Sinovac Reports Unaudited Third Quarter 2019 Financial Results

  • Date: 2019-11-15
  • Pageview: 3323
November 15, 2019 08:40 AM Eastern Standard Time
 
BEIJING--(BUSINESS WIRE)--Sinovac Biotech Ltd. (NASDAQ: SVA) (“Sinovac” or the “Company”), a leading provider of biopharmaceutical products in China, announced today its unaudited financial results for the third quarter ended September 30, 2019.
 

Third Quarter and First Nine Months of 2019 Financial Summary

  • Sales for the third quarter of 2019 were $64.3 million, an increase of 19.3% from $53.9 million in the prior year period.
  • Sales for the nine months ended September 30, 2019, were $164.9 million, a decrease of 6.5% from $176.4 million in the prior year period. $8.9 million of this decrease is attributable to changes in the exchange rate between the U.S. dollar and Chinese renminbi.
  • Operating income for the third quarter decreased 15.7% from the prior year period due to a change in sales mix, with a greater proportion of revenue generated from the lower-margin influenza vaccine.
  • Operating income for the nine months ended September 30, 2019, decreased 11.7% from the prior year period due to lower sales.
  • The Company posted $6.3 million of net income attributable to common shareholders, or $0.06 per basic and diluted share in the third quarter, compared to net income attributable to common shareholders of $8.9 million, or $0.12 per basic and diluted share, in the prior year period.
  • The Company posted $18.1 million of net income attributable to common shareholders, or $0.19 per basic and diluted share in the nine months ended September 30, 2019, compared to net income attributable to common shareholders of $22.9 million, or $0.37 per basic and $0.36 per diluted share, in the prior year period.

Mr. Weidong Yin, Chairman, President, and CEO of Sinovac, commented, “We delivered sales growth this quarter despite facing challenges from market demand for some of our vaccines and a lack of supply of certain products. We are pleased to report that during the quarter, Anflu, the seasonal influenza vaccine, was relaunched to the market after a one-year absence due to the manufacturing disruption orchestrated by the minority shareholder of our Beijing operation last year.”

“We have made strong progress in our pipeline development in 2019, and we expect the commercial launches of varicella, sIPV, and QIV in 2020. We also welcome the implementation of the new vaccine legislation, which will ultimately benefit high-quality vaccine manufacturers such as Sinovac as well as public health in China,” Mr. Yin concluded.

Pipeline Development

Varicella –The Company filed an application for a production license for its varicella vaccine with the National Medical Products Administration (“NMPA”), previously known as the China State Food and Drug Administration, in November 2017. The site inspection by the NMPA in July 2019 was successfully passed. The Company expects the license to be issued in early 2020.

23-valent Pneumococcal polysaccharide vaccine (or PPV-23) – The Company submitted its application for a production license in 2017. In 2018, the NMPA requested a supplementary submission. The technical review by NMPA was completed at the end of September and a notice of site inspection was issued to the Company. The on-site inspection is currently being prepared. The Company expects the license to be issued in 2021.

Quadrivalent influenza vaccine (or QIV) – The Company filed an application with the NMPA for a production license for the QIV vaccine in March 2019. Preliminary questions and answers have been submitted. Sinovac’s application is currently under review, and the Company expects the production license to be issued in 2020.

Sabin Inactivated Polio vaccine (or sIPV) – The production license application for the sIPV vaccine was accepted by the NMPA in January 2019. In March 2019, given the high demand for effective polio vaccines, the application was granted fast track review. Currently, the application is under review. The Company expects the license to be issued in 2020.

