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 second quarter
ended June 30, 2013.
Second Quarter
2013 Financial
Highlights
- Total revenue increased 15% year-over-year to RMB45.1 million
(US$7.3 million).
- Gross profit decreased 1% year-over-year to RMB13.8 million
(US$2.3 million).
- Adjusted EBITDA was minus RMB3.4 million (US$0.5 million),
compared to an adjusted EBITDA of minus RMB21,793 in the second
quarter 2012.
- Operating loss was RMB5.2 million (US$0.8 million), compared to
an operating loss of RMB5.4 million in the second quarter
2012.
- Net loss was RMB4.9 million (US$0.8 million), compared to a net
loss of RMB0.5 million in the second quarter 2012.
- Adjusted net loss was RMB3.6 million (US$0.6 million), compared
to an adjusted net income of RMB4.3 million in the second quarter
2012.
- Basic and diluted loss per share was RMB1.16 (US$0.19), as
compared to basic and diluted loss per share of RMB0.12 in the
second quarter 2012.
- Adjusted diluted loss per share was RMB0.84 (US$0.14), as
compared to adjusted diluted earnings per share of RMB1.02 in the
second quarter 2012.
Mr. Adam Yan, Chairman and Chief Executive Officer of eFuture,
commented on the results, "eFuture delivered another quarter of
solid year-over-year revenue growth reaching 15% over last year,
and both revenue and adjusted EBITDA fell well within our guidance
range.
"We have accelerated the expansion of our client base for the
Software and Services business and have seen tremendous growth in
the segments. The slight decrease in this quarter was attributed to
a delay in revenue recognition as a result of clients postponing
their shop opening schedules. The deferred revenue amounted to
RMB20.4 million, which could have contributed to a growth of 52%
and 43% for our Software and Services business on a year-over-year
basis. We expect this revenue to be gradually recognized in second
half of the year."
"Looking into the next quarter and the remainder of the year, we
see enormous opportunities for growth amongst our key clients as
they continue to penetrate into tier three and four cities, and
also with multi-nationals clients as they expanded their footprints
in China."
Mr. Yan concluded, "The continued sequential increase that
brings the backlog to RMB152.0 million demonstrates the success of
our sales strategy in expanding our client base and service
offerings in store IT operation management through smart technology
such as cloud, data and business analytics. We have received great
feedback for our new offline-to-online offering, Omni-Channel
Solution, which helps enable clients to meet the emerging
requirement of businesses to connect and operate over the internet.
We expect these offerings to drive expansion in the second half of
the year. We remain focused in the execution of our strategy and
the enhancement of our cost structure to ensure we are well
positioned to capitalize opportunities in China's consumer
market."
SECOND QUARTER
2013 FINANCIAL
RESULTS
Revenue
Total revenue for the second quarter 2013 increased 15% to
RMB45.1 million (US$7.3 million) from RMB39.3 million in the second
quarter 2012.
Revenue Breakdown
|
2Q12 |
2Q13 |
|
RMB '000 |
RMB '000 |
USD '000 |
Y-o-Y Change |
Software license sales |
15,548 |
12,879 |
2,099 |
-17% |
Hardware sales |
3,198 |
12,312 |
2,006 |
285% |
Service fee income |
20,575 |
19,862 |
3,236 |
-3% |
Total |
39,321 |
45,053 |
7,341 |
15% |
Software license revenue for the second quarter 2013 decreased
17% year-over-year to RMB12.9 million (US$2.1 million) from RMB15.5
million in the second quarter 2012. The decrease was primarily
attributable to project delays, which amounted to RMB10.8
million.
Hardware revenue in the second quarter 2013 increased 285%
year-over-year to RMB12.3 million (US$2.0 million) from RMB3.2
million in the second quarter 2012. The increase was a result of
the completion of a few one-off projects for three key customers in
Logistics, Department Store and Grocery industries.
Service fee income for the second quarter 2013 decreased 3%
year-over-year to RMB19.9 million (US$3.2 million) from RMB20.6
million in the second quarter 2012, which was primarily
attributable to project delays, amounting to RMB9.6 million.
Cost of Revenue
Cost of revenue for the second quarter 2013 increased 23% to
RMB31.2 million (US$5.1 million) from RMB25.4 million in the second
quarter 2012.
