Exhibit 99.1
Contact:
Lotus Pharmaceuticals, Inc. | CCG Investor Relations Inc. |
Mr. Adam Wasserman, CFO | Mr. Crocker Coulson, President |
Phone: (877) 801-0344 | Phone: (646) 213-1915 (New York) |
E-mail: info@LotusEast.com | E-mail: crocker.coulson@ccgir.com |
Website: http://www.lotuseast.com | Website: http://www.ccgir.com |
Lotus Pharmaceuticals Announces Third Quarter 2008 Results
Beijing, China, November 18, 2008 – Lotus Pharmaceuticals, Inc. (OTC BB: LTUS) (“Lotus” or the “Company”), a company that controls and operates pharmaceutical companies in the People’s Republic of China (“PRC”), today announced financial results for the quarter and nine months ended September 30, 2008.
Third Quarter 2008 Highlights
| • | Total revenues were $16.7 million, compared to $16.6 million in the third quarter of 2007 |
| • | Gross profit was $8.5 million, up 26.7% from the third quarter of 2007, and gross margin was 50.8% compared to 40.5% in the third quarter of 2007 |
| • | Net income was $3.2 million, or $0.07 per diluted share, up 44.7% from $2.2 million, or $0.05 per diluted share, in the third quarter of 2007 |
| • | Excluding non-cash financing costs, adjusted net income was $3.6 million, or $0.08 per fully diluted share, compared to adjusted net income of $2.9 million, or $0.07 per fully diluted share, in the third quarter of 2007 |
| • | Received formal notice from China’s State Food and Drug Administration (SFDA) that it has started to evaluate the asthma drug Laevo-Bambutero for clinical trials |
| • | Submitted a manufacturing patent application to the State Intellectual Property Office for Gliclazide sustained-release tablets used in the treatment of diabetes |
“We are pleased to have improved our profitability in the third quarter of 2008. We started a sales and accounts receivable collections incentive program in the second quarter of 2008 which paid higher than usual sales commissions and bonuses for collecting accounts receivable. The amount that we paid in commissions and bonuses in these incentive programs declined in the third quarter compared to the second quarter of 2008, which helped improve our margins and net income. Sales remained good and profitability improved after the impact of these incentive programs on our expenses declined,” said Dr. Zhongyi Liu, Chairman and CEO of Lotus Pharmaceuticals, Inc. “During this quarter, we continued working toward getting government approvals for new pharmaceutical products which we plan to manufacture and distribute as soon as we receive those approvals.”
Third Quarter 2008 Results
Lotus Pharmaceutical’s total net revenue was $16.7 million in the third quarter of 2008, compared to $16.5 million in the third quarter of 2007. Wholesale distribution and manufacturing revenue was $13.8 million in the third quarter of 2008, compared to $11.4 million in the third quarter of 2007, a $2.4 million or 208.9% increase. Retail revenue was $1.2 million in the third quarter of 2008, compared to $1.6 million in the third quarter of 2007, a $0.4 million or 26.8% decrease. Retail sales by the Company’s pharmacies were affected by China’s summer Olympic Games, during which there was an overall slowdown of pharmaceutical product sales to consumers in Beijing. The slowdown of overall economic growth in China throughout the third quarter of 2008 also resulted in fewer non-essential pharmaceutical items being purchased from the pharmacies. Other revenues were $1.7 million in the third quarter of 2008 compared to $3.5 million in the third quarter of 2007 mostly because of a decrease in third-party manufacturing, research and development and lab testing services.
Gross profit in the third quarter of 2008 was $8.5 million, an increase of 26.7% from $6.7 million in the third quarter of 2007. Gross margin was 50.8%, up from 40.5% in the third quarter of 2007.
Operating expenses were $4.7 million in the third quarter of 2008, a 30.9% increase from $3.6 million in the third quarter of 2007. Most of the increase was because of an increase in selling expenses, which were $4.3 million in the third quarter of 2008 compared to $1.4 million in the third quarter of 2007. Selling expense as a percentage of total revenue was 25.7% of total net revenue in the third quarter of 2008 and 8.7% in the third quarter of 2007. For the third quarter of 2008, selling expense declined by $1.6 million as compared to the second quarter of 2008. Consequently, the Company’s operating margin improved in the third quarter of 2008 compared to the second quarter of 2008 because the impact of an incentive program that paid higher than usual commissions to sales people and accounts receivable personnel in the second quarter decreased in the third quarter of 2008.