Unaudited Financial Results for the Third Quarter of 2019

Summary of sales and gross profit

(In $000 except percentage data)

 

2019
Q3

 

% of Sales

 

2018
Q3

 

% of Sales

Hepatitis A vaccine – Healive®

 

14,689

 

22.8%

 

10,040

 

18.6%

Hepatitis A&B vaccine – Bilive®

 

-

 

-

 

946

 

1.8%

Hepatitis vaccines subtotal

 

14,689

 

22.8%

 

10,986

 

20.4%

Influenza vaccine

 

12,966

 

20.2%

 

14

 

0.0%

EV71 vaccine - Inlive®

 

32,471

 

50.4%

 

42,542

 

78.8%

Mumps vaccine

 

4,217

 

6.6%

 

407

 

0.8%

Total sales

 

64,343

 

100.0%

 

53,949

 

100.0%

Cost of sales

 

10,347

 

16.1%

 

4,654

 

8.6%

Gross profit

 

53,996

 

83.9%

 

49,295

 

91.4%

Sales for the third quarter of 2019 were $64.3 million, an increase of 19.3% from $53.9 million in the prior year period. The increase was due to higher sales of influenza vaccines.

The lack of Bilive® sales is still attributed to the suspended production of the product, which was due to a lack of supply of the hepatitis B vaccine from the Company’s sole supplier.

Gross profit in the third quarter of 2019 was $54.0 million compared to gross profit of $49.3 million in the prior year period. Gross margin was 83.9% compared to 91.4% in the prior year period. The decrease of gross margin was due to a change of sales mix, primarily caused by increased sales of the lower-margin influenza vaccine.

Selling, general and administrative expenses in the third quarter of 2019 were $34.4 million compared to $28.5 million in the prior year period. The Company incurred higher selling expenses in the third quarter of 2019 due to higher sales and marketing activities.

R&D expenses in the third quarter of 2019 were $5.7 million, compared to $4.7 million in the prior year period, as the Company continued to invest in the development of its pipeline of product candidates, including sIPV, PPV, and the varicella vaccine.

Net income in the third quarter of 2019 was $11.7 million compared to $13.2 million in the prior year period. Net income decreased as a higher proportion of revenue was generated from the lower-margin influenza vaccines.

Net income attributable to common shareholders was $6.3 million, or $0.06 per basic and diluted share, compared to net income attributable to common shareholders of $8.9 million, or $0.12 per basic and diluted share, in the prior year period.

As the Company announced on February 22, 2019, the Company’s Board of Directors determined that certain shareholders became “Acquiring Persons,” as defined in the Company’s Rights Agreement (“Rights Agreement”), and a “Trigger Event” occurred under the Rights Agreement. As a result, new common and preferred shares of the Company were issued. Without the effect of the implementation of the Rights Agreement and the newly issued common and preferred shares, basic and diluted earnings per share for the third quarter of 2019 would be $0.11.

Non-GAAP adjusted EBITDA was $15.8 million in the third quarter of 2019 compared to $18.4 million in the prior year period. Non-GAAP net income in the third quarter of 2019 was $12.5 million compared to $14.9 million in the prior year period. Non-GAAP diluted earnings per share in the third quarter of 2019 were $0.07 per share compared to $0.14 per share in the prior year period. Non-GAAP diluted earnings per share in the third quarter of 2019 excluding the implementation of the Rights Agreement and the newly issued common and preferred shares would be $0.12 per share. Reconciliations of non-GAAP measures to the nearest comparable GAAP measures are included at the end of this earnings announcement.

Unaudited Financial Results for the Nine Months Ended September 30, 2019

Summary of sales and gross profit

(In $000 except percentage data)

 

2019
YTD

 

% of Sales

 

2018
YTD

 

% of Sales

Hepatitis A vaccine – Healive®

 

39,090

 

23.7%

 

35,892

 

20.3%

Hepatitis A&B vaccine – Bilive®

 

-

 

-

 

11,290

 

6.4%

Hepatitis vaccines subtotal

 

39,090

 

23.7%

 

47,182

 

26.7%

Influenza vaccine

 

12,966

 

7.9%

 

2,078

 

1.2%

EV 71 vaccine - Inlive®

 

105,697

 

64.0%

 

126,655

 

71.8%

Mumps vaccine

 

