EX-99.2 3 tm2037838d1_ex99-2.htm EXHIBIT 99.2

Exhibit 99.2

 

Sinovac Reports Unaudited Third Quarter 2020 Financial Results

 

BEIJING, China, December 7, 2020 / 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, 2020.

 

Third Quarter and Nine Months Ended 2020 Financial Summary

 

ŸSales for the third quarter of 2020 were $115.5 million, an increase of 79.4% from $64.3 million in the prior year period.
ŸSales for the nine months ended September 30, 2020, were $183.2 million, an increase of 11.1% from $164.9 million in the prior year period.
ŸOperating income for the third quarter of 2020 increased by 101.7% from the prior year period due to higher sales.
ŸOperating income for the nine months ended September 30, 2020, decreased by 52.9% from the prior year period due to higher R&D expenses.
ŸThe Company posted net income attributable to common shareholders of $9.6 million, or $0.10 per basic and diluted share, in the third quarter of 2020, compared to net income attributable to common shareholders of $6.3 million, or $0.06 per basic and diluted share, in the prior year period.
ŸThe Company posted net loss attributable to common shareholders of $3.0 million, or loss of $0.03 per basic and diluted share, for the nine months ended September 30, 2020, compared to net income attributable to common shareholders of $18.1 million, or $0.19 per basic and diluted share, in the prior year period.

 

Mr. Weidong Yin, Chairman, President, and CEO of Sinovac, commented, “We are pleased to report strong performance during the third quarter of 2020 with growth in sales and net income. Sales activities in China’s vaccine market returned to normal as the number of reported COVID-19 cases was dramatically reduced due to strict lockdown measures implemented by the government. Consequently, all of our commercialized product sales rebounded in the third quarter on a sequential and year-over-year basis. In particular, as we entered flu season for 2020-2021, demand for the flu vaccine was stronger than previous years due to the COVID-19 outbreak.”

 

“Our research and development team also made great strides this year. In addition to Chinese market approval of our varicella vaccine and quadrivalent influenza vaccine (QIV), we made significant progress in the development and regulatory advancement of our Sabin inactivated polio vaccine (sIPV) and 23-valent pneumococcal polysaccharide vaccine (PPV-23).

 

“Sinovac is at the forefront of the fight against COVID-19 through vaccine development. Our COVID-19 vaccine, or CoronaVac, is currently being tested in phase III clinical trials in Brazil, Indonesia, Turkey and Chile,” Mr. Yin continued. “We have also forged a strategic partnership with Sino Biopharmaceutical Limited (“Sino Biopharm”) with respect to our R&D subsidiary’s development of CoronaVac, which will accelerate our efforts to help combat the global pandemic.”

 

Business Highlights

 

Marketing and Sales

 

In the third quarter of 2020, the Company’s business returned to normal following the impact of the COVID-19 outbreak in the first half of 2020. Demand for vaccine products was strong due to the surge in vaccination activities, following a pause in the first half of 2020, and the distribution channel’s inventories were replenished. In particular, demand for the flu vaccine was significantly higher compared to the prior year due to the COVID-19 outbreak.

 

 

 

 

Pipeline Development

 

COVID-19 Vaccine - The Company initiated the development of an inactivated vaccine against COVID-19 (named CoronaVac) on January 28, 2020. The phase I and II human studies on healthy adults aged 18 to 59 and elderly adults aged 60 and above were conducted in China and enrolled 144 participants in the phase I trial and 600 participants in the phase II trial, with 743 participants receiving at least one dose of investigational product. Results from the randomized, double-blind, placebo-controlled phase I/II clinical trial on safety, tolerability and immunogenicity of CoronaVac were published in The Lancet Infectious Diseases on November 17, 2020.

 

The phase I trial was conducted in a dose-escalating manner, in which participants were randomly separated 1:1 into two vaccination schedule cohorts, the days 0 and 14 cohort and days 0 to 28 cohort, and then randomly assigned to blocks within each cohort of low-dose CoronaVac (3 μg) or high-dose CoronaVac (6 μg). Within each block, participants were randomly assigned 2:1 to either two doses of CoronaVac or placebo. In the phase II trial, at screening, participants were randomly separated 1:1 into the same two vaccination schedule cohorts and then randomly assigned 2:2:1 to receive two doses of either low-dose CoronaVac, high-dose CoronaVac, or placebo. The study found that two doses of CoronaVac at different concentrations and using different dosing schedules were well tolerated and moderately immunogenic in healthy adults aged 18–59 years.

