omniture

China Medical Technologies Reports Third Fiscal Quarter Financial Results

2011-02-18 18:53 2564

BEIJING, Feb. 18, 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 third fiscal quarter ended December 31, 2010 ("3Q FY2010") today.

3Q FY2010 Highlights


 

For the Three Months Ended

 

 

 

 

December 31,
2009

 

December 31,
2010

 

December 31,
2010

 

 

 

 

RMB

 

RMB

 

US$

 

% change

 

 

 

(in thousands except for per ADS information)

 

 

 

Revenues, net

 

172,320

 

223,948

 

33,932

 

30.0

 

 

Adjusted EBITDA

 

92,133

 

131,544

 

19,931

 

42.8

 

 

Non-GAAP net income

 

45,618

 

75,642

 

11,461

 

65.8

 

 

Non-GAAP diluted earnings per ADS*

 

1.74

 

2.87

 

0.43

 

64.9

 

 

 

 

 

 

 
Nine Months FY2010 Highlights


 

For the Nine Months Ended

 

 

 

 

December 31,
2009

 

December 31,
2010

 

December 31,
2010

 

 

 

 

RMB

 

RMB

 

US$

 

% change

 

 

 

(in thousands except for per ADS information)

 

 

 

Revenues, net

 

547,343

 

611,952

 

92,720

 

11.8

 

 

Adjusted EBITDA

 

287,989

 

353,010

 

53,486

 

22.6

 

 

Non-GAAP net income

 

135,819

 

198,054

 

30,008

 

45.8

 

 

Non-GAAP diluted earnings per ADS*

 

5.15

 

7.55

 

1.14

 

46.6

 

 

 

 

 

 

 
Outlook for 4Q FY2010
  • Target revenues are expected to be approximately RMB234.0 million (US$35.5 million), representing a year-over-year increase of 33.2%.
  • Target non-GAAP net income is expected to be approximately RMB71.0 million (US$10.8 million), representing a year-over-year increase of 37.9%. The Company has taken into account the impact of incremental cash interest arising from the issuance of 2016 Convertible Notes in December 2010 to refinance its 2011 Convertible Notes.
  • Target non-GAAP diluted earnings per ADS* is expected to be approximately RMB2.69 (US$0.41), representing a year-over-year increase of 35.9%.
Outlook for FY2010
  • Target revenues are expected to be approximately RMB846.0 million (US$128.2 million), representing a year-over-year increase of 17.0%.
  • Target non-GAAP net income is expected to be approximately RMB269.1 million (US$40.8 million), representing a year-over-year increase of 43.7%.
  • Target non-GAAP diluted earnings per ADS* is expected to be approximately RMB10.24 (US$1.55), representing a year-over-year increase of 43.6%.
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 results of our 3Q FY2010," commented Mr. Xiaodong Wu, Chairman and Chief Executive Officer of the Company. "The business of HPV-DNA chips started to contribute increasing revenue to our molecular diagnostic division. We expect our molecular diagnostic revenues to keep driving the growth of the Company."

3Q FY2010 Unaudited Financial Results

The Company reported revenues of RMB223.9 million (US$33.9 million) for 3Q FY2010, representing a 30.0% 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 3Q FY2010 were RMB135.1 million (US$20.5 million), representing a 40.5% 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 RMB9.2 million (US$1.4 million) to hospitals during 3Q FY2010.

Immunodiagnostic system sales for 3Q FY2010 were RMB88.9 million (US$13.5 million), representing a 16.7% 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 58.1% for 3Q FY2010 which decreased year-over-year from 63.4% 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. Non-GAAP gross margin was 79.9% for 3Q FY2010 which increased year-over-year from 76.4% 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 RMB12.3 million (US$1.9 million) for 3Q FY2010, representing a 15.0% year-over-year increase. Non-GAAP research and development expenses were RMB11.2 million (US$1.7 million) for 3Q FY2010, representing a 22.2% year-over-year increase. The year-over-year increase was primarily due to product research and development for FISH probes and SPR chips.

