except for per ADS information)

 
 

 

 

 

 

 

 
 

Net revenues (1)

 

128,639

 

 

-

 

 

128,639

 
 

Cost of revenues (2)

 

(51,110)

 

 

25,822

 

 

(25,288)

 
 

Gross profit

 

77,529

 

 

25,822

 

 

103,351

 
 

Operating expenses                             

 

 

 

 

 

 
 

   Research and development (3)

 

(7,096)

 

 

755

 

 

(6,341)

 
 

   Sales and marketing (3)

 

(13,466)

 

 

103

 

 

(13,363)

 
 

   General and administrative (3)

 

(14,747)

 

 

4,757

 

 

(9,990)

 
 

   Amortization of SPR intangible assets (4)

 

(4,173)

 

 

4,173

 

 

-

 
 

     Total operating expenses

 

(39,482)

 

 

9,788

 

 

(29,694)

 
 

Operating income

 

38,047

 

 

35,610

 

 

73,657

 
 

   Interest income

 

3,189

 

 

-

 

 

3,189

 
 

   Interest expense  convertible notes (5)

 

(20,145)

 

 

3,455

 

 

(16,690)

 
 

   Interest expense  amortization of

 

 

 

 

 

 
 

     convertible notes issuance costs

 

(2,445)

 

 

-

 

 

(2,445)

 
 

   Interest expense  amortization of

 

 

 

 

 

 
 

     share lending costs (6)

 

(1,486)

 

 

1,486

 

 

-

 
 

   Other income (expense), net (7)

 

9,786

 

 

(11,469)

 

 

(1,683)

 
 

Income before income tax

 

26,946

 

 

29,082

 

 

56,028

 
 

Income tax expense

 

(14,329)

 

 

-

 

 

(14,329)

 
 

Net income

 

12,617

 

 

29,082

 

 

41,699

 
 

Earnings per ADS

 

 

 

 

 

 
 

- basic (8)

 

0.48

 

 

1.12

 

 

1.60

 
 

- diluted (8)

 

0.48

 

 

1.11

 

 

1.59

 
 

Weighted average number of ADS

 

 

 

 

 

 
 

- basic (8)

 

26,114,768

 

 

-

 

 

26,114,768

 
 

- diluted (8)

 

26,280,000

 

 

-

 

 

26,280,000

 
 

For the convenience of readers, certain RMB amounts have been translated into U.S. dollars at the rate of
RMB6.5483 to US$1.00, the noon buying rate in New York City for cable transfers of RMB per U.S. dollar
as set forth in the H.10 weekly statistical release of the Federal Reserve Board, as of Thursday, March 31,
2011. No representation is made that the RMB amounts could have been or could be converted into U.S.
dollars at that rate or at any other rate on March 31, 2011 or at any other dates.


 
 
           



Notes:

 
 
 




 

For the Year Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

(1)  Net revenues

 

RMB'000

 

 

RMB'000

 

 

US$'000

 
 

   - Molecular diagnostic systems

 

384,762

 

 

508,162

 

 

77,602

 
 

   - Immunodiagnostic systems

 

338,309

 

 

334,204

 

 

51,037

 
 

 

723,071

 

 

842,366

 

 

128,639

 
 

   Molecular diagnostic systems                                             

 

 

 

 

 

 
 

   - HPV-DNA chips

 

-

 

 

24,928

 

 

3,807

 
 

 

 

 

 

 

 
 
           



(2) Non-GAAP numbers exclude stock compensation expense and amortization of acquired intangible assets.

 
 
 




 

For the Year Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

 

RMB'000

 

 

RMB'000

 

 

US$'000

 
 

 

 

 

 

 

 
 

   Stock compensation expense

 

-

 

 

385

 

 

59

 
 

   Amortization of acquired intangible assets                          

 

89,720

 

 

168,701

 

 

25,763

 
 

 

89,720

 

 

169,086

 

 

25,822

 
 

 

 

 

 

 

 
 
           



(3) Non-GAAP numbers exclude stock compensation expense.

 
 

(4) Non-GAAP numbers exclude amortization of acquired intangible assets.