 

CoronaVac was well tolerated and induced neutralizing antibodies against COVID, which supported the approval of emergency use of CoronaVac in China. The Company is currently conducting phase I and II studies on adolescents in China, as well as phase III trials in Brazil, Indonesia, Turkey, and Chile.

 

Taking safety, immunogenicity, and production capacity into account, the 3 μg dose of CoronaVac is the suggested dose for efficacy assessment in future trials, with ongoing trials investigating on the day 0 and 14 vaccination schedule, and future phase III clinical trials investigating on the day 0 and 28 vaccination schedule. The protective efficacy of CoronaVac remains to be determined.

 

Sabin Inactivated Polio vaccine (“sIPV”) - The Company submitted an application to the National Medical Products Administration (NMPA) for the product license of sIPV in January 2019, which is expected to be granted in the beginning of 2021.

 

23-valent pneumococcal polysaccharide vaccine (“PPV”) – The Company completed site inspection for PPV in June 2020. The commercial launch of PPV in the Chinese market is expected in early 2021.

 

 

 

 

Unaudited Financial Results for Third Quarter 2020

 

Summary of sales and gross profit

(In $000 except percentage data) 2020 Q3 % of Sales 2019 Q3 % of Sales
Hepatitis A vaccine – Healive® 25,409 22.0% 14,689 22.8%
Influenza vaccine 24,055 20.8% 12,966 20.2%
EV 71 vaccine - Inlive® 42,049 36.5% 32,471 50.4%
Mumps vaccine 7,943 6.9% 4,217 6.6%
Varicella vaccine 9,375 8.1% - -
COVID-19 vaccine – CoronaVac 6,622 5.7% - -
Total sales 115,453 100.0% 64,343 100.0%
Cost of sales 14,113 12.2% 10,347 16.1%
Gross profit 101,340 87.8% 53,996 83.9%

 

In the third quarter of 2020, the Company’s regular business operations began to recover from the impact of the COVID-19 outbreak. As a result, sales for the third quarter of 2020 increased by 79.4% to $115.5 million from $64.3 million in the prior year period.

 

Gross profit in the third quarter of 2020 was $101.3 million, compared to a gross profit of $54.0 million in the prior year period. Gross margin was 87.8%, compared to 83.9% in the prior year period. Gross margin increased in the third quarter of 2020 reflects changes in sales mix compared to the comparative period.

 

Selling, general and administrative expenses in the third quarter of 2020 increased by 37.3% to $47.2 million from $34.4 million in the prior year period. The Company incurred higher selling expenses due to an increase in sales.

 

R&D expenses in the third quarter of 2020 were $26.0 million, compared to $5.7 million in the prior year period, as the Company continued to invest in its product pipeline including sIPV and PPV, as well as research and development of the COVID-19 vaccine.

 

Net income in the third quarter of 2020 was $21.2 million, compared to net income of $11.7 million in the prior year period, due to an increase in sales.

 

Net income attributable to common shareholders was $9.6 million, or $0.10 per basic and diluted share, compared to net income attributable to common shareholders of $6.3 million, or $0.06 per basic and diluted share, in the prior year period.

 

As the Company announced on February 22, 2019, its 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 into a trust for the benefit of the Company’s shareholders who did not trigger the Rights Plan. Excluding the effect of the “Trigger Event” and the newly issued common and preferred shares, basic and diluted earnings per share for the third quarter of 2020, would have been $0.16.

