BEIJING, June 14, 2011 (GLOBE NEWSWIRE) -- eFuture Information Technology Inc. (Nasdaq:EFUT) (the "Company" or "eFuture"), a leading provider of software and services in China's rapidly growing retail and consumer goods industries, today announced its unaudited financial results for the first quarter ended March 31, 2011.
Note: Beijing Wangku Hutong Information Technology Co., Ltd. ("Wangku") has been classified as a discontinued operation for first quarter ended March 31, 2011, following eFuture's announcement on March 21, 2011, of the sale of its 51% stake in Wangku. The comparative figures for the quarter ended March 31,2010 have been retrospectively reclassified to exclude discontinued operations, in accordance with US GAAP.
First Quarter 2011 Financial Highlights
- Total revenue increased 41% year-over-year to RMB19.2 million (US$2.9 million).
- Gross profit increased 499% year-over-year to RMB4.5 million (US$0.7 million).
- Adjusted EBITDA was minus RMB5.7 million (US$0.9 million), an improvement from minus RMB6.6 million in the first quarter 2010.
- Operating loss was RMB10.9 million (US$1.7 million), an improvement from an operating loss of RMB12.5 million in the first quarter 2010.
- Net loss was RMB2.9 million (US$0.4 million), an improvement from a net loss of RMB10.9 million in the first quarter 2010.
- Adjusted net loss was RMB3.8 million (US$0.6 million), compared with an adjusted net loss of RMB4.3 million in the first quarter 2010.
- Basic and diluted net loss per share improved to RMB0.70 (US$0.10), as compared to basic and diluted net loss per share of RMB3.14 in the first quarter 2010.
- Adjusted diluted net loss per share improved to RMB0.92 (US$0.14), as compared to diluted net loss per share of RMB1.23 in the first quarter 2010.
Mr. Adam Yan, Chairman and Chief Executive Officer, said, "I'm pleased to report an especially strong first quarter, with our enhanced product mix and optimized matrix sales network enabling us to surpass our guidance across the board. Our US$14 million contracts backlog at the end of 2010 and sustained robust growth from our fast moving consumer goods ("FMCG") and Grocery verticals resulted in a 41% year-over-year rise in revenue during the first quarter, which is our seasonally slowest quarter. Our sustained efforts to increase service revenue led to an 80% rise compared with the first quarter 2010."
"Since clients play a central role in our success, we continually improve the quality of our client team's service to further strengthen relationships with existing customers. Our integrated portfolio of end-to-end solutions for China's front-end supply chain positions us to take advantage of the wealth of opportunities within China's booming retail and consumer goods markets. We expect demand for our innovative and attractive software, professional services and cloud services to continue to outpace industry growth rates as we benefit from the uptrend in demand we experience over the course of a typical year."
Mr. Sean Zheng, Chief Financial Officer, commented, "In recent quarters, we have combined our initiatives to broaden our client base and capitalize on strong relationships with existing clients with measures to reduce the cost of generating sales, as evidenced by significant margin expansion this quarter. We seek to further enhance our margin profile over the course of this year by maintaining tight controls over our cost base and achieving an increased contribution from our high-margin core software business."
FIRST QUARTER 2011 FINANCIAL RESULTS
Revenue
Total revenue for the first quarter of 2011 increased 41% to RMB19.2 million (US$2.9 million) from RMB13.6 million in the first quarter of 2010.
Revenue Breakdown
1Q10 | 1Q11 | |||||||
RMB '000 | RMB '000 | USD '000 |
Y-o-Y % Change |
|||||
Software license sales | 5,724 | 4,186 | 639 | (27) | ||||
Hardware sales | 2,179 | 4,716 | 720 | 116 | ||||
Service fee income | 5,722 | 10,283 | 1,571 | 80 | ||||
Total | 13,625 | 19,185 | 2,930 | 41 |
Software license revenue for the first quarter of 2011 decreased 27% year-over-year to RMB4.2 million (US$0.6 million), which was mainly due to a significant number of software contracts not having reached the point of revenue recognition as at March 31, 2011.
