Hanwha SolarOne Reports Fourth Quarter 2010 and Full Year 2010 Results
FOURTH QUARTER 2010 HIGHLIGHTS
FULL YEAR 2010 HIGHLIGHTS
Dr.
FOURTH QUARTER 2010 RESULTS
(Photo: http://photos.prnewswire.com/prnh/20110317/LA66986-a)
(Photo: http://photos.prnewswire.com/prnh/20110317/LA66986-b)
(Photo: http://photos.prnewswire.com/prnh/20110317/LA66986-c)
(Photo: http://photos.prnewswire.com/prnh/20110317/LA66986-d)
FINANCIAL POSITION
As of
As of
Net cash generated from operating activities in 4Q10 was
As of
As of
Capital expenditures were
CAPACITY EXPANSION
Details on the Company's annual production capacities and expected production capacities are as follows:
Capacity ramp-up plan | |||||||
Q4 2010 | Q1 2011 (Projected) | Q2 2011 (Projected) | Q3 2011 (Projected) | Q4 2011 (Projected) | |||
Ingot | MW | 400 | 400 | 450 | 710 | 800 | |
Wafer | MW | 400 | 400 | 450 | 700 | 800 | |
Cell | MW | 600 | 650 | 900 | 1,200 | 1,300 | |
Module | MW | 900 | 900 | 1,000 | 1,500 | 1,500 | |
BUSINESS OUTLOOK
The Company provides the following guidance based on current operating trends and market conditions.
For 1Q11, the Company expects:
For the full year 2011, the Company expects:
CONFERENCE CALL
The Company will host a conference call to discuss the fourth quarter and full year of 2010 results at
Mr.
The dial-in details for the live conference call are as follows:
U.S. Toll Free Number: | +1 866 700 5192 | ||
International dial-in number: | +1 617 213 8833 | ||
China Toll Free Number (North): | +10 800 152 1490 | ||
China Toll Free Number (South): | +10 800 130 0399 | ||
China Toll Free Number (South): | +10 800 852 1490 | ||
Passcode: HSOL | |||
A live webcast of the conference call will be available on the investor relations section of the Company's website at: http://www.hanwha-solarone.com. A replay of the webcast will be available for one month.
A telephone replay of the call will be available for seven days after the conclusion of the conference call. The dial-in details for the replay are as follows:
Passcode: 36339192
FOREIGN CURRENCY CONVERSION
The conversion in this release of Renminbi into U.S. dollars is made solely for the convenience of the reader, and is based on the exchange rate as set forth in the H.10 statistical release of the
USE OF NON-GAAP FINANCIAL MEASURES
The Company has included in this press release certain non-GAAP financial measures, including certain line items presented on the basis that the accounting impact of ASC 815-40 had not been recorded. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the performance of the Company and when planning and forecasting future periods. Readers are cautioned not to view non-GAAP financial measures on a stand-alone basis or as a substitute for GAAP measures, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP measures with non-GAAP measures also included herein.
SAFE HARBOR STATEMENT
This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include 1Q and full-year 2011 estimates for PV product shipments, ASPs, production capacities and other results of operations. Forward-looking statements involve inherent risks and uncertainties and actual results may differ materially from such estimates depending on future events and other changes in business climate and market conditions. Hanwha SolarOne disclaims any obligation to update or correct any forward-looking statements.
About Hanwha SolarOne
(1) All non-GAAP numbers used in this press release exclude the accounting impact from the adoption of ASC 815-40, which relates to the accounting treatment for the convertible bonds. Please refer to the attached financial statements for the reconciliation between the GAAP and non-GAAP financial results.
