CHINA MED 
By
Full Year 2009 Highlights:
-- Revenues increased 20.7% to $64.8 million
-- Gross profit grew 21.9% to $19.0 million
-- Operating income rose 12.3% to $12.3 million
-- Adjusted net income, excluding a non-cash expense related to change in
fair value of warrants in 2009, was $9.0 million, or $0.58 per diluted
share
-- GAAP net income was $1.7 million, or $0.11 per diluted share
-- Completed acquisition of Guangzhou LifeTech Pharmaceuticals, Co. Ltd
("LifeTech"), a developer, manufacturer and marketer of a portfolio of
39 TCM and Western medicine products
-- Entered into a $69.6 million financing agreement with One Equity
Partners ("OEP"), the global private equity investment arm of JP Morgan
Chase & Co
Fourth Quarter 2009 Highlights:
-- Total revenues of $20.4 million
-- Gross profit of $6.8 million; gross margin rose to 33.5% from 23.9%
last year
-- Operating margins increased to 20.5% as compared to 17.2% in Q4 2008
-- Adjusted net income, excluding a non-cash expense related to change in
fair value of warrants in 2009, was $3.0 million, or $0.19 per diluted
share
-- GAAP net loss was $2.1 million, or $(0.13) per diluted share
"I am proud to report a very productive fiscal year 2009, including the
achievement of record revenues, the closing of a transformational acquisition
and a meaningful financing agreement with a world-class private equity firm,"
Mr. Senshan Yang, Chairman and CEO of China Medicine Corporation. "In the
fourth quarter, we successfully introduced LifeTech's higher margin
prescription product portfolio into our distribution network and, through the
Guangdong Sunshine Bidding System, expanded the products' market penetration
from locally in
Fourth Quarter 2009 Results
Product sales in the fourth quarter totaled
Gross profit in the quarter was
Operating expenses were
Operating income was
The Company's provision for income taxes was
GAAP net loss for the fourth quarter of 2009 was
Full Year 2009 Results
In 2009, total revenues increased to
Financial Condition
As of
Subsequent to the end of 2009, the Company closed the equity private
placement with OEP and raised net proceeds of
Business Outlook
"We will continue to focus the growth of Houerhuan Capsules and Shuangdan Tablets, both of which are very high margin products with limited competition. The Company plans to aggressively promote these two products through our extensive distribution network and expect to increase our overall profitability in 2010" commented Mr. Yang.
"We would like to thank OEP for its confidence in our outlook and for the
funding support that provides the Company with greater resources to execute
our acquisition strategy and commercialization plans for rADTZ. We anticipate
that 2010 will be a transformational year for
Conference Call
About China Medicine Corporation
China Medicine Corporation, a comprehensive enterprise with a research and development centre, manufacturing facilities and well established sales network, engages in the production and distribution of prescription and over the counter ("OTC") drugs, traditional Chinese medicine products, herbs and dietary-supplements, medical devices, and medical formulations in China. The Company distributes its products to wholesale distributors, including more than 300 hospitals and 500 medicine companies that sell to over 2,000 drug stores in 28 provinces throughout China. The Company is developing a number of proprietary products for a variety of uses, including oncology, high blood pressure and the removal of toxins from food and animal feeds.
Use of Non-GAAP Financial Measures
GAAP results for three and twelve months ended
Because these expenses are non-cash, and not related to the Company's operating results, the Company believes that the non-GAAP information is useful to supplement the Company's condensed consolidated financial statements. A reconciliation of the adjustments to GAAP results appears in the table accompanying this press release. This additional non-GAAP information is not meant to be considered as a substitute for GAAP financials. The non-GAAP financial information that the Company provides also may differ from the non-GAAP information provided by other companies.
Cautionary Statement
This press release contains forward-looking statements concerning the Company's business and products. The Company's actual results may differ materially depending on a number of risk factors including, but not limited to, the following: general economic and business conditions, obtaining regulatory approval for new products, the expected contribution of higher margin products, government support for rural health care, competition from existing and new competitors, changes in technology, and various other factors beyond its control. All forward-looking statements are expressly qualified in their entirety by this Cautionary Statement and the risk factors detailed in the Company's reports filed with the Securities and Exchange Commission. China Medicine Corporation undertakes no duty to revise or update any forward- looking statement to reflect events or circumstances after the date of this release.
