omniture

Sinovac Reports Fourth Quarter and Full Year 2010 Financial Results

2011-03-31 21:34 1838
- Conference call scheduled for Thursday, March 31, 2011 at 8:00 AM EDT –

BEIJING, March 31, 2011 /PRNewswire-Asia/ -- Sinovac Biotech Ltd. (Nasdaq: SVA), a leading provider of biopharmaceutical products in China, announced today its fourth quarter and full year financial results periods ended December 31, 2010.

Business Highlights

  • In March 2011, Sinovac reported positive preliminary Phase I clinical trial results in adults for its proprietary EV71 inactivated vaccine against hand, foot and mouth disease.  Sinovac received approval from China's SFDA (State Food and Drug Administration) to commence the EV71 study on December 23, 2010 and initiated the Phase I clinical trial on December 30, 2010. Sinovac completed enrollment, inoculations and safety observation in the adult group of 36 healthy volunteers in two months. The preliminary Phase I results for the EV71 vaccine in adults showed a good safety profile and preliminary immunogenicity profile. Sinovac subsequently initiated the inoculations in the young children and infant groups. The Company expects to announce the results in the coming months.

  • In March 2011, Sinovac submitted the application to the SFDA to commence clinical trials for its 13-valent pneumococcal conjugate vaccine (PCV).  Sinovac is aiming to develop an affordable PCV vaccine to reach the estimated 34 million infants under the age of two in China and to pursue international opportunities as the SFDA vaccine regulatory system passed the WHO's evaluation.

  • In January 2011, Sinovac filed the applications to the SFDA to commence clinical trials for its proprietary 23-valent and 24-valent pneumococcal polysaccharides vaccines (PPV).  Sinovac has expanded its R&D capabilities to include both bacterial and virus vaccines with the submission of the first application for a bacterial vaccine.

Dr. Weidong Yin, Chairman, President and CEO of Sinovac, commented, "Vaccine demand in China is beginning to recover after being impacted by external factors in 2010. We have refocused our sales strategy in 2011 to strengthen our public market presence and to maintain our market share in the private market. We have reorganized the sales team and implemented a special task force focusing on the EPI sales.

Dr. Yin continued, "We are implementing an expanded R&D strategy by strengthening our R&D capabilities to include both virus and bacterial vaccines and by focusing on the development of both generic and novel vaccines. We commenced Phase I clinical trial for our proprietary EV71 vaccine soon after obtaining the approval from SFDA. In just three months, we completed the Phase I clinical trial in the adult group with positive results. In early 2011, we filed applications to commence clinical trials for our two pneumococcal polysaccharides vaccine candidates and our 13-valent pneumococcal conjugate vaccine candidate, representing our entry into bacterial vaccine development. We have several vaccine candidates in our pipeline, which represents a solid foundation for further development."

Dr. Yin concluded, "Meanwhile, we are continuing the expansion of our manufacturing capabilities with the construction at our Changping facility.  A filling and packaging line with WHO-GMP standard will be built in our Changping site, along with a EV71 vaccine production line and other supporting infrastructures."  

Mr. Jacob Ho, Chief Financial Officer, stated, "Our full year 2010 sales were in line with the adjusted range we provided in early January.  As we discussed at that time, the challenging external market contributed to weak market demand in 2010 for our hepatitis A and seasonal influenza vaccines. However, we have sufficient financial resources to fund the developments for our pipeline vaccine candidates and to expand our manufacturing capacity, which will contribute to our future growth"  

Financial Review for Fourth Quarter Ended December 31, 2010

Sales for the fourth quarter 2010 were $9.1 million, down 4.3% from $9.6 million in the third quarter 2010 and down 74.8% from $36.4 million for the fourth quarter of 2009.  Excluding sales of H1N1 vaccines, adjusted sales for the fourth quarter 2010 and 2009 were $6.5 million and $8.3 million respectively, which yielded a 21.4% decline in quarterly sales when comparing 2010 to 2009.  The fourth quarter 2010 sales were impacted in part by the continuing weakness in the vaccine market in China following the negative external factors.

Sinovac's sales breakdown by product was as follows.


