EFUTURE ANNOUNCES SECOND QUARTER 2010
UNAUDITED FINANCIAL RESULTS
Total revenue increased 61% year-over-year to RMB35.8 million, exceeding guidance
Adjusted EBITDA was RMB2.1 million, exceeding guidance
BEIJING — September 15, 2010 — 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, 2010.
SECOND QUARTER 2010 FINANCIAL HIGHLIGHTS
| · | Total revenue increased 61.1% year-over-year to RMB35.8 million (US$5.3 million). |
| – | Revenue from software license sales increased 76.2% year-over-year to RMB18.7 million (US$2.8 million). |
| – | Revenue from hardware sales rose to RMB5.5 million (US$808,045), compared to nil in the second quarter 2009. |
| – | Service fee income was RMB11.6 million (US$1.7 million), in line with the second quarter 2009. |
| · | Gross profit increased 105.0% year-over-year to RMB20.1 million (US$3.0 million). Gross margin increased to 56.3%, from 44.2% in the second quarter 2009. |
| · | Adjusted EBITDA for the second quarter 2010 improved to RMB2.1 million (US$316,487), compared with minus RMB4.8 million in the second quarter 2009. |
| · | Operating loss was RMB3.6 million (US$528,033) from RMB9.8 million in the second quarter 2009. |
| · | Net loss was RMB1.7 million (US$254,297), compared with a net loss of RMB11.4 million in the second quarter 2009. |
| · | Adjusted net income improved to RMB3.5 million (US$510,051), compared with an adjusted net loss of RMB6.7 million in the second quarter 2009. |
| · | Basic and diluted net losses per share were RMB0.48 (US$0.07), as compared to net losses per share of RMB3.39 in the second quarter 2009. |
| · | Adjusted diluted net earnings per share improved to RMB0.96 (US$0.14), as compared to basic and diluted net losses per share of RMB1.98 in the second quarter 2009. |
Mr. Adam Yan, Chairman, Chief Executive Officer (“CEO”) and Acting Chief Financial Officer (“CFO”), said, “I’m very pleased to report an acceleration in top-line growth during the second quarter, combined with enhanced cost efficiency. Demand for our logistics, Fast Moving Consumer Goods (FMCG) and grocery solutions pushed up total revenue by 61% year-over-year. This rise in revenue was driven by continued retail industry growth, which resulted in increased demand from existing customers as they expanded amid the market rebound. Our restructured sales organization positioned us to capitalize on this trend, allowing us to achieve higher revenue with minimal rise in headcount and other sales costs. The rise in revenue was also driven by the booking of revenues relating to strong order growth during the second half of 2009. Combined with economies of scale, this resulted in adjusted EBITDA of RMB2.1 million on revenue of RMB35.8 million.”
Mr. Dehong Yang, President, added, “During the second quarter, we benefited from customers demanding one-stop solutions as they expanded geographically and across verticals. We restructured our sales organization during the first quarter to reflect this retail industry trend. Our matrix sales organization, which consists of six verticals and three regional sales teams, allows us to better capitalize on strong relationships with existing customers, as well as promoting cross-selling across verticals and geographically, including into tier-2 and tier-3 cities. To complement our sales efforts, we undertook marketing campaigns across China during the first half of 2010. In addition, we continued to broaden our service offering to generate new revenue streams, increase revenue potential from existing customers, and move towards a more constant revenue stream throughout the year.
Mr. Yan concluded, “Looking ahead, we will continue to focus on our strategy of strengthening our higher margin software core business, as well as increasing our more stable recurring service fee revenues, extending penetration into tier-2 and tier-3 cities, and maintain our focus on innovation, which we view as the cornerstone of our growth going forward. We are well placed to capitalize on the strong growth in China’s retail and consumer goods markets expected during coming months.”
OPERATIONAL UPDATES
Sale of bFuture stake
eFuture sold its 51% ownership stake in bFuture Information Technology Co., Ltd. (“bFuture”), one of China’s leading Software-as-a-Service (“SaaS”) providers in the retail and consumer goods industry, to Mr. Peter Jiang, bFuture’s Founder and CEO, for RMB3.468 million. The Company, which initially purchased its stake in bFuture in November 2007, completed the sale to Mr. Jiang recently. The transaction is not expected to have a material impact on eFuture’s financial results or ongoing business activity.