For further information, please contact:
Hanwha SolarOne Co., Ltd. | |
Investor Contact: | |
Paul Combs | |
V.P. Strategic Planning | |
Building 1, 18th Floor | |
1199 Minsheng Road, Shanghai, PRC 200135 | |
P. R. China | |
Tel: 86-21-3852 1533 / Mobile: 86 138 1612 2768 | |
E-mail: paul.combs@hanwha-solarone.com | |
Christensen | |
Kathy Li | |
Tel: +1 480 614 3036 | |
E-mail: kli@ChristensenIR.com | |
Tip Fleming | |
Tel: +852 9212 0684 | |
E-mail: tfleming@ChristensenIR.com | |
Hanwha SolarOne Co, Ltd. CONSOLIDATED BALANCE SHEETS (Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")) | ||||||||
December 31 | September 30 | December 31 | December 31 | |||||
2009 | 2010 | 2010 | 2010 | |||||
(Unaudited) | (Unaudited) | (Unaudited) | ||||||
RMB | RMB | RMB | USD | |||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | 645,720 | 1,296,734 | 1,630,777 | 247,087 | ||||
Restricted cash | 60,539 | 63,858 | 100,490 | 15,226 | ||||
Derivative contracts | 7,360 | 1,910 | 7,489 | 1,135 | ||||
Accounts receivable, net | 587,488 | 1,289,932 | 1,282,807 | 194,365 | ||||
Notes receivable | 10,000 | 1,515 | ||||||
Inventories, net | 783,973 | 689,566 | 790,773 | 119,814 | ||||
Advance to suppliers, net | 540,145 | 851,329 | 764,063 | 115,767 | ||||
Other current assets | 180,315 | 236,285 | 255,431 | 38,702 | ||||
Deferred tax assets - net | 63,115 | 75,734 | 91,611 | 13,880 | ||||
Amount due from related parties | 12,458 | - | 42,819 | 6,488 | ||||
Total current assets | 2,881,113 | 4,505,348 | 4,976,260 | 753,979 | ||||
Non-current assets | ||||||||
Fixed assets — net | 1,586,283 | 1,829,395 | 2,084,027 | 315,762 | ||||
Intangible assets — net | 208,563 | 206,856 | 205,763 | 31,176 | ||||
Goodwill | 134,735 | 134,735 | 134,735 | 20,414 | ||||
Deferred tax assets - net | 13,789 | 16,239 | 16,759 | 2,539 | ||||
Long-term deferred expenses | 33,158 | 29,639 | 27,273 | 4,132 | ||||
Long-term prepayment | 439,617 | 395,007 | 394,283 | 59,741 | ||||
Total non-current assets | 2,416,145 | 2,611,871 | 2,862,840 | 433,764 | ||||
TOTAL ASSETS | 5,297,258 | 7,117,219 | 7,839,100 | 1,187,743 | ||||
LIABILITIES | ||||||||
Current liabilities | ||||||||
Derivative contracts | 1,148 | 70,605 | 8,047 | 1,219 | ||||
Short-term bank borrowings | 404,764 | 748,010 | 318,919 | 48,321 | ||||
Long-term bank borrowings, current portion | 120,000 | 202,500 | 215,000 | 32,576 | ||||
Accounts payable | 441,768 | 528,902 | 478,129 | 72,444 | ||||
Notes payable | 186,921 | 142,509 | 181,265 | 27,464 | ||||
Accrued expenses and other liabilities | 191,895 | 356,860 | 404,826 | 61,337 | ||||
Customer deposits | 59,685 | 127,498 | 33,538 | 5,082 | ||||
Deferred tax liabilities | - | 766 | - | - | ||||
Unrecognized tax benefit | 27,385 | 27,385 | 143,473 | 21,738 | ||||
Amount due to related parties | 16,765 | 13,767 | 13,183 | 1,997 | ||||
Total current liabilities | 1,450,331 | 2,218,802 | 1,796,380 | 272,178 | ||||
Non-current liabilities | ||||||||
Long-term bank borrowings | 350,000 | 200,000 | 135,000 | 20,455 | ||||
