0001144204-17-006584.txt : 20170208 0001144204-17-006584.hdr.sgml : 20170208 20170208060057 ACCESSION NUMBER: 0001144204-17-006584 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20170208 FILED AS OF DATE: 20170208 DATE AS OF CHANGE: 20170208 FILER: COMPANY DATA: COMPANY CONFORMED NAME: SINOVAC BIOTECH LTD CENTRAL INDEX KEY: 0001084201 STANDARD INDUSTRIAL CLASSIFICATION: PHARMACEUTICAL PREPARATIONS [2834] IRS NUMBER: 000000000 STATE OF INCORPORATION: B9 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-32371 FILM NUMBER: 17580815 BUSINESS ADDRESS: STREET 1: 39 SHANGDI XI ROAD STREET 2: HAIDIAN DISTRICT CITY: BEIJING STATE: F4 ZIP: 100085 BUSINESS PHONE: 86-10-82890088 MAIL ADDRESS: STREET 1: 39 SHANGDI XI ROAD STREET 2: HAIDIAN DISTRICT CITY: BEIJING STATE: F4 ZIP: 100085 FORMER COMPANY: FORMER CONFORMED NAME: NET FORCE SYSTEMS INC DATE OF NAME CHANGE: 19991110 6-K 1 v458738_6k.htm FORM 6-K

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 UNDER

THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of February 2017

--------------

 

Commission File Number: 001-32371

----------

 

SINOVAC BIOTECH LTD.

 

No. 39 Shangdi Xi Road

Haidian District

Beijing 100085, People’s Republic of China

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

 

Form 20-F x          Form 40-F ¨

 

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):________________

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):________________

  

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  SINOVAC BIOTECH LTD.  
       
       
       
  By: /s/ Nan Wang  
  Name: Nan Wang  
  Title: Chief Financial Officer  

 

 

Date: February 8, 2017

 

 

 

 

Exhibit Index

 

Exhibit 99.1 – Press Release

 

 

 

EX-99.1 2 v458738_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

Sinovac Reports Unaudited Third Quarter 2016 Financial Results

 

 

BEIJING, Nov. 28, 2016 /PRNewswire/ -- Sinovac Biotech Ltd. (NASDAQ: SVA), a leading provider of biopharmaceutical products in China, announced today its unaudited third quarter ended September 30, 2016.

 

Mr. Weidong Yin, Chairman, President and CEO of the Sinovac, commented, “Our third quarter revenue rebounded from a slower first half of the year, increasing 71.4% to $28.7 million from $16.8 million from the same period of 2015. The sales improvement was mainly attributable to the newly introduced EV71 vaccine product sales, which contributed approximately $16.5 million to our quarterly revenue, partially offset by Bilive and Anflu revenue decreases.”

 

“Vaccine deliveries resumed in the third quarter after the interpretation of new government regulation was issued in June, however we expect the market for conventional vaccines to take longer to fully recover. Our Bilive sales decline was due to increased sales returns as the delayed supply reduced the shelf life of the vaccine in the channel, while our Anflu sales decline was a result of less vaccine produced during this challenging environment.”

 

“We continued to make progress on our pipeline programs with the continuation of clinical trials of our varicella vaccine, Sabin IPV (sIPV) and pneumococcal polysaccharide vaccine (PPV). Heading into the fourth quarter, we expect EV71 vaccine sales to remain our leading revenue contributor,” concluded Mr. Yin.

 

Third Quarter 2016 Business Highlights

 

Marketing and Sales

 

As in prior years, Sinovac submitted bids of its Healive in Beijing, Shanghai, and Jiangsu Province, and Anflu in Beijing. Sinovac won the tenders to supply Beijing with Healive over the course of 2016 to 2018 and Anflu for 2016. The total value of the tenders was RMB 32 million ($4.8 million) for Healive and RMB 6.6 million ($1.0 million) for Anflu. Sinovac was selected to be the sole supplier of Healive to Shanghai for 2016 and the value of the contract is RMB 14.1 million ($2.1 million). Sinovac won the tender to supply Healive to Jiangsu for 2016 and the total value of the tender was RMB 13.2 million ($2.0 million).