Hardware revenue in the first quarter 2011 increased 116% year-over-year to RMB4.7 million (US$0.7 million) from RMB2.2 million in the first quarter of 2010, mainly due to the completion of a particularly large hardware sales contract.
Service fee income for the first quarter 2011 increased 80% year-over-year to RMB10.3 million (US$1.6 million), compared to RMB5.7 million in the first quarter of 2010, mainly due to strong growth from delivery services.
Cost of Revenue
Cost of revenue for the first quarter of 2011 increased 14% to RMB14.6 million (US$2.2 million) from RMB12.9 million in the first quarter of 2010.
Cost of Revenue Breakdown
1Q10 | 1Q11 | |||||||
RMB '000 | RMB '000 | USD '000 | Y-o-Y % Change | |||||
Cost of software license sales | 2,345 | 956 | 146 | (59) | ||||
Cost of hardware sales | 2,232 | 4,559 | 696 | 104 | ||||
Cost of service fee | 4,181 | 5,940 | 907 | 42 | ||||
Amortization of acquired technology | 2,880 | 2,294 | 350 | (20) | ||||
Amortization of software costs | 1,229 | 893 | 136 | (27) | ||||
Total | 12,867 | 14,642 | 2,236 | 14 |
Gross Profit and Gross Margin
Gross profit for the first quarter of 2011 increased 499% year-over-year to RMB4.5million (US$0.7 million) from RMB0.8 million in the first quarter of 2010. Consolidated gross margin for the first quarter of 2011 was 24%, compared with 6% in the first quarter of 2010, resulting largely from an increase in the proportion of revenue from higher-margin service fee income.
Operating Expenses
Research and development expenses for the first quarter of 2011 increased 212% year-over-year to RMB2.2 million (US$0.3 million), or 11% of total revenue, compared with RMB0.7 million, or 5% of total revenue in the first quarter of 2010. The rise was mainly due to efforts to further broaden eFuture's range of service offerings in order to generate new revenue streams and position the Company to further capitalize on the continued strong market growth.
General and administrative expenses ("G&A") increased 1% year-over-year to RMB7.8 million (US$1.2 million). As a percentage of total revenue, G&A expenses declined to 41% of total revenue, compared with RMB7.8 million, or 57% of total revenue in the first quarter of 2010.
Selling and distribution ("S&D") expenses for the first quarter of 2011 increased 14% year-over-year to RMB5.5 million (US$0.8 million), mainly due to increased sales headcount compared with the same period of the previous year. However, S&D expenses for the quarter were lower, at 29% of total revenue, compared with RMB4.8 million, or 35% of total revenue in the first quarter of 2010, reflecting improved efficiency in generating sales.
Operating Loss
Operating loss in the first quarter of 2011 was RMB10.9 million (US$1.7 million), an improvement from an operating loss of RMB12.5 million in the first quarter of 2010.
Net Loss and Loss Per Share
On March 13, 2011, the Company disposed of its 51% stake in Wangku for cash consideration of RMB6.0 million. As a result, net loss for the first quarter of 2011 was RMB2.9 million (US$0.4 million), an improvement compared with a net loss of RMB10.9 million in the first quarter of 2010.
Adjusted net loss for the first quarter of 2011 was RMB3.8 million (US$0.6 million), an improvement compared to an adjusted net loss of RMB4.3 million in the first quarter of 2010.
Basic and diluted loss per share in the first quarter of 2011 was RMB0.70 (US$0.10), an improvement compared to basic and diluted loss per share of RMB3.14 in the first quarter of 2010. Adjusted diluted loss per share was RMB0.92 (US$0.14), compared to adjusted diluted losses per share of RMB1.23 in the first quarter of 2010.