Management changes
Ms. Ping Yu resigned from the position of CFO, effective July 16, 2010, to pursue other opportunities. Mr. Adam Yan, eFuture's Chairman and CEO, is serving as Acting CFO until the appointment of a new CFO is finalized. Ms. Yu continues to serve as a director of eFuture.
Mr. Deliang Tong resigned from the position of Chief Operating Officer (“COO”) of eFuture, and from the position of President of eFuture’s wholly owned subsidiary, eFuture (Beijing) Royalstone Information Technology Inc. (“eFuture Beijing”), effective September 1, 2010, for personal reasons. Mr. Tong continues to serve as a director of eFuture. To streamline eFuture’s management team, its President, Mr. Dehong Yang, has combined the duties of COO with his existing role, and has also been appointed President of eFuture Beijing, effective September 1, 2010.
SECOND QUARTER 2010 FINANCIAL RESULTS
Revenue
Total revenue for the second quarter 2010 increased 61.1% to RMB35.8 million (US$5.3 million) from RMB22.2 million in the second quarter 2009.
Software license revenue increased 76.2% year-over-year to RMB18.7 million (US$2.8 million), primarily attributable to a continued rebound in logistics, FMCG, and grocery solutions. The completion of eFuture’s sales organization restructuring during the first quarter 2010 allowed the Company to capitalize on continued retail industry growth by achieving increased orders, a large proportion of which came from existing customers.
Hardware revenue was RMB5.5 million (US$808,045), compared to nil in the second quarter 2009, when economic conditions were challenging and before the restructuring of eFuture’s sales organization. Although hardware is not an area of focus for eFuture as margins are not as high as for software license and service fee income, the Company needs to provide hardware as part of its total solution, as a complement to its other offerings.
Service fee income was RMB11.6 million (US$1.7 million), in line with the second quarter 2009. Service fee income, which tends to be relatively stable and recurring, accounted for 32.4% of total revenue in second quarter 2010.
Revenue Breakdown
| 2Q09 | 2Q10 | |||||||||||||||
| RMB ‘000 | RMB ‘000 | USD ‘000 | Y-o-Y % Change | |||||||||||||
| Software license sales | 10,611 | 18,695 | 2,757 | 76.2 | ||||||||||||
| Hardware sales | - | 5,480 | 808 | n/a | ||||||||||||
| Service fee income | 11,595 | 11,594 | 1,710 | 0.0 | ||||||||||||
| Total | 22,206 | 35,769 | 5,275 | 61.1 | ||||||||||||
Cost of Revenue
The cost of revenue for the second quarter 2010 increased 26.2% to RMB15.6 million (US$2.3 million) from RMB12.4 million in second quarter 2009. Due to disciplined expense management and rationalization of eFuture’s cost structure, the 26.2% increase in cost of revenue was significantly lower than the 61.1% increase in total revenue.
Cost of Revenue Breakdown
| 2Q09 | 2Q10 | |||||||||||||||
| RMB ‘000 | RMB ‘000 | USD ‘000 | Y-o-Y % Change | |||||||||||||
| Cost of software license sales | 3,526 | 1,678 | 247 | (52.4 | ) | |||||||||||
| Cost of hardware sales | - | 4,615 | 681 | n/a | ||||||||||||
| Cost of service fee | 4,937 | 5,407 | 797 | 9.5 | ||||||||||||
| Amortization of acquired technology | 3,019 | 2,744 | 405 | (9.1 | ) | |||||||||||
| Amortization of software costs | 906 | 1,195 | 176 | 31.9 | ||||||||||||
| Total | 12,388 | 15,639 | 2,306 | 26.2 | ||||||||||||
Gross Profit
Second quarter 2010 gross profit increased 105.0% year-over-year to RMB20.1 million (US$3.0 million), from RMB9.8 million in the second quarter 2009.
Consolidated gross margin for the second quarter 2010 was 56.3%, compared with 44.2% in the second quarter 2009. The increase was primarily due to some higher-margin software licence sales resulting from the roll-out of key projects piloted in 2009, with roll-out costs being lower than pilot costs.