Research and development expenses were $12,448 in the third quarter of 2008, compared to $1.3 million in the third quarter of 2007. General and administrative expenses were $420,716, down from $912,546 in the second quarter of 2007.
Operating income was $3.8 million in the third quarter of 2008, a 21.7% increase from $3.1 million in the third quarter of 2007.
Net income for the third quarter of 2008 was $3.2 million, or $0.07 per diluted share, compared to $2.2 million, or $0.05 per fully diluted share, in the third quarter of 2007.
Adjusting net income for non-cash financing costs associated with its convertible notes and convertible preferred stock, adjusted net income was $3.6 million, or $0.08 per fully diluted share, in the third quarter of 2008, compared to adjusted net income of $2.9 million, or $0.07 per fully diluted share, in the third quarter of 2007.
Nine Month Financial Results
Revenues for the first nine months of 2008 were $47.8 million, up 27.0% from revenues of $37.6 million for the first nine months of 2007. This increase was attributable to strong sales for the Company’s Brimonidine Tartrate Eye Drops, used in the treatment of glaucoma, and strong sales of a number of third party manufactured drugs. Gross profit was $22.1 million, up 46.3% from gross profit of $14.9 million for the first nine months of 2007. Gross margin was 46.3%, compared to 39.6% for the first nine months of 2007. The cost of sales as a percentage of sales declined to 53.7% in the first nine months of 2008 compared to 60.4% in the first nine months of 2007 because of more efficient production cost controls and improved purchasing practices. Operating income was $8.0 million, compared to $7.9 million for the first nine months of fiscal 2007.
Net income was $6.4 million, or $0.13 per fully diluted share, compared to $6.1 million, or $0.14 per fully diluted share, for the first nine months of fiscal 2007.
Adjusting net income for non-cash financing costs associated with its convertible notes and convertible preferred stock, adjusted non-GAAP net income was $7.5 million, or $0.15 per fully diluted share, for the first nine months of 2008, compared to adjusted net income of $7.3 million, or $0.16 per fully diluted share, for the first nine months of 2007.
Financial Condition
As of September 30, 2008, Lotus had $2.7 million in cash and equivalents, and $18.7 million of working capital. Accounts receivable net of allowance for doubtful accounts and sales returns were $13.9 million, compared to $20.4 million as of December 31, 2007. Total assets were $54.8 million compared to $36.9 million as of December 31, 2007. Total liabilities were $16.4 million compared to $10.3 million as of December 31, 2007. Stockholders’ equity as of September 30, 2008 was $38.4 million, up 44.1% from $26.6 million as of December 31, 2007.
2
The Company generated $16.0 million in net cash flow from operating activities in the first nine months of 2008, compared to $3.7 million in the first nine months of 2007. Net cash used in investing activities for the nine months ended September 30, 2008 amounted to $21.1 million made up of a $2.9 million deposit for a patent right to Laevo-Bambutero, a payment for land use rights in the Cha You Qian Qi Economy zone in Inner Mongolia of $16.8 million and the purchase of property and equipment of $1.4 million.
Recent Events
In September 2008, Lotus received formal notice from China’s State Food and Drug Administration (SFDA) that it is evaluating the Company’s drug Laevo-Bambutero for clinical trials. This evaluation is expected to take from six to nine months and will determine if and when stringent clinical trials begin. If approved, those clinical trials should take approximately eighteen months. Pending final approval for manufacturing and distribution from the SFDA, Lotus plans to launch sales of Laevo-Bambutero by 2012.
In September 2008, Lotus submitted a manufacturing patent application to China’s State Intellectual Property Office for the production of Gliclazide sustained-release tablets, used for the treatment of diabetes and complications associated with diabetes. The patent office will take about six months to evaluate the patent and make its final decision public. With an increasing elderly population and increasing ratio of people developing diabetes, Lotus believes that there will be a large market for this drug in the coming years.
In June 2008, Lotus entered into an agreement with the Cha You Qian Qi Economic Commission, Inner Mongolia, to purchase land use rights for property on which it plans to construct a facility for developing and manufacturing pharmaceutical products. The agreement through which Lotus acquired land use rights to the property stipulates that construction of a manufacturing facility on the property must start by September 3, 2008. Lotus recently installed water, gas and electrical lines on the property. Construction is scheduled to continue in April 2009 because it is too difficult and expensive to build in the winter months.