Sales and marketing expenses were RMB24.4 million (US$3.7 million) for 3Q FY2010, representing a 28.2% year-over-year increase. Non-GAAP sales and marketing expenses were RMB24.2 million (US$3.7 million) for 3Q FY2010, representing a 27.2% 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 RMB21.0 million (US$3.2 million) for 3Q FY2010, representing an 18.8% year-over-year decrease. Non-GAAP general and administrative expenses were RMB13.7 million (US$2.1 million) for 3Q FY2010, representing a 20.6% year-over-year decrease. The year-over-year decrease was primarily due to decrease in professional fees and traveling expenses for 3Q FY2010.

Interest expense on convertible notes was RMB32.8 million (US$5.0 million) for 3Q FY2010. Non-GAAP interest expense on convertible notes was RMB26.7 million (US$4.0 million) for 3Q FY2010. As of December 31, 2010, the Company's outstanding convertible notes of US$29.1 million, US$248 million and US$150 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 on amortization of convertible notes issuance costs was RMB3.9 million (US$0.6 million) for 3Q FY2010.

Interest expense on amortization of share lending costs was RMB2.4 million (US$0.4 million) for 3Q FY2010.

Other income, net for 3Q FY2010 was RMB22.4 million (US$3.4 million), primarily due to a gain on repurchase of 2011 Convertible Notes. Non-GAAP other expense, net was RMB3.7 million (US$0.6 million) for 3Q FY2010.

Income tax expense was RMB25.2 million (US$3.8 million) for 3Q FY2010. The significant income tax expense was primarily because 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 during 3Q FY2010.

Net income was RMB35.8 million (US$5.4 million) for 3Q FY2010, which improved significantly from the net loss of RMB24.7 million for the corresponding period of FY2009. Non-GAAP net income was RMB75.6 million (US$11.5 million) for 3Q FY2010, representing a 65.8% 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 RMB148.9 million (US$22.6 million) for 3Q FY2010, representing an 81.8% increase from the corresponding period of FY2009. The significant year-over-year increase in EBITDA was primarily due to the increase in both molecular diagnostic system sales and immunodiagnostic system sales as well as a gain on repurchase of 2011 Convertible Notes.

Adjusted EBITDA was RMB131.5 million (US$19.9 million) for 3Q FY2010, representing a 42.8% increase from the corresponding period of FY2009.  The reason for the increase is also due to increased sales in 3Q FY2010.

Stock compensation expense for 3Q FY2010 was RMB8.8 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 RMB7.3 million to general and administrative expenses.

Amortization of acquired intangible assets for 3Q FY2010 was RMB48.7 million (US$7.4 million) which was all allocated to cost of revenues.

As of December 31, 2010, the Company's cash and cash equivalents were RMB1,119.4 million (US$169.6 million). Net cash generated from operating activities for 3Q FY2010 was RMB49.7 million (US$7.5 million). Net cash generated from investing activities for 3Q FY2010 was RMB77.9 million (US$11.8 million). Net cash generated from financing activities for 3Q FY2010 was RMB190.5 million (US$28.9 million).

As of December 31, 2010, the Company's net accounts receivable was RMB397.7 million (US$60.3 million), representing an increase of 19.4% from the balance at September 30, 2010. The increase in net accounts receivable was primarily due to the increase in molecular diagnostic system sales to hospital customers.

Issuance of 2016 Convertible Notes

In December 2010, the Company issued US$150 million 6.25% convertible senior notes due December 2016 ("2016 Convertible Notes"). The Company used a large portion of the net proceeds from the 2016 Convertible Notes to repurchase US$105.9 million aggregate principal amount of its outstanding convertible notes due November 2011 ("2011 Convertible Notes") and recorded a gain of approximately US$4.8 million and a reduction of additional paid-in capital of approximately US$8.6 million. The remaining balance of 2011 Convertible Notes was US$29.1 million in principal amount on December 31, 2010. The Company will continue to look for opportunities to repurchase the remaining 2011 Convertible Notes before maturity in November 2011. Approximately 900,000 ADSs were returned to the Company as treasury stock following the repurchase of 2011 Convertible Notes under the prepaid forward arrangement in connection with the issuance of 2011 Convertible Notes.  Upon the issuance of 2016 Convertible Notes, the Company expensed off the costs of approximately US$0.8 million in connection with the suspended high yield note offering in December 2010.