Operating Expenses
Research and development (“R&D”) expenses for the second quarter 2010 increased 1,397.6% year-over-year to RMB1.4 million (US$203,565), or 3.9% of total revenue, compared with RMB92,179, or 0.4% of total revenue in the second quarter 2009. The significant increase resulted from booking expenses at an earlier stage of development than was the case in the previous year.
General and administrative expenses (“G&A”) for the second quarter 2010 increased 11.3% year-over-year to RMB11.2 million (US$1.6 million), or 31.2% of total revenue, compared with RMB10.0 million, or 45.2% of total revenue in the second quarter 2009. The increase in G&A was mainly due to the continued implementation of a share option scheme to offer enhanced incentives to senior and middle management, as well as to higher rental expenses incurred from the relocation of the Company’s Wuhan office to larger premises in response to operational expansion. G&A decreased as a proportion of total revenue due to the significant rise in revenue during the quarter.
Selling and distribution (“S&D”) expenses for the second quarter 2010 increased 18.3% year-over-year to RMB11.2 million (US$1.6 million), or 31.2% of total revenue, compared with RMB9.4 million, or 42.5% of total revenue in the second quarter 2009. During the second quarter 2010, eFuture reaped the rewards of its sales organization restructuring in the first quarter 2010, achieving strong revenue growth with minimal rise in headcount. eFuture’s sales organization restructuring resulted in the rise in S&D being significantly smaller than the rise in total revenue, and in S&D decreasing as a proportion of total revenue.
Operating Loss
Operating loss in the second quarter 2010 was RMB3.6 million (US$528,033), compared with an operating loss of RMB9.8 million in the second quarter 2009.
Net Loss and Losses Per Share
As a result of the foregoing, second quarter 2010 net loss was RMB1.7 million (US$254,297), a significant improvement from a net loss of RMB11.4 million in the second quarter 2009.
Adjusted net income for the second quarter was RMB3.5 million (US$510,051), compared to an adjusted net loss of RMB6.7 million in the second quarter 2009.
Basic and diluted losses per share in the second quarter 2010 were RMB0.48 (US$0.07), compared to basic and diluted losses per share of RMB3.39 in the second quarter 2009.
Second quarter 2010 adjusted diluted earnings per share were RMB0.96 (US$0.14), compared to adjusted diluted losses per share of RMB1.98 in the second quarter 2009.
EBITDA
Adjusted EBITDA for the second quarter of 2010 was RMB2.1 million (US$316,487), compared to minus RMB4.8 million in the second quarter 2009.
Balance Sheet and Cashflow
As of June 30, 2010, cash and cash equivalents were RMB31.9 million (US$4.7 million), a 46.1% decrease compared with RMB59.1 million at the end of December 2009. This decrease was mainly due to the final cash payment for Proadavancer, the logistics solutions and service provider that eFuture acquired in 2008. All payments for Proadvancer have now been completed.
Total accounts receivable as of June 30, 2010 decreased 36.4% to RMB9.5 million (US$1.4 million) from RMB15.0 million as of December 31, 2009. This decrease was mainly attributable to enhanced management of accounts receivable collections.
Inventories as of June 30, 2010 increased to RMB10.2 million (US$1.5 million), compared with RMB5.5 million as of December 31, 2009, as some of eFuture's contracts were still classified as work in process. They will become costs when they reach the point of revenue recognition.
For the six months ended June 30, 2010, net cash used in operating activities was RMB10.1 million (US$1.5 million), while net cash used in investing activities was RMB17.1 million (US$2.5 million), relating largely to the final cash payment for Proadvancer.
THIRD QUARTER 2010 GUIDANCE
eFuture expects total revenue for the third quarter 2010 to be in the range of approximately US$3.5 million to US$4.2 million. Adjusted EBITDA for the third quarter 2010 is expected to be in the range of approximately minus US$0.7 million to minus US$0.2 million.
