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 biopharmaceutical company that focuses on the R&D, manufacturing, and commercialization of biomedical products that protect against human diseases.
SINOVAC's product portfolio includes vaccines against COVID-19, enterovirus 71 (EV71) infected hand-foot-mouth disease (HFMD), hepatitis A, varicella, influenza, poliomyelitis, pneumococcal disease, mumps, etc.
The COVID-19 vaccine, CoronaVac®, has been approved for use in more than 60 countries and regions worldwide. The hepatitis A vaccine, Healive®, passed WHO prequalification requirements in 2017. The EV71 vaccine, Inlive®, is an innovative vaccine under "Category 1 Preventative Biological Products" and commercialized in China in 2016. In 2022, SINOVAC's Sabin-strain inactivated polio vaccine (sIPV) and varicella vaccine were prequalified by the WHO.
SINOVAC was the first company to be granted approval for its H1N1 influenza vaccine Panflu.1®, which has supplied the Chinese government's vaccination campaign and stockpiling program. The Company is also the only supplier of the H5N1 pandemic influenza vaccine, Panflu®, to the Chinese government stockpiling program.
SINOVAC continually dedicates itself to pipeline development including but not limited to new technology, new vaccines as well as other biomedical products. We will constantly explore global opportunities of strategic expansion.
For more information, please visit the Company’s website at www.sinovac.com.
Contact:
Sinovac Biotech Ltd.
PR Team
pr@sinovac.com