Sinovac Reports Unaudited Third Quarter 2010 Financial Results
|
Three months ended September 30
|
|
|
2010
|
2009
|
Sales
|
|
|
Inactive hepatitis A vaccines
|
$ 2,290,565
|
5,189,219
|
Recombined hepatitis A&B vaccines
|
145,586
|
1,467,736
|
Influenza vaccines
|
5,425,664
|
12,946,388
|
H5N1vaccines
|
90,957
|
60,966
|
H1N1 vaccines
|
1,599,469
|
1,560,376
|
Total
|
$ 9,552,241
|
21,224,685
|
|
Nine months ended September 30
|
|
|
2010
|
2009
|
Sales
|
|
|
Inactive hepatitis A vaccines
|
$ 10,784,372
|
$ 28,109,874
|
Recombined hepatitis A&B vaccines
|
3,409,355
|
4,767,486
|
Influenza vaccines
|
5,456,696
|
13,310,408
|
H5N1 vaccines
|
90,957
|
60,966
|
H1N1 vaccines
|
4,518,466
|
1,560,377
|
Total
|
$ 24,259,846
|
$ 47,809,111
|
SINOVAC BIOTECH LTD.
|
||||
Incorporated in Antigua and Barbuda
|
||||
Consolidated Balance Sheets
|
||||
(Unaudited)
|
||||
(Expressed in U.S. Dollars)
|
|
|
|
|
September 30,
|
December 31,
|
|||
|
|
2010
|
2009
|
|
ASSETS
|
||||
Current assets
|
||||
Cash and cash equivalents
|
$
|
84,504,538
|
$
|
74,953,212
|
Restricted cash
|
-
|
64,400
|
||
Short-term investments
|
7,912,692
|
7,313,149
|
||
Accounts receivable – net
|
32,578,531
|
24,540,134
|
||
Inventories
|
24,556,152
|
9,599,118
|
||
Prepaid expenses and deposits
|
702,477
|
466,346
|
||
Due from related party
|
3,353,748
|
-
|
||
Deferred tax assets
|
|
806,257
|
|
1,375,174
|
Total current assets
|
154,414,395
|
118,311,533
|
||
Property, plant and equipment
|
62,613,854
|
22,306,688
|
||
Long term inventories
|
423,884
|
2,642,734
|
||
Deposits for acquisition of equipment
|
233,133
|
-
|
||
Deferred tax assets
|
498,300
|
520,077
|
||
Licenses and permits
|
404,749
|
695,109
|
||
Total assets
|
$
|
218,588,315
|
$
|
144,476,141
|
LIABILITIES AND EQUITY
|
||||
Current liabilities
|
||||
Loans payable
|
$
|
2,985,921
|
$
|
17,697,821
|
Accounts payable and accrued liabilities
|
16,368,214
|
17,784,509
|
||
Income tax payable
|
825,136
|
6,413,734
|
||
Deferred revenue
|
5,116,258
|
5,386,749
|
||
Deferred government grants
|
1,515,161
|
1,331,476
|
||
Deferred tax liability
|
1,246,155
|
1,398,123
|
||
Total current liabilities
|
|
28,056,845
|
|
50,012,412
|
Deferred government grants
|
2,567,183
|
2,646,669
|
||
Loans payable
|
8,435,228
|
-
|
||
Long term payable for acquisition of assets
|
6,108,158
|
-
|
||
Long term payable
|
416,250
|
407,794
|
||
Deferred revenue
|
|
7,086,799
|
|
6,942,824
|
Total long term liabilities
|
|
24,613,618
|
|
9,997,287
|
Total liabilities
|
|
52,670,463
|
|
60,009,699
|
Commitments and contingencies
|
|
|||
EQUITY
|
||||
Preferred stock
|
-
|
-
|
||
Authorized 50,000,000 shares at par value of $0.001 each
|
||||
Issued and outstanding: nil
|
||||
Common stock
|
54,172
|
42,585
|
||
Authorized: 100,000,000 shares at par value of $0.001 each
|
||||
Issued and outstanding: 54,171,861 (2009 – 42,585,261 )
|
||||
Additional paid in capital
|
104,809,052
|
42,533,876
|
||
Accumulated other comprehensive income
|
5,810,268
|
4,225,196
|
||
Dedicated reserves
|
9,863,251
|
9,863,251
|
||
Retained earnings
|
|
14,433,743
|
|
13,993,287
|
Total stockholders' equity
|
134,970,486
|
70,658,195
|
||
Non-controlling interests
|
|
30,947,366
|
|
13,808,247
|
Total equity
|
|
165,917,852
|
|
84,466,442
|
Total liabilities and equity
|
$
|
218,588,315
|
$
|
144,476,141
|
SINOVAC BIOTECH LTD.
