Sinovac Reports Unaudited Fourth Quarter and Preliminary Full Year 2009 Record Financial Results
forward-looking statement. Sinovac does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
|
SINOVAC BIOTECH LTD.
|
||||
|
Consolidated Balance Sheets
|
||||
|
December 31, 2009 and 2008
|
||||
|
(Expressed in U.S. Dollars)
|
||||
|
|
|
|
||
|
Current assets
|
$
|
December 31,2009
|
$
|
December 31,2008
|
|
Cash and cash equivalents
|
74,953,212
|
32,894,102
|
||
|
Restrict cash
|
64,400
|
-
|
||
|
short term investment
|
7,313,149
|
-
|
||
|
Accounts receivable
|
24,540,134
|
19,486,596
|
||
|
Inventories
|
9,599,118
|
6,486,351
|
||
|
Income tax refundabele
|
-
|
348,018
|
||
|
Prepaid expenses and deposits
|
466,346
|
933,297
|
||
|
DIT asset - current
|
|
1,375,174
|
|
1,189,831
|
|
Total current assets
|
118,311,533
|
61,338,195
|
||
|
Property, plant and equipment
|
22,306,688
|
19,262,099
|
||
|
Deferred tax asset
|
520,077
|
569,937
|
||
|
License and permit
|
695,109
|
1,090,477
|
||
|
Long-term inventories
|
2,642,734
|
942,514
|
||
|
Total assets
|
$
|
144,476,141
|
$
|
83,203,222
|
|
Current liabilities
|
||||
|
Loans payable
|
$
|
17,697,821
|
$
|
8,024,277
|
|
Income tax payable
|
6,413,734
|
-
|
||
|
Accounts payable and accrued liabilities
|
17,784,509
|
11,909,037
|
||
|
Deferred revenue
|
5,386,749
|
-
|
||
|
Deferred tax liability
|
1,398,123
|
-
|
||
|
Due to related parties
|
-
|
46,971
|
||
|
Dividends payable to non-controlling interest shareholder of Sinovac Beijing
|
-
|
115,677
|
||
|
Deferred research grants
|
$
|
1,331,476
|
$
|
1,182,703
|
|
-
|
||||
|
Total current liabilities
|
50,012,412
|
21,278,665
|
||
|
Deferred revenue - H5N1
|
6,942,824
|
-
|
||
|
Long term payable
|
407,794
|
-
|
||
|
Loans payable
|
-
|
2,188,439
|
||
|
Deferred government grants
|
2,646,669
|
2,836,994
|
||
|
Total liabilities
|
|
60,009,699
|
|
26,304,098
|
|
Commitments and contingencies
|
||||
|
Equity
|
||||
|
Preferred stock
|
||||
|
Common stock
|
42,585
|
42,894
|
||
|
Subscriptions received
|
-
|
|||
|
Additional paid in capital
|
42,533,876
|
41,629,506
|
||
|
Accumulated other comprehensive income
|
4,225,196
|
4,143,225
|
||
|
Dedicated reserves
|
9,863,251
|
5,549,684
|
||
|
Retained earning(accumulated deficit)
|
13,993,287
|
(1,651,534)
|
||
|
Total stockholder's equity
|
|
70,658,195
|
|
49,713,775
|
|
Non-controlling interest
|
13,808,247
|
7,185,349
|
||
|
Total equity
|
84,466,442
|
56,899,124
|
||
|
Total liability and equity
|
$
|
144,476,141
|
$
|
83,203,222
|
|
SINOVAC BIOTECH LTD.