EBITDA
Adjusted EBITDA for the first quarter of 2011 was minus RMB5.7 million (US$0.9 million), an improvement compared to minus RMB6.6 million in the first quarter of 2010.
Balance Sheet and Cash Flow
As of March 31, 2011, cash and cash equivalents amounted to RMB63.2 million (US$9.7 million), a decrease of RMB10.0 million compared to RMB73.3 million as of December 31, 2010. This resulted largely from the payment of a higher annual bonus for 2010 and a rise in inventory and work in process due to increased client demand.
Total accounts receivable as of March 31, 2011 increased 36% to RMB19.9 million (US$3.0 million) from RMB14.6 million as of December 31, 2010, which was in line with the increase of revenues.
Advances to suppliers increased 200% to RMB6.2 million (US$0.9 million) from RMB2.1 million as of December 31, 2010, due mainly to increased advance payments relating to the purchase of hardware as a result of expansion of eFuture's one-stop solution service.
Inventory and work in process increased 37% to RMB21.4 million (US$3.3 million) from RMB15.6 million as at the end of December 2010, largely reflecting a rise in new client projects during the first quarter of 2011 that had not been completed as of March 31, 2011.
Advances from clients increased 31% to RMB55.9 million (US$8.5 million) from RMB42.7 million as of December 31, 2010, in line with the increase in inventory and work in process due to a rise in incomplete client projects for which payment had already been made.
For the quarter ended March 31, 2011, net cash used in operating activities was RMB15.8 million (US$2.4 million), relating mainly to the payment of the 2010 annual bonus and the increase in inventory and work in process due to increased client demand. Net cash provided by investing activities was RMB5.2 million (US$0.8 million), mainly reflecting cash received from the sale of eFuture's stake in Wangku.
RECENT DEVELOPMENTS
Management changes
Dr. Tony Zhao resigned from the position of Chief Strategy Officer ("CSO") and Vice President, effective April 30, 2011, to pursue other opportunities. Mr. Sean Zheng is therefore combining his role as CFO with responsibility for strategy development and acquisition planning and execution.
SECOND QUARTER 2011 GUIDANCE
eFuture expects total revenue for the second quarter 2011 to be in the range of approximately RMB20 million (US$3.1 million) to RMB30 million (US$3.7 million). Adjusted EBITDA for the second quarter 2011 is expected to be in the range of approximately minus RMB8 million (US$1.2 million) to RMB1 million (US$0.2 million).
CONFERENCE CALL INFORMATION
eFuture's management will host a conference call on Wednesday, June 15, 2011 at 5:00 am (US Pacific) / 8:00 am (US Eastern) / 8:00 pm (Beijing) to discuss the Company's 2011 first quarter and recent business activity. The conference call may be accessed by dialing:
United States Toll Free | +1 866 700 6979 |
United States Toll | +1 617 213 8836 |
United Kingdom Toll Free | 0808 234 7616 |
United Kingdom Toll | +44 207 365 8426 |
Hong Kong Toll Free | 800 963 844 |
Hong Kong Toll | +852 3002 1672 |
China Toll Free | 10 800 852 1490 |
10 800 152 1490 | |
China Toll | +86 400 8811 629 |
International Dial-in | +1 617 213 8836 |
Passcode | eFuture |
Please dial in 10 minutes before the call is scheduled to begin.
A replay of the conference call may be accessed by phone at the following numbers until Wednesday, June 22, 2011:
United States Toll Free | +1 888 286 8010 |
US Toll / International Dial-in | +1 617 801 6888 |
Passcode | 79722948 |
Additionally, a live and archived webcast of the conference call will be available on the investor relations section of eFuture's website at http://phx.corporate-ir.net/phoenix.zhtml?p=irol-eventDetails&c=204768&eventID=4125212
CURRENCY CONVENIENCE TRANSLATION
For the convenience of readers, certain RMB amounts have been translated into US dollars at the rate of RMB6.5483 to US$1.00, the noon buying rate for US dollars in effect on March 31, 2011 for cable transfers of RMB per U.S. dollar as certified for customs purposes by the Federal Reserve Bank of New York.