2008 Outlook
“We are pleased that there is progress on our getting approval fro the SFDA to manufacture and distribute Laevo-Bambutero, which we think will be an important new asthma drug. We look forward to finding out if we will be granted a patent to manufacture Gliclazide sustained-release tablets, used for the treatment of diabetes, an illness that is rapidly spreading in China,” said Dr. Liu. “In the fourth quarter of 2008, we expect to expand our wholesale distribution of pharmaceutical products manufactured by third-parties along with our own branded products. We see sustainable growth in China for the products that we manufacture and distribute.”
“Construction of a research and development and manufacturing facility in Inner Mongolia is currently delayed because of the approach of winter weather. We look forward to moving forward on this project in the spring of 2009,” concluded Dr. Liu.”
Conference Call
Lotus’ management will host a conference call at 9:00 a.m. Eastern Standard Time on Tuesday, November 18, 2008 to discuss results for the quarter ended September 30, 2008. To participate in this live conference call, please dial the following number five to ten minutes prior to the scheduled conference call time: 866-800-8648. International callers should call 617-614-2702. The Conference Pass Code is 151 721 84.
Replay of the conference call will be available from 11 a.m. Eastern Standard Time on Tuesday, November 18 for fourteen days. To access the replay, call 888-286-8010. International callers should call 617-801-6888. The Conference Pass Code is 346 912 68.
3
Use of Non-GAAP Financial Information
GAAP results for the three and nine month periods ended September 30, 2008 and September 30, 2007 include certain non-cash debt financing expenses related to the Company’s convertible notes and convertible mandatorily redeemable preferred stock. To supplement the Company’s condensed consolidated financial statements presented on a GAAP basis, the Company has provided non-GAAP financial information, adjusted net income and adjusted earnings per share, excluding the impact of these items in this release. The Company’s management believes that these non-GAAP measures provide investors with a better understanding of how the results relate to the Company’s historical performance. A reconciliation of adjustments to GAAP results appears below. This additional non-GAAP information is not meant to be considered in isolation or 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.
About Lotus Pharmaceuticals, Inc.
Lotus Pharmaceuticals, Inc. (“Lotus”) controls and operates Liangfang Pharmaceutical, Ltd. (“Liangfang”) and Enze Jiashi Pharmaceutical, Ltd. (“Enze”), two Chinese pharmaceutical companies located in Beijing (together “Lotus East”). Lotus East is a comprehensive enterprise, which deals in an integration of the production, trade, sales and marketing of pharmaceuticals. The Company possesses some of the most advanced pharmaceutical-production equipment used in China, workshops authenticated by the National GMP, a suite of various medicines produced by Lotus East, and a number of high-tech personnel. Lotus East has business and office facilities of 2,000 square meters, warehouse of 1,000 square meters and operates ten retail pharmacies in the Beijing area. Lotus East performs scientific research on new medicines, and the production, wholesale and retail sale of medicines through 10 retail pharmacy location through Beijing.
Safe Harbor Statement
Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: Any statements set forth above that are not historical facts are forward-looking statements that involve risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Forward-looking statements include, without limitation, any statement that may predict, forecast, indicate, or imply future results, performance or achievements, and may contain the words “estimate,” “project,” “intend,” “forecast,” “anticipate,” “plan,” “planning,” “expect,” “believe,” “will likely,” “should,” “could,” “would,” “may” or words or expressions of similar meaning. Such statements are not guarantees of future performance and are subject to risks and uncertainties that could cause the Company’s actual results and financial position to differ materially from those included within the forward-looking statements. The potential risks and uncertainties include, among others, the Company’s limited operating history, the limited financial resources, domestic or global economic conditions -- especially those relating to China, activities of competitors and the presence of new or additional competition, and changes in Federal or State laws, restrictions and regulations on doing business in a foreign country, in particular China, and conditions of equity markets. More information about the potential factors that could affect the Company’s business and financial results is included in the Company’s filings, available via the United States Securities and Exchange Commission.
