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 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