 

Three months ended December

 

 

 

2010

 

2009

 

 

Sales

 

 

 

 

Inactive hepatitis vaccines

 

$2,007,117

 

$6,365,541

 

 

Influenza vaccines

 

7,134,463

 

$30,022,530

 

 

Total

 

$9,141,580

 

$36,388,071

 

 

 

 

 


Sales of the Panflu.1 (H1N1) vaccine represented 29% of total sales for the three months ended December 31, 2010. The H1N1 vaccine was sold to the Chinese government in accordance with the government purchase program.

The Company's cost of sales exceeded revenues in the fourth quarter of 2010 by $1.88 million with a negative gross margin of 20.6%, compared to a gross profit of $25.2 million and a gross margin of 69.3% for the same period of 2009.  The Company recorded a $6.6 million inventory write down and inventory provision in cost of sales in the fourth quarter 2010 to reflect primarily the expiration of 3.95 million doses of the influenza vaccine that were not sold in 2010 and took an inventory provision for total 1.1 million doses of hepatitis A and hepatitis A&B vaccines. The gross margin for the fourth quarter of 2010 decreased due to the inventory write-down recorded in cost of sales, lower production volume of hepatitis vaccines that contributed to higher unit cost and different product mix in the current quarter. After deducting depreciation of land use rights, amortization of licenses, permits, the gross margin was negative 23.2% and 69.0% for the fourth quarter of 2010 and 2009 respectively. The inventory write-down and provision included in the cost of sales reduced the gross margin by 71.8% and 1.6% for the fourth quarter of 2010 and 2009, respectively. The amortization of H5N1 license was $149,000 and the royalty payment included in the cost of goods sold for recognizing H5N1 vaccine revenue was $214,000.  

Selling, general and administrative expenses for the fourth quarter 2010 were $9.1 million, compared to $6.3 million in the same period of 2009. SG&A expenses as a percentage of fourth quarter 2010 sales were 99%, compared to 17.4 % during the fourth quarter of the prior year.  The higher SG&A expenses as a percentage of revenue resulted from the additional G&A expenses associated with the Dalian joint venture that was 30%-owned for most of 2010, the 100%-owned research and development Company, and a bad debt provision of $1.92 million.

Net research and development expenses for the fourth quarter 2010 were $3.4 million, compared to $1.7 million in the same period of 2009. The increased R&D expenses in the fourth quarter of 2010 were primarily related to the continued development of 10 vaccines, including EV71 vaccine, pneumococcal conjugated vaccine, and rabies vaccines for human and animals, along with the mumps vaccine that is currently under development at Sinovac Dalian.

Depreciation of property, plant and equipment and amortization of license and permits for the fourth quarter of 2010 were $525,000, compared to $181,000 for the same period of last year.  The change compared to 2009 was primarily attributable to the Sinovac Dalian assets acquired in January 2010 and Changping facility acquired in February 2010.

Total operating expenses for the fourth quarter of 2010 were $13.0 million, compared to $8.2 million in the comparative period in 2009.

The operating loss for the three months ended December 31, 2010 was $14.9 million, compared to net income of $17.1 million for the same period of the prior year.  The operating loss in the fourth quarter of 2010 was primarily attributable to the lower sales, the inventory provision, increased administrative expenses from Sinovac Dalian, and higher R&D expenses.

Net loss for the fourth quarter of 2010 included $475,000 of interest and financing expenses, $1.4 million of interest and other income, and $1.5 million of income tax recovery. Net income for the same period of 2009 included $37,000 of interest and financing income, $1.1 million of interest and other income, and $4.7 million of income tax expenses. Net loss attributable to shareholders for fourth quarter of 2010 was $8.9 million, or $0.17 per diluted share, as compared to net income attributable to shareholders of $8.9 million, or $0.21 per diluted share, in the same period of 2009.

As of December 31, 2010, Sinovac's cash and cash equivalents totaled $101.6 million, compared to $75.0 million as of December 31, 2009.

Financial Review for Twelve-Month Period Ended December 31, 2010

Sales for the full year 2010 were $33.4 million, down 60.3% from $84.2 million for the full year 2009.  Excluding one-time sales to the Ministry of Health and H1N1 vaccine sales, adjusted sales for the full year 2010 and 2009 were $26.2 million and $42.4 million respectively, which yielded a 38.2% decline in full year sales when comparing 2010 to 2009.  The lower sales in 2010 were primarily attributable to adverse impact of the negative external factors on the domestic vaccine market and the absence of government purchases of hepatitis A vaccine in the current year for disease control in the flood region and lower H1N1 vaccine sales.