|
||||||||
Consolidated Statements of Income (Loss) and Comprehensive Income
|
||||||||
Three Months and Nine Months Ended September 30, 2010 and 2009
|
||||||||
(Unaudited)
|
||||||||
(Expressed in U.S. Dollars)
|
||||||||
|
|
Three months ended
|
|
Nine months ended
|
||||
30-Sep
|
30-Sep
|
|||||||
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
$
|
9,552,241
|
$
|
21,224,685
|
$
|
24,259,846
|
$
|
47,809,111
|
|
Cost of sales - (exclusive of depreciation of land-use rights and amortization of licenses and permits of $105,659 (2009 - $104,732) for three months and $315,284 (2009 -$314,081) for nine months
|
|
3,031,414
|
|
3,675,695
|
|
5,690,066
|
|
8,886,251
|
|
|
|||||||
Gross profit
|
|
6,520,827
|
|
17,548,990
|
|
18,569,780
|
|
38,922,860
|
|
|
|||||||
Selling, general and administrative expenses
|
4,412,934
|
3,519,977
|
11,610,212
|
11,927,879
|
||||
|
||||||||
Research and development expenses - net of $36,016 (2009- $133,176) for three months and $17,068 (2009- $261,861) for nine months in government research grants
|
2,510,903
|
1,443,834
|
4,878,294
|
2,753,009
|
||||
Depreciation of property, plant and equipment and amortization of licenses and permits
|
|
333,859
|
|
179,962
|
|
1,266,300
|
|
511,835
|
|
|
|||||||
Total operating expenses
|
|
7,257,696
|
|
5,143,773
|
|
17,754,806
|
|
15,192,723
|
|
|
|||||||
Operating income (loss)
|
(736,869)
|
12,405,217
|
814,974
|
23,730,137
|
||||
Interest and financing expenses
|
(155,712)
|
(246,036)
|
(703,070)
|
(571,349)
|
||||
Interest and other income
|
|
555,311
|
|
77,300
|
|
520,657
|
|
243,451
|
|
|
|||||||
Income (loss) before income taxes and non-controlling interests
|
(337,270)
|
12,236,481
|
632,561
|
23,402,239
|
||||
Income tax expenses
|
|
(198,970)
|
|
(3,782,463)
|
|
(820,773)
|
|
(6,426,330)
|
|
|
|||||||
Consolidated net income (loss)
|
(536,240)
|
8,454,018
|
(188,212)
|
16,975,909
|
||||
Less: net income (loss) attributable to non-controlling interests
|
|
(238,681)
|
|
3,228,659
|
|
(628,668)
|
|
5,917,215
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to stockholders
|
$
|
(297,559)
|
$
|
5,225,359
|
$
|
440,456
|
$
|
11,058,694
|
Net income (loss)
|
$
|
(536,240)
|
$
|
8,454,018
|
$
|
(188,212)
|
$
|
16,975,909
|
Other comprehensive income
|
||||||||
Foreign currency translation adjustment
|
|
1,723,779
|
|
64,108
|
|
2,161,345
|
|
90,728
|
Total comprehensive income
|
1,187,539
|
8,518,126
|
1,973,133
|
17,066,637
|
||||
Less: comprehensive income (loss) attributable to non-controlling interests
|
|
221,191
|
|
3,229,599
|
|
(52,395)
|
|
5,932,451
|
Comprehensive income attributable to stockholders
|
$
|
966,348
|
$
|
5,288,527
|
$
|
2,025,528
|
$
|
11,134,186
|
Earnings (loss) per share – basic and diluted
|
$
|
(0.01)
|
$
|
0.12
|
$
|
0.01
|
$
|
0.26
|
Weighted average number of shares
|
|
|
|
|
|
|
|
|
of common stock outstanding
|
||||||||
- Basic
|
54,140,655
|
42,428,755
|
52,834,517
|
42,574,921
|
||||
- Diluted
|
|
54,140,655
|
|
43,631,572
|
|
53,875,179
|
|
42,758,104
|
SINOVAC BIOTECH LTD.