Nine Months FY2010 Unaudited Financial Results

Revenues were RMB612.0 million (US$92.7 million) for the nine months ended December 31, 2010, representing an 11.8% increase from the corresponding period of FY2009. The year-over-year increase in revenues was primarily due to the increase in molecular diagnostic system sales.

Gross margin was 59.8% for the nine months ended December 31, 2010 which decreased year-over-year from 67.9% 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. Non-GAAP gross margin was 79.6% for the nine months ended December 31, 2010 which decreased year-over-year from 80.2% for the corresponding period of FY2009. The year-over-year decrease in non-GAAP gross margin was primarily due to the impact of the price reduction for ECLIA reagent kits.

Research and development expenses were RMB33.9 million (US$5.1 million) for the nine months ended December 31, 2010, representing a 6.0% year-over-year increase. Non-GAAP research and development expenses were RMB30.1 million (US$4.6 million) for the nine months ended December 31, 2010, representing an 11.4% year-over-year increase. The year-over-year increase was primarily due to product research and development for FISH probes and SPR chips.

Sales and marketing expenses were RMB64.2 million (US$9.7 million) for the nine months ended December 31, 2010, representing a 35.5% year-over-year increase. Non-GAAP sales and marketing expenses were RMB63.7 million (US$9.6 million) for the nine months ended December 31, 2010, representing a 34.5% 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 RMB71.2 million (US$10.8 million) for the nine months ended December 31, 2010, representing a 39.6% year-over-year decrease. Non-GAAP general and administrative expenses were RMB47.0 million (US$7.1 million) for the nine months ended December 31, 2010, representing a 49.5% year-over-year decrease. The year-over-year decrease was primarily because the Company incurred costs for the independent internal investigation during the nine-month period ended December 31, 2009 which did not recur in 2010 and lower allowance for doubtful accounts.

Net income was RMB66.5 million (US$10.1 million) for the nine months ended December 31, 2010, which improved significantly from the net loss of RMB74.4 million for the corresponding period of FY2009. Non-GAAP net income was RMB198.1 million (US$30.0 million) for the nine months ended December 31, 2010, representing a 45.8% increase from the corresponding period of FY2009.

EBITDA was RMB397.9 million (US$60.3 million) for the nine months ended December 31, 2010, representing a 54.1% increase from the corresponding period of FY2009.

Adjusted EBITDA was RMB353.0 million (US$53.5 million) for 3Q FY2010, representing a 22.6% increase from the corresponding period of FY2009.

Stock compensation expense for the nine months ended December 31, 2010 was RMB28.6 million (US$4.3 million), of which RMB0.3 million was allocated to cost of revenues, RMB3.7 million to research and development expenses, RMB0.5 million to sales and marketing expenses and RMB24.1 million to general and administrative expenses.

Amortization of acquired intangible assets for the nine months ended December 31, 2010 was RMB147.8 million (US$22.4 million), of which RMB120.5 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 RMB6.6000 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, December 30, 2010. 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 December 30, 2010 or at any other dates.

Update on Receivable from Chengxuan

As of December 31, 2010, the remaining amount of receivable due December 31, 2010 from Chengxuan, one of the Company's major shareholders and owned by Mr. Xiaodong Wu, was reduced from US$30 million to US$18 million. This receivable relates to the sale of the Company's HIFU business to Chengxuan. Chengxuan made two payments to the Company in the amount of US$8 million and US$4 million during 3Q FY2010. Subsequently, Chengxuan made another payment of US$3 million to the Company in January 2011. Chengxuan indicated to the Company that payments will be made to the Company to pay off the remaining balance together with interest thereon 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 nine months ended December 31, 2009 and 2010, respectively. The Company also presented non-GAAP information, which included EBITDA and adjusted EBITDA, for the three months and nine months ended December 31, 2009 and 2010, respectively. The non-GAAP measures are defined below:

  • Non-GAAP gross profit represents gross profit reported in accordance with GAAP, adjusted for 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, adjusted for the effects of stock compensation expense.
  • Non-GAAP sales and marketing expenses represent sales and marketing expenses reported in accordance with GAAP, adjusted for the effects of stock compensation expense.
  • Non-GAAP general and administrative expenses represent general and administrative expenses reported in accordance with GAAP, adjusted for the effects of stock compensation expense.
  • Non-GAAP operating income represents operating income reported in accordance with GAAP, adjusted for 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, adjusted for the effects of non-cash interest expense of convertible notes.
  • Non-GAAP other income (expense), net represents other income and expense, net reported in accordance with GAAP, adjusted for 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, adjusted for the effects of stock compensation expense, amortization of acquired intangible assets, non-cash interest expense of convertible notes, non-cash 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.
  • EBITDA represents net income reported in accordance with GAAP, adjusted for the effects of interest income, interest expenses, income tax expense, depreciation and amortization.
  • Adjusted EBITDA represents EBITDA adjusted for 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 February 18, 2011 (or 9:00 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 1-866-783-2141

 

 

- International Dial-in Number 1-857-350-1600

 

 

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 February 19, 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: 46276526

 

 

 
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 4Q FY2010 and full year FY2010, 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

 

 

 

September 30, 2010

 

December 31, 2010

 

 

 

RMB  

 

RMB  

 

US$  

 

 

 

(in thousands)

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

805,901

 

1,119,384

 

169,604

 

 

Trade accounts receivable, net

 

333,123

 

397,739

 

60,264

 

 

Inventories

 

21,351

 

16,640

 

2,521

 

 

Prepayments and other receivables

 

19,093

 

9,503

 

1,439

 

 

Convertible notes issuance costs

 

-

 

1,018

 

154

 

 

Due from a related party

 

200,715

 

118,800

 

18,000

 

 

   Total current assets

 

1,380,183

 

1,663,084

 

251,982

 

 

 

 

 

 

 

Property, plant and equipment, net

 

147,355

 

144,251

 

21,857

 

 

Land use rights

 

6,954

 

6,906

 

1,046

 

 

Goodwill

 

8,654

 

8,654

 

1,311

 

 

Intangible assets, net

 

3,128,820

 

3,042,474

 

460,981

 

 

Convertible notes issuance costs

 

34,782

 

60,163

 

9,116

 

 

Share lending costs

 

27,905

 

25,133

 

3,808

 

 

   Total assets

 

4,734,653

 

4,950,665

 

750,101

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities

 

 

 

 

 

Trade accounts payable

 

43,958

 

44,477

 

6,739

 

 

Accrued liabilities and other payables

 

173,693

 

174,978

 

26,512

 

 

Convertible notes

 

-

 

186,763

 

28,297

 

 

Income taxes payable

 

59,334

 

63,859

 

9,676

 

 

   Total current liabilities

 

276,985

 

470,077

 

71,224

 

 

 

 

 

 

 

Convertible notes

 

2,528,848

 

2,626,800

 

398,000

 

 

Deferred income taxes

 

78,408

 

84,936

 

12,869

 

 

   Total liabilities

 

2,884,241

 

3,181,813

 

482,093

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

Ordinary shares US$0.1 par value:

 

 

 

 

 

  500,000,000 authorized; 322,680,001 issued and

 

 

 

 

 

  outstanding as of September 30, 2010 and December

 

 

 

 

 

  31, 2010

 

258,840

 

258,840

 

39,218

 

 

Additional paid-in capital

 

830,016

 

869,439

 

131,733

 

 

Treasury stock

 

(47,108)

 

(201,362)

 

(30,509)

 

 

Accumulated other comprehensive loss

 

(74,412)

 

(76,923)

 

(11,655)

 

 

Retained earnings

 

883,076

 

918,858

 

139,221

 

 

   Total shareholders' equity

 

1,850,412

 

1,768,852

 

268,008

 

 

   Total liabilities and shareholders' equity

 

4,734,653

 

4,950,665

 

750,101

 

 

 

 

 

 



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

 

 

 

December 31, 2009

 

December 31, 2010

 

 

 

GAAP

 

Adjustments

 

Non-GAAP

 