|
||||||||
|
Consolidated Statements of Income and Comprehensive Income
|
||||||||
|
Three Months and twelve Months ended
|
||||||||
|
December, 31 2009 and 2008
|
||||||||
|
(Expressed in U.S. Dollars)
|
||||||||
|
Three months ended December 31
|
Twelve months ended December 31
|
|||||||
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Sales
|
36,388,071
|
12,359,803
|
84,197,182
|
46,496,904
|
||||
|
Cost of sales(exclusive of depreciation of land use right and amortization of licenses and permits of $104,786 (2008-$208,998)for three months and $418,867 (2008-$411,573)for twelve months)
|
$
|
11,177,110
|
$
|
4,615,674
|
$
|
20,063,361
|
$
|
9,936,341
|
|
Gross profit
|
25,210,961
|
7,744,129
|
64,133,821
|
36,560,563
|
||||
|
Selling, general and administrative expenses
|
6,319,939
|
4,054,222
|
18,247,818
|
17,462,674
|
||||
|
Research and development expenses - net of $(10,425) (2008- $162,064) for three months and $251,436 (2008- $310,022) for twelve months in government research grants
|
1,652,609
|
358,664
|
4,405,618
|
2,767,409
|
||||
|
Depreciation of property, plant and equipment and amortization of licenses and permits
|
180,861
|
223,502
|
692,696
|
749,619
|
||||
|
Total operating expenses
|
|
8,153,409
|
|
4,636,388
|
|
23,346,132
|
|
20,979,702
|
|
Operating income
|
17,057,552
|
3,107,741
|
40,787,689
|
15,580,861
|
||||
|
Interest and financing expenses
|
36,894
|
45,859
|
(534,455)
|
(701,637)
|
||||
|
Interest income and other income
|
|
1,057,221
|
|
327,248
|
|
1,300,672
|
|
290,563
|
|
Income before income taxes and non-controlling interest
|
18,151,667
|
3,480,848
|
41,553,906
|
15,169,787
|
||||
|
Income taxes -current
|
(4,851,796)
|
788,445
|
(9,878,698)
|
(3,441,168)
|
||||
|
Income taxes -deferred
|
137,605
|
(504,450)
|
(1,261,823)
|
487,011
|
||||
|
Consolidated net income
|
|
13,437,476
|
|
3,764,843
|
|
30,413,385
|
|
12,215,630
|
|
Less:income attributable to the non-controlling interest
|
|
(4,537,782)
|
|
(1,390,704)
|
|
(10,454,997)
|
|
(4,205,407)
|
|
Net Income attributable to stockholders
|
$
|
8,899,694
|
$
|
2,374,139
|
$
|
19,958,388
|
$
|
8,010,223
|
|
Net Income
|
$
|
13,437,476
|
$
|
3,764,843
|
$
|
30,413,385
|
$
|
12,215,630
|
|
Other comprehensive income
|
||||||||
|
Foreign currency translation adjustment
|
|
8,745
|
|
(89,932)
|
|
99,473
|
|
2,269,024
|
|
Total comprehensive income
|
13,446,221
|
3,674,911
|
30,512,858
|
14,484,654
|
||||
|
Less: comprehensive income attributable to non-controlling interest
|
4,540,048
|
1,398,004
|
10,472,499
|
4,287,662
|
||||
|
Comprehensive income attributable to stockholders
|
$
|
8,906,173
|
$
|
2,276,907
|
$
|
20,040,359
|
$
|
10,196,992
|
|
Earning (loss) per share - basic
|
0.21
|
0.06
|
0.47
|
0.19
|
||||
|
- diluted
|
0.21
|
0.06
|
0.46
|
0.19
|
||||
|
Weighted average number of shares of
|
||||||||
|
Basic
|
$
|
42,585,044
|
$
|
42,892,954
|
$
|
42,580,945
|
$
|
42,426,703
|
|
Diluted
|
$
|
43,853,618
|
$
|
42,892,954
|
$
|
42,975,007
|
$
|
42,450,606
|
|
SINOVAC BIOTECH LTD.