Cost of Revenue Breakdown
|
2Q12 |
2Q13 |
|
RMB '000 |
RMB '000 |
USD '000 |
Y-o-Y Change |
Cost of software license sales |
7,497 |
3,457 |
563 |
-54% |
Cost of hardware sales |
3,075 |
10,204 |
1,663 |
232% |
Cost of service fee |
12,563 |
16,662 |
2,715 |
33% |
Amortization of acquired
technology |
1,628 |
72 |
12 |
-96% |
Amortization of software costs |
620 |
823 |
134 |
33% |
Total |
25,383 |
31,218 |
5,087 |
23% |
Gross Profit and Gross Margin
Gross profit decreased by 1% year-over-year to RMB13.8 million
(US$2.3 million) from RMB13.9 million in the second quarter 2012,
and consolidated gross margin for the second quarter 2013 was 31%,
compared with 35% in the second quarter 2012. The decrease was
mainly due to a RMB3.5 million non-cash inventory impairment
projection completed for accounting purposes under the Cost of
Revenue line in Service Fee Income.
Operating Expenses
Research and development ("R&D") expenses for the second
quarter 2013 decreased 58% year-over-year to RMB0.5 million
(US$89,516), or 1% of total revenue, compared with RMB1.3 million,
or 3% of total revenue in the second quarter 2012. The decrease in
R&D expenses was primarily attributable to decreased
share-based compensation expenses of RMB0.9 million as the employee
incentive plan granted in December 2009 ended its vesting period at
the end of 2012.
General and administrative expenses ("G&A") for the second
quarter 2013 decreased 13% year-over-year to RMB7.6 million (US$1.2
million), representing 17% of total revenue, compared with RMB8.7
million, or 22% of total revenue in the second quarter 2012. The
decrease in G&A expenses was primarily attributable to
decreased share-based compensation expenses of RMB2.0 million, as
the employee incentive plan granted in December 2009 ended its
vesting period at the end of 2012 and was partially offset by a
RMB1.0 million staff cost invested to enhanced employee's benefit
since early 2013.
Selling and distribution ("S&D") expenses for the second
quarter 2013 increased 17% year-over-year to RMB10.9 million
(US$1.8 million), representing 24% of total revenue, compared with
RMB9.3 million, or 24% of total revenue in the second quarter 2012.
The increase in S&D expenses was primarily attributable to an
increased investment in marketing activities to promote eFuture's
brand and an increased investment in people by adopting an enhanced
employee benefit scheme since early 2013.
Operating Loss
Operating loss in the second quarter 2013 was RMB5.2 million
(US$0.8 million), compared to operating loss of RMB5.4million in
the second quarter 2012.
Net Loss/Adjusted
Net Loss and Loss Per
Share/Adjusted Loss Per
Share
Second quarter 2013 net loss was RMB4.9 million (US$0.8
million), compared with a net loss of RMB0.5 million in the second
quarter 2012. Adjusted net loss for the second quarter 2013 was
RMB3.6 million (US$0.6 million), compared with an adjusted net
income of RMB4.3 million in the second quarter 2012.
Basic and diluted loss per share in the second quarter 2013 was
RMB1.16 (US$0.19), compared to basic and diluted loss per share of
RMB0.12 in the second quarter 2012. Adjusted diluted loss per share
was RMB0.84 (US$0.14), compared to adjusted diluted earnings per
share of RMB1.02 in the second quarter 2012.
EBITDA
Adjusted EBITDA for the second quarter 2013 was minus RMB3.4
million (US$0.5 million), compared to minus RMB21,793 in the second
quarter 2012.
Balance Sheet and Cash Flow
As of June 30, 2013, cash and cash equivalents were RMB39.5
million (US$6.4 million), a decrease of RMB39.9 million from
RMB79.4 million as of December 31, 2012. The decrease was primarily
attributable to the payment of annual bonuses for staffs and the
expenditure spent on customers' projects.
Total accounts receivable as of June 30, 2013 decreased 11% to
RMB22.5 million (US$3.7 million) from RMB25.2 million as of
December 31, 2012. The decrease was a result of our continuous
efforts put in to strengthen our balance sheet by improving on
trade receivables collection.