GAAP

 

Adjustments

 

Non-GAAP

 

 

 

RMB

 

RMB

 

RMB

 

RMB

 

RMB

 

RMB

 

US$

 

 

 

As adjusted (9)

 

 

 

 

 

 

 

 

 

(in thousands except for per ADS information)

 

 

 

 

 

 

 

 

 

 

 

Revenues, net (1)

 

172,320

 

-

 

172,320

 

223,948

 

-

 

223,948

 

33,932

 

 

Cost of revenues (2)

 

(62,996)

 

22,412

 

(40,584)

 

(93,903)

 

48,786

 

(45,117)

 

(6,836)

 

 

Gross profit

 

109,324

 

22,412

 

131,736

 

130,045

 

48,786

 

178,831

 

27,096

 

 

Operating expenses        

 

 

 

 

 

 

 

 

 

   Research and

 

 

 

 

 

 

 

 

 

    development (3)

 

(10,738)

 

1,592

 

(9,146)

 

(12,348)

 

1,175

 

(11,173)

 

(1,693)

 

 

   Sales and marketing (3)

 

(19,058)

 

-

 

(19,058)

 

(24,426)

 

185

 

(24,241)

 

(3,673)

 

 

   General and

 

 

 

 

 

 

 

 

 

    administrative (3)

 

(25,844)

 

8,642

 

(17,202)

 

(20,989)

 

7,339

 

(13,650)

 

(2,068)

 

 

   Amortization of

 

 

 

 

 

 

 

 

 

     SPR intangible

 

 

 

 

 

 

 

 

 

     assets (4)

 

(27,343)

 

27,343

 

-

 

-

 

-

 

-

 

-

 

 

    Total operating expenses

 

(82,983)

 

37,577

 

(45,406)

 

(57,763)

 

8,699

 

(49,064)

 

(7,434)

 

 

Operating income

 

26,341

 

59,989

 

86,330

 

72,282

 

57,485

 

129,767

 

19,662

 

 

   Interest income

 

4,332

 

-

 

4,332

 

5,387

 

-

 

5,387

 

816

 

 

   Interest expense –

 

 

 

 

 

 

 

 

 

     convertible notes (5)

 

(35,421)

 

7,618

 

(27,803)

 

(32,782)

 

6,104

 

(26,678)

 

(4,042)

 

 

   Interest expense –

 

 

 

 

 

 

 

 

 

     amortization of

 

 

 

 

 

 

 

 

 

     convertible notes

 

 

 

 

 

 

 

 

 

     issuance costs

 

(4,378)

 

-

 

(4,378)

 

(3,941)

 

-

 

(3,941)

 

(597)

 

 

   Interest expense –

 

 

 

 

 

 

 

 

 

     amortization of

 

 

 

 

 

 

 

 

 

     share lending costs (6)

 

(2,756)

 

2,756

 

-

 

(2,414)

 

2,414

 

-

 

-

 

 

   Other income (expense)

 

 

 

 

 

 

 

 

 

     , net (7)

 

225

 

-

 

225

 

22,449

 

(26,143)

 

(3,694)

 

(560)

 

 

Income (loss) before

 

 

 

 

 

 

 

 

 

  income tax

 

(11,657)

 

70,363

 

58,706

 

60,981

 

39,860

 

100,841

 

15,279

 

 

Income tax expense

 

(13,088)

 

-

 

(13,088)

 

(25,199)

 

-

 

(25,199)

 

(3,818)

 

 

Net income (loss)

 

(24,745)

 

70,363

 

45,618

 

35,782

 

39,860

 

75,642

 

11,461

 

 

Earnings (loss) per ADS

 

 

 

 

 

 

 

 

 

   - basic (8)

 

(0.94)

 

2.68

 

1.74

 

1.37

 

1.52

 

2.89

 

0.44

 

 

   - diluted (8)

 

(0.94)

 

2.68

 

1.74

 

1.36

 

1.51

 

2.87

 

0.43

 

 

Weighted average

 

 

 

 

 

 

 

 

 

  number of ADS

 

 

 

 

 

 

 

 

 

   - basic (8)

 

26,262,471

 