7,189

 

4.4%

 

524

 

0.3%

Total sales

 

164,942

 

100.0%

 

176,439

 

100.0%

Cost of sales

 

20,218

 

12.3%

 

17,991

 

10.2%

Gross profit

 

144,724

 

87.7%

 

158,448

 

89.8%

Sales for the nine months ended September 30, 2019, were $164.9 million, a decrease of 6.5% from $176.4 million in the prior year period. The decrease was due to zero sales of Bilive® and lower sales in Inlive®. The sales decrease was partly offset by sales increases in Healive®, the influenza vaccine, and the mumps vaccine. In addition, $8.9 million of the decline in sales for the first nine months of 2019 were attributable to the depreciation of the Chinese renminbi against the U.S. dollar.

Gross profit in the nine months ended September 30, 2019, was $144.7 million compared to gross profit of $158.4 million in the prior year period. Gross margin was 87.7% compared to 89.8% in the prior year period. The decrease of gross margin was due to a change in sales mix, with a higher proportion of sales of the influenza vaccine, which has a lower profit margin.

Selling, general and administrative expenses in the nine months ended September 30, 2019, were $88.2 million compared to $96.3 million in the prior year period. The Company incurred lower legal and consulting fees associated with the Company’s ongoing litigation matters in the 2019 period.

R&D expenses in the nine months ended September 30, 2019, were $16.5 million compared to $14.8 million in the prior year period.

Net income in the nine months ended September 30, 2019, was $32.4 million compared to $35.8 million in the prior year period. Net income decreased primarily due to lower revenue.

Net income attributable to common shareholders was $18.1 million, or $0.19 per basic and diluted share, compared to net income attributable to common shareholders of $22.9 million, or $0.37 per basic and $0.36 per diluted share, in the prior year period.

Excluding the implementation of the Rights Agreement, as described above, and the newly issued common and preferred shares, basic and diluted earnings per share for the nine months ended September 30, 2019, would be $0.31 and $0.30, respectively.

Non-GAAP adjusted EBITDA was $45.6 million in the nine months ended September 30, 2019, compared to $52.6 million in the prior year period. Non-GAAP net income in the nine months ended September 30, 2019, was $34.5 million compared to $38.9 million in the prior year period. Non-GAAP diluted earnings per share in the nine months ended September 30, 2019, were $0.21 per share compared to $0.41 per share in the prior year period. Non-GAAP diluted earnings per share in the nine months ended September 30, 2019, excluding the implementation of the Rights Agreement and the newly issued common and preferred shares, would be $0.32 per share. Reconciliations of non-GAAP measures to the nearest comparable GAAP measures are included at the end of this earnings announcement.

As of September 30, 2019, cash and cash equivalents totaled $156.7 million compared to $158.2 million as of December 31, 2018. In the nine months ended September 30, 2019, net cash provided by operating activities was $12.6 million, net cash used in investing activities was $10.2 million, and net cash used in financing activities was $1.0 million, including loan repayment of $3.3 million. As of September 30, 2019, the Company had $3.7 million in bank loans due within one year. The Company expects that its current cash position will be able to support its operations for at least the next 12 months.

The Company’s Interim Financial Statements are prepared and presented in accordance with U.S. GAAP. However, the Interim Financial Statements have not been audited or reviewed by the Company’s independent registered accounting firm.

Legal Proceedings

As previously disclosed by the Company, on March 13, 2018, 1Globe Capital LLC (“1Globe”) filed a complaint against the Company in the Antigua Court. The trial of the matter took place from December 3 to 5, 2018. On December 19, 2018, the Antigua judge handed down his judgment (the “Antigua Judgment”), finding in the Company’s favor in full, dismissing 1Globe’s claim and declaring that the Rights Agreement was validly adopted as a matter of Antigua law. On January 29, 2019, 1Globe filed a Notice of Appeal against the Antigua Judgment. On March 4, 2019, 1Globe filed an application for urgent interim relief, seeking an injunction to prevent the Company from continuing to implement its Rights Agreement until the resolution of the appeal. This application was heard on April 4, 2019, at which the Court of Appeal issued an order restraining the Company from operating the Rights Agreement in any way that affects 1Globe’s rights or shareholding or otherwise distributing the exchange shares to the Company’s shareholders who did not trigger the Rights Plan until after the determination of the appeal (the “Exchange Shares”). 1Globe’s appeal against the Antigua Judgment was heard in the week of September 16, 2019, and the appeal decision is now pending.