- FINANCIAL TABLES FOLLOW -
CHINA MEDICINE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME (LOSS)
Three Months ended Twelve months ended
December 31, December 31,
2009 2008 2009 2008
REVENUES
Product sales $20,177,585 24,425,182 $64,120,538 $52,307,211
Medical formula sales 264,005 7,254 630,480 1,340,595
Total revenues 20,441,590 24,432,436 64,751,018 53,647,806
COST OF REVENUES 13,599,386 18,589,095 45,766,628 38,074,919
GROSS PROFIT 6,842,204 5,843,341 18,984,390 15,572,887
OPERATING EXPENSES
Research and
development 872,996 507,928 1,454,402 992,497
Selling, general and
administrative 1,786,006 1,137,016 5,263,697 3,652,525
Total operating
expenses 2,659,002 1,644,944 6,718,099 4,645,022
INCOME FROM OPERATIONS 4,183,202 4,198,397 12,266,291 10,927,865
OTHER (EXPENSE) INCOME:
Other (expense)
income, net (13,265) 40,167 (82,077) 85,622
Change in fair value
of warrant
liabilities (5,118,799) -- (7,232,388) --
INCOME BEFORE INCOME
TAXES AND NON-
CONTROLLING INTERESTS (948,862) 4,238,564 4,951,826 11,013,487
PROVISION FOR INCOME
TAXES 1,218,223 753,304 3,549,680 2,006,137
NET INCOME (CHINA
MEDICINE CORPORATION
AND NONCONTROLLING (2,167,085) 3,485,260 1,402,146 9,007,350
INTERESTS)
Add: Net loss
attributable to
noncontrolling
interests 72,578 33,180 315,531 118,266
NET INCOME ATTRIBUTABLE
TO CHINA
MEDICINE CORPORATION (2,094,507) 3,518,440 1,717,677 9,125,616
OTHER COMPREHENSIVE
INCOME (LOSS)
Foreign currency
translation
adjustment 6,074 135,806 9,800 2,305,499
Foreign currency
translation
attributable to
noncontrolling
interests (11) 2,434 (194) 60,461
COMPREHENSIVE INCOME $(2,088,444) 3,656,500 1,727,283 $11,491,576
EARNINGS PER SHARE
Basic $(0.14) 0.23 0.11 $0.60
Diluted $(0.13) 0.23 0.11 $0.60
WEIGHTED AVERAGE SHARES
OUTSTANDING
Basic 15,344,339 15,362,158 15,267,512 15,173,113
Diluted 16,044,787 15,362,158 15,411,144 15,308,529
CHINA MEDICINE CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
ASSETS
December 31, December 31,
2009 2008
CURRENT ASSETS
Cash $471,769 $2,791,814
Restricted Cash 1,760,400 --
Notes receivables 4,401 600,911
Accounts receivable, trade, net of
allowance for doubtful accounts of
$157,083 and $96,609 as of December
31, 2009 and 2008, respectively 22,314,660 19,225,091
Inventories 2,731,097 4,725,322
Advances to suppliers 2,518,396 6,121,974
Other current assets 461,006 192,080
Total current assets 30,261,729 33,657,192
Plant and Equipment, Net 12,000,687 3,761,637
OTHER ASSETS
Long term prepayments 7,900,212 6,014,920
Intangible assets, net 16,681,854 1,247,567
Total other assets 24,582,066 7,262,487
Total assets $66,844,482 $44,681,316
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Short term Loans $9,506,160 $--
Accounts payable, trade 1,324,269 61,243
Other payables and accrued
liabilities 939,887 50,559
Customer deposits 483,358 151,429
Taxes payable 2,119,745 772,289
Liquidated damages payable 44,003 44,003
Total current liabilities 14,417,422 1,079,523
Fair value of warrant liabilities 6,918,068 --
Total liabilities 21,335,490 1,079,523
Commitments and contingencies
SHAREHOLDERS' EQUITY
Preferred stock, $0.0001 par value;
10,000,000 shares authorized,
no shares issued and outstanding -- --
Common stock, $0.0001 par value;
90,000,000 shares authorized,
15,451,105 and 15,226,742 shares
issued and outstanding at
December 31, 2009 and 2008,
respectively 1,544 1,522
Paid-in capital 13,380,444 13,011,012
Statutory reserves 4,293,116 3,178,861
Retained earnings 22,875,987 22,146,572
Accumulated other comprehensive
income 4,438,094 4,428,294
Total shareholders' equity 44,989,185 42,766,261
NONCONTROLLING INTERESTS 519,807 835,532
Total equity 45,508,992 43,601,793
Total liabilities and equity $66,844,482 $44,681,316