Inventory and work in process as of June 30, 2013 increased 26%
to RMB24.4 million (US$4.0 million) from RMB19.3 million as of
December 31, 2012. The increase was primarily attributable to
delayed projects which had not reached the point of revenue
recognition.
For the quarter ended June 30, 2013, net cash provided by
operating activities was RMB1.8 million (US$0.3 million). Net cash
used in investing activities was RMB5.9 million (US$1.0
million).
THIRD QUARTER
2013
GUIDANCE
eFuture expects total revenue for the third quarter 2013 to be
in the range of RMB40 million (US$6.5 million) to RMB45 million
(US$7.3 million). Adjusted EBITDA for the third quarter 2013 is
expected to be in the range of minus RMB3 million (US$0.5 million)
to minus RMB1 million (US$0.2 million).
CONFERENCE CALL INFORMATION
eFuture's management will host a conference call on August 13,
2013 at 8:00 a.m. (Eastern)/ 5:00 a.m. (Pacific)/ 8:00 p.m.
(Beijing/Hong Kong) to discuss its quarterly results and recent
business activities.
To access the conference call, please dial:
Toll Free: |
|
U.S. |
1855 298 3404 |
Hong Kong |
800 905 927 |
Toll: |
|
International |
+61 2 8524 5042 |
China |
4001 200 539 |
Hong Kong |
+852 5808 3202 |
U.S. |
+1 631 5142 526 |
Passcode: |
2526039 |
Please dial in at least 10 minutes before the call to ensure
timely participation.
The Company will also broadcast a live audio webcast of the
conference call. The webcast will be available at
http://ir.e-future.com.cn.
Following the earnings conference call, an archive of the call
will be available by dialing:
Toll Free: |
|
U.S. |
1866 846 0868 |
China |
4001 842 240 |
Hong Kong |
800 966 697 |
International Toll: |
+61 2 9641 7900 |
Replay Passcode: |
2526039 |
Replay End Date |
August 20, 2013 23:59 US ET |
CURRENCY CONVENIENCE TRANSLATION
For the convenience of readers, certain RMB amounts have been
translated into US dollars at the rate of RMB6.1374 to US$1.00, the
noon buying rate for US dollars in effect on June 30, 2013 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,
2013 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 March 18, 2013, 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 |
Exchange rate |
6.1374 |
CONDENSED CONSOLIDATED
INCOME STATEMENTS |
|
|
|
|
|
|
|
|
|
|
|
Six
months ended |
Three
months ended |
|
Chinese Yuan (Renminbi) |
U.S.
Dollars |
Chinese Yuan (Renminbi) |
U.S.
Dollars |
|
June 30, |
June 30, |
June 30, |
June 30, |
June 30, |
June 30, |
|
2012 |
2013 |
2013 |
2012 |
2013 |
2013 |
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
Revenues |
|
|
|
|
|
|
Software revenue |
23,959,998 |
19,525,176 |
3,181,343 |
15,547,970 |
12,878,852 |
2,098,421 |
Hardware revenue |
5,437,075 |
16,529,625 |
2,693,262 |
3,197,530 |
12,312,332 |
2,006,115 |
Service fee revenue |
33,176,389 |
31,520,022 |
5,135,729 |
20,575,521 |
19,862,293 |
3,236,272 |
Total Revenues |
62,573,462 |
67,574,823 |
11,010,334 |
39,321,021 |
45,053,477 |
7,340,808 |
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
|
|
|
Cost of software revenue |
9,311,775 |
3,844,497 |
626,405 |
7,496,784 |
3,457,435 |
563,339 |
Cost of hardware revenue |
4,846,704 |
13,926,242 |
2,269,078 |