USE OF NON-GAAP FINANCIAL MEASURES
To supplement eFuture's unaudited consolidated financial results presented in accordance with U.S. GAAP, eFuture uses the following non-GAAP measures defined as non-GAAP financial measures by the U.S. Securities and Exchange Commission: (i) adjusted EBITDA excluding amortization of acquired software technology, amortization of intangibles, impairment of intangible assets, share-based compensation expenses and depreciation; (ii) adjusted net income excluding amortization of acquired software technology, amortization of intangibles, impairment of intangible assets, share-based compensation expenses and accretion on convertible notes; and (iii) adjusted basic and diluted earnings per share excluding amortization of acquired software technology, amortization of intangibles, share-based compensation expenses and accretion on convertible notes.
The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP.
eFuture believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding expenses that may not be indicative of its operating performance from a cash perspective or be indicative of its operating performance. eFuture believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the Company's performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management's internal comparisons to eFuture's historical performance and liquidity. eFuture computes its non-GAAP financial measures using the same consistent method from quarter to quarter. The Company believes these non-GAAP financial measures are useful to investors in allowing for greater transparency with respect to supplemental information used by management in its financial and operational decision-making. The accompanying paragraphs have more details on the reconciliations between GAAP financial measures that are most directly comparable to non-GAAP financial measures.
eFuture's management also believes that EBITDA, defined as earnings before interest, income tax expense, depreciation and amortization is a useful financial metric to assess its operating and financial performance before the impact of investing and financing transactions and income taxes. In addition, eFuture's management believes that EBITDA is widely used by other companies in the software industry and may be used by investors as a measure of its financial performance. Given the significant investments that eFuture has made in property, equipment, depreciation and amortization expense comprises a meaningful portion of the Company's cost structure. eFuture's management believes that EBITDA will provide investors with a useful tool for comparability between periods because it eliminates depreciation and amortization expense attributable to capital expenditures. The presentation of EBITDA should not be construed as an indication that the Company's future results will be unaffected by other charges and gains eFuture considers to be outside the ordinary course of its business.
The use of EBITDA and adjusted EBITDA has certain limitations. Depreciation and amortization expense for various long-term assets, income tax expense, interest expense and interest income have been and will be incurred and are not reflected in the presentation of EBITDA. Further, share-based compensation expenses have been and will be incurred and are not reflected in the presentation of adjusted EBITDA. Each of these items should also be considered in the overall evaluation of eFuture's financial results. The term EBITDA or adjusted EBITDA is not defined under U.S. GAAP, and EBITDA or adjusted EBITDA is not a measure of net income, operating income, operating performance or liquidity presented in accordance with U.S. GAAP. When assessing eFuture's operating and financial performance, you should not consider this data in isolation or as a substitute for its net income, operating income or any other operating performance measure that is calculated in accordance with U.S. GAAP. In addition, the Company's EBITDA and adjusted EBITDA may not be comparable to EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate EBITDA in the same manner as eFuture does.
STATEMENT REGARDING UNAUDITED FINANCIAL INFORMATION
The unaudited financial information set forth above is subject to adjustments that may be identified when audit work is performed on the Company's year-end financial statements, which could result in significant differences from this unaudited financial information.
ABOUT EFUTURE INFORMATION TECHNOLOGY INC.
eFuture Information Technology Inc. (Nasdaq:EFUT) is a leading provider of software and services in China's rapidly growing retail and consumer goods industries. eFuture provides integrated software and services to manufacturers, distributors, wholesalers, logistics companies and retailers in China's front-end supply chain (from factory to consumer) market, especially in the retail and fast moving consumer goods industries. For more information about eFuture, please visit http://www.e-future.com.cn.