CHINA MEDICINE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years ended December 31,
2009 2008
CASH FLOWS FROM OPERATING
ACTIVITIES:
Net income attributable to China
Medicine Corporation $1,717,677 $9,125,616
Net loss attributable to
noncontrolling interests (315,531) (118,266)
Net income 1,402,146 9,007,350
Adjustments to reconcile net income
to cash
provided by operating activities:
Depreciation and amortization 1,012,149 420,769
Bad debt expense 45,938 36,428
Loss on sale of assets 21,241 9,416
Stock-based compensation 131,127 88,463
Change in fair value of warrants
liabilities 7,232,388 --
Change in operating assets and
liabilities:
Notes receivables 596,143 (590,466)
Accounts receivable, trade (2,278,004) (4,786,654)
Inventories 3,369,333 (491,874)
Advances to suppliers 3,614,991 461,695
Other current assets (213,245) (105,081)
Accounts payable, trade 608,589 (20,683)
Other payables and accrued
liabilities 638,074 (21,947)
Customer deposits 331,850 (64,938)
Taxes payable 446,664 266,606
Net cash provided by operating
activities 16,959,384 4,209,084
CASH FLOWS FROM INVESTING
ACTIVITIES:
Purchase of intangible assets (234,576) --
Purchase of building improvement
and equipment (3,438,924) (2,666,014)
Cash proceeds from disposition of
fixed assets 21,992 --
Long term prepayments (1,884,135) (5,197,253)
Cash paid out for acquiring new
subsidiaries (8,176,871) --
Cash received from newly acquired
subsidiaries 176,421 --
Net cash used in investing
activities (13,536,093) (7,863,267)
CASH FLOWS FROM FINANCING
ACTIVITIES:
Proceeds from exercise of warrants
and options 50,000 362,500
Loan proceeds 6,597,450 --
Loan payments (10,637,419) --
Increase in restricted cash (1,759,320) --
Net cash (used in) provided by
financing activities (5,749,289) 362,500
EFFECT OF EXCHANGE RATE ON CASH 5,954 315,723
DECREASE IN CASH (2,320,045) (2,975,960)
CASH, beginning of year 2,791,814 5,767,774
CASH, end of year $471,769 $2,791,814
Supplemental disclosure of cash
flows:
Cash paid interest $75,765 $--
Cash paid income tax $3,219,733 $2,059,396
CHINA MEDICINE CORPORATION AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
AND DILUTED EPS
For the Three Months ended December 31,
2009 2008
Net Income Diluted EPS Net Income Diluted EPS
Amount per
consolidated
statement of
operations (2,094,507) (0.13) 3,518,440 0.23
Adjustment
Change in fair
value of warrants 5,118,799 0.32 -- --
Adjusted Amount of
Net Income
available to
Common
Shareholders 3,024,292 0.19 3,518,440 0.23
Weighted average
diluted shares,
16,044,787 for
three months
ended December
31,2009 and
15,362,158 for
three months ended
December 31, 2008
Weighted average
diluted shares,
15,411,144 for the
twelve months ended
December 31, 2009
and 15,308,529 for
the Twelve
months ended
December 31, 2009
For the Twelve months ended December 31
2009 2008
Diluted
Net Income EPS Net Income Diluted EPS
Amount per
consolidated
statement of
operations 1,717,677 0.11 9,125,616 0.60
Adjustment
Change in fair value
of warrants 7,232,388 0.47 -- --
Adjusted Amount of
Net Income
available to Common
Shareholders 8,950,065 0.58 9,125,616 0.60
Weighted average
diluted shares,
16,044,787 for
three months
ended December
31, 2009 and
15,226,742 for
three months ended
December 31, 2008
Weighted average
diluted shares,
15,411,144 for the
twelve months ended
December 31, 2009
and 15,308,529 for
the Twelve
months ended
December 31, 2009
For more information, please contact
Company Contact:
Mr. Robert Lu
Interim Chief Financial Officer
China Medicine Corporation
Phone: +86-20-8739-1718
Email: robert.lu@cmc621.com
Investor Relations Contact:
Mr. Crocker Coulson, President
CCG Investor Relations
Tel: +1-646-213-1915 (NY Office)
Email: crocker.coulson@ccgir.com
Web: http://www.ccgirasia.comSOURCE China Medicine Corporation