As disclosed previously, on March 5, 2018, the Company filed a lawsuit in the Court of Chancery of the State of Delaware seeking a determination whether 1Globe, the Chiang Li Family, OrbiMed Advisors, LLC and certain other shareholders of the Company had triggered the Rights Agreement. On April 12, 2018, 1Globe filed an amended answer to the Company’s complaint, counterclaims, and a third-party complaint against the Company and Mr. Weidong Yin alleging, among other allegations, that the Rights Agreement is not valid. On March 6, 2019, the Delaware Chancery Court entered a status quo order providing that the Company not distribute any of the Exchange Shares to the Company’s shareholders who did not trigger the Rights Plan until the final disposition of the pending Delaware litigation or further order of the Court. On April 8, 2019, the Delaware Chancery Court stayed the Delaware litigation pending the outcome of 1Globe’s appeal of the Antigua Judgment.

Status of Exchange Shares and Trading in the Company’s Shares

As a result of the pending legal proceedings described above, the Exchange Shares are expected to remain in a trust for the benefit of the Company’s shareholders who did not trigger the Rights Plan until, at least, the conclusion of the appeal against the Antigua Judgment and final disposition of the Delaware litigation or further order of the Delaware Chancery Court. The Exchange Shares remain issued and outstanding. The Nasdaq Stock Market LLC implemented a halt on trading of the Company’s common shares at the time of issuance of the Exchange Shares to the trust and the Company is currently unable to estimate when trading will resume, or whether Nasdaq will take any additional action regarding the trading of the Company’s common shares.

About Sinovac

Sinovac Biotech Ltd. is a China-based biopharmaceutical company that focuses on the research, development, manufacturing and commercialization of vaccines that protect against human infectious diseases. Sinovac's product portfolio includes vaccines against enterovirus71 (EV71), hepatitis A and B, seasonal influenza, H5N1 pandemic influenza (avian flu), H1N1 influenza (swine flu), and mumps. Healive, the hepatitis A vaccine manufactured by the Company, has passed the assessment under WHO prequalification procedures in 2017. The EV71 vaccine, an innovative vaccine developed by Sinovac against hand foot and mouth disease caused by EV71, was commercialized in China in 2016. In 2009, Sinovac was the first company worldwide to receive approval for its H1N1 influenza vaccine, which it has supplied to the Chinese Government's vaccination campaign and stockpiling program. The Company is also the only supplier of the H5N1 pandemic influenza vaccine to the government stockpiling program. The Company is developing a number of new products including a Sabin-strain inactivated polio vaccine, pneumococcal polysaccharides vaccine, pneumococcal conjugate vaccine and varicella vaccine. Sinovac primarily sells its vaccines in China, while also exploring growth opportunities in international markets. The Company has exported select vaccines to over 10 countries in Asia and South America. For more information please see the Company’s website at www.sinovac.com.

Safe Harbor Statement

This press release contains “forward-looking statements” within the meaning of the United States federal securities laws. Such statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to differ materially from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Factors that might cause such a difference include our inability to compete successfully in the competitive and rapidly changing marketplace in which we operate, failure to retain key employees, cancellation or delay of projects, failure to satisfy regulatory and other requirements, disapproval or delay in approval of new products by regulatory bodies, disruptions to our operations, the results of any pending litigation (including litigation relating to the 2018 annual general meeting, the validity of our Rights Agreement, and the issuance of the Exchange Shares), Nasdaq’s halt in trading of the Company’s securities and any future action taken by Nasdaq regarding the trading of the Company’s securities, and adverse general economic conditions in China, the United States and elsewhere. These risks and other factors include those listed under “Risk Factors” and elsewhere in our Annual Report on Form 20-F as filed with the Securities and Exchange Commission. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential,” “continue,” or the negative of these terms or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. The Company assumes no obligation to update the forward-looking information contained in this release.