 

Research and Development

 

Varicella – The vaccine candidate was approved to commence human clinical trials in 2015. The phase I trial was completed and the results demonstrated a positive safety profile of the vaccine candidate. The phase III trial commenced in the third quarter. A phase III trial measures efficacy and immunogenicity with a randomized, double-blind, parallel-treatment, placebo-controlled study in addition to safety. Over 6,000 subjects aged one to twelve years old were enrolled as volunteers for the phase III clinical trial. We expect the phase III clinical trial to be completed in the third quarter of 2017, after which the production license application will be filed with the CFDA.

 

 

 

 

sIPV – The Company initiated the phase I clinical trial in October 2016. The preliminary results show a positive safety profile of the vaccine candidate. After the results were collected, Sinovac recently commenced the phase II trial, which is designed to study the immunogenicity of vaccine candidates with different levels of dosage content for the dose selection, and to further observe the safety of the vaccine. The phase II clinical trial is expected to be completed in the third quarter of 2017.

 

Unaudited Financial Results for Third Quarter 2016

 

   2016Q3   % of Sales   2015Q3   % of Sales 
(In $000 except percentage data)
Hepatitis A – Healive   6,872    23.9%   4,800    28.6%
Hepatitis A&B – Bilive   103    0.4%   3,701    22.1%
Hepatitis vaccines subtotal   6,975    24.3%   8,501    50.7%
Influenza vaccine   5,285    18.4%   8,032    47.9%
Enterovirus 71 vaccine   16,471    57.3%   -    - 
Mumps vaccine   4    0.0%   231    1.4%
Regular sales   28,735    100.0%   16,764    100.0%
H5N1   -    -    -    - 
Total sales   28,735    100.0%   16,764    100.0%
Cost of sales   5,705    19.9%   5,549    33.1%
Gross profit   23,030    80.1%   11,215    66.9%

 

Quarterly sales from continuing operations were $28.7 million compared to $16.8 million in the prior year period. Sales increased primarily due to revenue generated by the Company’s EV71 vaccine.

 

Gross profit from continuing operations was $23.0 million, compared to gross profit of $11.2 million in the prior year period. The increase was primarily due to the contribution of EV71 vaccine sales in the third quarter of 2016. Gross margin was 80.1%, compared to 66.9% in the prior year period.

 

Selling, general and administrative expenses in the third quarter of 2016 were $12.3 million, compared to $10.0 million in the same period of 2015. The Company’s selling, general and administrative expenses increased with the higher level of sales activity, and the Company also incurred a cost of $733 thousand relating to the proposed privatization of Sinovac.

 

R&D expenses in the third quarter of 2016 were $4.2 million, compared to $2.2 million in the same period of 2015. The increase was mainly due to higher R&D expenses on the varicella and sIPV vaccine projects in the third quarter of 2016.

 

Income from continuing operations was $4.3 million compared to a loss of $1.8 million in the prior year period. In addition, the third quarter of 2015 included a loss from discontinued operations of $183 thousand whereas no such income or loss was received in the third quarter of 2016.

 

Net income attributable to common shareholders was $3.2 million, or $0.06 per basic and diluted share, compared to net loss attributable to common shareholders of $1.6 million, or ($0.03) per basic and diluted share in the prior year period.

 

Non-GAAP EBITDA was $7.7 million in the third quarter of 2016, compared to $721 thousand in the prior year period. Non-GAAP net income from continuing operations in the third quarter of 2016 was $4.6 million, compared to a net loss of $1.2 million in the prior year period. Non-GAAP diluted earnings per share from continuing operations in the third quarter of 2016 was $0.06, compared to net loss of $0.01 per share in the prior year period. Reconciliations of non-GAAP measures to the nearest comparable GAAP measures are included at the end of this earnings announcement.

