Sinovac Reports Unaudited Third Quarter Financial Results
Sinovac Reports Unaudited Third Quarter Financial Results
- Quarterly sales were $17.1 million, a decrease of 22.3% from $22.1 million in the prior year period, which includes recognition of a special order of pandemic influenza vaccine (H5N1) revenue of $3.6 million. Excluding the impact from this special order, third quarter sales of regular vaccine products decreased 7.4% from the prior year period.
- Gross profit was $12.2 million, a decrease of 16.7% from $14.6 million in the prior year period. Excluding the special order of pandemic influenza vaccine (H5N1) sales impact from 3Q13, gross profit decreased 2.8% from $12.5 million in the same period of last year. Gross margin was 70.9%, compared to 66.1% in the prior year period. Excluding the impact from the special order of pandemic influenza vaccine (H5N1) in 3Q13, gross margin was 70.9%, compared to 67.6% in the same period of last year.
- Net income attributable to common stockholders was $0.1 million, or $0.00 per basic and diluted share, compared to $2.3 million, or $0.04 per basic and diluted share, in the third quarter of 2013.
(In USD'000 except percentage data)
|
2014 Q3
|
% of Sales
|
2013 Q3
|
% of Sales
|
|
Hepatitis A – Healive
|
3,967
|
23.1%
|
5,252
|
23.8%
|
|
Hepatitis A&B – Bilive
|
3,176
|
18.5%
|
5,355
|
24.3%
|
|
Hepatitis vaccines
|
7,143
|
41.6%
|
10,607
|
48.1%
|
|
Influenza vaccine
|
9,647
|
56.3%
|
8,417
|
38.1%
|
|
Animal vaccine
|
102
|
0.6%
|
54
|
0.2%
|
|
Mumps vaccine
|
254
|
1.5%
|
(571)
|
(2.6)%
|
|
Regular sales
|
17,146
|
100.0%
|
18,507
|
83.8%
|
|
H5N1
|
-
|
-
|
3,568
|
16.2%
|
|
Total sales
|
17,146
|
100.0%
|
22,075
|
100.0%
|
|
Cost of goods sold
|
4,986
|
29.1%
|
7,474
|
33.9%
|
|
Gross profit
|
12,160
|
70.9%
|
14,601
|
66.1%
|
(In USD'000 except percentage data)
|
2014 1-9
|
% of Sales
|
2013 1-9
|
% of Sales
|
|
Hepatitis A – Healive
|
15,519
|
36.3%
|
18,451
|
37.2%
|
|
Hepatitis A&B – Bilive
|
15,613
|
36.5%
|
17,935
|
36.2%
|
|
Hepatitis vaccines
|
31,132
|
72.8%
|
36,386
|
73.4%
|
|
Influenza vaccine
|
9,708
|
22.7%
|
8,747
|
17.6%
|
|
Animal vaccine
|
147
|
0.3%
|
132
|
0.3%
|
|
Mumps vaccine
|
1,693
|
4.0%
|
746
|
1.5%
|
|
Regular sales
|
42,680
|
99.8%
|
46,011
|
92.8%
|
|
H5N1
|
102
|
0.2%
|
3,568
|
7.2%
|
|
Total sales
|
42,782
|
100.0%
|
49,579
|
100.0%
|
|
Cost of goods sold
|
11,289
|
26.4%
|
14,327
|
28.9%
|
|
Gross profit
|
31,493
|
73.6%
|
35,252
|
71.1%
|
Helen Yang / Chris Lee
Tel: +86-10-8279-9659 / 9696
Fax: +86-10-6296-6910
Email: ir@sinovac.com
SINOVAC BIOTECH LTD.