Convertible bonds | 658,653 | 928,369 | 687,435 | 104,157 | ||||
Deferred tax liabilities | 26,566 | 26,124 | 25,977 | 3,936 | ||||
Total non-current liabilities | 1,035,219 | 1,154,493 | 848,412 | 128,548 | ||||
TOTAL LIABILITIES | 2,485,550 | 3,373,295 | 2,644,792 | 400,726 | ||||
Redeemable ordinary shares | 55 | 55 | 55 | 8 | ||||
EQUITY | ||||||||
Shareholders' equity | ||||||||
Ordinary shares | 227 | 252 | 314 | 48 | ||||
Additional paid-in capital | 2,331,797 | 2,877,447 | 3,956,953 | 599,538 | ||||
Statutory reserves | 69,564 | 151,541 | 170,000 | 25,758 | ||||
Retained earnings | 410,065 | 714,629 | 1,066,986 | 161,665 | ||||
Total shareholders' equity | 2,811,653 | 3,743,869 | 5,194,253 | 787,009 | ||||
Noncontrolling interest | - | - | ||||||
TOTAL EQUITY | 2,811,653 | 3,743,869 | 5,194,253 | 787,009 | ||||
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY | 5,297,258 | 7,117,219 | 7,839,100 | 1,187,743 | ||||
0.00 | 0.00 | 0.00 | 0.00 | |||||
Hanwha SolarOne Co, Ltd. CONSOLIDATED STATEMENTS OF OPERATIONS (Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$"), except for number of shares and per share data) | ||||||||||||||||
For the three months ended | For the years ended | |||||||||||||||
December 31 | September 30 | December 31 | December 31 | December 31 | December 31 | December 31 | ||||||||||
2009 | 2010 | 2010 | 2010 | 2009 | 2010 | 2010 | ||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudiued) | (Unaudiued) | |||||||||||
RMB | RMB | RMB | USD | RMB | RMB | USD | ||||||||||
Net revenue | ||||||||||||||||
Photovoltaic modules | 1,153,184 | 1,988,801 | 1,851,940 | 280,597 | 3,375,638 | 6,658,642 | 1,008,885 | |||||||||
Photovoltaic cells | 12,567 | 32,909 | 18,886 | 2,862 | 38,396 | 100,566 | 15,237 | |||||||||
PV cells processing | - | - | - | - | - | - | - | |||||||||
PV modules processing | 78,909 | 151,037 | 168,280 | 25,497 | 336,485 | 644,037 | 97,581 | |||||||||
Wafer processing | 774 | (1,922) | - | - | 1,830 | - | - | |||||||||
Raw materials | 7,277 | 12,832 | - | - | 25,967 | 23,342 | 3,537 | |||||||||
System integration | - | - | 68,431 | 10,368 | - | 68,431 | 10,368 | |||||||||
Others | - | 2,092 | 5,167 | 783 | - | 31,975 | 4,845 | |||||||||
Net revenues | 1,252,711 | 2,185,749 | 2,112,704 | 320,107 | 3,778,316 | 7,526,993 | 1,140,453 | |||||||||
Cost of revenue | - | |||||||||||||||
Photovoltaic modules | (927,266) | (1,529,838) | (1,458,188) | (220,938) | (3,012,428) | (5,239,628) | (793,883) | |||||||||
Photovoltaic cells | (15,317) | (23,260) | (18,135) | (2,748) | (53,516) | (77,177) | (11,693) | |||||||||
PV cells processing | - | - | - | - | - | - | - | |||||||||
PV modules processing | (67,205) | (124,446) | (146,358) | (22,176) | (248,832) | (537,314) | (81,411) | |||||||||
Wafer processing | (965) | 2,137 | - | - | (2,339) | - | - | |||||||||
Raw materials | (6,388) | (13,129) | - | - | (24,821) | (23,582) | (3,573) | |||||||||
System integration | - | - | (56,114) | (8,502) | - | (56,114) | (8,502) | |||||||||
