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 global biopharmaceutical company, with a mission of "supply vaccines to eliminate human diseases", the company specializes in the research, development, manufacturing and commercialization of vaccines and related biological products that protect against human infectious diseases.
The company's diversified portfolio includes vaccines for influenza, viral hepatitis, varicella, Hand-Foot-Mouth disease (HFMD), poliomyelitis, pneumococcal disease, etc., of which 3 vaccines have been prequalified by WHO, including inactivated hepatitis A vaccine Healive®, Sabin-strain inactivated polio vaccine (sIPV), and varicella vaccine.
SINOVAC has a leading edge in developing vaccines to combat infectious disease outbreaks and was among the first to initiate R&D during major public health emergencies, including SARS, H5N1, H1N1, and COVID-19. The company developed the world's first inactivated SARS vaccine (Phase I completed), China's first H5N1 influenza vaccine (Paneflu®), the world's first H1N1 influenza vaccine (Panflu.1®), and CoronaVac®, the most widely used inactivated COVID-19 vaccine globally.
Beyond its marketed portfolio, the company is advancing a robust pipeline that includes combination vaccines,recombinant protein vaccines and next-generation platforms such as mRNA technologies and antibodies.
With a long-standing commitment to innovation and global health, SINOVAC is expanding its global footprint by strengthening partnerships with research institutions, international organizations, and local partners. Through broader market presence, technological cooperation, and localized production, the company aims to accelerate vaccine development and supply, enhance regional access to high-quality products, and better address unmet medical needs while improving preparedness for future pandemics.
For more information, please see the Company’s website at www.sinovac.com.
EN