|
||||||||
Consolidated Statements of Cash Flows
|
||||||||
Three Months and Nine Months Ended September 30, 2010 and 2009
|
||||||||
(Unaudited)
|
||||||||
(Expressed in U.S. Dollars)
|
||||||||
|
|
Three Months ended September 30
|
|
Nine Months ended September 30
|
||||
|
|
2010
|
2009
|
2010
|
2009
|
|||
Cash flows from (used in) operating activities
|
||||||||
Net Income (loss) for the period
|
$
|
(536,240)
|
$
|
8,454,018
|
$
|
(188,212)
|
$
|
16,975,909
|
Adjustments to reconcile net income to net cash from
|
||||||||
(used by) operating activities:
|
||||||||
- deferred income taxes
|
275,164
|
551,478
|
412,873
|
1,399,428
|
||||
- write-off of equipment and loss (gain) on disposal
|
49,631
|
641
|
869,042
|
(6,708)
|
||||
- stock-based compensation
|
95,166
|
180,152
|
298,062
|
308,195
|
||||
- provision (recovery) for doubtful accounts
|
-
|
(1,595,787)
|
-
|
717,137
|
||||
- inventory provision (recovery)
|
(13,272)
|
-
|
243,793
|
-
|
||||
- depreciation of property, plant and equipment, and amortization of licenses and permits
|
901,792
|
591,664
|
2,782,896
|
1,547,454
|
||||
- research and development expenditures qualifying for government grant
|
(36,016)
|
(133,176)
|
(17,068)
|
(261,861)
|
||||
- deferred government grant recognized in income
|
(66,374)
|
(61,707)
|
(198,059)
|
(153,390)
|
||||
- accounts receivable
|
(5,841,219)
|
(3,545,198)
|
(7,400,539)
|
(18,088,750)
|
||||
- inventories
|
(3,608,516)
|
(4,063,146)
|
(12,086,225)
|
(9,198,785)
|
||||
- income tax payable
|
(923,228)
|
3,482,345
|
(5,621,908)
|
3,309,317
|
||||
- prepaid expenses and deposits
|
80,529
|
(197,728)
|
(224,222)
|
58,098
|
||||
- long term payable, deferred revenue and advances from customers
|
-
|
147,160
|
(374,556)
|
9,791,728
|
||||
- accounts payable and accrued liabilities
|
|
569,443
|
3,646,229
|
(4,563,723)
|
2,362,439
|
|||
Net cash provided by (used in) operating activities
|
|
(9,053,140)
|
7,456,945
|
(26,067,846)
|
8,760,211
|
|||
Cash flows from (used in) financing activities
|
||||||||
- Loan proceeds
|
-
|
-
|
9,583,379
|
16,074,281
|
||||
- Loan repayment
|
-
|
(4,384,356)
|
(16,094,224)
|
(4,384,356)
|
||||
- Proceeds from issuance of common stock net of share issuance cost
|
68,800
|
693,285
|
61,988,701
|
693,285
|
||||
- Repurchase of common shares
|
-
|
-
|
-
|
(335,831)
|
||||
- Loan to non-controlling shareholder of Sinovac Beijing
|
-
|
1,461,298
|
(3,286,695)
|
-
|
||||
- Subscriptions received
|
-
|
4,035
|
-
|
4,035
|
||||
- Dividends paid to non-controlling shareholder of Sinovac Beijing
|
-
|
(3,846,501)
|
(3,285,902)
|
(3,846,501)
|
||||
- Repayment to non-controlling shareholder of Sinovac Dalian
|
(519,075)
|
-
|
-
|
-
|
||||
- Government grant received
|
|
-
|
171,326
|
235,818
|
171,326
|
|||
Net cash provided by (used in) financing activities
|
|
(450,275)
|
(5,900,913)
|
49,141,077
|
8,376,239
|
|||
Cash flows used in investing activities
|
||||||||
- Restricted cash
|
308,477
|
-
|
64,400
|
-
|
||||
- Proceeds from disposal of equipment
|
158,443
|
-
|
349,913
|
-
|
||||
- Proceeds from redemption of short-term investments
|
2,173,792
|
-
|
7,314,187
|
-
|
||||
- Purchase of short-term investments
|
-
|
-
|
(7,775,365)
|
-
|
||||
- Deposits for acquisition of equipmen
t
|
(229,087)
|
-
|
(229,087)
|
-
|
||||
- Acquisition of property, plant and equipment
|
|
(3,526,286)
|
(1,718,443)
|
(13,888,818)
|
(3,480,444)
|
|||
Net cash used in investing activities
|
|
(1,114,661)
|
(1,718,443)
|
(14,164,770)
|
(3,480,444)
|
|||
Exchange effect on cash and cash equivalents
|
|
484,277
|
37,748
|
642,865
|
29,681
|
|||
Increase (decrease) in cash and cash equivalents
|
|
(10,133,799)
|
(124,663)
|
9,551,326
|
13,685,687
|
|||
|
||||||||
Cash and cash equivalents, beginning of period
|
|
94,638,337
|
46,704,452
|
74,953,212
|
32,894,102
|
|||
Cash and cash equivalents, end of period
|
$
|
84,504,538
|
$
|
46,579,789
|
$
|
84,504,538
|
$
|
46,579,789
|
|
|
|||||||
Cash paid for interest
|
$
|
163,599
|
$
|
285,423
|
$
|
821,776
|
$
|
615,691
|
Cash paid (received) for income taxes
|
$
|
838,993
|
$
|
-251,359
|
$
|
5,200,744
|
$
|
1,717,585
|
Supplemental schedule of non-cash activities:
|
||||||||
Acquisition of property, plant and equipment included in
|
||||||||
accounts payable and accrued liabilities
|
$
|
8,828,052
|
$
|
-695,653
|
$
|
9,788,178
|
$
|
699,965
|
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