3,075,419 |
10,204,267 |
1,662,637 |
Cost of service fee revenue |
20,932,907 |
25,273,484 |
4,117,946 |
12,562,596 |
16,661,945 |
2,714,821 |
Amortization of acquired technology |
3,357,021 |
286,000 |
46,600 |
1,628,134 |
71,500 |
11,650 |
Amortization of software costs |
1,237,791 |
1,687,854 |
275,011 |
620,063 |
823,048 |
134,104 |
Total Cost of Revenues |
39,686,198 |
45,018,077 |
7,335,040 |
25,382,996 |
31,218,195 |
5,086,550 |
|
|
|
|
|
|
|
Gross Profit |
22,887,264 |
22,556,746 |
3,675,293 |
13,938,025 |
13,835,282 |
2,254,258 |
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
Research and development expenses |
1,821,617 |
1,375,538 |
224,124 |
1,302,677 |
549,396 |
89,516 |
General and administrative expenses |
15,265,635 |
13,638,864 |
2,222,254 |
8,721,773 |
7,609,556 |
1,239,866 |
Selling and distribution expenses |
16,424,878 |
20,041,710 |
3,265,505 |
9,286,396 |
10,881,272 |
1,772,945 |
Total Operating
Expenses |
33,512,130 |
35,056,112 |
5,711,883 |
19,310,846 |
19,040,224 |
3,102,327 |
|
|
|
|
|
|
|
Loss from operations |
(10,624,866) |
(12,499,366) |
(2,036,590) |
(5,372,821) |
(5,204,942) |
(848,070) |
|
|
|
|
|
|
|
Other income (expenses) |
|
|
|
|
|
|
Interest income |
293,768 |
222,655 |
36,278 |
100,732 |
63,738 |
10,385 |
Gains on derivative
liabilities |
3,168 |
-- |
-- |
-- |
-- |
-- |
Other
income/(expenses) |
(1,104) |
(19,544) |
(3,186) |
13,480 |
(19,990) |
(3,257) |
Foreign currency exchange
loss |
7,679 |
(68,221) |
(11,116) |
10,027 |
(55,887) |
(9,106) |
Loss before income tax |
(10,321,355) |
(12,364,486) |
(2,014,613) |
(5,248,582) |
(5,217,081) |
(850,047) |
Less: Income tax benefit |
(4,915,476) |
(1,389,857) |
(226,457) |
(4,737,298) |
(282,751) |
(46,070) |
Net loss |
(5,405,879) |
(10,974,629) |
(1,788,156) |
(511,284) |
(4,934,330) |
(803,977) |
Loss per share |
|
|
|
|
|
|
Basic |
(1.31) |
(2.58) |
(0.42) |
(0.12) |
(1.16) |
(0.19) |
Diluted |
(1.31) |
(2.58) |
(0.42) |
(0.12) |
(1.16) |
(0.19) |
Basic Weighted-average Shares
Outstanding |
4,130,221 |
4,252,107 |
4,252,107 |
4,130,221 |
4,253,412 |
4,253,412 |
Fully-Diluted Weighted-average Shares
Outstanding |
4,170,781 |
4,252,107 |
4,252,107 |
4,242,781 |
4,253,412 |
4,253,412 |
|
|
|
|
|
|
|
EFUTURE INFORMATION
TECHNOLOGY INC. AND SUBSIDIARIES |
Exchange rate |
6.1374 |
CONDENSED
CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
|
Chinese Yuan (Renminbi) |
U.S.
Dollars |
|
December 31, |
June 30, |
June 30, |
|
2012 |
2013 |
2013 |
|
(Audited) |
(Unaudited) |
(Unaudited) |
ASSETS |
|
|
|
Current assets |
|
|
|
Cash and cash equivalents |
79,373,365 |
39,500,773 |
6,436,076 |
Trade receivables, net of allowance for
doubtful accounts of ¥2,811,934 and ¥3,772,900 ($614,739),
respectively |
25,182,508 |
22,486,828 |
3,663,901 |
Refundable value added tax |
5,000,709 |
3,329,809 |
542,544 |
Advances to employees |
1,365,995 |
1,317,284 |
214,632 |
Advances to suppliers |
-- |
44,432 |
7,240 |
Other receivables due from previously
consolidated entities |
405,000 |
105,000 |
17,108 |
Other receivables |
2,174,556 |
2,174,564 |
354,314 |
Prepaid expenses |
1,134,602 |
2,694,415 |
439,016 |
Inventory and work in process, net of