 
 

(5) Non-GAAP numbers exclude non-cash interest expense of convertible notes.

 
 

(6) Non-GAAP numbers exclude interest expense for amortization of share lending costs.

 
 

(7) Non-GAAP numbers exclude gain on repurchase of convertible notes as well as high yield note offering expenses.

 
 
 




 

For the Year Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

 

RMB'000

 

 

RMB'000

 

 

US$'000

 
 

 

 

 

 

 

 
 

   Gain on repurchase of convertible notes                           

 

24,064

 

 

80,342

 

 

12,269

 
 

   High yield note offering expenses

 

-

 

 

(5,236)

 

 

(800)

 
 

 

24,064

 

 

75,106

 

 

11,469

 
 

 

 

 

 

 

 
 
           



(8) Interest expense and amortization in connection with convertible notes were not added back in computing GAAP diluted earnings per ADS because they were anti-dilutive. Non-GAAP earnings per ADS represents non-GAAP net income divided by the weighted average number of ADSs used in computing basic and diluted earnings per ADS in accordance with GAAP.

 
 

(9) As a result of the adoption of new authoritative guidance governing the accounting for own-share lending arrangements in contemplation of convertible debt issuance or other financing, effective on April 1, 2010,  the Company adjusted relevant numbers in the unaudited condensed consolidated statements of income for the year ended March 31, 2010 retrospectively in accordance with GAAP.

 
 
 



China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows


 
 

 

For the Three Months Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

 

RMB

 

 

RMB

 

 

US$

 
 

 

(in thousands)

 
 

Net cash provided by operating activities

 

59,758

 

 

37,339

 

 

5,702

 
 

 

 

 

 

 

 
 

Net cash provided by (used in) investing activities

 

(609)

 

 

18,789

 

 

2,869

 
 

 

 

 

 

 

 
 

Net cash used in financing activities

 

(73,596)

 

 

(48,921)

 

 

(7,471)

 
 

 

 

 

 

 

 
 

Effect of foreign currency exchange rate change on cash

 

 

 

 

 

 
 

   and cash equivalents

 

13

 

 

(2,773)

 

 

(423)

 
 

Net increase (decrease) in cash and cash equivalents

 

(14,434)

 

 

4,434

 

 

677

 
 

Cash and cash equivalents:

 

 

 

 

 

 
 

    At beginning of period

 

829,887

 

 

1,119,384

 

 

170,943

 
 

    At end of period

 

815,453

 

 

1,123,818

 

 

171,620

 
 

 

 

 

 

 

 
 

 

For the Year Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

 

RMB

 

 

RMB

 

 

US$

 
 

 

(in thousands)

 
 

Net cash provided by operating activities

 

279,877

 

 

224,176

 

 

34,234

 
 

 

 

 

 

 

 
 

Net cash provided by (used in) investing activities

 

(715,522)

 

 

94,169

 

 

14,381

 
 

 

 

 

 

 

 
 

Net cash used in financing activities

 

(205,061)

 

 

(3,000)

 

 

(458)

 
 

 

 

 

 

 

 
 

Effect of foreign currency exchange rate change on cash

 

 

 

 

 

 
 

   and cash equivalents

 

(251)

 

 

(6,980)

 

 

(1,066)

 
 

Net increase (decrease) in cash and cash equivalents

 

(640,957)

 

 

308,365

 

 

47,091

 
 

Cash and cash equivalents:

 

 

 

 

 

 
 

    At beginning of period

 

1,456,410

 

 

815,453

 

 

124,529

 
 

    At end of period

 

815,453

 

 

1,123,818

 

 

171,620

 
 

 

 

 

 

 

 
 

 
 
           



China Medical Technologies, Inc.