 

Non-GAAP adjusted EBITDA was $36.1 million in the third quarter of 2020, compared to $15.8 million in the prior year period. Non-GAAP net income in the third quarter of 2020 was $29.3 million, compared to $12.5 million in the prior year period. Non-GAAP diluted earnings per share in the third quarter of 2020 was $0.10, compared to earnings of $0.07 per share in the prior year period. Non-GAAP diluted loss per share in the third quarter of 2020 excluding the effect of the “Trigger Event” and the newly issued common and preferred shares would have been $0.16. 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, 2020

 

Summary of sales and gross profit

 

(In $000 except percentage data) 2020 YTD % of Sales 2019 YTD % of Sales
Hepatitis A vaccine – Healive® 50,038 27.3% 39,090 23.7%
Influenza vaccine 24,437 13.3% 12,966 7.9%
EV 71 vaccine - Inlive® 75,768 41.4% 105,697 64.0%
Mumps vaccine 15,223 8.3% 7,189 4.4%
Varicella vaccine 11,082 6.1% - -
COVID-19 vaccine – CoronaVac 6,622 3.6% - -
Total sales 183,170 100.0% 164,942 100.0%
Cost of sales 23,655 12.9% 20,218 12.3%
Gross profit 159,515 87.1% 144,724 87.7%

 

Sales for the nine months ended September 30, 2020, were $183.2 million, an increase of 11.1% from $164.9 million in the prior year period.

 

Gross profit for the nine months ended September 30, 2020, was $159.5 million, compared to a gross profit of $144.7 million in the prior year period. Gross margin was 87.1%, compared to 87.7% in the prior year period.

 

Selling, general and administrative expenses for the nine months ended September 30, 2020, were $93.5 million, compared to $88.2 million in the prior year period. The Company incurred higher selling expenses due to an increase in sales.

 

R&D expenses for the nine months ended September 30, 2020, were $46.1 million, compared to $16.5 million in the prior year period, as the Company continued to invest in its product pipeline, including sIPV and PPV, as well as research and development of the COVID-19 vaccine.

 

Net income for the nine months ended September 30, 2020, was $12.5 million, compared to $32.4 million in the prior year period. The decrease in net income was primarily due to higher R&D expenses.

 

Net loss attributable to common shareholders was $3.0 million, or loss of $0.03 per basic and diluted share, compared to net income attributable to common shareholders of $18.1 million, or $0.19 per basic and diluted share, in the prior year period.

 

Excluding the effect of the “Trigger Event” under 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, 2020, would be $0.02.

 

Non-GAAP adjusted EBITDA was $31.0 million for the nine months ended September 30, 2020, compared to $45.6 million in the prior year period. Non-GAAP net income for the nine months ended September 30, 2020, was $21.8 million, compared to $34.5 million in the prior year period. Non-GAAP diluted loss per share for the nine months ended September 30, 2020 was $0.02, compared to an earnings of $0.21 per share in the prior year period. Non-GAAP diluted earnings per share for the nine months ended September 30, 2020, excluding the effect of the “Trigger Event” and the newly issued common and preferred shares, would be $0.04. Reconciliations of non-GAAP measures to the nearest comparable GAAP measures are included at the end of this earnings announcement.

 

 

 

 

As of September 30, 2020, cash and cash equivalents were $150.2 million, compared to $152.7 million as of December 31, 2019. In the nine months ended September 30, 2020, net cash used in operating activities was $1.8 million, net cash used in investing activities was $52.6 million, and net cash provided by financing activities was $50.9 million. As of September 30, 2020, the Company had $30.3 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’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 on September 18, 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.

 

Separately, Heng Ren Investments LP (“Heng Ren”) filed suit against Sinovac and Weidong Yin for alleged breach of fiduciary duties and wrongful equity dilution on May 31, 2019, in Massachusetts state court. Sinovac removed the matter from state court to the United States District Court for the District of Massachusetts. Heng Ren alleged that Mr. Yin breached fiduciary duties owed to minority shareholders, that Sinovac aided and abetted breaches of fiduciary duties, and that both Sinovac and Mr. Yin engaged in wrongful equity dilution. Heng Ren requested damages, attorneys’ fees, and prejudgment interest. On September 14, 2020, the Company filed a motion to dismiss Heng Ren’s claims and the court’s decision on that motion is pending.

 

 

 

 

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.