-

 

26,262,471

 

26,151,808

 

-

 

26,151,808

 

26,151,808

 

 

   - diluted (8)

 

26,262,471

 

-

 

26,262,471

 

26,377,378

 

-

 

26,377,378

 

26,377,378

 

 

 

 

 

 

 

 

 

 


Notes:

 

For the Three Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

(1) Revenues, net

 

RMB'000

 

RMB'000

 

US$'000

 

 

- Molecular diagnostic systems                

 

96,166

 

135,088

 

20,468

 

 

- Immunodiagnostic systems

 

76,154

 

88,860

 

13,464

 

 

 

172,320

 

223,948

 

33,932

 

 

Molecular diagnostic systems

 

 

 

 

 

- HPV-DNA chips

 

-

 

9,186

 

1,392

 

 

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

 

 

 

For the Three Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

 

RMB'000

 

RMB'000

 

US$'000

 

 

 

 

 

 

 

Stock compensation expense

 

-

 

106

 

16

 

 

Amortization of acquired intangible assets      

 

22,412

 

48,680

 

7,376

 

 

 

22,412

 

48,786

 

7,392

 

 

 

 

(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 non-cash 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 Three Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

 

RMB'000

 

RMB'000

 

US$'000

 

 

 

 

 

 

 

Gain on repurchase of convertible notes      

 

-

 

(31,379)

 

(4,754)

 

 

High yield note offering expenses

 

-

 

5,236

 

793

 

 

 

-

 

(26,143)

 

(3,961)

 

 

 

 

 

 

 

(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 December 31, 2009 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 Nine Months Ended

 

For the Nine Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

 

GAAP

 

Adjustments

 

Non-GAAP

 

GAAP

 

Adjustments

 

Non-GAAP

 

 

 

RMB

 

RMB

 

RMB

 

RMB

 

RMB

 

RMB

 

US$

 

 

 

As adjusted (9)

 

 

 

 

 

 

 

 

 

(in thousands except for per ADS information)

 

 

 

 

 

 

 

 

 

 

 

Revenues, net (1)

 

547,343

 

-

 

547,343

 

611,952

 

-

 

611,952

 

92,720

 

 

Cost of revenues (2)

 

(175,926)

 

67,297

 

(108,629)

 

(245,734)

 

120,791

 

(124,943)

 

(18,931)

 

 

Gross profit

 

371,417

 

67,297

 

438,714

 

366,218

 

120,791

 

487,009

 

73,789

 

 

Operating expenses                            

 

 

 

 

 

 

 

 

 

   Research and

 

 

 

 

 

 

 

 

 

    development (3)

 

(31,941)

 

4,895

 

(27,046)

 

(33,857)

 

3,738

 

(30,119)

 

(4,563)

 

 

   Sales and marketing (3)

 

(47,360)

 

-

 

(47,360)

 

(64,165)

 

480

 

(63,685)

 

(9,649)

 

 

   General and

 

 

 

 

 

 

 

 

 

    administrative (3)

 

(117,928)

 

24,850

 

(93,078)

 

(71,186)

 

24,142

 

(47,044)

 

(7,128)

 

 

   Amortization of

 

 

 

 

 

 

 

 

 

    SPR intangible

 

 

 

 

 

 

 

 

 

    assets (4)

 

(82,052)

 

82,052

 

-

 

(27,329)

 

27,329

 

-

 

-

 

 

    Total operating expenses

 

(279,281)

 

111,797

 

(167,484)

 

(196,537)

 

55,689

 

(140,848)

 

(21,340)

 

 

Operating income

 

92,136

 

179,094

 

271,230

 

169,681

 

176,480

 

346,161

 

52,449

 

 

   Interest income

 

9,301

 

-

 

9,301

 

15,103

 

-

 

15,103

 

2,288

 

 

   Interest expense –

 

 

 

 

 

 

 

 

 

    convertible notes (5)

 

(106,292)

 

22,859

 

(83,433)

 

(97,306)

 

21,241

 

(76,065)

 

(11,525)

 

 

   Interest expense –

 

 

 

 

 

 

 

 

 

    amortization of

 

 

 

 

 