 

 

 

 

Unaudited Financial Results for nine months ended September 30, 2016

 

   2016.1-9   % of Sales   2015.1-9   % of Sales 
(In $000 except percentage data)
Hepatitis A – Healive   11,397    27.8%   16,185    36.4%
Hepatitis A&B – Bilive   (1,040)   (2.5)%   17,972    40.4%
Hepatitis vaccines subtotal   10,357    25.3%   34,157    76.8%
Influenza vaccine   5,995    14.6%   9,144    20.6%
Enterovirus 71 vaccine   18,033    43.9%   -    - 
Mumps vaccine   289    0.6%   1,161    2.6%
Regular sales   34,674    84.4%   44,462    100.0%
H5N1   6,392    15.6%   -    - 
Total sales   41,066    100.0%   44,462    100.0%
Cost of sales   14,068    34.3%   11,140    25.1%
Gross profit   26,998    65.7%   33,322    74.9%

 

Sales from continuing operations were $41.1 million for the nine months ended September 30, 2016, a decrease of 7.6% from $44.5 million in the prior year period. Excluding H5N1 revenue, sales from continuing operations were $34.7 million for nine months ended September 30, 2016, a decrease of 22.0% from $44.5 million in the prior year period. The sales decrease was due to lower sales to customers in the first half of 2016 and an increase in sales returns as a result of the vaccine incident in Shandong province.

 

Gross profit from continuing operations was $27.0 million, a decrease of 19.0% from $33.3 million in the prior year period. Gross margin was 65.7%, compared to 74.9% in the prior year period. Excluding H5N1, gross margin was 67.0% for the nine months ended September 30, 2016, compared to 75.5% in the prior year period. The decrease was mainly due to a higher inventory provision provided for hepatitis A&B and mumps vaccines, higher idle capacity costs charged to cost of sales, and a negative gross profit for the hepatitis A&B vaccine due to higher sales returns provision provided in the period.

 

Selling, general and administrative expenses for the nine months ended September 30, 2016 were $26.7 million, compared to $25.8 million in the same period of 2015.

 

R&D expenses for the nine months ended September 30, 2016 were $9.1 million, compared to $6.6 million in the same period of 2015. The increase was mainly due to higher R&D expenses on the varicella and sIPV vaccines and the MMR vaccine project.

 

Net loss from continuing operations was $9.9 million, compared to $749 thousand in the prior year period. Net income from discontinued operations was $2.3 million, compared to a net loss of $619 thousand in the prior year period.

 

Net loss attributable to common shareholders was $5.0 million or ($0.09) per basic and diluted share for the nine months ended September 30, 2016, compared to net loss attributable to common shareholders of $1.6 million, or ($0.03) per basic and diluted share for the nine months ended September 30, 2015.

 

 

 

 

Non-GAAP EBITDA was negative $4.3 million for nine months ended September 30, 2016, compared to $6.7 million in the prior year period. Non-GAAP net loss from continuing operations for the nine months ended September 30, 2016 was $8.5 million, compared to a net income of $168 thousand in the prior year period. Non-GAAP diluted net loss per share from continuing operations for the nine months ended September 30, 2016 was $0.11, compared to $0.00 per share in the prior year period. Reconciliations of non-GAAP measures to the nearest comparable GAAP measures are included at the end of this earnings announcement.

 

As of September 30, 2016, cash and cash equivalents totaled $54.3 million, compared to $63.8 million as of December 31, 2015. For the nine months ended September 30, 2016 net cash used in operating activities was $15.5 million. Net cash used in investing activities was $7.4 million, which was for the purchase of equipment. Net cash provided by financing activities was $13.9 million, including loan proceeds of $35.0 million and loan repayment of $21.3 million. As of September 30, 2016, the Company had $29.4 million of 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 will seek new commercial bank loans to finance the commercialization of its pipeline products and for other operational purposes when appropriate.

