Summary Financials
Third Quarter 2010 Results (USD) (unaudited) | |||
(three months ended September 30,) | 2010 | 2009 | CHANGE |
Sales | $8.9 million | $8.1 million | +9.5% |
Gross Profit | $5.8 million | $4.1 million | +41.2% |
Gross Margin | 65.0% | 50.4% | +30.0% |
Adjusted Net Income (1) | $3.9 million | $1.9 million | +100.1% |
Adjusted EPS (1) | $0.19 | $0.11 | +68.2% |
(1) Non-GAAP net income and EPS excludes non-cash loss related to changes in fair value of warrants for the three month period ended
Third Quarter 2010 Financial Results
Revenues for the third quarter of 2010 increased 9.5% to
Third Quarter 2010 Revenue Breakdown By Business Unit (USD in thousands) (unaudited) | |||
(3 months ended September 30,) | 2010 | 2009 | CHANGE |
Internet Advertisement | $7,108 | $4,730 | +50.3% |
% of Sales | 79.9% | 58.2% | |
TV Advertisement | $1,603 | $3,114 | -48.5% |
% of Sales | 18.0% | 38.3% | |
Bank Kiosk | $133 | $1 | -- |
% of Sales | 1.5% |
"Our strong third quarter results demonstrate solid execution of our growth strategy and the inherent operating leverage in our business model," stated Mr.
Cost of sales for the three months ended
Gross profit for the third quarter of 2010 was
Operating expenses for the three months ended
Operating income for the third quarter of 2010 totaled
GAAP net income for the third quarter was
Year-to-date 2010 Financial Results
Year-to-date 2010 Results (USD) (unaudited) | |||
(9 months ended September 30,) | 2010 | 2009 | CHANGE |
Sales | $31.2 million | $27.3 million | +14.2% |
Gross Profit | $15.4 million | $11.4 million | +35.1% |
Gross Margin | 49.3% | 41.7% | +18.2% |
Adjusted Net Income (2) | $10.0 million | $4.5 million | +121.7% |
Adjusted EPS (2) | $0.48 | $0.30 | +60.0% |
(1) GAAP net income and GAAP EPS (Diluted) include a
Revenues for the first nine months of 2010 increased 14.2% to
Year-to-date 2010 Revenue Breakdown By Business Unit (USD in thousands) (unaudited) | |||
(9 months ended September 30,) | 2010 | 2009 | CHANGE |
Internet Advertisement | $19,478 | $12,601 | +54.6% |
% of Sales | 62.5% | 46.1% | |
TV Advertisement | $11,044 | $13,600 | -18.8% |
% of Sales | 35.4% | 49.8% | |
Bank Kiosk | $396 | $21 | -- |
% of Sales | 1.3% |
Cost of sales for the nine months ended
Year-to-date, gross profits increased of 35.1%, resulting in a gross margin of 49.3%. ChinaNet's internet advertising business generated gross profit margin of 74.8%, a 140 basis point improvement from the same period last year.
Operating expenses for the nine months ended
Operating income for the first nine months of 2010 totaled approximately
GAAP net income for the first nine months was
Balance Sheet and Cash Flow
The Company had
Guidance for 2010
Management reaffirmed 2010 net income guidance of
Business Updates
ChinaNet is focused on strategically expanding its rapidly growing internet service and advertising business, 28.com, which boasts gross margins of 70%-80%, compared to 5%-10% for its
The Company started offering value added IIM services to existing clients, including search engine marketing, and search engine optimization in the third quarter of 2009. It has also offered add-on brand management services tailored for clients in various industries. Over the past year, 18% of clients have purchased add-on services from ChinaNet as adoption has accelerated. With revenues more than doubling in the first nine months of 2010, ancillary services currently represent approximately 30% (including management) of total internet advertising revenues in the small and medium sized franchise industry.
The Company introduced an online consulting service for franchisees during the third quarter, which provides another value added service and will drive more traffic to 28.com. With 75 total research and development staff added since the beginning of 2010, the Company is committed to developing technologies and services to further differentiate ChinaNet from its competitors.