SAFE HARBOR
This announcement contains 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. Among other things, 2011 financial outlook and quotations from management in this announcement, as well as strategic and operational plans, contain forward-looking statements. eFuture may also make written or oral forward-looking statements in periodic reports to the Securities and Exchange Commission (the "SEC"), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to second parties. Statements that are not historical facts, including statements about the Company's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: eFuture's anticipated growth strategies; eFuture's future business development, results of operations and financial condition; expected changes in the Company's revenue and certain cost or expense items; eFuture's ability to attract clients and leverage its brand; trends and competition in the software industry; the Company's ability to control expenses and maintain profit margins; the Company's ability to hire, train and retain qualified managerial and other employees; the Company's ability to develop new software and pilot new business models at desirable locations in a timely and cost-effective manner; the performance of third parties under contracts with the Company; the expected growth of the Chinese economy software market in retail and consumer goods industries; and Chinese governmental policies relating to private managers and operators of software and applicable tax rates.
Further information regarding these and other risks will be included in eFuture's annual report on Form 20-F and other documents filed with the SEC. All information provided in this press release and in the attachments is as of June 14, 2011, and the Company undertakes no duty to update such information or any other forward-looking information, except as required under applicable law.
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES | |||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||
Chinese Yuan (Renminbi) | U.S. Dollars | ||
December 31, | March 31, | March 31, | |
2010 | 2011 | 2011 | |
(Unaudited) | (Unaudited) | (Unaudited) | |
ASSETS | |||
Current assets | |||
Cash and cash equivalents | 73,250,856 | 63,209,992 | 9,652,886 |
Trade receivables, net of allowance for doubtful accounts of RMB2,088,870 and RMB3,045,843($465,135), respectively | 14,577,251 | 19,897,294 | 3,038,543 |
Refundable value added tax | 2,655,666 | 1,825,025 | 278,702 |
Advances to employees | 2,469,570 | 2,166,236 | 330,809 |
Advances to suppliers | 2,050,911 | 6,158,612 | 940,490 |
Other receivables due from previously consolidated entities | 3,095,000 | 3,095,000 | 472,642 |
Other receivables | 2,361,686 | 2,646,156 | 404,098 |
Prepaid expenses | 670,619 | 237,520 | 36,272 |
Inventory and work in process, net of inventory provision of RMB3,138,266 and RMB3,090,579 ($471,967), respectively | 15,625,686 | 21,396,080 | 3,267,425 |
Current assets of discontinued operations | 1,593,013 | -- | -- |
Total current assets | 118,350,258 | 120,631,915 | 18,421,867 |
Non-current assets | |||
Long-term investments, at cost | 240,000 | 240,000 | 36,651 |
Deferred loan costs | 471,808 | 377,708 | 57,680 |
Property and equipment, net of accumulated depreciation of RMB4,641,786 and RMB5,147,786($786,126), respectively | 4,617,831 | 4,194,075 | 640,483 |
Intangible assets, net of accumulated amortization of RMB54,687,822 and RMB57,874,988($8,838,170), and net of impairment of RMB2,401,502 and RMB2,401,502($366,737), respectively | 24,264,471 | 21,638,823 | 3,304,495 |