 

Update on Consideration of “Going Private” Proposals

 

An independent special committee of the Company’s Board of Directors is continuing its work to consider and evaluate competing proposals to privatize the Company.  As disclosed previously, the Company’s Board of Directors formed the special committee following the receipt of a non-binding “going private” proposal, dated January 30, 2016, from Mr. Weidong Yin, chairman, president and chief executive officer of the Company, and SAIF Partners IV L.P. and/or its affiliates. Subsequently, the special committee received a non-binding competing “going private” proposal, dated February 3, 2016, from a consortium comprised of PKU V-Ming (Shanghai) Investment Holdings Co., Ltd., Shandong Sinobioway Biomedicine Co., Ltd., CICC Qianhai Development (Shenzhen) Fund Management Co., Ltd., Beijing Sinobioway Group Co., Ltd., Heng Feng Investments (International) Limited and Fuerde Global Investment Limited.

 

The special committee has implemented a customary process to ensure a fair assessment of both proposals.  The special committee continues to carefully consider and evaluate both proposals with the assistance of the special committee’s financial and legal advisors.

 

No final decisions have been made with respect to either proposal, and there can be no assurance that any definitive and binding offer will be made, that any agreement will be executed or that either proposal or any other transaction will be approved or consummated. The Company does not undertake any obligation to provide any updates with respect to these or any other transactions, except as required under applicable law.

 

Conference Call Details

 

Sinovac will host a conference call on Monday, November 28, 2016, at 8:00 a.m. EDT (Monday, November 28 at 9:00 p.m. China Standard Time) to review the Company’s financial results and provide an update on recent corporate developments.

 

To access the conference call, please dial 1-877-407-9039 (USA) or 1-201-689-8470 (International). A replay of the call will be available after the earnings call through December 12, 2016. To access the replay, please dial 1-877-870-5176 (USA) or 1-858-384-5517 (International) and reference the replay pin number 13650180.

 

 

 

 

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 hepatitis A and B, seasonal influenza, H5N1 pandemic influenza (avian flu), H1N1 influenza (swine flu), mumps and canine rabies. 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. Sinovac’s newly developed innovative vaccine against HFMD caused by EV71 is ready for market launch. The Company is currently 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 Mexico, Mongolia, Nepal, Tajikistan, Bangladesh, Chile and the Philippines, and was recently granted a license to commercialize its influenza vaccine in Guatemala. For more information, please visit the Company’s website at www.sinovac.com.

 

Safe Harbor Statement

 

This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. 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 and adverse general economic conditions in the United States and internationally. 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 EBITDA, non-GAAP net income from continuing operations and non-GAAP diluted EPS from continuing operations.  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 EBITDA, non-GAAP net income from continuing operations and non-GAAP diluted EPS from continuing operations help identify underlying trends in its business that could otherwise be distorted by the effect of certain income or expenses that Sinovac includes in income from operations from continuing operations, net income from continuing operations and diluted EPS from continuing operations. Sinovac believes that non-GAAP EBITDA, non-GAAP net income from continuing operations and non-GAAP diluted EPS from continuing operations 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 EBITDA, non-GAAP net income from continuing operations and non-GAAP diluted EPS from continuing operations should not be considered in isolation or construed as an alternative to income from operations from continuing operations, net income from continuing operations, diluted EPS from continuing operations, 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 EBITDA represents income (loss) from continuing operations, excludes interest and financing expenses, interest income, net other income (expenses) and income tax benefit (expenses), and certain non-cash expenses, consisting of stock-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 from continuing operations represents net income from continuing operations before stock-based compensation expenses, and foreign exchange gain or loss.

 

Non-GAAP diluted EPS from continuing operations represents non-GAAP net income attributable to ordinary shareholders from continuing operations 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.

 

Contact

 

Sinovac Biotech Ltd.