Non-GAAP Financial Measures

To supplement its consolidated financial statements, which are prepared and presented in accordance with GAAP, Sinovac uses the following non-GAAP financial measures: non-GAAP adjusted EBITDA, non-GAAP net income and non-GAAP diluted EPS. For more information on these non-GAAP financial measures, please refer to the table captioned “Reconciliations of non-GAAP Measures to the Nearest Comparable GAAP Measures” in this results announcement.

Sinovac believes that non-GAAP adjusted EBITDA, non-GAAP net income and non-GAAP diluted EPS help identify underlying trends in its business that could otherwise be distorted by the effect of certain income or expenses that Sinovac includes in net income and diluted EPS. Sinovac believes that non-GAAP adjusted EBITDA, non-GAAP net income and non-GAAP diluted EPS provide useful information about its core operating results, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by our management in its financial and operational decision-making. Non-GAAP adjusted EBITDA, non-GAAP net income and non-GAAP diluted EPS should not be considered in isolation or construed as an alternative to income from operations, net income, diluted EPS, or any other measure of performance or as an indicator of Sinovac’s operating performance. These non-GAAP financial measures presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to our data.

Non-GAAP adjusted EBITDA represents net income and excludes interest and financing expenses, interest income, net other income (expenses) and income tax benefit (expenses), and certain non-cash expenses, consisting of share-based compensation expenses, amortization and depreciation that Sinovac does not believe are reflective of the core operating performance during the periods presented.

Non-GAAP net income represents net income before share-based compensation expenses and foreign exchange gain or loss.

Non-GAAP diluted EPS represents non-GAAP net income attributable to common shareholders divided by the weighted average number of shares outstanding during the periods on a diluted basis, including accounting for the effect of the assumed conversion of options.

SINOVAC BIOTECH LTD.
Consolidated Balance sheets
As of September 30, 2019 and December 31, 2018
(Expressed in thousands of U.S. Dollars)
           
    September 30, 2019     December 31, 2018
Current assets   (Unaudited)      
           
Cash and cash equivalents

$

 

156,697

 

 

$

 

158,170

 

Short-term investment  

19,587

 

   

18,908

 

Accounts receivable - net  

104,809

 

   

74,464

 

Income tax receivable  

-

 

   

2,999

 

Inventories  

29,465

 

   

25,091

 

Prepaid expenses and deposits  

2,803

 

   

4,543

 

Total current assets  

313,361

 

   

284,175

 

           
Property, plant and equipment - net  

72,125

 

   

70,920

 

Prepaid land lease payments  

7,816

 

   

8,304

 

Right-of-use asset  

7,630

 

   

-

 

Long-term inventories  

92

 

   

90

 

Long-term prepaid expenses to a related party  

23

 

   

23

 

Prepayment for acquisition of equipment  

1,416

 

   

470

 

Deferred tax assets  

8,188

 

   

5,798

 

Total assets  

410,651

 

   

369,780

 

           
Current liabilities          
Short-term bank loans and current portion of long-term bank loans  

3,742

 

   

3,321

 

Accounts payable and accrued liabilities  

55,187

 

   

49,991

 

Income tax payable  

5,012

 

   

-

 

Deferred revenue  

3,518

 

   

2,907

 

Deferred government grants  

2,227

 

   

1,986

 

Dividend payable  

3,616

 

   

-

 

Lease liability  

965

 

   

-

 

Total current liabilities  

74,267

 

   

58,205

 