Goodwill | 80,625,667 | 80,625,667 | 12,312,458 |
Non-current assets of discontinued operations | 13,262,120 | -- | -- |
Total non-current assets | 123,481,897 | 107,076,273 | 16,351,767 |
Total assets | 241,832,155 | 227,708,188 | 34,773,634 |
LIABILITIES AND EQUITY | |||
Current liabilities | |||
Trade payables | 6,763,668 | 6,702,349 | 1,023,525 |
Other payables | 11,236,527 | 9,709,676 | 1,482,778 |
Accrued expenses | 16,000,966 | 11,846,425 | 1,809,084 |
Taxes payable | 6,508,039 | 3,526,029 | 538,465 |
Advances from customers | 42,688,878 | 55,883,421 | 8,534,035 |
Deferred tax liabilities, current portion | 995,104 | 914,407 | 139,640 |
Liabilities of discontinued operations | 18,182,475 | -- | -- |
Total current liabilities | 102,375,657 | 88,582,307 | 13,527,527 |
Long-term liabilities | |||
10% RMB6,600,000 and RMB6,548,300 ($1,000,000) convertible notes payable, net of RMB6,552,850 and RMB6,489,575($991,032) of unamortized discount, respectively | 47,150 | 58,725 | 8,968 |
Derivative liabilities | 354,420 | 50,134 | 7,656 |
Deferred tax liabilities | 2,733,107 | 881,723 | 134,649 |
Total long-term liabilities | 3,134,677 | 990,582 | 151,273 |
Equity | |||
Ordinary shares, $0.0756 U.S. dollars par value; 6,613,756 shares authorized; 3,599,536 shares and 3,937,221 shares issued and outstanding, respectively | 2,161,766 | 2,353,068 | 359,340 |
Additional paid-in capital | 220,293,916 | 221,592,229 | 33,839,658 |
Statutory reserves | 3,084,020 | 3,084,020 | 470,965 |
Accumulated deficits | (86,011,313) | (88,894,018) | (13,575,129) |
Total eFuture Information Technology Inc. Shareholders' Equity | 139,528,389 | 138,135,299 | 21,094,834 |
Non-controlling interest | (3,206,568) | -- | -- |
Total equity | 136,321,821 | 138,135,299 | 21,094,834 |
Total liabilities and equity | 241,832,155 | 227,708,188 | 34,773,634 |
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES | |||
CONDENSED CONSOLIDATED INCOME STATEMENTS | |||
Three months ended | |||
Chinese Yuan (Renminbi) | U.S. Dollars | ||
March 31, | March 31, | March 31, | |
2010 | 2011 | 2011 | |
(Unaudited) | (Unaudited) | (Unaudited) | |
Revenues | |||
Software revenue | 5,724,231 | 4,186,003 | 639,250 |
Hardware revenue | 2,178,815 | 4,715,754 | 720,149 |
Service fee revenue | 5,721,906 | 10,283,375 | 1,570,388 |
Total Revenues | 13,624,952 | 19,185,132 | 2,929,787 |
Cost of revenues | |||
Cost of software revenue | 2,344,951 | 956,279 | 146,035 |
Cost of hardware revenue | 2,231,738 | 4,559,448 | 696,280 |
Cost of service fee revenue | 4,180,502 | 5,939,520 | 907,032 |
Amortization of acquired technology | 2,880,502 | 2,294,333 | 350,371 |
Amortization of software costs | 1,229,472 | 892,832 | 136,346 |
Total Cost of Revenues | 12,867,165 | 14,642,412 | 2,236,064 |
Gross Profit | 757,787 | 4,542,720 | 693,723 |
Operating Expenses | |||
Research and development expenses | 691,804 | 2,157,930 | 329,540 |
General and administrative expenses | 7,753,085 | 7,804,195 | 1,191,789 |
Selling and distribution expenses | 4,833,128 | 5,506,951 | 840,974 |
Total Operating Expenses | 13,278,017 | 15,469,076 | 2,362,303 |
Loss from operations | (12,520,230) | (10,926,356) | (1,668,580) |
Other income (expenses) | |||
Interest income | 117,164 | 70,280 | 10,733 |
Interest expenses | (129,715) | (164,458) | (25,115) |
Interest expenses - amortization of discount on convertible notes payable | (9,929) | (14,317) | (2,186) |
Interest expenses - amortization of deferred loan costs | (90,605) | (95,387) | (14,567) |