Others | - | (857) | (5,258) | (797) | - | (26,833) | (4,066) | |||||||||
Cost of revenues | (1,017,141) | (1,689,393) | (1,684,053) | (255,161) | (3,341,936) | (5,960,648) | (903,128) | |||||||||
Gross profit | 235,570 | 496,356 | 428,651 | 64,946 | 436,380 | 1,566,345 | 237,325 | |||||||||
Operating expenses | - | |||||||||||||||
Selling expenses | (46,114) | (44,195) | (65,143) | (9,870) | (105,454) | (178,057) | (26,978) | |||||||||
G&A expenses | (50,866) | (55,716) | (54,760) | (8,297) | (180,989) | (190,594) | (28,878) | |||||||||
R&D expenses | (12,843) | (4,672) | (14,622) | (2,215) | (32,025) | (53,500) | (8,106) | |||||||||
Government grant | 2,000 | 2,166 | 2,121 | 321 | 7,571 | 18,755 | 2,841 | |||||||||
Total operating expenses | (107,823) | (102,417) | (132,404) | (20,061) | (310,897) | (403,396) | (61,121) | |||||||||
Operating profit (loss) | 127,747 | 393,939 | 296,247 | 44,885 | 125,483 | 1,162,949 | 176,204 | |||||||||
- | ||||||||||||||||
Interest expenses | (39,662) | (39,870) | (40,658) | (6,160) | (157,907) | (161,677) | (24,497) | |||||||||
Interest income | 1,298 | 1,962 | 2,350 | 356 | 5,002 | 6,141 | 930 | |||||||||
Exchange gain (loss) | (14,694) | 76,220 | (36,222) | (5,488) | (23,814) | (89,272) | (13,526) | |||||||||
Gain (loss) on change in fair value of derivative | 15,397 | (108,042) | 37,505 | 5,683 | 9,594 | 77,531 | 11,747 | |||||||||
Gain (loss) on change in conversion feature fair value of convertible bond | (71,279) | (279,228) | 255,591 | 38,726 | (73,887) | 31,623 | 4,791 | |||||||||
Other income | 1,265 | 5,086 | 7,063 | 1,070 | 6,286 | 24,353 | 3,691 | |||||||||
Other expenses | (2,046) | (1,291) | (2,133) | (323) | (11,835) | (5,903) | (894) | |||||||||
Government grant | 1,503 | - | - | 90 | 9,595 | 1,454 | ||||||||||
Net income (loss) before income tax | 18,026 | 50,279 | 519,743 | 78,749 | (120,988) | 1,055,340 | 159,900 | |||||||||
Income tax expenses | (7,338) | (75,525) | (148,927) | (22,565) | (23,928) | (297,983) | (45,149) | |||||||||
Net income (loss) | 10,688 | (25,246) | 370,816 | 56,184 | (144,916) | 757,357 | 114,751 | |||||||||
Net loss attributable to noncontrolling interest | 67 | - | - | - | 311 | - | ||||||||||
Net income (loss) attributable | - | |||||||||||||||
to shareholders | 10,621 | (25,246) | 370,816 | 56,184 | (145,227) | 757,357 | 114,751 | |||||||||
Net income (loss) per share | ||||||||||||||||
Basic | 0.04 | (0.09) | 1.00 | 0.15 | (0.53) | 2.43 | 0.37 | |||||||||
Diluted | 0.04 | (0.09) | 0.35 | 0.05 | (0.53) | 2.36 | 0.36 | |||||||||
Shares used in computation | ||||||||||||||||
Basic | 287,982,207 | 296,202,329 | 369,518,133 | 369,518,133 | 274,067,760 | 311,263,308 | 311,263,308 | |||||||||
Diluted | 288,210,311 | 296,202,329 | 415,850,842 | 415,850,842 | 274,067,760 | 357,272,605 | 357,272,605 | |||||||||
Net income (loss) per ADS | ||||||||||||||||
Basic | 0.18 | (0.43) | 5.02 | 0.76 | (2.65) | 12.17 | 1.84 | |||||||||
Diluted | 0.18 | (0.43) | 1.76 | 0.27 | (2.65) | 11.82 | 1.79 | |||||||||
