Sinovac Reports Unaudited First Quarter 2009 Financial Results
|
Three months ended March 31
|
2009
|
2008
|
|
|
(doses)
|
(doses)
|
|
Healive
|
772,000
|
1,500,000
|
|
Bilive
|
176,000
|
31,000
|
|
Anflu
|
155,000
|
23,500
|
|
SINOVAC BIOTECH LTD.
|
|||||
|
Incorporated in Antigua and Barbuda
|
|||||
|
Consolidated Balance Sheets
|
|||||
|
March 31, 2009
|
|||||
|
Unaudited
|
|||||
|
(Expressed in U.S. Dollars)
|
|
|
|
|
|
|
|
|
March 31, 2009
|
|
December 31, 2008
|
|
|
ASSETS
|
|||||
|
|||||
|
Cash and cash equivalents
|
$
|
23,308,879
|
$
|
32,894,102
|
|
|
Accounts receivable - net
|
21,105,032
|
19,486,596
|
|||
|
Inventories
|
9,770,267
|
7,428,865
|
|||
|
Income tax refundable
|
1,233,824
|
348,018
|
|||
|
Prepaid expenses and deposits
|
903,454
|
933,297
|
|||
|
Deferred tax assets
|
|
1,022,078
|
|
1,189,831
|
|
|
Total current assets
|
57,343,534
|
62,280,709
|
|||
|
Property, plant and equipment
|
20,564,504
|
19,262,099
|
|||
|
Deferred tax asset
|
580,296
|
569,937
|
|||
|
Licenses and permits
|
992,444
|
1,090,477
|
|||
|
Due to from related party
|
1,460,792
|
||||
|
Total assets
|
$
|
80,941,570
|
$
|
83,203,222
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||
|
Current liabilities
|
|||||
|
Loans payable
|
$
|
8,034,358
|
$
|
8,024,277
|
|
|
Accounts payable and accrued liabilities
|
9,789,984
|
11,909,037
|
|||
|
Due to related parties
|
46,971
|
46,971
|
|||
|
Dividends payable to minority interest shareholder of Sinovac Beijing
|
115,822
|
115,677
|
|||
|
Deferred research grants
|
|
1,126,236
|
|
1,182,703
|
|
|
Total current liabilities
|
|
19,113,371
|
|
21,278,665
|
|
|
Loans payable
|
2,191,189
|
2,188,439
|
|||
|
Deferred government grants
|
2,788,869
|
2,836,994
|
|||
|
Total long-term liabilities
|
|
4,980,058
|
|
5,025,433
|
|
|
Total liabilities
|
|
24,093,429
|
|
26,304,098
|
|
|
EQUITY
|
|||||
|
Shareholders' equity
|
|||||
|
Preferred stock
|
-
|
-
|
|||
|
Authorized 50,000,000 shares at par value of $0.001 each, issued and outstanding: nil
|
|||||
|
Common stock
|
42,725
|
42,894
|
|||
|
Authorized 100,000,000 shares at par value of $0.001 each, issued and outstanding: 42,725,356
|
|||||
|
Additional paid-in capital
|
41,376,534
|
41,629,506
|
|||
|
Accumulated other comprehensive income
|
4,208,124
|
4,143,225
|
|||
|
Dedicated reserves
|
5,549,684
|
5,549,684
|
|||
|
Accumulated deficit
|
(1,626,855)
|
(1,651,534)
|
|||
|
Total shareholders' equity
|
|
49,550,212
|
|
49,713,775
|
|
|
Noncontrolling interest
|
|
7,297,929
|
|
7,185,349
|
|
|
Total equity
|
56,848,141
|
56,899,124
|
|||
|
Total liabilities and equity
|
$
|
80,941,570
|
$
|
83,203,222
|
|
SINOVAC BIOTECH LTD.