Gains on derivative liabilities | 1,297,153 | 302,891 | 46,255 |
Foreign currency exchange loss | (294,998) | (108,214) | (16,526) |
Loss from continuing operations before income tax | (11,631,160) | (10,935,561) | (1,669,986) |
Less: Income tax benefit | (1,256,541) | (1,932,081) | (295,051) |
Loss from continuing operations | (10,374,619) | (9,003,480) | (1,374,935) |
Less: Net loss attributable to the non-controlling interest | (414,794) | (511,423) | (78,100) |
Net loss from continuing operations attributable to eFuture Information Technology Inc. | (9,959,825) | (8,492,057) | (1,296,835) |
Discontinued operations | |||
Gain (Loss) from discontinued operations (including gain on disposal of RMB6,701,170 ($1,023,345)) | (963,867) | 5,609,352 | 856,612 |
Less: Income tax expenses | -- | -- | -- |
Gain (Loss) from discontinued operations | (963,867) | 5,609,352 | 856,612 |
Net loss | (10,923,692) | (2,882,705) | (440,223) |
Earnings (Loss) per common stock | |||
Basic | (3.14) | (0.70) | (0.10) |
- Continuing operations | (2.86) | (2.06) | (0.31) |
- Discontinued operations | (0.28) | 1.36 | 0.21 |
Diluted | (3.14) | (0.70) | (0.10) |
- Continuing operations | (2.86) | (2.06) | (0.31) |
- Discontinued operations | (0.28) | 1.36 | 0.21 |
Basic Weighted-average Shares Outstanding | 3,476,423 | 4,130,221 | 4,130,221 |
Fully-Diluted Weighted-average Shares Outstanding | 3,476,423 | 4,137,417 | 4,137,417 |
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES |
Exchange rate |
6.5483 | |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||
Chinese Yuan (Renminbi) | U.S. Dollars | ||
March 31, | March 31, | March 31, | |
2010 | 2011 | 2011 | |
(Unaudited) | (Unaudited) | (Unaudited) | |
Cash flows from operating activities: | |||
Net loss attributable to eFuture Information Technology Inc. | (10,923,692) | (2,882,705) | (440,222) |
Adjustments to reconcile net loss attributable to eFuture Information Technology Inc. to net cash flows provided by operating activities: | |||
Depreciation of property and equipment | 363,103 | 552,327 | 84,347 |
Amortization of intangible assets | 4,227,321 | 3,235,263 | 494,062 |
Amortization of discount on convertible notes payable | 9,929 | 14,317 | 2,186 |
Amortization of deferred loan costs | 90,605 | 95,387 | 14,567 |
Gains on derivative liabilities | (1,297,153) | (302,891) | (46,255) |
Investment income | -- | (6,701,170) | (1,023,345) |
Loss on disposal of property and equipment | 14,019 | -- | -- |
Allowance for doubtful accounts | 867,540 | 941,852 | 143,832 |
Provision for loss in inventory and work in process | -- | -- | -- |
Compensation expenses for options granted to employees | 1,548,219 | 1,146,000 | 175,007 |
Compensation expenses for restricted shares awarded to directors and senior management | -- | 342,530 | 52,308 |
Deferred income taxes | (1,256,541) | (1,932,081) | (295,051) |
Foreign exchange gain (loss) | -- | (84,463) | (12,898) |
Non-controlling interest | (414,794) | (511,423) | (78,100) |
Changes in assets and liabilities: | |||
Trade receivables | 4,725,019 | (6,231,701) | (951,652) |
Refundable value added tax | 934,052 | 830,641 | 126,848 |
Advances to employees | (2,010,871) | 303,333 | 46,322 |
Advances to suppliers | (4,193) | (4,124,217) | (629,815) |
Other receivables | 64,948 | (411,399) | (62,825) |
Prepaid expenses | 779,894 | 433,099 | 66,139 |
Inventory and work in process | (4,287,442) | (5,764,607) | (880,321) |
Trade payables | (3,036,641) | (82,235) | (12,558) |
Other payables | (1,606,891) | (1,344,016) | (205,247) |