CONFERENCE CALL INFORMATION
eFuture’s management will host a conference call on Thursday, September 16, 2010 at 5:00 am (US Pacific) / 8:00 am (US Eastern) / 8:00 pm (Beijing) to discuss its second quarter 2010 financial results and recent business activity. The conference call may be accessed by calling:
| United States Toll Free | +1 866 519 4004 |
| United States Toll | +1 718 354 1231 |
| United Kingdom Toll Free | 0808 234 6646 |
| Hong Kong Toll Free | 800 930 346 |
| China Toll Local Dial-in | 800 819 0121 |
| China Toll (Mobile Callers) | 400 620 8038 |
| International Dial-in | +65 6723 9381 |
| Passcode | 97606884 or eFuture |
Please dial in 10 minutes before the call is scheduled to begin.
A replay of the conference call may be accessed by phone at the following numbers until Thursday, September 23, 2010:
| United States Toll Free | +1 866 214 5335 |
| United States Toll | +1 718 354 1232 |
| United Kingdom Toll Free | 0800 731 7846 |
| Hong Kong Toll Free | 800 901 596 |
| China North Toll Free | 10800 714 0386 |
| China South Toll Free | 10800 140 0386 |
| International Dial-in | +61 2 8235 5000 |
| Passcode | 97606884 |
Additionally, a live and archived webcast of the conference call will be available on the investor relations section of eFuture’s website at www.e-future.com.cn/ENG/newshow.asp?id=513.
CURRENCY CONVENIENCE TRANSLATION
For the convenience of readers, certain RMB amounts have been translated into US dollars at the rate of RMB6.7815 to US$1.00, the noon buying rate for US dollars in effect on June 30, 2010 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: adjusted EBITDA excluding amortization of acquired software technology, amortization of intangibles, share-based compensation expenses, depreciation; adjusted net income excluding amortization of acquired software technology, amortization of intangibles, share-based compensation expenses and accretion on convertible notes; 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, 2010 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 customers 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 is 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 September 15, 2010, and the Company undertakes no duty to update such information or any other forward-looking information, except as required under applicable law.
| Investor Contact: | Investor Relations (US): |
| Troe Wen, Company Secretary | Mahmoud Siddig |
| eFuture Information Technology Inc. | Taylor Rafferty |
| +86 10 5293 7699 | +1 212 889 4350 |
| ir@e-future.com.cn | eFuture@Taylor-Rafferty.com |
| Investor Relations (HK): | Media Contact: |
| Ruby Yim | Jason Marshall |
| Taylor Rafferty | Taylor Rafferty |
| +852 3196 3712 | +1 212 889 4350 |
| eFuture@Taylor-Rafferty.com | eFuture@Taylor-Rafferty.com |
– FINANCIAL TABLES TO FOLLOW –
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
| Chinese Yuan (Renminbi) | U.S. Dollars | |||||||||||
| December 31, | June 30, | June 30, | ||||||||||
| 2009 | 2010 | 2010 | ||||||||||
| (Audited) | (Unaudited) | (Unaudited) | ||||||||||
| ASSETS | ||||||||||||
| Current assets | ||||||||||||
| Cash and cash equivalents | 59,114,876 | 31,883,530 | 4,701,545 | |||||||||
| Accounts receivable, less allowance for doubtful accounts of ¥4,196,302 and ¥4,710,177 ($694,563), respectively | 15,008,666 | 9,539,928 | 1,406,758 | |||||||||
| Refundable value added tax | 2,600,299 | 2,675,103 | 394,471 | |||||||||
| Advances to employees | 1,612,691 | 2,991,350 | 441,104 | |||||||||
