CORRECTION-- Sinovac Biotech Ltd.
SINOVAC BIOTECH LTD.
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets
|
|
|
|
|
(Unaudited)
|
|
|
|
|
(Expressed in U.S. Dollars)
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
2008
|
|
2007
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
Cash and cash equivalents
|
$
|
32,894,102
|
$
|
17,071,497
|
Accounts receivable
|
|
19,486,596
|
|
16,983,892
|
Inventories
|
|
7,428,865
|
|
3,745,957
|
Income tax refundable
|
|
348,018
|
|
-
|
Prepaid expenses and deposits
|
|
933,297
|
|
800,840
|
Deferred tax assets
|
|
1,189,831
|
|
579,703
|
|
|
|
|
|
Total current assets
|
|
62,280,709
|
|
39,181,889
|
|
|
|
|
|
Property, plant and equipment
|
|
19,262,099
|
|
15,879,391
|
Long-term prepaid expenses and deposits
|
|
-
|
|
299,577
|
|
|
|
|
|
Deferred tax asset
|
|
569,937
|
|
693,053
|
|
|
|
|
|
Li
censes and permits
|
|
1,090,477
|
|
1,394,052
|
|
|
|
|
|
Total assets
|
$
|
83,203,222
|
$
|
57,447,962
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Loans payable
|
$
|
8,024,277
|
$
|
6,836,110
|
Accounts payable and accrued liabilities
|
|
11,909,038
|
|
9,522,818
|
Due to related parties
|
|
46,971
|
|
46,971
|
Dividends payable to minority interest shareholder
of Sinovac Beijing
|
|
115,677
|
|
3,000,458
|
Deferred research grants
|
|
1,182,703
|
|
1,038,396
|
|
|
|
|
|
Total current liabilities
|
|
21,278,666
|
|
20,447,754
|
|
|
|
|
|
Deferred government grants
|
|
2,836,994
|
|
2,734,444
|
Loan payable
|
|
2,188,439
|
|
1,367,222
|
Long – term debt
|
|
5,025,433
|
|
4,101,666
|
|
|
|
|
|
Total liabilities
|
|
26,304,099
|
|
24,546,420
|
|
|
|
|
|
Minority interest
|
|
7,185,349
|
|
2,897,687
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Preferred stock
|
|
-
|
|
-
|
Authorized 50,000,000 shares at par value of $0.001 each
|
|
|
|
|
Issued and outstanding: nil
|
|
|
|
|
Common stock
|
|
42,894
|
|
40,305
|
Authorized: 100,000,000 shares at par value of $0.001 each
|
|
|
|
|
Issued and outstanding: 42,893,928 (2007 – 40,305,028)
|
|
|
|
|
Subscriptions received
|
|
-
|
|
9,170
|
Additional paid in capital
|
|
41,629,506
|
|
32,109,997
|
Accumulated other comprehensive income
|
|
4,143,225
|
|
1,956,456
|
Dedicated reserves
|
|
5,549,684
|
|
2,999,396
|
Accumulated deficit
|
|
(1,651,534)
|
|
(7,111,469)
|
|
|
|
|
|
Total stockholders' equity
|
|
49,713,775
|
|
30,003,855
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
$
|
83,203,222
|
$
|
57,447,962
|
|
SINOVAC BIOTECH LTD.