|
||
Consolidated Balance sheets
|
||
As of September 30, 2014 and December 31, 2013
|
||
(Expressed in thousands of U.S. Dollars, except for numbers of shares and per share data)
|
||
Current assets
|
September 30,
2014 |
December 31,
2013 |
(Unaudited)
|
||
Cash and cash equivalents
|
94,354
|
107,242
|
Accounts receivable
|
40,852
|
31,927
|
Inventories
|
18,892
|
14,329
|
Prepaid expenses and deposits
|
1,411
|
1,150
|
Deferred tax assets
|
1,836
|
2,602
|
Total current assets
|
157,345
|
157,250
|
Property, plant and equipment
|
68,157
|
67,963
|
Prepaid land lease payments
|
10,588
|
10,948
|
Long-term inventories
|
4,061
|
2,781
|
Long-term prepaid expenses
|
38
|
154
|
Prepayment for acquisition of equipment
|
1,392
|
708
|
Deferred tax assets
|
298
|
117
|
Licenses
|
457
|
772
|
Total assets
|
242,336
|
240,693
|
Current liabilities
|
||
Bank loans and current portion of long-term debt
|
44,505
|
16,217
|
Loan from a non-controlling shareholder
|
2,625
|
3,324
|
Accounts payable and accrued liabilities
|
23,326
|
28,037
|
Income tax payable
|
460
|
246
|
Deferred revenue
|
345
|
875
|
Deferred government grants
|
454
|
458
|
Total current liabilities
|
71,715
|
49,157
|
Deferred government grants
|
7,782
|
4,746
|
Long-term debt
|
11,803
|
32,146
|
Deferred revenue
|
10,753
|
11,005
|
Total long term liabilities
|
30,338
|
47,897
|
Total liabilities
|
102,053
|
97,054
|
Commitments and contingencies
|
||
Equity
|
||
Preferred stock
|
-
|
-
|
Common stock
|
56
|
56
|
Additional paid-in capital
|
107,950
|
107,393
|
Accumulated other comprehensive income
|
12,875
|
14,141
|
Statutory surplus reserves
|
11,808
|
11,808
|
Accumulated deficit
|
(6,869)
|
(4,714)
|
Total stockholders' equity
|
125,820
|
128,684
|
Non-controlling interests
|
14,463
|
14,955
|
Total equity
|
140,283
|
143,639
|
Total liabilities and equity
|
242,336
|
240,693
|
SINOVAC BIOTECH LTD.
|
|||||
Consolidated Statements of Comprehensive Income (loss)
|
|||||
For the three and nine months ended September 30, 2014 and 2013
|
|||||
(Unaudited)
|
|||||
(Expressed in thousands of U.S. Dollars, except for numbers of shares and per share data)
|
|||||
Three months ended September 30
|
Nine months ended September 30
|
||||
2014
|
2013
|
2014
|
2013
|
||
Sales
|
17,146
|
22,075
|
42,782
|
49,579
|
|
Cost of sales
|
4,986
|
7,474
|
11,289
|
14,327
|
|
Gross profit
|
12,160
|
14,601
|
31,493
|
35,252
|
|
Selling, general and administrative expenses
|
8,515
|
9,392
|
24,896
|
25,335
|
|
Provision for doubtful accounts
|
205
|
171
|
499
|
1,057
|
|
Research and development expenses
|
2,545
|
2,034
|
7,512
|
5,923
|
|
Loss (gain) on disposal and Impairment of property, plant and equipment
|
1
|
-
|
30
|
(2)
|
|
Total operating expenses
|
11,266
|
11,597
|
32,937
|
32,313
|
|
Operating income (loss)
|
894
|
3,004
|
(1,444)
|
2,939
|
|
Interest and financing expenses
|
(905)
|
(735)
|
(2,487)
|
(2,168)
|
|
Interest income
|
575
|
544
|
2,120
|
1,568
|
|
Other income (expenses) - net
|
(38)
|
134
|
179
|
141
|
|
Income (loss) before income taxes and non-controlling interests
|
526
|
2,947
|
(1,632)
|
2,480
|
|
Income tax expense
|
(419)
|
(76)
|
(842)
|
(62)
|
|
Net Income (loss)
|
107
|
2,871
|
(2,474)
|
2,418
|
|
Less: (Income) loss attributable to the non-controlling interests
|
(18)
|
(561)
|
319
|
(798)
|
|
Net Income (loss) attributable to stockholders of Sinovac
|
89
|
2,310
|
(2,155)
|
1,620
|
|
Other comprehensive income (loss), net of tax of nil
|
|||||
Foreign currency translation adjustments
|
964
|
249
|
(1,439)
|
1,602
|
|
Total comprehensive income (loss)
|
1,071
|
3,120
|
(3,913)
|
4,020
|
|
Less: comprehensive (income) loss attributable to non-controlling interests
|
(146)
|
(588)
|
492
|
(966)
|
|
Comprehensive income (loss) attributable to stockholders of Sinovac
|
925
|
2,532
|
(3,421)
|
3,054
|
|
Weighted average number of shares of
|
|||||
Basic
|
55,722,435
|
55,382,329
|
55,658,173
|
55,235,198
|
|
Diluted
|
56,118,063
|
55,882,837
|
55,658,173
|
55,684,691
|
|
Earning per share
|
|||||
Basic
|
0.00
|
0.04
|
(0.04)
|
0.03
|
|
Diluted
|
0.00
|
0.04
|
(0.04)
|
0.03
|
SINOVAC BIOTECH LTD.
