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 global biopharmaceutical company headquartered in China. Guided by its mission to “Supply Vaccines to Eliminate Human Diseases,” the Company is dedicated to the research, development, manufacturing and supply of vaccines and related biological products, providing vaccine products and related solutions for disease prevention and control worldwide.
SINOVAC has a diversified vaccine portfolio across multiple disease areas, including influenza, viral hepatitis, varicella, hand, foot and mouth disease (HFMD), poliomyelitis, rabies, tetanus, and pneumococcal disease. Three of SINOVAC's vaccines have been prequalified by the World Health Organization: the inactivated hepatitis A vaccine Healive®, the Sabin-strain inactivated poliomyelitis vaccine (sIPV), and the live attenuated varicella vaccine.
SINOVAC has extensive experience in vaccine research, development and commercialization for emerging infectious diseases and public health emergencies. The Company initiated vaccine R&D in response to major public health threats, including SARS, H5N1, H1N1, and COVID-19, and developed the world's first inactivated SARS vaccine (with Phase I clinical trials completed), China's first inactivated pandemic influenza vaccine against H5N1 (Panflu®), the world's first H1N1 influenza vaccine (Panflu.1®), and CoronaVac®, the world's most widely used inactivated COVID-19 vaccine. Beyond its marketed portfolio, SINOVAC continues to advance its R&D pipeline, spanning combination vaccines, recombinant protein vaccines, mRNA technologies, antibody-based products, and other next-generation technologies and product platforms, while expanding its capabilities in disease prevention and biopharmaceuticals.
With a long-standing commitment to innovation and global health, SINOVAC continues to deepen collaboration with research institutions, international organizations, and local partners while expanding its global presence. Through technological collaboration, localized production, and industrial partnerships, the Company aims to improve access to high-quality vaccines across regions, better address local disease prevention and healthcare needs, and strengthen preparedness for future public health challenges.
For more information, please see the Company's website at www.sinovac.com.
EN