|
|
|
|
|
|
|
|
|
|||
Consolidated Statements of Income and Comprehensive Income
|
|
|
|||||||||
Three Months and Twelve months Ended December 31, 2008 and 2007
|
|
||||||||||
(Unaudited)
|
|
|
|
|
|
|
|
|
|||
(Expressed in U.S. Dollars)
|
|
|
|
|
|
|
|
|
|||
|
|
Three months ended
December 31 |
|
Twelve months ended
December 31 |
|||||||
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|||
|
|
|
|
|
|
|
|
|
|||
Sales
|
$
|
12,359,803
|
$
|
9,201,946
|
$
|
46,496,904
|
$
|
33,541,187
|
|||
|
|
|
|
|
|
|
|
|
|||
Cost of sales - (exclusive of depreciation of land-use rights and amortization of licenses and permits of $104,000 (2007 - $96,296) for three months and $411,065 (2007- 376,184) for twelve months)
|
|
4,615,674
|
|
2,915,135
|
|
9,936,341
|
|
6,502,328
|
|||
|
|
|
|
|
|
|
|
|
|||
Gross profit
|
|
7,744,129
|
|
6,286,811
|
|
36,560,563
|
|
27,038,859
|
|||
Selling, general and administrative expenses
|
|
4,054,222
|
|
2,472,518
|
|
17,462,674
|
|
11,958,498
|
|||
|
|
|
|
|
|
|
|
|
|||
Research and development expenses - net of
$162,064(2007- $401,935) for three months and $310,222 (2007- $843,910) for twelve months in government research grants
|
|
358,664
|
|
353,790
|
|
2,767,409
|
|
965,000
|
|||
|
|
|
|
|
|
|
|
|
|||
Depreciation of property, plant and equipment and amortization of licenses and permits
|
|
223,502
|
|
165,750
|
|
749,619
|
|
640,568
|
|||
|
|
|
|
|
|
|
|
|
|||
Total operating expense
|
|
4,636,388
|
|
2,992,058
|
|
20,979,702
|
|
13,564,066
|
|||
|
|
|
|
|
|
|
|
|
|||
Operating income
|
|
3,107,741
|
|
3,294,753
|
|
15,580,861
|
|
13,474,793
|
|||
|
|
|
|
|
|
|
|
|
|||
Other income (expense)
|
|
373,107
|
|
(294,412)
|
|
(411,074)
|
|
(287,768)
|
|||
|
|
|
|
|
|
|
|
|
|||
Income before income taxes and minority interest
|
|
3,480,848
|
|
3,000,341
|
|
15,169,787
|
|
13,187,025
|
|||
|
|
|
|
|
|
|
|
|
|||
Income taxes recovery ( expense)
|
|
|
|
|
|
|
|
|
|||
- Current
|
|
788,445
|
|
(330,229)
|
|
(3,441,168)
|
|
(2,203,173)
|
|||
- Deferred
|
|
(504,450)
|
|
287,751
|
|
487,011
|
|
229,055
|
|||
|
|
|
|
|
|
|
|
|
|||
Income before minority interest
|
|
3,764,843
|
|
2,957,863
|
|
12,215,630
|
|
11,212,907
|
|||
|
|
|
|
|
|
|
|
|
|||
Minority interest share of earnings
|
|
1,390,704
|
|
964,588
|
|
4,205,407
|
|
3,562,501
|
|||
|
|
|
|
|
|
|
|
|
|||
Net income
|
|
2,374,139
|
|
1,993,275
|
|
8,010,223
|
|
7,650,406
|
|||
Other comprehensive income
|
|
|
|
|
|
|
|
|
|||
Foreign currency translation adjustment
|
|
(97,232)
|
|
513,502
|
|
2,186,769
|
|
1,310,985
|
|||
Comprehensive income
|
$
|
2,276,907
|
$
|
2,506,777
|
$
|
10,196,992
|
$
|
8,961,391
|
|||
Earnings per share – basic
|
$
|
0.06
|
$
|
0.05
|
$
|
0.19
|
$
|
0.19
|
|||
– diluted
|
$
|
0.06
|
$
|
0.05
|
$
|
0.19
|
$
|
0.19
|
|||
Weighted average number of shares of
|
|
|
|
|
|
|
|
|
|||
common stock outstanding
|
|
|
|
|
|
|
|
|
|||
- Basic
|
|
42,892,954
|
|
40,268,030
|
|
42,426,703
|
|
40,243,657
|
|||
- Diluted
|
|
42,892,954
|
|
40,624,439
|
|
42,450,606
|
|
40,523,937
|
|||
SINOVAC BIOTECH LTD.