Sinovac's sales breakdown by product class was as follows.


 

 

 

Twelve months ended December 31

 

 

 

2010

 

2009

 

 

Sales

 

 

 

 

Inactivated hepatitis vaccines

 

 $  16,200,844

 

$ 39,242,901

 

 

Influenza vaccines

 

17,200,582

 

44,954,281

 

 

Total

 

$   33,401,426

 

$ 84,197,182

 

 

 

 

 


Sales of the Panflu.1 (H1N1) vaccine represented 21.5% of total sales for the twelve months ended December 31, 2010, as compared to 35.3% in 2009. The H1N1 vaccine was sold to the Chinese government in accordance with the government purchase program.

Gross profit for the full year 2010 was $16.7 million, with a gross margin of 50.0%, compared to $64.1 million, with a gross margin of 76.2%, for the same period of 2009.  The Company recorded a $6.8 million inventory write down in cost of sales in 2010 to reflect primarily the expiration of 3.95 million doses of the influenza vaccine that were not sold in 2010 and inventory provision for total 1.1 million doses of hepatitis A and hepatitis A&B vaccines.  The gross margin for 2010 decreased due to different product mix in the current year and the inventory write-down recorded in cost of sales.  After deducting depreciation of land use rights, amortization of licenses, permits, the gross profit was 48.3% and 75.7% for 2010 and 2009, respectively. The inventory write down included in the cost of sales reduced the gross profit margin by 20.4% and 0.7% for 2010 and 2009, respectively. The amortization of H5N1 license was $149,000 and the royalty payment included in the cost of goods sold for recognizing H5N1 vaccine revenue was $214,000.

Selling, general and administrative expenses for the full year 2010 were $20.7 million, compared to $18.2 million in 2009. SG&A expenses as a percentage of full 2010 sales were 61.9%, compared to 21.6% for the same period of the prior year. The higher SG&A expenses as a percentage of revenue resulted from the additional G&A expenses associated with the Dalian joint venture that was 30%-owned for most of 2010 and a bad debt provision of $1.92 million, partly offsetting the lower selling costs associated with the 2010 revenues.

Net research and development expenses for 2010 were $8.6 million, compared to $4.4 million in 2009. The increased R&D expenses in the full year 2010 were primarily related to the continued development of 10 programs including EV71 vaccine, pneumococcal conjugated vaccine, rabies vaccines for human and animals, along with the mumps vaccine, which is currently under development at Sinovac Dalian.

Depreciation of property, plant and equipment and amortization of license and permits for 2010 were $1.4 million, compared to $693,000 for the same period of last year.  The increase was primarily attributable to the investment on Sinovac Dalian and the purchase of Changping facilities.

Total operating expenses for the full year 2010 were $30.7 million, compared to $23.3 million in 2009.

The operating loss for the twelve months ended December 31, 2010 was $14.9 million, compared to operating income of $40.9 million for the same period of the prior year.  The lower operating income in 2010 was primarily attributable to the reduced sales, higher R&D expenses, the inventory write down and provision, and increased administrative expenses from Sinovac Dalian.

Net income for the twelve-month period of 2010 included $1.2 million of interest and financing expenses, $1.9 million of interest income and other income and $704,000 of income tax recovery. Net income for the same period of 2009 included $534,000 of interest and financing expenses, $1.2 million of interest income and other income, and $11.1 million of income tax expenses. Net loss attributable to shareholders for full year 2010 was $8.5 million, or $0.16 per diluted share, compared to net income of $20.0 million, or $0.46 per diluted share, in the same period of 2009.

Capacity Expansion

Construction is underway at the Changping facility, which will house a new filling and packaging line with WHO GMP standard, the production line for EV71 vaccine, and other supporting infrastructures. The Company completed construction of the cold storage facility, which was put into use by year-end. The concept design for the new filling and packaging line has been completed and currently the construction drawings are being revised.

The construction of animal rabies vaccine production line in Tangshan has been completed. The facility recently passed the first site inspection which was conducted under the non-production situation by Ministry of Agriculture. The pilot production for animal rabies vaccine has been commenced.