inventory provision of ¥2,467,133 and ¥4,784,984($779,644),
respectively |
19,299,732 |
24,356,480 |
3,968,534 |
Total current assets |
133,936,467 |
96,009,585 |
15,643,364 |
Non-current assets |
|
|
|
Long-term investments, net of impairment of
¥240,000 and ¥240,000($39,105), respectively |
-- |
-- |
-- |
Property and equipment, net of accumulated
depreciation of ¥7,472,485 and ¥7,422,273 ($1,209,351),
respectively |
4,357,965 |
3,791,985 |
617,849 |
Intangible assets, net of accumulated
amortization of ¥72,771,017 and ¥74,744,871 ($12,178,589),
respectively |
22,216,204 |
29,616,455 |
4,825,570 |
Goodwill |
80,625,667 |
80,625,667 |
13,136,779 |
Deferred tax assets |
7,899,110 |
9,246,093 |
1,506,516 |
Total non-current
assets |
115,098,946 |
123,280,200 |
20,086,714 |
Total assets |
249,035,413 |
219,289,785 |
35,730,079 |
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
Current liabilities |
|
|
|
Trade payables |
17,548,846 |
9,189,857 |
1,497,353 |
Other payables |
16,920,421 |
16,116,574 |
2,625,961 |
Accrued expenses |
25,196,276 |
8,276,807 |
1,348,585 |
Taxes payable |
16,128,906 |
13,036,023 |
2,124,030 |
Advances from customers |
47,519,612 |
57,040,155 |
9,293,863 |
Deferred tax liabilities, current
portion |
42,900 |
-- |
-- |
Total current
liabilities |
123,356,961 |
103,659,416 |
16,889,792 |
|
|
|
|
Equity |
|
|
|
Ordinary shares, $0.0756 U.S. dollars par
value; 6,613,756 shares authorized; 3,937,221 shares and 3,913,676
shares issued and outstanding, respectively |
2,353,068 |
2,322,703 |
378,451 |
Additional paid-in capital |
231,195,613 |
230,550,073 |
37,564,779 |
Treasury stocks |
(1,602,451) |
-- |
-- |
Statutory reserves |
5,914,384 |
5,914,384 |
963,663 |
Accumulated deficits |
(112,182,162) |
(123,156,791) |
(20,066,607) |
Total equity |
125,678,452 |
115,630,369 |
18,840,286 |
Total liabilities and
equity |
249,035,413 |
219,289,785 |
35,730,079 |
|
|
|
|
|
|
|
|
|
|
|
EFUTURE INFORMATION
TECHNOLOGY INC. AND SUBSIDIARIES |
Exchange rate |
6.1374 |
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
|
|
|
|
|
Six
months ended |
Three
months ended |
|
Chinese Yuan (Renminbi) |
U.S.
Dollars |
Chinese Yuan (Renminbi) |
U.S.
Dollars |
|
June 30, |
June 30, |
June 30, |
June 30, |
June 30, |
June 30, |
|
2012 |
2013 |
2013 |
2012 |
2013 |
2013 |
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
Cash flows from operating
activities: |
|
|
|
|
|
|
Net loss |
(5,405,879) |
(10,974,629) |
(1,788,156) |
(511,284) |
(4,934,330) |
(803,977) |
Adjustments to reconcile net loss to net cash
flows provided by (used in) operating activities: |
|
|
|
|
|
|
Depreciation of property and equipment |
990,631 |
983,493 |
160,246 |
503,731 |
489,600 |
79,773 |
Amortization of intangible assets |
4,594,812 |
1,973,854 |
321,611 |
2,248,197 |
894,548 |
145,754 |
Gains on derivative liabilities |
(3,168) |
-- |
-- |
-- |
-- |
-- |
Loss on disposal of property and
equipment |
-- |
1,421 |
232 |
-- |
1,421 |
232 |
Allowance for doubtful accounts |
1,637,030 |
1,927,957 |
314,133 |
1,055,758 |
332,674 |
54,204 |
Provision for loss in inventory and work in
process |
1,410,854 |
3,556,875 |
579,541 |
1,410,854 |
3,556,875 |
579,541 |
Compensation expenses |