ADSs used in computation | ||||||||||||||||
Basic | 57,596,441 | 59,240,466 | 73,903,627 | 73,903,627 | 54,813,552 | 62,252,662 | 62,252,662 | |||||||||
Diluted | 57,642,062 | 59,240,466 | 83,170,168 | 83,170,168 | 54,813,552 | 71,454,521 | 71,454,521 | |||||||||
For the three months ended | For the twelve months ended | ||||||||||||||
December 31,2009 | September 30, 2010 | December 31, 2010 | December 31, 2010 | December 31, 2010 | December 31, 2010 | December 31,2009 | |||||||||
(RMB million) | (RMB million) | (RMB million) | (US$ million) | (RMB million) | (US$ million) | (RMB million) | |||||||||
Non-GAAP net income/(loss) | 95.9 | 273.7 | 134.6 | 20.4 | 798.2 | 120.9 | (20.0) | ||||||||
Fair value changes of the conversion features of the Convertible bonds | (71.3) | (279.2) | 255.6 | 38.7 | 31.6 | 4.8 | (73.9) | ||||||||
Accretion of interest of the Convertible bonds | (14.0) | (19.7) | (19.4) | (2.9) | (72.4) | (11.0) | (51.3) | ||||||||
GAAP net income/(loss) | 10.6 | (25.2) | 370.8 | 56.2 | 757.4 | 114.8 | -145.2 | ||||||||
For the three months ended | For the twelve months ended | ||||||||||||||
December 31,2009 | September 30, 2010 | December 31, 2010 | December 31, 2010 | December 31, 2010 | December 31, 2010 | December 31, 2009 | |||||||||
(RMB million) | (RMB) | (RMB) | (USD) | (RMB) | (USD) | (RMB) | |||||||||
Non GAAP net income per ADS - Basic | 1.66 | 4.62 | 1.82 | 0.28 | 12.82 | 1.94 | (0.36) | ||||||||
Fair value changes of the conversion features of the Convertible bonds | (1.24) | (4.71) | 3.46 | 0.52 | 0.51 | 0.08 | (1.35) | ||||||||
Accretion of interest of the Convertible bonds | (0.24) | (0.33) | (0.26) | (0.04) | (1.16) | (0.18) | (0.94) | ||||||||
Net profit contributed to shareholders per ADS - Basic | 0.18 | (0.43) | 5.02 | 0.76 | 12.17 | 1.84 | (2.65) | ||||||||
ADS (Basic) | 57,596,441 | 59,240,466 | 73,903,627 | 73,903,627 | 62,252,662 | 62,252,662 | 54,813,552 | ||||||||
For the three months ended | Annualized for Q4 2009 | Annualized for Q3 2010 | Annualized for Q4 2010 | For the twelve months ended | For the twelve months ended | ||||||||||
December 31,2009 | September 30, 2010 | December 31, 2010 | December 31,2009 | September 30, 2010 | December 31, 2010 | December 31, 2010 | December 31,2009 | ||||||||
Non-GAAP Return on Equity | 4.4% | 8.8% | 3.3% | 17.4% | 35.3% | 13.1% | 22.8% | -0.9% | |||||||
Fair value changes of the conversion features of the Convertible bonds | -3.3% | -9.0% | 5.5% | -13.3% | -35.9% | 21.8% | -2.1% | -2.5% | |||||||
Accretion of interest of the Convertible bonds | -0.7% | -0.6% | -0.4% | -2.6% | -2.3% | -1.7% | -1.8% | -1.8% | |||||||
GAAP Return on equity | 0.4% | -0.7% | 8.3% | 1.5% | -2.9% | 33.2% | 18.9% | -5.2% | |||||||
Hanwha SolarOne Co, Ltd. CONSOLIDATED STATEMENTS OF CASH FLOWS (Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")) | ||||||||||
For three months ended | For the years ended | |||||||||
December 31, 2009 | September 30, 2010 | December 31,2010 | December 31,2010 | December 31, 2009 | December 31,2010 | December 31,2010 | ||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||