|
|
|
|
|
|
|
|
|
|||||
Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|||||
Three Months and Twelve Months Ended December 31, 2008 and 2007
|
|
|
|
||||||||||
(Unaudited)
|
|
|
|
|
|
|
|
|
|||||
(Expressed in U.S. Dollars)
|
|
|
|
|
|
|
|
|
|||||
|
|
Three Months ended
December 31
|
Twelve months ended
December 331
|
||||||||||
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|||||
Cash flows from (used in) operating activities
|
|
|
|
|
|
|
|
|
|||||
Net income (loss)
|
$
|
2,374,139
|
$
|
1,993,275
|
$
|
8,010,223
|
$
|
7,650,406
|
|||||
Adjustments to reconcile net loss to net cash
|
|
|
|
|
|
|
|
|
|||||
provided (used) by operating activities:
|
|
|
|
|
|
|
|
|
|||||
- deferred income taxes
|
|
504,450
|
|
(287,751)
|
|
(487,011)
|
|
(229,055)
|
|||||
- stock-based compensation
|
|
16,635
|
|
20,595
|
|
66,542
|
|
179,742
|
|||||
- inventory provision
|
|
1,027,675
|
|
373,473
|
|
1,027,675
|
|
373,473
|
|||||
- provision for doubtful accounts
|
|
(1,944,595)
|
|
(1,326,175)
|
|
23,612
|
|
455,674
|
|||||
- written-off equipment and loss on disposal
|
|
123,987
|
|
(938)
|
|
126,236
|
|
4,016
|
|||||
- amortization of government grants
|
|
(162,345)
|
|
(478,164)
|
|
(310,022)
|
|
(843,910)
|
|||||
- depreciation of property, plant and equipment
|
|
|
|
|
|
|
|
|
|||||
and amortization of licenses and permits
|
|
390,704
|
|
352,617
|
|
1,689,018
|
|
1,401,892
|
|||||
- minority interest
|
|
1,390,704
|
|
964,588
|
|
4,205,407
|
|
3,562,501
|
|||||
Change in other assets and liabilities
|
|
|
|
-
|
|
|
|
|
|||||
- accounts receivable
|
|
7,284,649
|
|
4,370,035
|
|
(1,366,183)
|
|
(6,774,082)
|
|||||
- inventories
|
|
(471,226)
|
|
855,096
|
|
(4,405,982)
|
|
(1,832,193)
|
|||||
- income tax refundable
|
|
(342,617)
|
|
|
|
(342,617)
|
|
|
|||||
- prepaid expenses and deposits
|
|
40,618
|
|
(184,588)
|
|
229,407
|
|
(859,411)
|
|||||
- accounts payable and accrued liabilities
|
|
64,969
|
|
(17,212)
|
|
2,038,531
|
|
1,227,128
|
|||||
Net cash provided (used) in operating activities
|
|
10,297,747
|
|
6,634,851
|
|
10,504,836
|
|
4,316,181
|
|||||
Cash flows from (used in) financing activities
|
|
|
|
|
|
|
|
|
|||||
- Loans proceeds
|
|
6,474,698
|
|
2,635,641
|
|
8,617,904
|
|
3,938,455
|
|||||
- Loans repayment
|
|
(3,609,576)
|
|
(1,558,131)
|
|
(7,181,586)
|
|
(2,730,662)
|
|||||
- Proceeds from issuance of common stock
|
|
|
|
|
|
|
|
|
|||||
net of share issue costs
|
|
(428,234)
|
|
30,471
|
|
9,814,709
|
|
214,442
|
|||||
- Repurchase of common shares
|
|
-
|
|
-
|
|
(368,323)
|
|
-
|
|||||
- Proceeds from shares subscribed
|
|
-
|
|
9,170
|
|
-
|
|
9,170
|
|||||
- Payment to release shares in escrow
|
|
-
|
|
-
|
|
-
|
|
1,394,333
|
|||||
- Dividends paid to minority shareholders of Sinovac Beijing
|
|
-
|
|
-
|
|
(2,947,877)
|
|
(839,469)
|
|||||
- Government grant received
|
|
169,176
|
|
430,591
|
|
383,497
|
|
3,531,285
|