| Advances to suppliers | 297,604 | 778,762 | 114,836 | |||||||||
| Other receivables | 2,821,682 | 4,045,069 | 596,485 | |||||||||
| Prepaid expenses | 1,479,505 | 1,605,900 | 236,806 | |||||||||
| Inventories and work in process, less inventory provision of ¥1,103,382 and ¥2,281,839 ($336,480) | 5,547,216 | 10,180,830 | 1,501,265 | |||||||||
| Total current assets | 88,482,539 | 63,700,472 | 9,393,270 | |||||||||
| Non-current assets | ||||||||||||
| Long-term investments | 654,192 | 894,192 | 131,858 | |||||||||
| Deferred loan costs | 836,337 | 656,415 | 96,795 | |||||||||
| Property and equipment, net of accumulated depreciation of ¥4,314,846 and ¥5,209,678 ($768,219), respectively | 5,208,594 | 4,744,846 | 699,675 | |||||||||
| Intangible assets, net of accumulated amortization of ¥50,972,300 and ¥59,138,249 ($8,720,526), respectively | 42,833,223 | 36,066,300 | 5,318,337 | |||||||||
| Goodwill | 90,522,735 | 90,522,735 | 13,348,483 | |||||||||
| Total non-current assets | 140,055,081 | 132,884,488 | 19,595,148 | |||||||||
| Total assets | 228,537,620 | 196,584,960 | 28,988,418 | |||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||
| Current liabilities | ||||||||||||
| Trade accounts payable | 9,080,949 | 4,242,138 | 625,546 | |||||||||
| Other payable | 15,716,207 | 13,250,097 | 1,953,856 | |||||||||
| Accrued expenses | 10,058,468 | 6,673,787 | 984,117 | |||||||||
| Taxes payable | 6,985,256 | 5,736,943 | 845,970 | |||||||||
| Advances from customers | 26,185,691 | 35,854,244 | 5,287,067 | |||||||||
| Royalstone acquisition obligation | 6,420,168 | - | - | |||||||||
| Proadvancer System acquisition obligation | 29,973,448 | - | - | |||||||||
| bFuture acquisition obligation | 392,877 | 392,877 | 57,934 | |||||||||
| Deferred tax, current portion | 1,389,121 | 694,561 | 102,420 | |||||||||
| Total current liabilities | 106,202,185 | 66,844,647 | 9,856,910 | |||||||||
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
| Chinese Yuan (Renminbi) | U.S. Dollars | |||||||||||
| December 31, | June 30, | June 30, | ||||||||||
| 2009 | 2010 | 2010 | ||||||||||
| (Audited) | (Unaudited) | (Unaudited) | ||||||||||
| Long-term liabilities | ||||||||||||
| 3%-10% ¥6,781,500 ($1,000,000) convertible note payable, net of ¥6,736,206 ($993,321) of unamortized discount | 36,839 | 45,294 | 6,679 | |||||||||
| Derivative liabilities | 3,824,552 | 1,074,190 | 158,400 | |||||||||
| Deferred tax | 4,109,092 | 3,415,033 | 503,581 | |||||||||
| Total long-term liabilities | 7,970,483 | 4,534,517 | 668,660 | |||||||||
| Shareholders’ equity | ||||||||||||
| Ordinary shares, $0.0756 U.S. dollars par value; 6,613,756 shares authorized; 3,368,424 shares and 3,599,536 shares outstanding, respectively | 2,042,384 | 2,161,187 | 318,689 | |||||||||
| Additional paid-in capital | 179,821,900 | 204,354,965 | 30,134,184 | |||||||||
| Statutory reserves | 3,084,020 | 3,084,020 | 454,770 | |||||||||
| Accumulated deficit | (68,687,892 | ) | (81,336,088 | ) | (11,993,820 | ) | ||||||
| Total eFuture Information Technology Shareholder’s Equity | 116,260,412 | 128,264,084 | 18,913,823 | |||||||||
| Non-controlling interest | (1,895,460 | ) | (3,058,288 | ) | (450,975 | ) | ||||||
| Total shareholders’ equity | 114,364,952 | 125,205,796 | 18,462,848 | |||||||||
| Total liabilities and shareholders’ equity | 228,537,620 | 196,584,960 | 28,988,418 | |||||||||
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED INCOME STATEMENTS
| Three Months Ended | ||||||||||||