           
Deferred government grants  

5,617

 

   

5,961

 

Long-term bank loans  

-

 

   

3,890

 

Deferred revenue  

87

 

   

90

 

Loan from a non-controlling shareholder  

7,835

 

   

6,705

 

Lease liability  

6,273

 

   

-

 

Other non-current liabilities  

2,903

 

   

3,001

 

Total long-term liabilities  

22,715

 

   

19,647

 

           
Total liabilities  

96,982

 

   

77,852

 

           
Commitments and contingencies          
           
Equity          
Preferred stock  

15

 

   

-

 

Common stock  

99

 

   

71

 

Additional paid-in capital  

207,211

 

   

204,998

 

Accumulated other comprehensive loss  

(9,592

)

   

(2,099

)

Statutory surplus reserves  

26,643

 

   

26,643

 

Accumulated earnings  

41,938

 

   

23,820

 

Total shareholders' equity  

266,314

 

   

253,433

 

           
Non-controlling interests  

47,355

 

   

38,495

 

Total equity  

313,669

 

   

291,928

 

Total liabilities and equity

$

 

410,651

 

 

$

 

369,780

 

SINOVAC BIOTECH LTD.
Consolidated Statements of Comprehensive Income
For the three and nine months ended September 30, 2019 and 2018
(Expressed in thousands of U.S. Dollars, except for numbers of shares and per share data)
                         
     

Three months ended September 30

 

 

Nine months ended September 30

     

2019

 

2018

 

 

2019

 

2018

     

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

Sales  

$

 

 

64,343

 

 

$

 

 

53,949

 

 

$

 

 

164,942

 

 

$

 

 

176,439

 

Cost of sales    

10,347

 

   

4,654

 

   

20,218

 

   

17,991

 

Gross profit    

53,996

 

   

49,295

 

   

144,724

 

   

158,448

 

                         
Selling, general and administrative expenses    

34,402

 

   

28,476

 

   

88,169

 

   

96,302

 

Provision (recovery) for doubtful accounts    

16

 

   

(132

)

   

139

 

   

2,444

 

Research and development expenses    

5,657

 

   

4,691

 

   

16,496

 

   

14,765

 

Loss on disposal of property, plant and equipment    

177

 

   

51

 

   

230

 

   

69

 

Government grants recognized in income    

(22

)

   

(128

)

   

(69

)

   

(175

)

Total operating expenses    

40,230

 

   

32,958

 

   

104,965

 

   

113,405

 

Operating income    

13,766

 

   

16,337

 

   

39,759

 

   

45,043

 

                         
Interest and financing expenses    

(147

)

   

(254

)

   

(491

)

   

(904

)

Interest income    

664

 

   

697

 

   

1,402

 

   

1,624

 

Other income, net    

273

 

   

(52

)

   

616

 

   

94

 

Income before income taxes    

14,556

 

   

16,728

 

   

41,286

 

   

45,857

 

Income tax expense    

(2,858

)

   

(3,479

)

   

(8,891

)

   

(10,039

)

Net Income    

11,698

 

   

13,249

 

   

32,395

 

   

35,818

 

Less: Income attributable to non-controlling interests    

(3,904

)

   

(4,387

)

   

(10,661

)

   

(12,871

)

Net income attributable to shareholders of Sinovac    

7,794

 

   

8,862

 

   

21,734

 

   

22,947

 

Preferred stock dividends    

(1,512

)

   

-

 

   

(3,616

)

   

-

 

Net income attributable to common shareholders of Sinovac    

6,282

 

   

8,862

 

   

18,118

 

   

22,947

 

                         
Net income    

11,698

 

   

13,249

 

   

32,395

 

   

35,818

 

Other comprehensive income, net of tax of nil                        
Foreign currency translation adjustments    

(9,059

)

   

(5,849

)

   

(9,294

)

   

(11,276

)

Comprehensive income    

2,639

 

   

7,400

 

   

23,101

 

   

24,542

 