- Financial Tables Follow -
4
LOTUS PHARMACEUTICALS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
| For the Three Months Ended |
| For the Nine Months Ended |
| ||||||||
|
| September 30, |
| September 30, |
| ||||||||
|
| 2008 |
| 2007 |
| 2008 |
| 2007 |
| ||||
|
|
|
| (As Restated) |
|
|
| (As Restated) |
| ||||
NET REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholesale |
| $ | 13,818,369 |
| $ | 11,429,926 |
| $ | 40,749,696 |
| $ | 25,715,018 |
|
Retail |
|
| 1,203,698 |
|
| 1,643,501 |
|
| 2,606,091 |
|
| 3,244,739 |
|
Other revenues |
|
| 1,681,817 |
|
| 3,480,922 |
|
| 4,442,886 |
|
| 8,689,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Net Revenues |
|
| 16,703,884 |
|
| 16,554,349 |
|
| 47,798,673 |
|
| 37,649,336 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COST OF SALES |
|
| 8,219,358 |
|
| 9,856,382 |
|
| 25,684,501 |
|
| 22,738,456 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT |
|
| 8,484,526 |
|
| 6,697,967 |
|
| 22,114,172 |
|
| 14,910,880 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling expenses |
|
| 4,293,704 |
|
| 1,441,950 |
|
| 11,291,590 |
|
| 2,864,746 |
|
Research and development |
|
| 12,448 |
|
| 1,255,844 |
|
| 1,193,916 |
|
| 1,549,132 |
|
General and administrative |
|
| 420,716 |
|
| 912,546 |
|
| 1,589,176 |
|
| 2,631,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses |
|
| 4,726,868 |
|
| 3,610,340 |
|
| 14,074,682 |
|
| 7,045,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM OPERATIONS |
|
| 3,757,658 |
|
| 3,087,627 |
|
| 8,039,490 |
|
| 7,865,646 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt issuance costs |
|
| (99,516 | ) |
| (58,679 | ) |
| (261,919 | ) |
| (146,699 | ) |
Registration rights penalty |
|
| — |
|
| — |
|
| (650 | ) |
| (110,000 | ) |
Interest income |
|
| 9,032 |
|
| — |
|
| 11,620 |
|
| — |
|
Interest expense |
|
| (453,498 | ) |
| (807,608 | ) |
| (1,399,507 | ) |
| (1,508,781 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expense) |
|
| (543,982 | ) |
| (866,287 | ) |
| (1,650,456 | ) |
| (1,765,480 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES |
|
| 3,213,676 |
|
| 2,221,340 |
|
| 6,389,034 |
|
| 6,100,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAXES |
|
| — |
|
| — |
|
| — |
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
| $ | 3,213,676 |
| $ | 2,221,340 |
| $ | 6,389,034 |
| $ | 6,100,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
| $ | 3,213,676 |
|
| 2,221,340 |
| $ | 6,389,034 |
|
| 6,100,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE INCOME: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized foreign currency translation gain |
| $ | 127,833 |
|
| 180,895 |
| $ | 2,173,475 |
|
| 552,815 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME |
| $ | 3,341,509 |
| $ | 2,402,235 |
| $ | 8,562,509 |
| $ | 6,652,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME PER COMMON SHARE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.08 |
| $ | 0.05 |
| $ | 0.15 |
| $ | 0.15 |
|
Diluted |
| $ | 0.07 |
| $ | 0.05 |
| $ | 0.13 |
| $ | 0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 42,420,239 |
|
| 41,356,483 |
|
| 42,269,997 |
|
| 41,317,461 |
|
Diluted |
|
| 48,167,357 |
|
| 44,356,483 |
|
| 48,017,115 |
|
| 44,317,461 |
|
5
LOTUS PHARMACEUTICALS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
|
| September 30, |
| December 31 |
| ||
|
| 2008 |
| 2007 |
| ||
ASSETS |
| (Unaudited) |
|
|
| ||
|
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
Cash |
| $ | 2,656,770 |
| $ | 4,557,957 |
|
Accounts receivable, net of allowance for doubtful accounts and sale returns |
|
| 13,882,298 |
|
| 20,430,827 |
|
Inventories, net of reserve for obsolete inventory |
|
| 8,621,880 |
|
| 3,410,739 |
|
Prepaid expenses |
|
| 77,440 |
|
| 1,009,382 |
|
Deferred debt costs |
|