ChinaNet participated in the 2010 Taipei International Chain and Franchise Autumn Exhibition in September to promote its brand to the over 200 franchise businesses in attendance. With thousands of SMEs in
Management is in the final stages of due diligence on several small acquisitions which include technology solutions and advertising service platforms. These opportunities are aimed at helping the company accelerate its IIM and online management tools, which will drive new franchisor additions while helping existing customers meet their expansion targets while providing a much broader spectrum of services to their franchisee base.
Conference Call
The conference call will take place at
A playback will be available through
This call is being webcast by
Non-GAAP reconciliation
Nine months ended September 30, |
Three months ended September 30, |
|||
2010 | 2009 | 2010 | 2009 | |
(US $) | (US $) | (US $) | (US $) | |
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
NON GAAP | NON GAAP | NON GAAP | NON GAAP | |
Income from operations | $10,183 | $6,257 | $3,844 | $2,726 |
Other income (expenses): | ||||
Changes in fair value of warrants (note1) | -- | -- | -- | -- |
Interest income | 8 | 9 | 4 | 4 |
Other income | 8 | 8 | 4 | 2 |
Other expenses | (1) | (100) | 0 | (99) |
15 | (83) | 8 | (93) | |
Income before income tax expense | 10,198 | 6,174 | 3,852 | 2,633 |
Income tax expense | 304 | 1,653 | 25 | 696 |
Net income | 9,894 | 4,521 | 3,827 | 1,937 |
Net loss attributable to noncontrolling interest | 127 | -- | 50 | -- |
Net income attributable to ChinaNet Online Holdings, Inc. |
10,021 |
4,521 |
3,877 |
1,937 |
Other comprehensive income | ||||
Foreign currency translation gain | 442 | 13 | 365 | 8 |
Comprehensive income | $10,336 | $4,534 | $4,192 | $1,945 |
Net income attributable to ChinaNet Online Holdings, Inc. | 10,021 | 4,521 | 3,877 | 1,937 |
Beneficial conversion feature of Series A convertible preferred stock (note2) |
-- | -- | -- | -- |
Dividend of Series A convertible preferred stock | (612) | -- | (190) | -- |
Net income attributable to common shareholders of ChinaNet Online Holdings, Inc. |
$9,409 | $4,521 | $3,687 | $1,937 |
Earnings per share | ||||
Earnings per common share | ||||
Basic | $0.56 | $0.31 | $0.22 | $0.12 |
Diluted | $0.48 | $0.30 | $0.19 | $0.11 |
Weighted average number of common shares outstanding: | ||||
Basic | 16,676,752 | 14,495,560 | 16,939,961 | 15,774,300 |
Diluted | 20,905,796 | 15,126,526 | 20,916,463 | 17,646,624 |
About
The Company, a parent company of
Safe Harbor
This release contains certain "forward-looking statements" relating to the business of
About Non-GAAP Financial Measures
To supplement our consolidated financial statements, which statements are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures: adjusted net income and adjusted EPS (basic and diluted). The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. We use these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain items that may not be indicative of our "recurring core business operating results." We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting and analyzing future periods. We believe these non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision making and (2) they are used by our institutional investors and the analyst community to help them analyze the health of our business.