|
||||
|
Incorporated in Antigua and Barbuda
|
||||
|
Consolidated Statements of Operations and Comprehensive Income
|
||||
|
Three months ended March 31, 2009 and 2008
|
||||
|
Unaudited
|
||||
|
(Expressed in U.S. Dollars)
|
|
|
||
|
|
|
2009
|
|
2008
|
|
Sales
|
$
|
6,566,099
|
$
|
8,862,001
|
|
Cost of sales
|
||||
|
exclusive of depreciation of land use right and amortization of licenses and permits of $104,633 (2008 - $99,834)
|
|
1,447,770
|
|
1,047,866
|
|
Gross Profit
|
|
5,118,329
|
|
7,814,135
|
|
Selling, general and administrative expenses
|
3,547,623
|
3,577,886
|
||
|
Research and development expenses
|
||||
|
net of $58,311(2008 - $4,019) in government research grants
|
759,441
|
929,336
|
||
|
|
|
|
|
|
|
Depreciation of property, plant and equipment and amortization of licenses and permits
|
|
164,869
|
|
178,229
|
|
Total Operating Expenses
|
|
4,471,933
|
|
4,685,451
|
|
Operating Income
|
|
646,396
|
|
3,128,684
|
|
Interest and financing expenses
|
(126,200)
|
(157,707)
|
||
|
Interest and other income
|
|
93,131
|
|
46,350
|
|
Income before income taxes
|
613,327
|
3,017,327
|
||
|
Income taxes expenses
|
|
481,768
|
|
718,516
|
|
Net income for the period
|
131,559
|
2,298,811
|
||
|
Net income attributable to noncontrolling interest
|
(106,880)
|
(738,855)
|
||
|
Net income attributable to shareholders
|
$
|
24,679
|
$
|
1,559,956
|
|
Net income for the period
|
$
|
131,559
|
$
|
2,298,811
|
|
Other comprehensive income
|
||||
|
Foreign currency translation adjustment
|
|
64,899
|
|
1,282,528
|
|
Comprehensive income
|
|
196,458
|
|
3,581,339
|
|
Comprehensive income attributable to noncontrolling Interest
|
123,043
|
1,009,418
|
||
|
Comprehensive income attributable to shareholders
|
$
|
73,415
|
$
|
2,571,921
|
|
Earnings per share – basic and diluted
|
$
|
0.00
|
$
|
0.04
|
|
Weighted average number of shares of common stock outstanding
|
||||
|
Basic
|
42,890,695
|
41,088,322
|
||
|
Diluted
|
|
42,890,695
|
|
41,470,579
|
|
SINOVAC BIOTECH LTD.
|
||||
|
Incorporated in Antigua and Barbuda
|
||||
|
Consolidated Statements of Cash Flows
|
||||
|
Three months ended March 31, 2009 and 2008
|
||||
|
Unaudited
|
||||
|
(Expressed in U.S. Dollars)
|
|
|
|
|
|
|
|
2009
|
|
2008
|
|
Cash Flows From Operating Activities
|
||||
|
Net income for the period
|
$
|
24,679
|
$
|
&nbs
p; 1,559,956
|
|
Adjustments to reconcile net income to net cash provided (used) by operating activities:
|
||||
|
- deferred income taxes
|
157,394
|
73,181
|
||
|
- gain on disposal of equipment
|
(9,783)
|
-
|
||
|
- stock-based compensation
|
66,503
|
16,636
|
||
|
- provision for doubtful accounts
|
868,938
|
627,805
|
||
|
- depreciation of property, plant and equipment, and
|
||||
|
amortization of licenses and permits
|
432,354
|
392,103
|
||
|
- research and development expenditures qualified for government grant
|
(58,311)
|
(4,019)
|
||
|
- noncontrolling interests
|
106,880
|
738,855
|
||
|
Change in other assets and liabilities
|
||||
|
- accounts receivable
|
(2,462,999)
|
(4,150,245)
|
||
|
- inventories
|
(2,331,763)
|
(1,449,443)
|
||
|
- prepaid expenses and deposits
|
30,904
|
319,014
|
||
|
- income tax refundable
|
(885,252)
|
-
|
||
|
- accounts payable and accrued liabilities
|
(2,771,775)
|
473,790
|
||
|
Net Cash Used in Operating Activities
|
|
(6,832,231)
|
|
(1,402,367)
|
|
Cash Flows From Financing Activities
|
||||
|
Proceeds from issuance of common stock
|
-
|
9,751,309
|
||
|
Proceeds from shares subscribed
|
-
|
61,990
|
||
|
Repurchase of common stock
|
(319,643)
|
-
|
||
|
Loan to minority shareholders in Sinovac Beijing
|
(1,460,600)
|
-
|
||
|
Dividend paid to minority shareholders in Sinovac Beijing
|
-
|
(2,947,877)
|
||
|
Net Cash Provided by / (Used in) Financing Activities
|
|
(1,780,243)
|
|
6,865,422
|
|
Cash Flows From Investing Activities
|
-
|
-
|
||
|
Restricted cash
|
-
|
(1,370,686)
|
||
|
Acquisition of property, plant and equipment
|
(1,011,492)
|
(1,007,424)
|
||
|
Net Cash Used in Investing Activities
|
|
(1,011,492)
|
|
(2,378,110)
|
|
Exchange Gain on Cash and Equivalents
|
|
38,743
|
|
422,270
|
|
(Derease) / Increase in cash and cash equivalents
|
(9,585,223)
|
3,507,215
|
||
|
Cash and Cash Equivalents, Beginning of Period
|
32,894,102
|
17,071,497
|
||
|
Cash and Cash Equivalents, End of Period
|
$
|
23,308,879
|
$
|
20,578,712
|
|
Supplemental Disclosure of Cash Flow Information:
|
||||
|
Cash paid for income taxes
|
$
|
1,209,626
|
$
|
438,406
|
|
Cash paid for interests
|
$
|
123,402
|
$
|
110,841
|
|
Supplemental Schedule of Non-cash Activities:
|
||||
|
Acquisition of property, plant and equipment included in accounts payable and accrued liabilities
|
$
|
1,092,789
|
$
|
822,696
|
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