|||||
- Due to related parties
|
|
-
|
|
46,971
|
|
-
|
|
46,971
|
|||||
Net cash provided by financing activities
|
|
2,606,064
|
|
1,594,713
|
|
8,318,324
|
|
5,564,525
|
|||||
Cash flows from (used in) investing activities
|
|
|
|
|
|
|
|
|
|||||
- Restricted cash
|
|
725
|
|
186
|
|
-
|
|
24,215
|
|||||
- Proceeds from disposal of equipment
|
|
16,848
|
|
-
|
|
16,848
|
|
-
|
|||||
- Acquisition of property, plant and equipment
|
|
(693,034)
|
|
(1,049,435)
|
|
(3,976,458)
|
|
(2,466,469)
|
|||||
Net cash used in investing activities
|
|
(675,461)
|
|
(1,049,249)
|
|
(3,959,610)
|
|
(2,442,254)
|
|||||
Exchange gain on cash and equivalents
|
|
113,252
|
|
215,446
|
|
959,055
|
|
384,213
|
|||||
Increase in cash and cash equivalents
|
|
12,341,602
|
|
7,395,761
|
|
15,822,605
|
|
7,822,665
|
|||||
Cash and cash equivalents, beginning of year
|
|
20,552,500
|
|
9,675,736
|
|
17,071,497
|
|
9,248,832
|
|||||
Cash and cash equivalents, end of period
|
$
|
32,894,102
|
$
|
17,071,497
|
$
|
32,894,102
|
$
|
17,071,497
|
|||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|||||
Cash paid for interest
|
$
|
147,411
|
$
|
227,203
|
$
|
604,076
|
$
|
453,174
|
|||||
Cash paid for income taxes
|
$
|
1,469,261
|
$
|
676,781
|
|
4,281,391
|
$
|
1,968,393
|
|||||
About SINOVAC
Sinovac Biotech Ltd. (SINOVAC) is a China-based biopharmaceutical company that focuses on the R&D, manufacturing, and commercialization of vaccines that protect against human infectious diseases.
SINOVAC's product portfolio includes vaccines against COVID-19, enterovirus 71 (EV71) infected Hand-Foot-Mouth disease (HFMD), hepatitis A, varicella, influenza, poliomyelitis, pneumococcal disease, and mumps.
The COVID-19 vaccine, CoronaVac®, has been approved for use in more than 60 countries and regions worldwide. The hepatitis A vaccine, Healive®, passed WHO prequalification requirements in 2017. The EV71 vaccine, Inlive®, is an innovative vaccine under "Category 1 Preventative Biological Products" and was commercialized in China in 2016. In 2022, SINOVAC's Sabin-strain inactivated polio vaccine (sIPV) and varicella vaccine were prequalified by the WHO.
SINOVAC was the first company to be granted approval for its H1N1 influenza vaccine Panflu.1®, which has supplied the Chinese government's vaccination campaign and stockpiling program. The Company is also the only supplier of the H5N1 pandemic influenza vaccine, Panflu®, to the Chinese government stockpiling program.
SINOVAC continually dedicates itself to new vaccine R&D, with more combination vaccine products in its pipeline, and constantly explores global market opportunities. SINOVAC plans to conduct more extensive and in-depth trade and cooperation with additional countries, and business and industry organizations.
For more information, please see the Company’s website at www.sinovac.com.
Contact:
Sinovac Biotech Ltd.
PR Team
pr@sinovac.com