 

 

 

 

    convertible notes

 

 

 

 

 

 

 

 

 

    issuance costs

 

(13,139)

 

-

 

(13,139)

 

(11,859)

 

-

 

(11,859)

 

(1,797)

 

 

   Interest expense –

 

 

 

 

 

 

 

 

 

    amortization of

 

 

 

 

 

 

 

 

 

    share lending costs (6)

 

(8,268)

 

8,268

 

-

 

(7,345)

 

7,345

 

-

 

-

 

 

   Other income (expense)

 

 

 

 

 

 

 

 

 

    , net (7)

 

210

 

-

 

210

 

63,942

 

(73,536)

 

(9,594)

 

(1,454)

 

 

Income (loss) before

 

 

 

 

 

 

 

 

 

  income tax

 

(26,052)

 

210,221

 

184,169

 

132,216

 

131,530

 

263,746

 

39,961

 

 

Income tax expense

 

(48,350)

 

-

 

(48,350)

 

(65,692)

 

-

 

(65,692)

 

(9,953)

 

 

Net income (loss)

 

(74,402)

 

210,221

 

135,819

 

66,524

 

131,530

 

198,054

 

30,008

 

 

Earnings (loss) per ADS

 

 

 

 

 

 

 

 

 

   - basic (8)

 

(2.82)

 

7.97

 

5.15

 

2.55

 

5.04

 

7.59

 

1.15

 

 

   - diluted (8)

 

(2.82)

 

7.97

 

5.15

 

2.54

 

5.01

 

7.55

 

1.14

 

 

Weighted average

 

 

 

 

 

 

 

 

 

  number of ADS

 

 

 

 

 

 

 

 

 

   - basic (8)

 

26,353,485

 

-

 

26,353,485

 

26,092,009

 

-

 

26,092,009

 

26,092,009

 

 

   - diluted (8)

 

26,353,485

 

-

 

26,353,485

 

26,229,552

 

-

 

26,229,552

 

26,229,552

 

 

 

 

 

 

 

 

 

 


Notes:

 

 

 

For the Nine Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

(1) Revenues, net

 

RMB'000

 

RMB'000

 

US$'000

 

 

- Molecular diagnostic systems                

 

283,865

 

361,527

 

54,777

 

 

- Immunodiagnostic systems

 

263,478

 

250,425

 

37,943

 

 

 

547,343

 

611,952

 

92,720

 

 

Molecular diagnostic systems

 

 

 

 

 

- HPV-DNA chips

 

-

 

13,006

 

1,971

 

 

 

 

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

 

 

 

For the Nine Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

 

RMB'000

 

RMB'000

 

US$'000

 

 

 

 

 

 

 

Stock compensation expense

 

-

 

275

 

42

 

 

Amortization of acquired intangible assets        

 

67,297

 

120,516

 

18,260

 

 

 

67,297

 

120,791

 

18,302

 

 

(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 non-cash 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 Nine Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

 

RMB'000

 

RMB'000

 

US$'000

 

 

 

 

 

 

 

Gain on repurchase of convertible notes          

 

-

 

(78,772)

 

(11,935)

 

 

High yield note offering expenses

 

-

 

5,236

 

793

 

 

 

-

 

(73,536)

 

(11,142)

 

 

 

 

 

 

 

(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 nine months ended December 31, 2009 retrospectively in accordance with GAAP.

 

 

 

 

 

 



China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows


 

 

 

For the Three Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

 

RMB

 

RMB

 

US$

 

 

 

(in thousands)

 

 

Net cash provided by operating activities

 

80,362

 

49,687

 

7,528

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

(354,927)

 

77,913

 

11,805

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(132,476)

 

190,458

 

28,858

 

 

 

 

 

 

 

Effect of foreign currency exchange rate change on cash            

 

232

 

(4,575)

 

(693)

 

 

Net increase (decrease) in cash and cash equivalents

 

(406,809)

 

313,483

 

47,498

 

 

Cash and cash equivalents:

 

 

 

 

 

  At beginning of period

 

1,236,696

 

805,901

 

122,106

 

 

  At end of period

 

829,887

 

1,119,384

 