Less: comprehensive income attributable to non-controlling interests    

(2,129

)

   

(3,197

)

   

(8,860

)

   

(10,963

)

Comprehensive income (loss) attributable to shareholders of Sinovac  

$

 

 

510

 

   

4,203

 

 

$

 

 

14,241

 

   

13,579

 

                         
Earnings per share                        
Basic net income per share    

0.06

 

   

0.12

 

   

0.19

 

   

0.37

 

Diluted net income per share    

0.06

 

   

0.12

 

   

0.19

 

   

0.36

 

                         
Weighted average number of shares of common stock outstanding                        
Basic    

98,908,243

 

   

71,121,161

 

   

93,520,043

 

   

62,571,716

 

Diluted    

99,090,290

 

   

71,393,550

 

   

93,705,346

 

   

62,914,102

 

SINOVAC BIOTECH LTD.                
Consolidated Statements of Cash Flows                
For the three and nine months ended September 30, 2019 and 2018                
(Expressed in thousands of U.S. Dollars)                
   

Three months ended

 

Nine months ended

   

September 30

 

September 30

   

2019

 

2018

 

2019

 

2018

   

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Cash flows provided by operating activities                
Net income  

11,699

 

 

13,249

 

 

32,396

 

 

35,818

 

Adjustments to reconcile net income to net cash provided (used in) by operating activities:                
- Deferred income taxes  

(1,374

)

 

757

 

 

(2,716

)

 

(706

)

- Share-based compensation  

751

 

 

724

 

 

2,253

 

 

3,555

 

- Inventory provision  

151

 

 

23

 

 

334

 

 

2,499

 

- Provision for doubtful accounts  

16

 

 

(132

)

 

139

 

 

2,444

 

- Loss on disposal and impairment of property, plant and equipment  

177

 

 

51

 

 

230

 

 

69

 

- Depreciation of property, plant and equipment and amortization of licenses  

1,214

 

 

1,282

 

 

3,433

 

 

3,771

 

- Amortization of prepaid land lease payments  

59

 

 

60

 

 

180

 

 

189

 

- Government grants recognized in income  

(22

)

 

(128

)

 

(69

)

 

(175

)

                 
Changes in:                
- Accounts receivable  

(12,291

)

 

2,539

 

 

(34,678

)

 

(36,739

)

- Inventories  

1,892

 

 

(3,639

)

 

(5,890

)

 

(9,059

)

- Income tax payable  

4,292

 

 

(1,222

)

 

8,486

 

 

(6,656

)

- Prepaid expenses and deposits  

1,061

 

 

459

 

 

1,260

 

 

34

 

- Deferred revenue  

1,056

 

 

7,679

 

 

752

 

 

3,773

 

- Accounts payable and accrued liabilities  

2,917

 

 

(8,392

)

 

6,758

 

 

1,590

 

- Other non-current liablitites  

9

 

 

(158

)

 

(244

)

 

(158

)

                 
Net cash provided by operating activities  

11,607

 

 

13,152

 

 

12,624

 

 

249

 

                 
Cash flows provided by (used in) financing activities                
- Proceeds from bank loans  

-

 

 

5,780

 

 

-

 

 

19,180

 

- Repayments of bank loans  

(2,005

)

 

(6,642

)

 

(3,327

)

 

(30,433

)

- Proceeds from issuance of common stock, net of share issuance costs  

-

 

 

85,292

 

 

3

 

 

85,304

 

- Government grants received  

592

 

 

1,205

 

 

851

 

 

2,010

 

- Loan from a non-controlling shareholder  

1,457

 

 

-

 

 

1,457

 

 

-

 

                 
Net cash provided by (used in) financing activities  

44

 

 

85,635

 

 

(1,016

)

 

76,061

 

                 
Cash flows used in investing activities                
- Purchase of short-term investments  

(1,457

)

 

(18,734

)

 

(1,457

)

 

(18,734

)

- Proceeds from disposal of equipment  

-

 