EBITDA and Adjusted EBITDA Measures


 
 

 

For the Three Months Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

 

RMB

 

 

RMB

 

 

US$

 
 

 

As adjusted (1)

 

 

 

 

 
 

 

(in thousands)

 
 

Net income

 

4,820

 

 

16,095

 

 

2,458

 
 

Adjustments:

 

 

 

 

 

 
 

    Interest income

 

(4,155)

 

 

(5,779)

 

 

(883)

 
 

    Interest expense  convertible notes

 

34,831

 

 

34,612

 

 

5,286

 
 

    Interest expense  amortization of convertible 
      notes issuance costs

 

4,263

 

 

4,150

 

 

634

 
 

    Interest expense  amortization of share 
      lending costs

 

2,644

 

 

2,386

 

 

364

 
 

    Income tax expense

 

15,206

 

 

28,136

 

 

4,297

 
 

EBIT (2)

 

57,609

 

 

79,600

 

 

12,156

 
 

Adjustments:

 

 

 

 

 

 
 

    Depreciation

 

5,588

 

 

5,510

 

 

842

 
 

    Amortization

 

49,766

 

 

48,185

 

 

7,358

 
 

EBITDA (3)

 

112,963

 

 

133,295

 

 

20,356

 
 

 

 

 

 

 

 
 

EBITDA (3)

 

112,963

 

 

133,295

 

 

20,356

 
 

Adjustments:

 

 

 

 

 

 
 

    Stock compensation expense

 

10,692

 

 

8,519

 

 

1,301

 
 

    Gain on repurchase of convertible notes

 

(24,064)

 

 

(1,570)

 

 

(240)

 
 

Adjusted EBITDA (4)

 

99,591

 

 

140,244

 

 

21,417

 
 

 

 

 

 

 

 
 

 

For the Year Ended

 
 

 

March 31, 2010

 

 

March 31, 2011

 
 

 

RMB

 

 

RMB

 

 

US$

 
 

 

As adjusted (1)

 

 

 

 

 
 

 

(in thousands)

 
 

Net income (loss)

 

(69,582)

 

 

82,619

 

 

12,617

 
 

Adjustments:

 

 

 

 

 

 
 

    Interest income

 

(13,456)

 

 

(20,882)

 

 

(3,189)

 
 

    Interest expense  convertible notes

 

141,123

 

 

131,918

 

 

20,145

 
 

    Interest expense  amortization of convertible 
      notes issuance costs

 

17,402

 

 

16,009

 

 

2,445

 
 

    Interest expense  amortization of share 
      lending costs

 

10,912

 

 

9,731

 

 

1,486

 
 

    Income tax expense

 

63,556

 

 

93,828

 

 

14,329

 
 

EBIT (2)

 

149,955

 

 

313,223

 

 

47,833

 
 

Adjustments:

 

 

 

 

 

 
 

    Depreciation

 

22,137

 

 

21,953

 

 

3,352

 
 

    Amortization

 

199,115

 

 

196,030

 

 

29,936

 
 

EBITDA (3)

 

371,207

 

 

531,206

 

 

81,121

 
 

 

 

 

 

 

 
 

EBITDA (3)

 

371,207

 

 

531,206

 

 

81,121

 
 

Adjustments:

 

 

 

 

 

 
 

    Stock compensation expense

 

40,437

 

 

37,154

 

 

5,674

 
 

    Gain on repurchase of convertible notes                  

 

(24,064)

 

 

(80,342)

 

 

(12,269)

 
 

    High yield note offering expenses

 

-

 

 

5,236

 

 

800

 
 

Adjusted EBITDA (4)

 

387,580

 

 

493,254

 

 

75,326

 
 

 

 

 

 

 

 
 
           



Notes:

 
 

 
 

(1) As a result of the adoption of new authoritative guidance governing the accounting for own-share lending arrangements in contemplation of convertible debt issuance or other financing effective on April 1, 2010, the Company adjusted relevant numbers in the unaudited condensed consolidated statements of income for the three months and the year ended March 31, 2010 retrospectively in accordance with GAAP.

 
 

(2) EBIT represents net income reported in accordance with GAAP, excluding the effects of interest income, interest expense and income tax expense.

 
 

(3) EBITDA represents net income reported in accordance with GAAP, excluding the effects of interest income, interest expense, income tax expense, depreciation and amortization.

 
 

(4) Adjusted EBITDA represents EBITDA excluding the effects of stock compensation expense, gain on repurchase of convertible notes as well as high yield note offering expenses.

 
 
 
Source: China Medical Technologies, Inc.
Related Stocks:
NASDAQ:CMED
collection