|
||||||||
|
Consolidated Statements of Cash Flows
|
||||||||
|
Three Months and twelve Months ended
|
||||||||
|
December, 31 2009 and 2008
|
||||||||
|
(Expressed in U.S. Dollars)
|
||||||||
|
Three Months ended December 31
|
Twelve Months ended December 31
|
|||||||
|
Cash flows from (used in) operating activities
|
2009
|
2008
|
2009
|
2008
|
||||
|
Net income for the period
|
$
|
13,437,476
|
$
|
3,764,843
|
$
|
30,413,385
|
$
|
12,215,630
|
|
Adjustments to reconcile net income to net cash :
|
||||||||
|
Provided by Operating Activities
|
||||||||
|
- deferred income taxes
|
(137,605)
|
504,450
|
1,261,823
|
(487,011)
|
||||
|
- write-off equipment and loss on disposal
|
176,386
|
123,987
|
169,678
|
126,236
|
||||
|
- stock-based compensation
|
114,665
|
16,635
|
422,860
|
66,542
|
||||
|
- provision for doubtful debts
|
(699,393)
|
(1,944,595)
|
17,744
|
23,612
|
||||
|
- Inventory provision
|
593,451
|
962,772
|
593,451
|
962,772
|
||||
|
- depreciation of property, plant and equipment, and
|
||||||||
|
amortization of licenses and permits
|
845,075
|
470,373
|
2,239,139
|
1,768,687
|
||||
|
- deferred government grant recognized in income
|
(1,119,054)
|
(79,669)
|
(1,119,054)
|
(79,669)
|
||||
|
- research and development expenditures qualified for
|
||||||||
|
government grant
|
10,425
|
(162,345)
|
(251,436)
|
(310,022)
|
||||
|
- accounts receivable
|
13,069,054
|
7,284,649
|
(5,019,696)
|
(1,366,183)
|
||||
|
- inventories
|
3,813,839
|
(406,323)
|
(5,384,946)
|
(4,341,079)
|
||||
|
- prepaid expenses and deposits
|
410,684
|
40,618
|
468,782
|
229,407
|
||||
|
- income tax refundable
|
3,449,433
|
(342,617)
|
6,758,750
|
(342,617)
|
||||
|
- long term payable,deferred revenue and advances
|
||||||||
|
from customers
|
2,930,556
|
-
|
12,722,284
|
-
|
||||
|
- accounts payable and accrued liabilities
|
2,756,301
|
64,969
|
5,118,740
|
2,038,531
|
||||
|
Net cash used in operating activities
|
|
39,651,293
|
|
10,297,747
|
|
48,411,504
|
|
10,504,836
|
|
Cash flows from (used in) financing activities
|
||||||||
|
- loan proceeds
|
1,613,192
|
6,474,698
|
17,687,473
|
8,617,904
|
||||
|
- loan repayment
|
(5,848,066)
|
(3,609,576)
|
(10,232,422)
|
(7,181,586)
|
||||
|
- proceeds from shares issued
|
-
|
(428,234)
|
697,320
|
9,814,709
|
||||
|
- subscriptions received
|
4,035
|
-
|
4,035
|
-
|
||||
|
- government grants for R&D
|
1,147,531
|
169,176
|
r |
1,318,857
|
383,497
|
|||
|
- share bought back
|
-
|
-
|
(335,831)
|
(368,323)
|
||||
|
- dividend paid to non-controlling shareholders
|
||||||||
|
of Sinovac Beijing
|
-
|
-
|
(3,846,501)
|
(2,947,877)
|
||||
|
Net cash provided by (used in) financing activities
|
|
(3,083,308)
|
|
2,606,064
|
|
5,292,931
|
|
8,318,324
|
|
Cash flows from (used in) investing activities
|
||||||||
|
- restricted cash
|
(64,400)
|
725
|
(64,400)
|
-
|
||||
|
- proceed from disposal of equipment
|
-
|
16,848
|
-
|
16,848
|
||||
|
- short-term investment
|
(7,308,873)
|
-
|
(7,308,873)
|
-
|
||||
|
- acquisition of property, plant and equipment
|
(839,621)
|
(693,034)
|
(4,320,065)
|
(3,976,458)
|
||||
|
Net cash provided used in investing activities
|
|
(8,212,894)
|
|
(675,461)
|
|
(11,693,338)
|
|
(3,959,610)
|
|
Exchange gain on cash and equivalents
|
18,332
|
113,252
|
48,013
|
959,055
|
||||
|
Increase in cash and cash equivalents
|
28,373,423
|
#
|
12,341,602
|
42,059,110
|
15,822,605
|
|||
|
|
||||||||
|
Cash and cash equivalents, beginning of period
|
46,579,789
|
20,552,500
|
32,894,102
|
17,071,497
|
||||
|
-
|
||||||||
|
Cash and cash equivalents, end of period
|
$
|
74,953,212
|
$
|
32,894,102
|
$
|
74,953,212
|
$
|
32,894,102
|
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid in interests
|
$
|
298,855
|
$
|
147,411
|
$
|
914,546
|
$
|
604,076
|
|
Cash paid in income tax
|
$
|
1,348,862
|
$
|
1,469,261
|
$
|
3,066,447
|
$
|
4,281,391
|
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 (Panflu®), 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