3,732,144 |
926,546 |
150,967 |
2,599,100 |
458,549 |
74,714 |
Deferred income taxes |
(4,915,476) |
(1,389,883) |
(226,461) |
(4,737,298) |
(282,778) |
(46,075) |
Foreign exchange loss (gain) |
(7,322) |
47,298 |
7,707 |
(9,652) |
37,033 |
6,034 |
Changes in assets and liabilities: |
|
|
|
|
|
|
Trade receivables |
(4,051,993) |
794,759 |
129,494 |
(7,417,252) |
974,749 |
158,821 |
Refundable value added tax |
4,452,227 |
1,670,900 |
272,249 |
5,440,076 |
(686,364) |
(111,833) |
Advances to employees |
63,151 |
32,606 |
5,313 |
385,041 |
98,620 |
16,069 |
Advances to suppliers |
57,340 |
(44,432) |
(7,240) |
84,187 |
(25,218) |
(4,109) |
Other receivables |
(4,657,468) |
289,061 |
47,098 |
1,233,487 |
293,561 |
47,831 |
Prepaid expenses |
(1,327,523) |
(1,559,813) |
(254,149) |
(1,281,636) |
(1,379,833) |
(224,824) |
Inventory and work in process |
(5,326,911) |
(8,613,623) |
(1,403,464) |
(523,345) |
890,187 |
145,043 |
Trade payables |
(635,591) |
(8,358,989) |
(1,361,976) |
990,449 |
(2,562,469) |
(417,517) |
Other payables |
(943,525) |
(803,847) |
(130,975) |
483,215 |
3,960,143 |
645,248 |
Accrued expenses |
(6,608,277) |
(16,919,469) |
(2,756,781) |
(1,211,518) |
(3,314,047) |
(539,976) |
Taxes payable |
(2,764,211) |
(3,092,883) |
(503,940) |
(381,626) |
(1,366,062) |
(222,580) |
Advances from customers |
3,293,021 |
9,520,543 |
1,551,234 |
2,788,124 |
4,339,511 |
707,060 |
Net cash provided by (used in)
operating activities |
(16,416,134) |
(30,032,255) |
(4,893,319) |
3,104,507 |
1,776,370 |
289,434 |
|
|
|
|
|
|
|
Cash flows from investing
activities: |
|
|
|
|
|
|
Purchases of property and equipment |
(1,624,614) |
(424,584) |
(69,180) |
(294,252) |
(284,494) |
(46,354) |
Payments for intangible assets |
(6,945,895) |
(9,374,105) |
(1,527,374) |
(3,727,404) |
(5,572,009) |
(907,878) |
Cash received from disposal of property and
equipment |
-- |
5,650 |
921 |
-- |
3,750 |
611 |
Net cash used in investing
activities |
(8,570,509) |
(9,793,039) |
(1,595,633) |
(4,021,656) |
(5,852,753) |
(953,621) |
|
|
|
|
|
|
|
Cash flows from financing
activities: |
|
|
|
|
|
|
Net cash used in financing
activities |
-- |
-- |
-- |
-- |
-- |
-- |
|
|
|
|
|
|
|
Effect of exchange rate changes on
cash and cash equivalents |
7,322 |
(47,298) |
(7,707) |
9,652 |
(37,033) |
(6,034) |
|
|
|
|
|
|
|
Net decrease in cash and cash
equivalents |
(24,979,321) |
(39,872,592) |
(6,496,659) |
(907,496) |
(4,113,416) |
(670,221) |
|
|
|
|
|
|
|
Cash and cash equivalents at
beginning of period |
57,157,078 |
79,373,365 |
12,932,735 |
33,085,253 |
43,614,189 |
7,106,297 |
Cash and cash equivalents at end of
period |
32,177,757 |
39,500,773 |
6,436,076 |
32,177,757 |
39,500,773 |
6,436,076 |
|
|
|
|
|
|
|
Supplemental cash flow
information |
|
|
|
|
|
|
Income tax paid |
1,571,915 |
3,796,612 |
618,603 |
762,910 |
3,666,041 |
597,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EFUTURE INFORMATION
TECHNOLOGY INC. AND SUBSIDIARIES |
|
Exchange rate |
6.1374 |
NON-GAAP MEASURES OF
PERFORMANCE |
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
months ended |
Three
months ended |
|
Chinese Yuan (Renminbi) |
U.S.
Dollars |
Chinese Yuan (Renminbi) |
U.S.