Management Changes

Mr. Ming Xia was promoted to Vice President of Sales and Marketing in March 2011.  Mr. Ming Xia has over 15 years' experience in vaccine sales and marketing in China.  He joined Sinovac in 2002 and has served as Regional Sales Manager, National Sales Manager and Sales Director at Sinovac. Mr. Xia obtained his bachelor degrees in Biochemistry at Anhui University and in International Trade at Shanghai Institute of Foreign Trade. Mr. Xia has made significant contributions to the Company's sales revenue growth in previous years with outstanding leadership and performance results. He kept his top record of generating sales revenue for many years after joining Sinovac. He is a leader with creativities who developed the sales strategy of our existing products; and who organized the reform on sales strategy to meet the change of the market situation. Mr. Changjun Fu, who previously served as the Company's Vice President of Sales and Marketing, resigned from the Company for personal reasons.  

Mr. Jacob Ho was named Chief Financial Officer in March 2011, after joining Sinovac as the Acting Chief Financial Officer in September 2010.  Ms. Jinling Qin, the former Acting Chief Financial Officer formally retired from the Company the end of 2010.

Conference Call Details

The Company will host a conference call on Thursday, March 31, 2011 at 8:00 a.m. EDT (March 31, 2011 at 8:00 pm China Standard Time) to review the Company's financial results for the fourth quarter and full year ended December 31, 2010 and provide an update on recent corporate developments. To access the conference call, please dial 1-877-407-4018 (USA) or 1-201-689-8471 (international). A replay of the call will be available from 11 a.m. EDT on March 31, 2011 to April 14, 2011 at midnight. To access the replay, please dial 1-877-870-5176 (USA) or 1-858-384-5517 (international) and the replay pin number 369626.

A live audio webcast of the call will also be available from the Investors section on the corporate web site at http://www.sinovac.com . A webcast replay can be accessed on the corporate website beginning March 31, 2011 and the replay will remain available for 30 days.

About Sinovac

Sinovac Biotech Ltd. is a China-based biopharmaceutical company that focuses on the research, development, manufacture and commercialization of vaccines that protect against human infectious diseases including hepatitis A, seasonal influenza, H5N1 (bird flu) pandemic influenza and H1N1 influenza. In 2009, Sinovac was the first company worldwide to receive approval for its H1N1 influenza vaccine, PANFLU.1, and has received orders from the Chinese Central Government pursuit to the government stockpiling program. The Company is developing a number of new vaccine products, including vaccines for pneumococcal conjugate, enterovirus 71 (EV71) (against Hand, Foot & Mouth Disease), Japanese Encephalitis, animal and human rabies, HIB and epidemic meningitis, chickenpox, mumps and rubella. Its wholly owned subsidiary, Tangshan Yian, is focusing on the research, development, manufacturing and commercialization of animal vaccines and has completed the field trials for an independently developed inactivated animal rabies vaccine, which is anticipated to be launched into market in 2011.

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by words or phrases such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. Among other things, the business outlook and quotations from management in this press release contain forward-looking statements. Statements that are not historical facts, including statements about Sinovac's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Sinovac does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

Helen Yang/Chris Lee

 

 

Sinovac Biotech Ltd.

 

 

Tel:  +86-10-8279-9871/9659

 

 

Fax:  +86-10-6296-6910

 

 

Email: ir@sinovac.com

 

 

 

 

Investors:

 

 

Stephanie Carrington/Amy Glynn

 

 

The Ruth Group

 

 

Tel:  +1-646-536-7017/7023

 

 

Email: scarrington@theruthgroup.com

 

 

aglynn@theruthgroup.com

 

 

 

 

Media

 

 

Jason Rando

 

 

The Ruth Group

 

 

Tel:  +1-646-536-7025

 

 

Email:  jrando@theruthgroup.com

 

 

 



SINOVAC BIOTECH LTD.

 

 

Incorporated in Antigua and  Barbuda

 

 

Consolidated Balance Sheets

 

 

December 31, 2010 and 2009

 

 

(Expressed in U.S. Dollars)

 

 

 

 

 

 

 

 

2010

 

 

2009

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 Cash and cash equivalents

 

$

 

101,585,490

 

$

 

74,953,212

 

 

Restricted cash

 

 

-

 

 

64,400

 

 

 Short-term investments

 

 

1,512,447

 

 

7,313,149

 

 

 Accounts receivable – net

 

 

22,370,296

 

 

25,540,866

 

 

 Inventories

 

 

14,859,411

 

 

9,599,118

 

 