RMB | RMB | RMB | USD | RMB | RMB | USD | ||||
Cash flow from operating activities | ||||||||||
Net income (loss) | 10,688 | (25,246) | 370,816 | 56,184 | (144,916) | 757,357 | 114,751 | |||
Adjustments to reconcile net income (loss) to net cash | ||||||||||
provided (used) in operating activities: | ||||||||||
Unrealised financial derivative | (47,701) | 134,483 | (68,138) | (10,324) | 27,661 | 6,769 | 1,026 | |||
Amortization of convertible bonds discount | 13,933 | 14,475 | 14,657 | 2,221 | 50,788 | 60,405 | 9,152 | |||
Changes in fair value of conversion feature of convertible | 71,279 | 279,228 | (255,591) | (38,726) | 73,887 | (31,623) | (4,791) | |||
Loss from disposal of fixed assets | 96 | 133 | 139 | 21 | 719 | 957 | 145 | |||
Depreciation and amortization | 43,072 | 48,064 | 51,490 | 7,802 | 153,174 | 187,587 | 28,422 | |||
Amortization of long-term deferred expense | 1,570 | 1,802 | 1,816 | 275 | 6,670 | 7,194 | 1,090 | |||
Provision for doubtful debt of advance to suppliers | 163 | (46) | - | - | 234,724 | 117 | 18 | |||
Reversal of doubtful debt for accounts receivable | 3,723 | - | - | - | 3,723 | (278) | (42) | |||
Provision for doubtful debt of accounts receivable | - | - | (1,006) | (152) | - | - | ||||
Write down of inventory | 40,341 | 41,498 | 35,266 | 5,343 | 282,574 | 134,489 | 20,377 | |||
Stock compensation expense | 8,509 | 10,586 | 6,736 | 1,021 | 42,671 | 31,963 | 4,843 | |||
Warranty provision | 2,744 | 21,705 | 9,925 | 1,504 | 24,824 | 58,230 | 8,823 | |||
Deferred tax benefit | (854) | (15,939) | (17,310) | (2,623) | (15,792) | (32,055) | (4,857) | |||
Unrecognized tax benefit | (1,082) | - | 116,089 | 17,589 | - | 116,089 | 17,589 | |||
Changes in operating assets and liabilities | - | - | - | |||||||
Restricted cash | 5,166 | 37,044 | (8,559) | (1,297) | 2,011 | (5,298) | (803) | |||
Inventory | (15,899) | (139,479) | (136,472) | (20,678) | (334,839) | (141,288) | (21,407) | |||
Account receivables | 116,024 | (460,992) | (1,870) | (283) | (271,674) | (705,041) | (106,824) | |||
Advances to suppliers | (165,766) | (310,268) | 87,266 | 13,222 | 370,745 | (224,035) | (33,945) | |||
Prepaid expense | 18,663 | 52,510 | 25,378 | 3,845 | 86,375 | 83,934 | 12,717 | |||
Other current assets | 84,065 | (63,457) | (44,525) | (6,746) | 215,059 | (159,052) | (24,099) | |||
Long-term prepayment | 13,721 | 18,198 | 725 | 110 | (439,617) | 45,335 | 6,869 | |||
Amount due from related parties | 30,132 | 96,219 | (42,819) | (6,488) | (12,439) | (30,361) | (4,600) | |||
Accounts payable | 51,946 | 42,067 | (37,112) | (5,623) | 238,804 | (17,908) | (2,713) | |||
Accrued expenses and other liabilities | 10,811 | 64,461 | 38,041 | 5,764 | 33,648 | 154,680 | 23,436 | |||
Customer deposits | 38,339 | 4,755 | (93,960) | (14,236) | 50,191 | (26,147) | (3,962) | |||
Amount due to related parties | 3,201 | (45,811) | (584) | (88) | 10,362 | (3,582) | (543) | |||