| 563,928 |
|
| 29,340 |
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
| 25,802,316 |
|
| 29,438,245 |
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT - Net |
|
| 7,679,960 |
|
| 6,169,966 |
|
|
|
|
|
|
|
|
|
OTHER ASSETS |
|
|
|
|
|
|
|
Deposit on patent license |
|
| 2,917,536 |
|
| — |
|
Deposit on land use right |
|
| 17,120,100 |
|
| — |
|
Intangible assets, net of accumulated amortization |
|
| 1,266,020 |
|
| 1,291,322 |
|
|
|
|
|
|
|
|
|
Total Assets |
| $ | 54,785,932 |
| $ | 36,899,533 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
Convertible debt, net of debt discount |
| $ | — |
| $ | 2,561,645 |
|
Accounts payable and accrued expenses |
|
| 1,845,398 |
|
| 764,491 |
|
Value-added and service taxes payable |
|
| 3,303,152 |
|
| 572,200 |
|
Advances from customers |
|
| — |
|
| 34,531 |
|
Unearned revenue |
|
| 629,084 |
|
| 530,063 |
|
Due to related parties |
|
| 1,355,077 |
|
| 323,178 |
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
| 7,132,711 |
|
| 4,786,108 |
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES: |
|
|
|
|
|
|
|
Due to related parties |
|
| 656,446 |
|
| 738,300 |
|
Notes payable - related parties |
|
| 5,055,787 |
|
| 4,738,508 |
|
Series A convertible redeemable preferred stock, $.001 par value; 10,000,000 shares authorized; 5,747,118 and -0- shares issued and outstanding as of September 30, 2008 and December 31, 2007, respectively |
|
| 3,559,941 |
|
| — |
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
| 16,404,885 |
|
| 10,262,916 |
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY: |
|
|
|
|
|
|
|
Common stock ($.001 par value; 200,000,000 shares authorized; 42,420,239 and 41,794,200 shares issued and outstanding as of September 30, 2008 and December 31, 2007, respectively) |
|
| 42,420 |
|
| 41,794 |
|
Additional paid-in capital |
|
| 11,277,143 |
|
| 8,095,848 |
|
Statutory reserves |
|
| 3,022,992 |
|
| 2,161,505 |
|
Retained earnings |
|
| 19,883,460 |
|
| 14,355,913 |
|
Other comprehensive gain - cumulative foreign currency translation adjustment |
|
| 4,155,032 |
|
| 1,981,557 |
|
|
|
|
|
|
|
|
|
Total Shareholders' Equity |
|
| 38,381,047 |
|
| 26,636,617 |
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders' Equity |
| $ | 54,785,932 |
| $ | 36,899,533 |
|
6
LOTUS PHARMACEUTICALS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
| For the Nine Months Ended |
| ||||
|
| September 30, |
| ||||
|
| 2008 |
| 2007 |
| ||
|
|
|
| (As Restated) |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
Net income |
| $ | 6,389,034 |
| $ | 6,100,166 |
|
Adjustments to reconcile net income from operations to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 469,455 |
|
| 422,055 |
|
Amortization of deferred debt issuance costs |
|
| 261,545 |
|
| 146,699 |
|
Amortization of debt discount |
|
| 208,355 |
|
| 1,041,774 |
|
Amortization of discount on convertible redeemable preferred stock |
|
| 592,966 |
|
|
|
|
Stock base compensation |
|
| 392,341 |
|
| 239,200 |
|
Warrant repricing |
|
| 74,593 |
|
|
|
|
Decrease in allowance for doubtful accounts and sales returns |
|
| (490,310 | ) |
| (1,723,258 | ) |
Changes in assets and liabilities: |
|
|
|
|
|
|
|
Accounts receivable |
|
| 8,244,225 |
|
| (6,327,758 | ) |
Inventories |
|
| (4,880,418 | ) |
| 2,390,052 |
|
Prepaid expenses and other current assets |
|
| 1,080,576 |
|
| 251,225 |
|
Accounts payable and accrued expenses |
|
| 1,032,245 |
|
| (101,796 | ) |
Value-added and service taxes payable |
|
| 2,637,331 |
|
| 1,298,344 |
|
Unearned revenue |
|
| 62,225 |
|
| 122,924 |
|
Advances from customers |
|
| (36,086 | ) |
| (170,971 | ) |
|
|
|
|
|
|
|
|
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES |
|
| 16,038,077 |
|
| 3,688,656 |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
Collections from related party advances |