 Due from related party

 

 

3,397,522

 

 

-

 

 

 Prepaid expenses and deposits

 

 

887,187

 

 

466,346

 

 

 Deferred tax assets

 

 

2,682,069

 

 

1,375,174

 

 

 

 

 

 

 

 

Total current assets

 

 

147,294,422

 

 

119,312,265

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

64,036,228

 

 

22,306,688

 

 

Long-term inventories

 

 

77,659

 

 

2,642,734

 

 

Long-term prepaid expenses

 

 

517,957

 

 

-

 

 

Deposits for acquisition of equipment

 

 

576,232

 

 

-

 

 

Deferred tax assets

 

 

507,062

 

 

520,077

 

 

Licenses and permits

 

 

1,348,364

 

 

695,109

 

 

Total assets

 

$

 

214,357,924

 

$

 

145,476,873

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 Loans payable

 

$

 

10,435,887

 

$

 

17,697,821

 

 

 Accounts payable and accrued liabilities

 

 

22,091,190

 

 

18,646,618

 

 

 Income tax payable

 

 

958,411

 

 

6,413,734

 

 

 Deferred revenue

 

 

9,707,688

 

 

5,525,372

 

 

 Deferred tax liability

 

 

1,005,186

 

 

1,398,123

 

 

 Deferred research grants

 

 

1,559,589

 

 

1,331,476

 

 

 

 

 

 

 

 

Total current liabilities

 

 

45,757,951

 

 

51,013,144

 

 

 

 

 

 

 

 

Deferred government grants

 

 

2,464,565

 

 

2,646,669

 

 

Loans payable

 

 

10,057,775

 

 

-

 

 

Long term payable for acquisition of assets

 

 

4,842,509

 

 

-

 

 

Deferred revenue

 

 

3,478,629

 

 

7,350,618

 

 

Total long term liabilities

 

 

20,843,478

 

 

9,997,287

 

 

 

 

 

 

 

 

Total liabilities

 

 

66,601,429

 

 

61,010,431

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

Preferred stock

 

 

-

 

 

-

 

 

 Authorized 50,000,000 shares at par value of $0.001 each

 

 

 

 

 

 

 Issued and outstanding: nil

 

 

 

 

 

 

Common stock (note 15)

 

 

54,306

 

 

42,585

 

 

 Authorized: 100,000,000 shares at par value of $0.001 each

 

 

 

 

 

 

 Issued and outstanding:  54,305,961 (2009 –42,585,261)

 

 

 

 

 

 

Additional paid-in capital

 

 

104,152,182

 

 

42,533,876

 

 

Accumulated other comprehensive income

 

 

6,883,834

 

 

4,225,196

 

 

Statutory surplus reserves

 

 

11,473,110

 

 

9,863,251

 

 

Retained earnings

 

 

3,876,084

 

 

13,993,287

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

126,439,516

 

 

70,658,195

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

21,316,979

 

 

13,808,247

 

 

 

 

 

 

 

 

Total equity

 

 

147,756,495

 

 

84,466,442

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

 

214,357,924

 

$

 

145,476,873

 

 

 

 

 

 

 

 

 



SINOVAC BIOTECH LTD.

 

 

Incorporated in Antigua and  Barbuda

 

 

Consolidated Statement of Income (Loss) and Comprehensive Income (Loss)

 

 

(Expressed in U.S. Dollars)

 

 

 

 

 

 

 

Three months ended
December 31,

 

Twelve months ended
December 31,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

Sales

 

9,141,580

 

36,388,071

 

33,401,426

 

84,197,182

 

 

Cost of sales-(exclusive of depreciation of land use right and amortization of licenses and permits of $231,335 (2009- 104,786) for three monthsand $546,623 (2009 - $418,867) for twelve months.  