| June 30,2009 | June 30,2010 | |||||||||||
| RMB | RMB | US$ | ||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||
| Revenues | ||||||||||||
| Software sales | 10,611,112 | 18,695,104 | 2,756,780 | |||||||||
| Hardware sales | - | 5,479,760 | 808,045 | |||||||||
| Service fee income | 11,594,726 | 11,593,948 | 1,709,644 | |||||||||
| Total Revenues | 22,205,838 | 35,768,812 | 5,274,469 | |||||||||
| Cost of revenues | ||||||||||||
| Cost of software | 3,526,283 | 1,677,497 | 247,364 | |||||||||
| Cost of hardware | - | 4,614,998 | 680,528 | |||||||||
| Cost of service fee income | 4,937,353 | 5,407,383 | 797,373 | |||||||||
| Amortization of acquired technology | 3,018,653 | 2,743,681 | 404,583 | |||||||||
| Amortization of software costs | 905,642 | 1,194,947 | 176,207 | |||||||||
| Total Cost of Revenue | 12,387,931 | 15,638,506 | 2,306,055 | |||||||||
| Gross Profit | 9,817,907 | 20,130,306 | 2,968,414 | |||||||||
| Operating Expenses | ||||||||||||
| Research and development | 92,179 | 1,380,475 | 203,565 | |||||||||
| General and administrative | 10,032,444 | 11,163,102 | 1,646,111 | |||||||||
| Selling and distribution expenses | 9,443,587 | 11,167,575 | 1,646,771 | |||||||||
| Total Operating Expenses | 19,568,210 | 23,711,152 | 3,496,447 | |||||||||
| Loss from operations | (9,750,303 | ) | (3,580,846 | ) | (528,033 | ) | ||||||
| Interest income | 162,491 | 70,865 | 10,450 | |||||||||
| Interest expense | (174,914 | ) | (178,909 | ) | (26,382 | ) | ||||||
| Interest expenses - amortization of discount on notes payable | (204 | ) | (134 | ) | (20 | ) | ||||||
| Interest expenses - amortization of deferred loan costs | (87,176 | ) | (91,778 | ) | (13,534 | ) | ||||||
| Gain on derivatives | (1,673,706 | ) | 1,445,963 | 213,222 | ||||||||
| Foreign currency exchange gain/(loss) | 12,059 | (269,775 | ) | (39,781 | ) | |||||||
Loss before tax | (11,511,753 | ) | (2,604,614 | ) | (384,078 | ) | ||||||
| Income tax benefit | 283,108 | 132,077 | 19,476 | |||||||||
| Net Loss | (11,228,645 | ) | (2,472,537 | ) | (364,602 | ) | ||||||
| Net loss/(income) attributable to the non-controlling interest | (154,631 | ) | 748,034 | 110,305 | ||||||||
| Net loss attributable to eFuture Information Technology | (11,383,276 | ) | (1,724,503 | ) | (254,297 | ) | ||||||
| Comprehensive Loss | (11,383,276 | ) | (1,724,503 | ) | (254,297 | ) | ||||||
| Losses per ordinary share | ||||||||||||
| Basic | (3.39 | ) | (0.48 | ) | (0.07 | ) | ||||||
| Diluted | (3.39 | ) | (0.48 | ) | (0.07 | ) | ||||||
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES
NON-GAAP MEASURES OF PERFORMANCE
| Three Months Ended | ||||||||||||
| June 30,2009 | June 30,2010 | |||||||||||
| RMB | RMB | US$ | ||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||
| NON-GAAP OPERATING INCOME (LOSS) AND ADJUSTED EBITDA | ||||||||||||
| Operating loss (GAAP Basis) | (9,750,303 | ) | (3,580,846 | ) | (528,033 | ) | ||||||
| Adjustments for non-GAAP measures of performance: | ||||||||||||
| Add back amortization of acquired software technology | 3,018,653 | 2,743,681 | 404,583 | |||||||||
| Add back amortization of intangibles | 905,642 | 1,194,947 | 176,207 | |||||||||
| Add back share-based compensation expenses | 752,311 | 1,244,662 | 183,538 | |||||||||
| Adjusted non-GAAP operating income/(loss) | (5,073,697 | ) | 1,602,444 | 236,295 | ||||||||
| Add back depreciation | 286,790 | 543,819 | 80,192 | |||||||||
| Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization) | (4,786,907 | ) | 2,146,263 | 316,487 | ||||||||