169,604

 

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

 

RMB

 

RMB

 

US$

 

 

 

(in thousands)

 

 

Net cash provided by operating activities

 

220,119

 

186,837

 

28,309

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

(714,913)

 

75,380

 

11,421

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(131,465)

 

45,921

 

6,958

 

 

 

 

 

 

 

Effect of foreign currency exchange rate change on cash            

 

(264)

 

(4,207)

 

(637)

 

 

Net increase (decrease) in cash and cash equivalents

 

(626,523)

 

303,931

 

46,051

 

 

Cash and cash equivalents:

 

 

 

 

 

  At beginning of period

 

1,456,410

 

815,453

 

123,553

 

 

  At end of period

 

829,887

 

1,119,384

 

169,604

 

 

 

 

 

 

 

 



China Medical Technologies, Inc.

EBITDA and Adjusted EBITDA Measures

 

 

 

For the Three Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

 

RMB

 

RMB

 

US$

 

 

 

As adjusted (1)

 

 

 

 

 

(in thousands)

 

 

Net income (loss)

 

(24,745)

 

35,782

 

5,421

 

 

Adjustments:

 

 

 

 

 

Interest income

 

(4,332)

 

(5,387)

 

(816)

 

 

Interest expense – convertible notes

 

35,421

 

32,782

 

4,967

 

 

Interest expense – amortization of convertible notes issuance costs

 

4,378

 

3,941

 

597

 

 

Interest expense – amortization of share lending costs

 

2,756

 

2,414

 

366

 

 

Income tax expense

 

13,088

 

25,199

 

3,818

 

 

Depreciation

 

5,578

 

5,471

 

829

 

 

Amortization

 

49,755

 

48,680

 

7,376

 

 

EBITDA (2)

 

81,899

 

148,882

 

22,558

 

 

 

 

 

 

 

EBITDA (2)

 

81,899

 

148,882

 

22,558

 

 

Adjustments:

 

 

 

 

 

Stock compensation expense

 

10,234

 

8,805

 

1,334

 

 

Gain on repurchase of convertible notes

 

-

 

(31,379)

 

(4,754)

 

 

High yield note offering expenses

 

-

 

5,236

 

793

 

 

Adjusted EBITDA (3)

 

92,133

 

131,544

 

19,931

 

 

 

 

 

For the Nine Months Ended

 

 

 

December 31, 2009

 

December 31, 2010

 

 

 

RMB

 

RMB

 

US$

 

 

 

As adjusted (1)

 

 

 

 

 

(in thousands)

 

 

Net income (loss)

 

(74,402)

 

66,524

 

10,079

 

 

Adjustments:

 

 

 

 

 

Interest income

 

(9,301)

 

(15,103)

 

(2,288)

 

 

Interest expense – convertible notes

 

106,292

 

97,306

 

14,743

 

 

Interest expense – amortization of convertible notes issuance costs

 

13,139

 

11,859

 

1,797

 

 

Interest expense – amortization of share lending costs

 

8,268

 

7,345

 

1,113

 

 

Income tax expense

 

48,350

 

65,692

 

9,953

 

 

Depreciation

 

16,549

 

16,443

 

2,491

 

 

Amortization

 

149,349

 

147,845

 

22,401

 

 

EBITDA (2)

 

258,244

 

397,911

 

60,289

 

 

 

 

 

 

 

EBITDA (2)

 

258,244

 

397,911

 

60,289

 

 

Adjustments:

 

 

 

 

 

Stock compensation expense

 

29,745

 

28,635

 

4,339

 

 

Gain on repurchase of convertible notes

 

-

 

(78,772)

 

(11,935)

 

 

High yield note offering expenses

 

-

 

5,236

 

793

 

 

 

 

 

 

 

Adjusted EBITDA (3)

 

287,989

 

353,010

 

53,486

 

 

(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 nine months ended December 31, 2009 retrospectively in accordance with GAAP.


(2) EBITDA represents net income reported in accordance with GAAP, adjusted for the effects of interest income, interest expenses, income tax expense, depreciation and amortization.


(3) Adjusted EBITDA represents EBITDA adjusted for 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