 

11,028,661

 

11,177,110

 

16,718,727

 

20,063,361

 

 

Gross profit

 

(1,887,081)

 

25,210,961

 

16,682,699

 

64,133,821

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

9,066,507

 

6,319,939

 

20,676,578

 

18,182,945

 

 

Research and development expenses

 

3,379,031

 

1,652,609

 

8,637,981

 

4,405,618

 

 

Depreciation of property, plant and equipment and amortization of licenses and permits

 

525,409

 

180,861

 

1,411,053

 

692,696

 

 

Total operating expenses

 

12,970,947

 

8,153,409

 

30,725,612

 

23,281,259

 

 

Operating income

 

(14,858,028)

 

17,057,552

 

(14,042,913)

 

40,852,562

 

 

 

 

 

 

 

 

Interest and financing expenses  

 

(475,002)

 

36,894

 

(1,178,072)

 

(534,455)

 

 

Interest and other income

 

1,394,584

 

1,057,221

 

1,915,100

 

1,235,799

 

 

Loss before income taxes and  Minority interest  

 

(13,938,446)

 

18,151,667

 

(13,305,885)

 

41,553,906

 

 

 

 

 

 

 

 

Income taxes  recovery (expenses)

 

1,524,655

 

(4,714,191)

 

703,882

 

(11,140,521)

 

 

Total Net income for the period

 

(12,413,791)

 

13,437,476

 

(12,602,003)

 

30,413,385

 

 

 

 

 

 

 

 

Net Income attributable to the noncontrolling interest

 

(3,465,991)

 

4,537,782

 

(4,094,659)

 

10,454,997

 

 

Net Income attributable to the parent Co.

 

(8,947,800)

 

8,899,694

 

(8,507,344)

 

19,958,388

 

 

Net income (loss)

 

(12,413,791)

 

13,437,476

 

(12,602,003)

 

30,413,385

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

 

 

 

 

Foreign currency translation adjustment

 

1,386,272

 

8,745

 

3,547,617

 

99,473

 

 

Total comprehensive income (loss)

 

(11,027,519)

 

13,446,221

 

(9,054,386)

 

30,512,858

 

 

Earnings (loss) per share – basic

 

(0.17)

 

0.21

 

(0.16)

 

0.47

 

 

Earnings (loss) per share – diluted

 

(0.17)

 

0.21

 

(0.16)

 

0.46

 

 

Weighted average number of shares of

 

 

 

 

 

 

Basic

 

54,197,487

 

42,585,044

 

53,064,968

 

42,580,945

 

 

Diluted

 

54,197,487

 

43,853,618

 

53,064,968

 

42,450,606

 

 

 

 

 

 

 



 

 

 



SINOVAC BIOTECH LTD.

 

 

Incorporated in Antigua and  Barbuda

 

 

Consolidated Statement of Cash Flows

 

 

Three months and Twelve months ended December 31, 2010 and 2009

 

 

(Expressed in U.S. Dollars)

 

 

 

 

Three months ended
December 31,

 

 

Twelve months ended
December 31,

 

 

 

 

2010

 

 

2009

 

 

2010

 

 

2009

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 Net income (loss)

 

$

 

(12,413,791)

 

$

 

13,437,476

 

$

 

(12,602,003)

 

$

 

30,413,385

 

 

 

 

 

 

 

 

 

 

 

 

 Adjustments to reconcile net income to net cash

 

 

 

 

 

 

 

 

 

 

 provided by operating activities:

 

 

 

 

 

 

 

 

 

 

- deferred income taxes

 

 

(2,121,362)

 

 

(137,605)

 

 

(1,708,489)

 

 

1,261,823

 

 

- stock-based compensation

 

 

161,839

 

 

114,665

 

 

459,901

 

 

422,860

 

 

- inventory provision

 

 

6,561,748

 

 

593,451

 

 

6,805,541

 

 

593,451

 

 

- provision  for doubtful accounts

 

 

1,921,218

 

 

(699,393)

 

 

1,921,493

 

 

17,744

 

 

- write-down of equipment and loss on disposal

 

 

368,643

 

 

176,386

 

 

1,237,685

 

 

169,678

 

 

- research and development expenditures qualified for

 

 

(26,210)

 

 

10,425

 

 

(43,278)

 

 

(251,436)

 

 

- depreciation of property, plant and equipment and amortization of licenses and permits

 

 

1,449,207

 

 

845,075

 

 

4,232,103

 

 

2,239,139

 

 

- deferred government grant recognized in income

 

 

(217,960)

 

 

(1,119,054)

 

 

(416,019)

 

 

(1,119,054)

 

 

 

 

 

 

 

 

 

 

 

 

Changes in:

 

 

 

 

 

 

 

 

 

 

- accounts receivable

 

 

8,404,456

 

 

13,069,054

 

 

1,003,642

 

 

(5,019,696)

 

 

- inventories

 

 

3,488,785

 

 