Net cash provided (used) in operating activities | 336,884 | (194,010) | 50,398 | 7,637 | 689,333 | 268,438 | 40,672 | |||
Cash flows from investing activities | ||||||||||
Acquisition of fixed assets | (27,468) | (103,397) | (279,523) | (42,352) | (260,054) | (634,506) | (96,137) | |||
Change of restricted cash | 65,832 | (440) | (28,074) | (4,254) | 25,587 | (34,653) | (5,250) | |||
Acquisition of intangible assets | (125) | - | - | - | (438) | (1,678) | (254) | |||
Acquisition of subsidiaries | (850) | - | - | - | (89,818) | - | - | |||
Net cash provided (used) in investing activities | 37,389 | (103,837) | (307,597) | (46,606) | (324,723) | (670,837) | (101,641) | |||
Cash flows from financing activities | ||||||||||
Proceeds from share lending | - | 21 | - | - | - | 21 | 3 | |||
Proceeds from exercise of stock option | 22 | 4,263 | 2,048 | 310 | 1,103 | 12,166 | 1,843 | |||
Proceeds from issuance of ordinary shares | 70,387 | 510,330 | 1,070,784 | 162,240 | 148,994 | 1,581,114 | 239,563 | |||
Proceeds from short-term bank borrowings | 65,097 | 460,713 | 32,687 | 4,953 | 1,900,675 | 1,098,911 | 166,502 | |||
Payment of short term bank borrowings | (674,071) | (243,688) | (461,777) | (69,966) | (2,594,743) | (1,184,756) | (179,508) | |||
Proceeds from long term bank borrowings | - | - | - | - | 300,000 | - | - | |||
Payment for long term bank borrowings | (7,500) | (22,500) | (52,500) | (7,955) | (30,000) | (120,000) | (18,182) | |||
Utilization of notes payable | 27,726 | - | - | - | 147,580 | - | - | |||
Profit distribution | (3,400) | - | - | - | (3,400) | - | - | |||
- | ||||||||||
Net cash provided (used) by financing activities | (521,739) | 709,139 | 591,242 | 89,582 | (129,791) | 1,387,456 | 210,221 | |||
Unrealised foreign exchange gain/loss | ||||||||||
Net increase (decrease) in cash and cash equivalents | (147,466) | 411,292 | 334,043 | 50,612 | 234,819 | 985,057 | 149,251 | |||
Cash and cash equivalents at the beginning of period | 793,186 | 885,442 | 1,296,734 | 196,475 | 410,901 | 645,720 | 97,836 | |||
Cash and cash equivalents at the end of period | 645,720 | 1,296,734 | 1,630,777 | 247,087 | 645,720 | 1,630,777 | 247,087 | |||
- | 0 | - | - | - | ||||||
- | - | |||||||||
Supplemental disclosure of cash flow information: | - | - | ||||||||
Interest paid | 21,268 | 31,438 | 11,621 | 1,761 | 156,143 | 89,855 | 13,614 | |||
Income tax paid | 30,978 | 41,589 | 79,080 | 11,982 | 39,159 | 160,615 | 24,336 | |||
Realized gain (loss) from derivative contracts | (32,305) | 26,443 | (30,633) | (4,641) | 37,255 | 84,301 | 12,773 | |||
Supplemental schedule of non-cash activities: | - | - | - | |||||||
Acquisition of fixed assets included in accounts payable, accrued expenses and other liabilities | (2,803) | 9,694 | 25,096 | 3,802 | 21,842 | 48,613 | 7,366 | |||
Conversion of CB into ordinary shares | - | - | - | - | 179 | - | - | |||
Transfer of unamortized debt issuance costs to equity | ||||||||||
upon conversion of CB into ordinary shares | - | - | - | - | (5) | - | - | |||
SOURCE
News Provided by Acquire Media