 

Recent Developments

 

In December 2020, Sinovac Life Sciences Co., Ltd. (“Sinovac LS”), a subsidiary of Sinovac, secured funding for further development, capacity expansion and manufacturing of the CoronaVac, as well as to conduct other development and operational activities. Sino Biopharmaceutical Limited (“Sino Biopharm”), a Hong Kong Stock Exchange listed company (1177.HK), through its subsidiary Talent Forward Limited, invested approximately US$500 million in exchange for approximately 15% of the total equity interest of Sinovac LS. An affiliate of Sino Biopharm also made an immaterial investment in Sinovac LS. Sino Biopharm is a leading innovative research and development driven pharmaceutical conglomerate in China. Prior to the investment, each of Advantech Capital and Vivo Capital exercised its right to convert its convertible loan previously announced by the Company on May 22, 2020 into 7.5% of the total equity interests of Sinovac LS, which after the investment now represents an approximately 6.3% stake in Sinovac LS. Sinovac also previously granted the CoronaVac development team incentive awards to acquire approximately 15% of equity interests in Sinovac LS (at the time of grant) under an employee incentive plan, and, as the milestones underlying the incentive awards were achieved, such incentive awards were exercised.

 

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, Quadrivalent Influenza vaccine (“QIV”), H5N1 pandemic influenza (avian flu), H1N1 influenza (swine flu), varicella vaccine 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, and CoronaVac, its COVID-19 vaccine candidate. Sinovac primarily sells its vaccines in China, while also exploring growth opportunities in international markets. The Company is registering its products in over 30 countries outside of China. For more information please see the Company’s website at www.sinovac.com.

 

 

 

 

Safe Harbor Statement

 

This announcement may include certain statements that are not descriptions of historical facts,but are forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and similar statements. Forward-looking statements involve risks, uncertainties and other factors that could cause actual results to differ materially from those contained in any such statements. In particular, the outcome of any litigation is uncertain, and the Company cannot predict the potential results of the litigation it filed or that could be filed against it by others. Additionally, the triggering of a shareholder rights plan is nearly unprecedented, and the Company cannot predict the impact on the Company or its stock price as a result of the trigger of the rights plan.

 

This announcement contains forward-looking information about the Company’s efforts to develop a potential COVID-19 vaccine that involves substantial risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Risks and uncertainties include, among other things, the uncertainties inherent in research and development, including the ability to meet anticipated clinical endpoints, commencement and/or completion dates for clinical trials, regulatory submission dates, regulatory approval dates and/or launch dates, as well as risks associated with clinical data (including the Phase III trial data); the ability to produce comparable clinical or other results, including the rate of vaccine effectiveness and safety and tolerability profile observed to date, in additional analyses of the Phase III trials or in larger, more diverse populations upon commercialization; the risk that clinical trial data are subject to differing interpretations and assessments, and by regulatory authorities; the risk that we may not be able to create or scale up manufacturing capacity on a timely basis or have access to logistics or supply channels commensurate with global demand for any potential approved vaccine, which would negatively impact our ability to supply the estimated numbers of doses of our vaccine candidate; uncertainties regarding the ability to obtain recommendations public health authorities; uncertainties regarding the impact of COVID-19 on our business, operations and financial results; and competitive developments.

 

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 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 (loss) 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.

 

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, 2020 and December 31, 2019

(Expressed in thousands of U.S. Dollars)

 

   September 30, 2020   December 31, 2019 
Current assets   (Unaudited)      
           
Cash and cash equivalents  $150,237   $152,718 
Restricted cash   3,476    3,160 
Short-term investment   33,875    50,274 
Accounts receivable - net   169,901    113,736 
Inventories   56,688    27,846 
Prepaid expenses and deposits   10,597    1,873 
Total current assets   424,774    349,607 
           
Property, plant and equipment - net   142,226    74,310 
Intangible assets - net   1,463    - 
Prepaid land lease payments   7,986    7,965 
Right-of-use asset   55,233    6,636 
Long-term prepaid expenses to a related party   24    23 
Prepayment for acquisition of equipment   10,093    2,390 
Deferred tax assets   16,756    11,368 
Total assets   658,555    452,299 
           
Current liabilities          
Short-term bank loans and current portion of long-term bank loans   30,279    5,934 
Loan from a non-controlling shareholder   6,303    6,607 
Accounts payable and accrued liabilities   116,995    58,890 
Income tax payable   9,801    1,904 
Deferred revenue   7,335    5,462 
Deferred government grants   13,070    2,738 
Dividend payable   9,631    5,128 
Lease liability   447    536 
Total current liabilities   193,861    87,199 
           