CHINANET ONLINE HOLDINGS, INC. CONSOLIDATED INCOME STATEMENT (In thousands, except for number of shares and per share data) |
||||
Nine months ended September 30 |
Three months ended September 30, |
|||
2010 | 2009 | 2010 | 2009 | |
(US $'000) | (US $'000) | (US $'000) | (US $'000) | |
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
Sales | ||||
To unrelated parties | $ 30,304 | $ 25,320 | $ 8,631 | $ 7,604 |
To related parties | 872 | 1,985 | 265 | 522 |
31,176 | 27,305 | 8,896 | 8,126 | |
Cost of sales | 15,791 | 15,918 | 3,110 | 4,029 |
Gross margin | 15,385 | 11,387 | 5,786 | 4,097 |
Operating expenses | ||||
Selling expenses | 2,187 | 3,253 | 851 | 624 |
General and administrative expenses | 2,410 | 1,530 | 815 | 614 |
Research and development expenses | 605 | 347 | 276 | 133 |
5,202 | 5,130 | 1,942 | 1,371 | |
Income from operations | 10,183 | 6,257 | 3,844 | 2,726 |
Other income (expenses): | ||||
Changes in fair value of warrants | 1,861 | (1,289) | -- | (1,289) |
Interest income | 8 | 9 | 4 | 4 |
Other income | 8 | 8 | 4 | 2 |
Other expenses | (1) | (100) | 0 | (99) |
1,876 | (1,372) | 8 | (1,382) | |
Income before income tax expense | 12,059 | 4,885 | 3,852 | 1,344 |
Income tax expense | 304 | 1,653 | 25 | 696 |
Net income | 11,755 | 3,232 | 3,827 | 648 |
Net loss attributable to noncontrolling interest | 127 | -- | 50 | -- |
Net income attributable to ChinaNet Online Holdings, Inc. |
11,882 |
3,232 |
3,877 |
648 |
Other comprehensive income | ||||
Foreign currency translation gain | 442 | 13 | 365 | 8 |
Comprehensive income | $ 12,197 | $ 3,245 | $ 4,192 | $ 656 |
Net income attributable to ChinaNet Online Holdings, Inc. | $ 11,882 | $ 3,232 | $ 3,877 | $ 648 |
Beneficial conversion feature of Series A convertible preferred stock | -- | (5,898) | -- | (5,898) |
Dividend of Series A convertible preferred stock | (612) | -- | (190) | -- |
Net income attributable to common shareholders of ChinaNet Online Holdings, Inc. |
$ 11,270 |
$ (2,666) |
$ 3,687 |
$ (5,250) |
Earnings per share | ||||
Earnings per common share | ||||
Basic | $ 0.68 | $ (0.18) | $ 0.22 | $ (0.33) |
Diluted | $ 0.57 | $ (0.18) | $ 0.19 | $ (0.33) |
Weighted average number of common shares outstanding: | ||||
Basic | 16,676,752 | 14,495,560 | 16,939,961 | 15,774,300 |
Diluted | 20,905,796 | 14,495,560 | 20,916,463 | 15,774,300 |
CHINANET ONLINE HOLDINGS INC. CONSOLIDATED BALANCE SHEETS (In thousands) |
||
September 30, | December 31, | |
2010 | 2009 | |
(US $'000) | (US $'000) | |
(Unaudited) | ||
Assets | ||
Current assets: | ||
Cash and cash equivalents | $ 22,241 | $ 13,917 |
Accounts receivable, net | 4,455 | 3,173 |
Other receivables | 2,856 | 2,636 |
Prepayment and deposit to suppliers | 4,221 | 4,111 |
Due from related parties | 214 | 492 |
Inventories | 2 | 2 |
Other current assets | 174 | 30 |
Total current assets | 34,163 | 24,361 |
Property and equipment, net | 1,518 | 1,355 |
Intangible assets, net | 59 | -- |
Other long-term assets | 31 | 48 |
TOTAL ASSETS | $ 35,771 | $ 25,764 |
Liabilities and Equity | ||
Current liabilities: | ||
Accounts payable | $ 374 | $ 290 |
Advances from customers | 1,009 | 914 |
Other payables | 22 | 27 |
Accrued payroll and other accruals | 298 | 191 |
Due to related parties | -- | 24 |
Due to Control Group | 416 | 1,142 |
Due to director | 389 | -- |
Taxes payable | 2,010 | 1,978 |
Dividends payable | 380 | 373 |
Total current liabilities | 4,898 | 4,939 |
Long-term borrowing from director | 131 | 128 |
Warrant liabilities | -- | 9,564 |
Commitments and contingencies | -- | -- |
Stockholders' Equity: | ||