3,813,839

 

 

(8,597,440)

 

 

(5,384,946)

 

 

- income tax payable (refundable)

 

 

97,280

 

 

3,449,433

 

 

(5,524,628)

 

 

6,758,750

 

 

- prepaid expenses and deposits

 

 

(174,270)

 

 

410,684

 

 

(398,492)

 

 

468,782

 

 

- deferred revenue and advances from customers

 

 

800,596

 

 

2,930,556

 

 

426,040

 

 

12,722,284

 

 

- accounts payable and accrued liabilities

 

 

3,850,443

 

 

2,756,301

 

 

(569,397)

 

 

5,118,740

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

 

12,150,622

 

 

39,651,293

 

 

(13,773,341)

 

 

48,411,504

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

- Loan proceeds

 

 

10,405,704

 

 

1,613,192

 

 

19,989,083

 

 

17,687,473

 

 

- Loan repayment

 

 

(1,755,806)

 

 

(5,848,066)

 

 

(17,850,030)

 

 

(10,232,422)

 

 

- proceeds from issuance of common stock, net of share issuance costs

 

 

266,560

 

 

0

 

 

62,255,261

 

 

697,320

 

 

- Repurchase of common shares

 

 

0

 

 

0

 

 

-

 

 

(335,831)

 

 

- Proceeds from shares subscribed

 

 

0

 

 

4,035

 

 

-

 

 

4,035

 

 

- Dividends paid to non-controlling shareholder of Sinovac Beijing

 

 

0

 

 

0

 

 

(3,285,902)

 

 

(3,846,501)

 

 

- Government grant received

 

 

136,194

 

 

1,147,531

 

 

372,012

 

 

1,318,857

 

 

- Loan to non-controlling shareholder of  Sinovac  Beijing

 

 

0

 

 

0

 

 

(3,286,695)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by financing activities

 

 

9,052,652

 

 

(3,083,308)

 

 

58,193,729

 

 

5,292,931

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows used in investing activities

 

 

 

 

 

 

 

 

 

 

- Restricted cash

 

 

0

 

 

(64,400)

 

 

64,400

 

 

(64,400)

 

 

- Proceeds from disposal of equipment

 

 

25,577

 

 

0

 

 

231,606

 

 

-

 

 

- Proceeds from redemption of short-term investments

 

 

0

 

 

0

 

 

7,314,187

 

 

-

 

 

- Purchase of short-term investments

 

 

6,300,156

 

 

(7,308,873)

 

 

(1,475,209)

 

 

(7,308,873)

 

 

- Long -term prepaid expenses

 

 

(505,204)

 

 

0

 

 

(505,204)

 

 

-

 

 

- Deposits for acquisition of equipment

 

 

(332,956)

 

 

0

 

 

(562,043)

 

 

-

 

 

- Acquisition of property, plant and equipment

 

 

(10,928,350)

 

 

(839,621)

 

 

(24,817,168)

 

 

(4,320,065)

 

 

 

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

 

(5,440,777)

 

 

(8,212,894)

 

 

(19,749,431)

 

 

(11,693,338)

 

 

 

 

 

 

 

 

 

 

 

 

Exchange gain on cash and cash equivalents

 

 

1,318,455

 

 

18,332

 

 

1,961,321

 

 

48,013

 

 

 

 

 

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

 

17,080,952

 

 

31,456,731

 

 

26,632,278

 

 

42,059,110

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of year

 

 

84,504,538

 

 

46,579,989

 

 

74,953,212

 

 

32,894,102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of year

 

$

 

101,585,490

 

$

 

78,036,720

 

$

 

101,585,490

 

$

 

74,953,212

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

 

195,726

 

$

 

298,855

 

$

 

1,017,502

 

$

 

914,546

 

 

Cash paid for income taxes

 

$

 

785,505

 

$

 

1,348,862

 

$

 

5,986,249

 

$

 

3,066,447

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental schedule of non-cash activities:

 

 

 

 

 

 

 

 

 

 

Acquisition of property, plant and equipment included in accounts payable and accrued liabilities

 

$

 

1,303,361

 

$

 

1,120,330

 

$

 

1,303,361

 

$

 

1,120,330

 

 

 

 

 

 

 

 

 

 

 




Source: Sinovac
Related Stocks:
NASDAQ:SVA
Keywords: Chemical
collection