Long-term bank loan   183    - 
Convertible debt   14,690    - 
Deferred government grants   4,951    3,986 
Loan from a non-controlling shareholder   8,248    1,436 
Lease liability   57,606    5,758 
Other non-current liabilities   1,769    1,725 
Total long-term liabilities   87,447    12,905 
           
Total liabilities   281,308    100,104 
           
Equity          
Preferred stock   15    15 
Common stock   99    99 
Additional paid-in capital   217,414    207,962 
Accumulated other comprehensive loss   1,564    (4,321)
Statutory surplus reserves   33,533    33,533 
Accumulated earnings   53,767    56,731 
Total shareholders' equity   306,392    294,019 
           
Non-controlling interests   70,855    58,176 
Total equity   377,247    352,195 
Total liabilities and equity  $658,555   $452,299 

 

 

 

 

SINOVAC BIOTECH LTD.

Consolidated Statements of Comprehensive Income

For the three and nine months ended September 30, 2020 and 2019

(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
 
   2020   2019   2020   2019 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Sales  $115,453   $64,343   $183,170   $164,942 
Cost of sales   14,113    10,347    23,655    20,218 
Gross profit   101,340    53,996    159,515    144,724 
                     
Selling, general and administrative expenses   47,230    34,402    93,483    88,169 
Provision for doubtful accounts   415    16    1,449    139 
Research and development expenses   25,952    5,657    46,099    16,496 
Loss on disposal of property, plant and equipment   15    177    48    230 
Government grants recognized in income   (34)   (22)   (287)   (69)
Total operating expenses   73,578    40,230    140,792    104,965 
Operating income   27,762    13,766    18,723    39,759 
                     
Interest and financing expenses   (531)   (147)   (1,125)   (491)
Interest income   380    664    1,528    1,402 
Other income (expenses), net   (797)   273    (875)   616 
Income before income taxes   26,814    14,556    18,251    41,286 
Income tax expense   (5,662)   (2,858)   (5,773)   (8,891)
Net income   21,152    11,698    12,478    32,395 
Less: Income attributable to non-controlling interests   (9,991)   (3,904)   (10,939)   (10,661)
Net income attributable to shareholders of Sinovac   11,161    7,794    1,539    21,734 
Preferred stock dividends   (1,512)   (1,512)   (4,503)   (3,616)
Net income (loss) attributable to common shareholders of Sinovac   9,649    6,282    (2,964)   18,118 
                     
Net income   21,152    11,698    12,478    32,395 
Other comprehensive income (loss), net of tax of nil                    
Foreign currency translation adjustments   11,670    (9,059)   7,625    (9,294)
Comprehensive income   32,822    2,639    20,103    23,101 
Less: comprehensive income attributable to non-controlling interests   (12,552)   (2,129)   (12,679)   (8,860)
Comprehensive income attributable to shareholders of Sinovac  $20,270   $510   $7,424   $14,241 
                     
Earnings per share                    
Basic net income (loss) per share   0.10    0.06    (0.03)   0.19 
Diluted net income (loss) per share   0.10    0.06    (0.03)   0.19 
                     
Weighted average number of shares of common stock outstanding                    
Basic   98,893,243    98,908,243    98,897,294    93,520,043 
Diluted   113,704,030    99,090,290    98,897,294    93,705,346 

 

 

 

 

SINOVAC BIOTECH LTD.

Consolidated Statements of Cash Flows

For the three and nine months ended September 30, 2020 and 2019

(Expressed in thousands of U.S. Dollars)

 

   Three months ended   Nine months ended 
   September 30   September 30 
   2020   2019   2020   2019 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Cash flows provided by (used in) operating activities                    
Net income   21,152    11,698    12,478    32,395 
Adjustments to reconcile net income to net cash provided (used in) by operating activities:                    
- Deferred income taxes   (2,461)   (1,374)   (4,951)   (2,716)
- Share-based compensation   7,951    751    9,452    2,253 
- Inventory provision   187    151    646    334 
- Provision for doubtful accounts   415    16    1,449    139 
- Loss on disposal and impairment of property, plant and equipment   15    177    48    230 
- Depreciation of property, plant and equipment and amortization of licenses   279    1,214    2,603    3,433 
- Amortization of prepaid land lease payments   59    59    176    180 
- Government grants recognized in income   (34)   (22)   (287)   (69)
                     