Helen Yang

Tel: +86-10-8279-9871

Fax: +86-10-6296-6910

Email: ir@sinovac.com

 

ICR Inc.

Bill Zima

U.S: 1-646-308-1707

Email: william.zima@icrinc.com

 

 

 

 

SINOVAC BIOTECH LTD.

Consolidated Balance sheets

As of September 30, 2016 and December 31, 2015

(Expressed in thousands of U.S. Dollars, except for numbers of shares and per share data)

 

  September 30, 2016   December 31, 2015 
Current assets  (Unaudited)     
Cash and cash equivalents  $54,316   $63,834 
Restricted cash   311    1,626 
Accounts receivable – net   47,540    39,021 
Inventories   19,568    18,685 
Prepaid expenses and deposits   1,136    958 
Deferred tax assets   3,070    2,603 
Current assets held for sale   -    1,797 
Total current assets   125,941    128,524 
           
Property, plant and equipment   67,015    63,940 
Prepaid land lease payments   9,116    9,574 
Long-term inventories   83    - 
Long-term prepaid expenses   24    25 
Prepayments for acquisition of equipment   1,111    328 
Deferred tax assets   428    593 
Total assets   203,718    202,984 
           
Current liabilities          
Short-term bank loans and current portion of long-term bank loans and other debt   29,445    21,775 
Loan from a non-controlling shareholder   2,399    2,470 
Accounts payable and accrued liabilities   26,029    22,524 
Income tax payable   776    1,643 
Deferred revenue   141    8,144 
Deferred government grants   7,188    1,202 
Current liabilities held for sale   -    243 
Total current liabilities   65,978    58,001 
           
Deferred government grants   3,366    4,730 
Long-term bank loans   5,950    756 
Deferred revenue   93    - 
Other non-current liabilities   734    756 
Total long-term liabilities   10,143    6,242 
           
Total liabilities   76,121    64,243 
           
Commitments and contingencies          
Equity          
Preferred stock   -    - 
Common stock   57    57 
Additional paid-in capital   111,097    109,944 
Accumulated other comprehensive income   3,687    8,110 
Statutory surplus reserves   13,450    13,450 
Accumulated deficit   (13,326)   (8,281)
Total shareholders' equity   114,965    123,280 
           
Non-controlling interests   12,632    15,461 
Total equity   127,597    138,741 
Total liabilities and equity  $203,718   $202,984 

 

 

 

 

SINOVAC BIOTECH LTD.

Consolidated Statements of Comprehensive Income (loss)

For the three and nine months ended September 30, 2016 and 2015

(Unaudited)

(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 
   2016   2015   2016   2015 
Sales  $28,735   $16,764   $41,066   $44,462 
Cost of sales   5,705    5,549    14,068    11,140 
Gross profit   23,030    11,215    26,998    33,322 
                     
Selling, general and administrative expenses   12,280    9,959    26,744    25,779 
Provision for doubtful accounts   489    413    1,054    496 
Research and development expenses   4,218    2,215    9,069    6,625 
Loss (gain) on disposal of property, plant and equipment   308    (11)   429    (26)
Government grants recognized in income   (329)   (58)   (813)   (501)
Total operating expenses   16,966    12,518    36,483    32,373 
Operating income (loss)   6,064    (1,303)   (9,485)   949 
                     
Interest and financing expenses   (352)   (493)   (1,136)   (1,502)
Interest income   139    233    592    948 
Other income (expense)   (22)   33    214    114 
Income (loss) from continuing operations before income taxes   5,829    (1,530)   (9,815)   509 
Income tax benefit (expense)   (1,547)   (267)   (55)   (1,258)
Income (loss) from continuing operations   4,282    (1,797)   (9,870)   (749)
Income (loss) from discontinued operations, net of tax of nil   -    (183)   2,338    (619)
Net Income (loss)   4,282    (1,980)   (7,532)   (1,368)
Less: Loss (income) attributable to the non-controlling interests   (1,077)   382    2,487    (210)
Net Income (loss) attributable to shareholders of Sinovac   3,205    (1,598)   (5,045)   (1,578)
                     