 

18

 

 

12

 

 

18

 

- Acquisition of property, plant and equipment  

(2,368

)

 

(1,846

)

 

(8,713

)

 

(4,705

)

                 
Net cash used in investing activities  

(3,825

)

 

(20,562

)

 

(10,158

)

 

(23,421

)

                 
Effect of exchange rate changes on cash and cash equivalents and restricted cash  

(2,822

)

 

(1,807

)

 

(2,923

)

 

(4,325

)

                 
Increase (decrease) in cash and cash equivalents and restricted cash  

5,004

 

 

76,418

 

 

(1,473

)

 

48,564

 

                 
Cash and cash equivalents and restricted cash, beginning of period  

151,693

 

 

88,110

 

 

158,170

 

 

115,964

 

                 
Cash and cash equivalents and restricted cash, end of period  

156,697

 

 

164,528

 

 

156,697

 

 

164,528

 

                 
SINOVAC BIOTECH LTD.
Reconciliations of Non-GAAP measures to the nearest comparable GAAP measures
For the three and nine months ended September 30, 2019 and 2018
(Expressed in thousands of U.S. Dollars, except for numbers of shares and per share data)
                 
   

Three months ended
September 30

 

Nine months ended
September 30

   

2019

 

2018

 

2019

 

2018

   

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

Net income  

11,698

 

 

13,249

 

 

32,395

 

 

35,818

 

Adjustments:                
Share-based compensation  

751

 

 

724

 

 

2,253

 

 

3,555

 

Depreciation and amortization  

1,273

 

 

1,342

 

 

3,613

 

 

3,960

 

Interest and financing expenses, net of interest income  

(517

)

 

(443

)

 

(911

)

 

(720

)

Net other (income) expense  

(273

)

 

52

 

 

(616

)

 

(94

)

Income tax expense  

2,858

 

 

3,479

 

 

8,891

 

 

10,039

 

Non-GAAP adjusted EBITDA  

15,790

 

 

18,403

 

 

45,625

 

 

52,558

 

                 
Net income  

11,698

 

 

13,249

 

 

32,395

 

 

35,818

 

Add: Foreign exchange (gain) loss  

87

 

 

939

 

 

(164

)

 

(473

)

Add: Share-based compensation  

751

 

 

724

 

 

2,253

 

 

3,555

 

Non-GAAP net income  

12,536

 

 

14,912

 

 

34,484

 

 

38,900

 

                 
Net income attributable to common shareholders of Sinovac for computing diluted earnings per share  

6,282

 

 

8,862

 

 

18,118

 

 

22,947

 

Add: Non-GAAP adjustments to net income  

550

 

 

1,663

 

 

1,443

 

 

3,082

 

Non-GAAP net income attributable to common shareholders of Sinovac for computing non-GAAP diluted earnings per share  

6,832

 

 

10,525

 

 

19,561

 

 

26,029

 

                 
Weighted average number of shares on a diluted basis  

99,090,290

 

 

71,393,550

 

 

93,705,346

 

 

62,914,102

 

                         
Diluted earnings per share  

0.06

 

 

0.12

 

 

0.19

 

 

0.36

 

Add: Non-GAAP adjustments to net income per share  

0.01

 

 

0.02

 

 

0.02

 

 

0.05

 

Non-GAAP Diluted earnings per share  

0.07

 

 

0.14

 

 

0.21

 

 

0.41

 

 

Contacts

Sinovac Biotech Ltd.
Helen Yang
Tel: +86-10-8279-9871 or
+86-10-5693-1897
Fax: +86-10-6296-6910
Email: ir@sinovac.com

ICR Inc.
Bill Zima
U.S.: 1-646-308-1707
Email: william.zima@icrinc.com

Copyright © 2001-2019 Sinovac Biotech Ltd. All Rights Reserved.

Add: No. 39 Shangdi Xi Road, Haidian District, Beijing, P.R.C. 100085