Changes in:                    
- Accounts receivable   (58,339)   (12,291)   (53,282)   (34,678)
- Inventories   (9,096)   1,892    (27,965)   (5,890)
- Income tax payable   5,374    4,292    7,621    8,486 
- Prepaid expenses and deposits   (3,975)   1,061    (8,432)   1,260 
- Deferred revenue   2,573    1,056    1,736    752 
- Accounts payable and accrued liabilities   50,000    2,917    56,922    6,758 
- Other non-current liablitites   -    9    -    (244)
                     
Net cash provided by (used in) operating activities   14,100    11,606    (1,786)   12,623 
                     
Cash flows provided by (used in) financing activities                    
- Proceeds from bank loans   14,447    -    27,493    - 
- Repayments of bank loans   -    (2,005)   (3,803)   (3,327)
- Loan from non-controlling shareholder   -    1,457    -    1,457 
- Proceeds from convertible debt   -    -    14,732    - 
- Proceeds from issuance of common stock, net of share issuance costs   -    -    -    3 
- Government grants received   8,602    592    12,500    851 
                     
Net cash provided by (used in) financing activities   23,049    44    50,922    (1,016)
                     
Cash flows used in investing activities                    
- Purchase of short-term investments   (19,110)   (1,457)   (75,793)   (1,457)
- Proceeds from redemption of short-term investments   22,050    -    92,953    - 
- Proceeds from disposal of equipment   2    -    19    12 
- Acquisition of property, plant and equipment   (33,327)   (2,368)   (69,785)   (8,713)
                     
Net cash used in investing activities   (30,385)   (3,825)   (52,606)   (10,158)
                     
Effect of exchange rate changes on cash and cash equivalents and restricted cash   2,399    (2,821)   1,305    (2,922)
                     
Increase (decrease) in cash and cash equivalents and restricted cash   9,163    5,004    (2,165)   (1,473)
                     
Cash and cash equivalents and restricted cash, beginning of period   144,550    151,693    155,878    158,170 
                     
Cash and cash equivalents and restricted cash, end of period   153,713    156,697    153,713    156,697 

 

 

 

 

SINOVAC BIOTECH LTD.

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

For the three and nine months ended September 30, 2020 and 2019

(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
 
   2020   2019   2020   2019 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Net income   21,152    11,698    12,478    32,395 
Adjustments:                    
Share-based compensation   7,951    751    9,452    2,253 
Depreciation and amortization   338    1,273    2,779    3,613 
Interest and financing expenses, net of interest income   151    (517)   (403)   (911)
Net other expenses (income)   797    (273)   875    (616)
Income tax expense   5,662    2,858    5,773    8,891 
Non-GAAP adjusted EBITDA   36,051    15,790    30,954    45,625 
                     
Net income   21,152    11,698    12,478    32,395 
Add: Foreign exchange gain (loss)   193    87    (107)   (164)
Add: Share-based compensation   7,951    751    9,452    2,253 
Non-GAAP net income   29,296    12,536    21,823    34,484 
                     
Net income (loss) attributable to common shareholders of Sinovac   9,649    6,282    (2,964)   18,118 
Add: Preferred stock dividends   1,512    -    -    - 
Net income (loss) attributable to common shareholders of Sinovac for computing diluted earnings per share   11,161    6,282    (2,964)   18,118 
Add: Non-GAAP adjustments to net income   135    550    986    1,443 
Non-GAAP net income (loss) attributable to common shareholders of Sinovac for computing non-GAAP diluted earnings per share   11,296    6,832    (1,978)   19,561 
                     
Weighted average number of shares on a diluted basis   113,704,030    99,090,290    98,897,294    93,705,346 
Diluted earnings (loss) per share   0.10    0.06    (0.03)   0.19 
Add: Non-GAAP adjustments to net income per share   0.00    0.01    0.01    0.02 
Non-GAAP Diluted earnings (loss) per share   0.10    0.07    (0.02)   0.21