Dollars |
|
June 30, |
June 30, |
June 30, |
June 30, |
June 30, |
June 30, |
|
2012 |
2013 |
2013 |
2012 |
2013 |
2013 |
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
NON-GAAP OPERATING INCOME
(LOSS) AND ADJUSTED EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss (GAAP
Basis) |
(10,624,866) |
(12,499,366) |
(2,036,590) |
(5,372,821) |
(5,204,942) |
(848,070) |
|
|
|
|
|
|
|
Adjustments for non-GAAP measures of
performance: |
|
|
|
|
|
|
Add back amortization of
acquired software technology |
3,357,021 |
286,000 |
46,600 |
1,628,134 |
71,500 |
11,650 |
Add back amortization of
intangibles |
1,237,791 |
1,687,854 |
275,011 |
620,063 |
823,048 |
134,104 |
Add back share-based
compensation expenses |
3,732,144 |
926,546 |
150,967 |
2,599,100 |
458,549 |
74,714 |
Adjusted non-GAAP operating
loss |
(2,297,910) |
(9,598,966) |
(1,564,012) |
(525,524) |
(3,851,845) |
(627,602) |
Add back depreciation |
990,631 |
983,493 |
160,246 |
503,731 |
489,600 |
79,773 |
|
|
|
|
|
|
|
Adjusted EBITDA (Earnings
before interest, taxes, depreciation and
amortization) |
(1,307,279) |
(8,615,473) |
(1,403,766) |
(21,793) |
(3,362,245) |
(547,829) |
|
|
|
|
|
|
|
NON-GAAP OPERATING INCOME
(LOSS) AND ADJUSTED EBITDA, as a percentage of
revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss (GAAP
BASIS) |
-17% |
-18% |
-18% |
-14% |
-12% |
-12% |
|
|
|
|
|
|
|
Adjustments for non-GAAP measures of
performance: |
|
|
|
|
|
|
Amortization of acquired
software technology |
5% |
0% |
0% |
4% |
0% |
0% |
Amortization of
intangibles |
2% |
2% |
2% |
2% |
2% |
2% |
Share-based compensation
expenses |
6% |
1% |
1% |
7% |
1% |
1% |
Adjusted non-GAAP operating
loss |
-4% |
-14% |
-14% |
-1% |
-9% |
-9% |
Depreciation |
2% |
1% |
1% |
1% |
1% |
1% |
|
|
|
|
|
|
|
Adjusted EBITDA (Earnings
before interest, taxes, depreciation and
amortization) |
-2% |
-13% |
-13% |
0% |
-7% |
-7% |
|
|
|
|
|
|
|
NON-GAAP EARNINGS PER
SHARE |
|
|
|
|
|
|
Net loss from continuing
operations |
(5,405,879) |
(10,974,629) |
(1,788,156) |
(511,284) |
(4,934,330) |
(803,977) |
Amortization of acquired
software technology |
3,357,021 |
286,000 |
46,600 |
1,628,134 |
71,500 |
11,650 |
Amortization of
intangibles |
1,237,791 |
1,687,854 |
275,011 |
620,063 |
823,048 |
134,104 |
Share-based compensation
expenses |
3,732,144 |
926,546 |
150,967 |
2,599,100 |
458,549 |
74,714 |
Adjusted Net
Income/(Loss) |
2,921,077 |
(8,074,229) |
(1,315,578) |
4,336,013 |
(3,581,233) |
(583,510) |
|
|
|
|
|
|
|
Adjusted non-GAAP diluted
earnings/(loss) per share |
0.70 |
(1.90) |
(0.31) |
1.02 |
(0.84) |
(0.14) |
Shares used to compute non-GAAP diluted
earnings/ (loss) per share |
4,170,781 |
4,252,107 |
4,252,107 |
4,242,781 |
4,253,412 |
4,253,412 |
|
|
|
|
|
|
|
CONTACT: Investor Contact:
Troe Wen, Company Secretary
eFuture Information Technology Inc.
+86 10 52937699
ir@e-future.com.cn
eFuture Holding Inc. (NASDAQ:EFUT)
Historical Stock Chart
From Oct 2024 to Nov 2024
eFuture Holding Inc. (NASDAQ:EFUT)
Historical Stock Chart
From Nov 2023 to Nov 2024