|
| — |
|
| 801,238 |
|
Deposit on patent right |
|
| (2,857,608 | ) |
| — |
|
Deposit on land use right |
|
| (16,768,445 | ) |
| — |
|
Purchase of Intangible Asset |
|
| (3,429 | ) |
| — |
|
Purchase of property and equipment |
|
| (1,430,894 | ) |
| (384,198 | ) |
|
|
|
|
|
|
|
|
NET CASH (USED IN) INVESTING ACTIVITIES |
|
| (21,060,376 | ) |
| 417,040 |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
Net proceeds (payments) from convertible debt |
|
| (2,520,000 | ) |
| 2,950,000 |
|
Proceeds from sale of convertible redeemable preferred stocks |
|
| 5,000,000 |
|
| — |
|
Payment of debt issuance costs |
|
| (468,568 | ) |
| (231,526 | ) |
Proceeds from related party advances |
|
| 860,916 |
|
| — |
|
Repayments of related party advances |
|
| — |
|
| (863,480 | ) |
Repayments of notes payable - related parties |
|
| — |
|
| (1,971,772 | ) |
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY FINANCING ACTIVITIES |
|
| 2,872,348 |
|
| (116,778 | ) |
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE ON CASH |
|
| 248,764 |
|
| 116,228 |
|
|
|
|
|
|
|
|
|
NET (DECREASE) INCREASE IN CASH |
|
| (1,901,187 | ) |
| 4,105,146 |
|
|
|
|
|
|
|
|
|
CASH - beginning of period |
|
| 4,557,957 |
|
| 2,089,156 |
|
|
|
|
|
|
|
|
|
CASH - end of period |
| $ | 2,656,770 |
| $ | 6,194,302 |
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
|
Cash paid for: |
|
|
|
|
|
|
|
Interest |
| $ | 103,250 |
| $ | 1,582,393 |
|
Income taxes |
| $ | — |
| $ | — |
|
|
|
|
|
|
|
|
|
Non-cash operating, investing and financing activities: |
|
|
|
|
|
|
|
Warrants issued for prepaid financing costs |
| $ | 327,565 |
| $ | — |
|
Warrants issued for consulting expenses |
| $ | 178,187 |
| $ | — |
|
Common stock issued for compensation |
| $ | 318,551 |
| $ | — |
|
Common stock issued for conversion of convertible debt |
| $ | 250,000 |
| $ | — |
|
Debt discount for grant of warrants and beneficial conversion feature |
| $ | 2,033,025 |
| $ | — |
|
7
LOTUS PHARMACEUTICALS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL DATA
| For the Three Months Ended | For the Three Months Ended | ||
Adjusted Net income | September 30, 2008 | September 30, 2007 | ||
|
|
|
|
|
Net Income (Loss) Diluted EPS | Net Income | Diluted EPS | Net Income | Diluted EPS |
|
|
|
|
|
Adjusted Amount | 3,567,320 | 0.08 | 2,888,058 | 0.06 |
Adjustments |
|
|
|
|
Non cash debt financing costs (1) | 353,644 | 0.01 | 666,718 | 0.01 |
Amount per consolidated statement of operations | 3,213,676 | 0.07 | 2,221,340 | 0.05 |
|
|
|
|
|
(1) Non cash debt financing costs for Q3 2008 includes amortization of debt issuance costs of $99,516 and amortization of discount on convertible redeemable preferred stock of $254,128; Non cash debt financing costs for Q3 2007 includes amortization of debt issuance costs of $58,679 amortization of debt discount of $608,039. | ||||
|
|
| ||
| For the Nine Months Ended | For the Nine Months Ended | ||
Adjusted Net income | September 30, 2008 | September 30, 2007 | ||
|
|
|
|
|
Net Income (Loss) Diluted EPS | Net Income | Diluted EPS | Net Income | Diluted EPS |
|
|
|
|
|
Adjusted Amount | 7,451,900 | 0.15 | 7,288,639 | 0.17 |
Adjustments |
|
|
|
|
Non cash debt financing costs (2) | 1,062,866 | 0.02 | 1,188,473 | 0.03 |
Amount per consolidated statement of operations | 6,389,034 | 0.13 | 6,100,166 | 0.14 |
|
|
|
|
|
(2) Non cash debt financing costs for the nine months ended September 30, 2008 includes amortization of debt issuance costs of $261,545, amortization of debt discount of $208,355 and amortization of discount on convertible redeemable preferred stock of $592,966; Non cash debt financing costs for the nine months ended September 30, 2007 includes amortization of debt issuance costs of $146,699 and amortization of debt discount of $1,041,774. |
8