|
|||||||||
Consolidated Statements of Cash Flows
|
|||||||||
For the three and nine months ended September 30, 2014 and 2013
|
|||||||||
(Unaudited)
|
|||||||||
(Expressed in thousands of U.S. Dollars)
|
|||||||||
Three months ended
|
Nine months ended
|
||||||||
September 30
|
September 30
|
||||||||
2014
|
2013
|
2014
|
2013
|
||||||
Cash flows provided by (used in) operating activities
|
|||||||||
Net income (loss)
|
$
|
107
|
$
|
2,871
|
$
|
(2,474)
|
$
|
2,419
|
|
Adjustments to reconcile net income (loss) to net cash
|
|||||||||
provided by (used in) operating activities:
|
|||||||||
- deferred income taxes
|
122
|
76
|
545
|
62
|
|||||
- stock-based compensation
|
72
|
72
|
215
|
209
|
|||||
- inventory provision
|
42
|
3
|
584
|
770
|
|||||
- provision for doubtful accounts
|
205
|
171
|
499
|
1,057
|
|||||
- impairment of equipment and loss on disposal
|
1
|
-
|
30
|
(2)
|
|||||
- depreciation of property, plant and equipment and amortization of licenses
|
736
|
1,581
|
5,270
|
4,928
|
|||||
- amortization of the prepaid land lease payments
|
66
|
69
|
198
|
207
|
|||||
- accretion expenses
|
30
|
19
|
85
|
71
|
|||||
Changes in:
|
|||||||||
- accounts receivable
|
(5,753)
|
(7,165)
|
(9,407)
|
(15,453)
|
|||||
- inventories
|
976
|
735
|
(6,808)
|
(5,922)
|
|||||
- income tax payable
|
297
|
-
|
297
|
-
|
|||||
- prepaid expenses and deposits
|
(425)
|
(428)
|
(773)
|
(173)
|
|||||
- deferred revenue
|
69
|
(3,483)
|
(616)
|
(4,711)
|
|||||
- accounts payable and accrued liabilities
|
(1,334)
|
101
|
(3,793)
|
1,856
|
|||||
Net cash used in operating activities
|
(4,789)
|
(5,378)
|
(16,148)
|
(14,682)
|
|||||
Cash flows provided by (used in) financing activities
|
|||||||||
- Loan proceeds
|
8,920
|
3,074
|
17,837
|
13,858
|
|||||
- Loan repayments
|
(1,463)
|
-
|
(10,005)
|
(162)
|
|||||
- Proceeds from issuance of common stock,
|
|||||||||
net of share issuance costs
|
84
|
138
|
336
|
555
|
|||||
- Proceeds from shares subscribed
|
(74)
|
31
|
6
|
203
|
|||||
- Government grants received
|
3,244
|
71
|
3,429
|
595
|
|||||
Net cash provided by financing activities
|
10,711
|
3,314
|
11,603
|
15,049
|
|||||
Cash flows used in investing activities
|
|||||||||
- Acquisition of property, plant and equipment
|
(1,624)
|
(768)
|
(7,307)
|
(3,437)
|
|||||
Net cash used in investing activities
|
(1,624)
|
(768)
|
(7,307)
|
(3,437)
|
|||||
Exchange gain (loss) on cash and cash equivalents
|
422
|
(188)
|
(1,036)
|
855
|
|||||
Increase (decrease) in cash and cash equivalents
|
4,720
|
(3,020)
|
(12,888)
|
(2,215)
|
|||||
Cash and cash equivalents, beginning of year
|
89,634
|
92,046
|
107,242
|
91,241
|
|||||
Cash and cash equivalents, end of year
|
$
|
94,354
|
$
|
89,026
|
$
|
94,354
|
$
|
89,026
|