Income (loss) from continuing operations   4,282    (1,797)   (9,870)   (749)
Other comprehensive income (loss) from continuing operations, net of tax of nil                    
Foreign currency translation adjustments   (464)   (2,739)   (2,907)   (2,674)
Comprehensive income (loss) from continuing operations   3,818    (4,536)   (12,777)   (3,423)
                     
Income (loss) from discontinued operations   -    (183)   2,338    (619)
Other comprehensive income (loss) from discontinued operations, net of tax of nil                    
Foreign currency translation adjustments   -    (82)   (1,857)   (92)
Comprehensive income (loss) from discontinued operations   -    (265)   481    (711)
                     
Comprehensive income (loss)   3,818    (4,801)   (12,296)   (4,134)
Less: comprehensive loss (income) attributable to non-controlling interests   (1,008)   700    2,828    96 
Comprehensive income (loss) attributable to shareholders of Sinovac  $2,810   $(4,101)  $(9,468)  $(4,038)
                     
Earnings (loss) per share                    
Basic net income (loss) per share:                    
Continuing operations   0.06    (0.03)   (0.13)   (0.02)
Discontinued operations   0.00    0.00    0.04    (0.01)
Basic net income (loss) per share   0.06    (0.03)   (0.09)   (0.03)
                     
Diluted net income (loss) per share:                    
Continuing operations   0.06    (0.03)   (0.13)   (0.02)
Discontinued operations   0.00    0.00    0.04    (0.01)
Diluted net income (loss) per share   0.06    (0.03)   (0.09)   (0.03)
                     
                     
Weighted average number of shares of                    
Basic   56,968,033    56,424,587    56,937,573    56,126,013 
Diluted   57,016,036    56,424,587    56,937,573    56,126,013 

 

 

 

 

SINOVAC BIOTECH LTD.

Consolidated Statements of Cash Flows

For the three and nine months ended September 30, 2016 and 2015

(Unaudited)

(Expressed in thousands of U.S. Dollars)                

 

   Three months ended   Nine months ended 
   September 30   September 30 
   2016   2015   2016   2015 
Cash flows  provided by (used in) operating activities                    
Net income (loss)  $4,282   $(1,980)  $(7,532)  $(1,368)
Less: Income (loss) from discontinued operations-net of tax   -    (183)   2,338    (619)
Income (loss) from continuing operations   4,282    (1,797)   (9,870)   (749)
Adjustments to reconcile net income to net cash provided by (used in) operating activities:                    
 - Deferred income taxes   (466)   (465)   (398)   234 
 - Stock-based compensation   315    316    947    637 
 - Inventory provision   450    (42)   3,201    499 
 - Provision for doubtful accounts   489    413    1,054    496 
 - Loss (gain) on disposal and impairment of property, plant and equipment   308    (11)   429    (26)
 - Government grants recognized in income
   (329)   (58)   (813)   (501)
 - Research and development expenditures qualified for government grant   (350)   -    (350)   - 
 - Depreciation of property, plant and equipment and amortization of licenses   1,223    1,643    4,097    4,953 
 - Amortization of prepaid land lease payments   61    65    187    197 
 - Accretion expenses   -    31    -    90 
Changes in:                    
 - Accounts receivable   (18,806)   (3,826)   (10,505)   (7,439)
 - Inventories   1,485    1,842    (4,828)   (3,252)
 - Income tax payable   2,009    (415)   (831)   (797)
 - Prepaid expenses and deposits   (358)   112    (242)   610 
 - Deferred revenue   (236)   (12)   (7,804)   (1,116)
 - Accounts payable and accrued liabilities   2,655    (897)   2,958    (4,037)
 - Deferred government grants   6,080    389    6,111    398 
 - Restricted cash   1,286    -    1,286    - 
 - Other non-current liabilities   -    6    -    6 
Net cash provided by (used in) operating activities from continuing operations   98    (2,706)   (15,371)   (9,797)
Net cash used in operating activities from discontinued operations   -    (143)   (95)   (823)
Net cash provided by (used in) operating activities   98    (2,849)   (15,466)   (10,620)
                     