Accrued expenses | (310,506) | (4,010,134) | (612,393) |
Taxes payable | (2,285,320) | (3,025,002) | (461,952) |
Advances from customers | 4,624,944 | 13,695,199 | 2,091,413 |
Net cash provided by (used in) operating activities | (9,184,451) | (15,818,096) | (2,415,603) |
Cash flows from investing activities: | |||
Purchases of property and equipment | (24,061) | (153,694) | (23,471) |
Payments for intangible assets | (427,456) | (561,518) | (85,750) |
Long-term investment | -- | -- | |
Acquisition of business | (10,000,000) | -- | -- |
Disposal of investments | 5,895,999 | 900,386 | |
Net cash provided by (used in) investing activities | (10,451,517) | 5,180,787 | 791,165 |
Cash flows from financing activities: | |||
Issuance of common stock for cash, net of offering costs paid | -- | -- | -- |
Proceeds from exercise of options | -- | -- | -- |
Net cash provided by financing activities | -- | -- | -- |
Effect of exchange rate changes on cash and cash equivalents | 295,340 | 80,123 | 12,236 |
Net increase (decrease) in cash and cash equivalents | (19,340,628) | (10,557,186) | (1,612,202) |
Change in cash and cash equivalents included in the current assets of discontinued operations |
876,822 | 516,322 | 78,848 |
Cash and cash equivalents at beginning of year | 57,441,322 | 73,250,856 | 11,186,240 |
Cash and cash equivalents at end of year | 38,977,516 | 63,209,992 | 9,652,886 |
Supplemental cash flow information | |||
Interest paid | 119,474 | 25,000 | 3,818 |
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES | |||
NON-GAAP MEASURES OF PERFORMANCE | Exchange rate | 6.5483 | |
Three Months Ended | |||
Continuing operations | March 31, 2010 | March 31, 2011 | |
RMB | RMB | US$ | |
(Unaudited) | (Unaudited) | (Unaudited) | |
NON-GAAP OPERATING INCOME (LOSS) AND ADJUSTED EBITDA | |||
Operating loss (GAAP Basis) | (12,520,230) | (10,926,356) | (1,668,580) |
Adjustments for non-GAAP measures of performance: | |||
Add back amortization of acquired software technology | 2,880,502 | 2,294,333 | 350,371 |
Add back amortization of intangibles | 1,229,472 | 892,832 | 136,346 |
Add back share-based compensation expenses | 1,548,219 | 1,488,530 | 227,315 |
Adjusted non-GAAP operating loss | (6,862,037) | (6,250,661) | (954,548) |
Add back depreciation | 247,268 | 552,327 | 84,347 |
Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization) | (6,614,769) | (5,698,334) | (870,201) |
NON-GAAP OPERATING INCOME (LOSS) AND ADJUSTED EBITDA, as a percentage of revenue | |||
Operating loss (GAAP BASIS) | -92% | -57% | -57% |
Adjustments for non-GAAP measures of performance: | |||
Amortization of acquired software technology | 21% | 12% | 12% |
Amortization of intangibles | 9% | 5% | 5% |
Share-based compensation expenses | 11% | 8% | 8% |
Adjusted non-GAAP operating loss | -50% | -33% | -33% |
Depreciation | 2% | 3% | 3% |
Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization) | -49% | -30% | -30% |
NON-GAAP EARNINGS PER SHARE | |||
Net loss from continuing operations | (9,959,825) | (8,492,057) | (1,296,834) |
Amortization of acquired software technology | 2,880,502 | 2,294,333 | 350,371 |
Amortization of intangibles | 1,229,472 | 892,832 | 136,346 |
Share-based compensation expenses | 1,548,219 | 1,488,530 | 227,315 |
Accretion on convertible notes | 9,929 | 14,317 | 2,186 |
Adjusted Net Loss | (4,291,703) | (3,802,045) | (580,616) |
Adjusted non-GAAP diluted loss per share | (1.23) | (0.92) | (0.14) |
Shares used to compute non-GAAP diluted earnings per share | 3,476,423 | 4,130,221 | 4,130,221 |