Series A convertible preferred stock (US$0.001 par value; authorized-8,000,000 shares; issued and outstanding-2,918,600 and 4,121,600 shares at September 30, 2010 and December 31, 2009 respectively; aggregate liquidation preference amount: $7,677 and $10,677, including accrued but unpaid dividends of $380 and $373, at September 30, 2010 and December 31, 2009, respectively.) |
3 | 4 |
Common stock (US$0.001 par value; authorized-50,000,000 shares; issued and outstanding- 17,061,320 shares and 15,828,320 shares at September 30, 2010 and December 31, 2009 respectively) |
17 | 16 |
Additional paid-in capital | 18,454 | 10,574 |
Statutory reserves | 372 | 372 |
Retained earnings | 11,320 | 50 |
Accumulated other comprehensive income | 559 | 117 |
Total ChinaNet's Online Holdings, Inc.'s stockholders' equity |
30,725 |
11,133 |
Noncontrolling interest | 17 | -- |
Total equity | 30,742 | 11,133 |
TOTAL LIABILITIES AND EQUITY | $ 35,771 | $ 25,764 |
CHINANET ONLINE HOLDINGS, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) |
||
For the nine months ended September 30, | ||
2010 | 2009 | |
(US $'000) | (US $'000) | |
(Unaudited) | (Unaudited) | |
Cash flows from operating activities | ||
Net income | $ 11,755 | $ 3,232 |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Depreciation and amortization | 275 | 134 |
Share-based compensation expenses | 177 | 190 |
Changes in fair value of warrants | (1,861) | 1,289 |
Disposal of fixed assets | -- | 19 |
Changes in operating assets and liabilities | ||
Accounts receivable | (1,195) | (1,445) |
Other receivables | 2,095 | (166) |
Prepayments and deposit to suppliers | (24) | 9 |
Due from related parties | 283 | (154) |
Other current assets | (141) | 33 |
Accounts payable | 77 | 117 |
Advances from customers | 76 | 361 |
Accrued payroll and other accruals | 104 | 134 |
Due to related parties | (24) | (327) |
Due to director | 389 | -- |
Due to Control Group | (738) | 33 |
Other payables | (5) | -- |
Taxes payable | (8) | 1,275 |
Net cash provided by operating activities | 11,235 | 4,734 |
Cash flows from investing activities | ||
Purchases of vehicles and office equipment | (385) | (310) |
Purchases of intangible assets | (59) | -- |
Purchases of other long-term assets | (4) | (38) |
Net cash used in investing activities | (448) | (348) |
Cash flows from financing activities | ||
Cash investment contributed by noncontrolling interest | 144 | -- |
Dividend paid to convertible preferred stockholders | (605) | -- |
Increase of short-term loan to third parties | (2,257) | (2,024) |
Decrease of short-term loan from directors | -- | (13) |
Cancellation and retirement of common stock | -- | (300) |
Proceeds from issuance of Series A convertible preferred stock and warrants (net of issuance cost of US$ 1,142) |
-- |
9,162 |
Net cash (used in)/provided by financing activities | (2,718) | 6,825 |
Effect of exchange rate fluctuation on cash and cash equivalents |
255 |
10 |
Net increase in cash and cash equivalents | 8,324 | 11,221 |
Cash and cash equivalents at beginning of year | 13,917 | 2,679 |
Cash and cash equivalents at end of period | $ 22,241 | $ 13,900 |
Supplemental disclosure of cash flow information | ||
Interest paid | $ -- | $ -- |
Income tax paid | $ 1,242 | $ 900 |
Non-cash transactions: | ||
Warrant liability reclassify to additional paid in capital | $ 7,703 | $ -- |
CONTACT:Source:HC International, Inc. Ted Haberfield , Executive VP +1-760-755-2716 thaberfield@hcinternational.net
News Provided by Acquire Media
Copyright@2005-2024 All rights reserved. ChinaNet Online Holdings Inc.