Cash flows provided by (used in) financing activities                    
 - Proceeds from bank loans   12,329    2,433    34,983    14,389 
 - Repayments of bank loans   (3,531)   (8,673)   (21,282)   (37,214)
 - Proceeds from issuance of common stock,   54    51    182    551 
   net of share issuance costs                    
 - Proceeds from shares subscribed   (12)   (9)   24    - 
Net cash provided by (used in) financing activities   8,840    (6,198)   13,907    (22,274)
                     
Cash flows used in investing activities                    
 - Acquisition of property, plant and equipment   (3,611)   (528)   (8,222)   (3,373)
 - Proceeds from disposal of subsidiary   -    -    875    - 
Net cash used in investing activities from continuing operations   (3,611)   (528)   (7,347)   (3,373)
Net cash used in investing activities from discontinued operations   -    -    (9)   - 
Net cash used in investing activities   (3,611)   (528)   (7,356)   (3,373)
                     
Effect of exchange rate changes on cash and cash equivalents, including cash classified within current assets held for sale   (229)   (821)   (746)   (891)
                     
Increase (decrease) in cash and cash equivalents, including cash classified within current assets held for sale   5,098    (10,396)   (9,661)   (37,158)
Less: Net decrease in cash classified within current assets for sale   -    73    (143)   (67)
Increase (decrease) in cash and cash equivalents   5,098    (10,469)   (9,518)   (37,091)
                     
Cash and cash equivalents, beginning of period   49,218    64,671    63,834    91,293 
                     
Cash and cash equivalents, end of period  $54,316   $54,202   $54,316   $54,202 

 

 

 

 

SINOVAC BIOTECH LTD.

Reconciliations of Non-GAAP measures to the nearest comparable GAAP measures

For the three and nine months ended September 30, 2016 and 2015

(Unaudited)

(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 
   2016   2015   2016   2015 
Income (loss) from continuing operations   4,282    (1,797)   (9,870)   (749)
Adjustments:                    
Stock-based compensation   315    316    947    637 
Depreciation and amortization   1,284    1,708    4,284    5,150 
Interest and financing expenses, net of interest income   213    260    544    554 
Net other (income) expense   22    (33)   (214)   (114)
Income tax (benefit) expense   1,547    267    55    1,258 
Non-GAAP EBITDA   7,663    721    (4,254)   6,736 
                     
Income (loss) from continuing operations   4,282    (1,797)   (9,870)   (749)
Add: Foreign exchange loss (gain)   38    302    441    280 
Add: Stock-based compensation   315    316    947    637 
Non-GAAP net income (loss) from continuing operations   4,635    (1,179)   (8,482)   168 
                     
Net Income (loss) from continuing operations attributable to shareholders of Sinovac   3,205    (1,415)   (7,383)   (959)
Add: Non-GAAP adjustments to net income from continuing operations   353    618    1,388    917 
Non-GAAP net income attributable to shareholders of Sinovac from continuing operations for computing non-GAAP diluted earnings (loss) per share   3,558    (797)   (5,995)   (42)
                     
Weighted average number of shares on a diluted basis   57,016,036    56,424,587    56,937,573    56,126,013 
Diluted earnings (loss) per share from continuing operations   0.06    (0.03)   (0.13)   (0.02)
Add: Non-GAAP adjustments to net income per share  from continuing operations   0.00    0.02    0.02    0.02 
Non-GAAP Diluted EPS from continuing operations   0.06    (0.01)   (0.11)   0.00