| NON-GAAP OPERATING INCOME (LOSS) AND ADJUSTED EBITDA, as a percentage of revenue | ||||||||||||
| Operating loss (GAAP BASIS) | -44 | % | -10 | % | -10 | % | ||||||
| Adjustments for non-GAAP measures of performance: | ||||||||||||
| Amortization of acquired software technology | 14 | % | 8 | % | 8 | % | ||||||
| Amortization of intangibles | 4 | % | 3 | % | 3 | % | ||||||
| Share-based compensation expenses | 3 | % | 3 | % | 3 | % | ||||||
| Adjusted non-GAAP operating income/(loss) | -23 | % | 4 | % | 4 | % | ||||||
| Depreciation | 1 | % | 2 | % | 2 | % | ||||||
| Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization) | -22 | % | 6 | % | 6 | % | ||||||
| NON-GAAP EARNINGS (LOSSES) PER SHARE | ||||||||||||
| Net Loss | (11,383,276 | ) | (1,724,503 | ) | (254,297 | ) | ||||||
| Amortization of acquired software technology | 3,018,653 | 2,743,681 | 404,583 | |||||||||
| Amortization of intangibles | 905,642 | 1,194,947 | 176,207 | |||||||||
| Accretion on convertible notes | 204 | 134 | 20 | |||||||||
| Share-based compensation expenses | 752,311 | 1,244,662 | 183,538 | |||||||||
| Adjusted Net income/(loss) | (6,706,466 | ) | 3,458,921 | 510,051 | ||||||||
| Adjusted non-GAAP diluted earnings/(losses) per share | (1.98 | ) | 0.96 | 0.14 | ||||||||
| Shares used to compute non-GAAP diluted earnings per share | 3,384,625 | 3,599,485 | 3,599,485 | |||||||||
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED INCOME STATEMENTS
| Six Months Ended | ||||||||||||
| June 30,2009 | June 30,2010 | |||||||||||
| RMB | RMB | US$ | ||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||
| Revenues | ||||||||||||
| Software sales | 15,560,446 | 24,419,335 | 3,600,876 | |||||||||
| Hardware sales | 1,395,170 | 7,658,575 | 1,129,333 | |||||||||
| Service fee income | 19,074,514 | 20,397,933 | 3,007,879 | |||||||||
| Total Revenues | 36,030,130 | 52,475,843 | 7,738,088 | |||||||||
| Cost of revenues | ||||||||||||
| Cost of software | 4,618,412 | 3,415,746 | 503,686 | |||||||||
| Cost of hardware | 1,370,114 | 6,489,733 | 956,976 | |||||||||
| Cost of service fee income | 7,889,475 | 8,890,404 | 1,310,979 | |||||||||
| Amortization of acquired technology | 6,015,153 | 5,741,530 | 846,646 | |||||||||
| Amortization of software costs | 1,809,994 | 2,424,419 | 357,505 | |||||||||
| Total Cost of Revenue | 21,703,148 | 26,961,832 | 3,975,792 | |||||||||
| Gross Profit | 14,326,982 | 25,514,011 | 3,762,296 | |||||||||
| Operating Expenses | ||||||||||||
| Research and development | 185,746 | 2,072,279 | 305,578 | |||||||||
| General and administrative | 17,908,546 | 21,592,999 | 3,184,104 | |||||||||
| Selling and distribution expenses | 15,018,666 | 18,904,700 | 2,787,687 | |||||||||
| Total Operating Expenses | 33,112,958 | 42,569,978 | 6,277,369 | |||||||||
| Loss from operations | (18,785,976 | ) | (17,055,967 | ) | (2,515,073 | ) | ||||||
| Interest income | 342,763 | 182,053 | 26,846 | |||||||||
| Interest expense | (320,010 | ) | (311,625 | ) | (45,952 | ) | ||||||
| Interest expenses - amortization of discount on notes payable | (6,852 | ) | (10,063 | ) | (1,484 | ) | ||||||
| Interest expenses - amortization of deferred loan costs | (173,237 | ) | (182,383 | ) | (26,894 | ) | ||||||
| Gain on derivatives | (382,845 | ) | 2,743,116 | 404,500 | ||||||||
| Foreign currency exchange loss | (43,710 | ) | (564,773 | ) | (83,281 | ) | ||||||
| Loss before tax | (19,369,867 | ) | (15,199,642 | ) | (2,241,338 | ) | ||||||
| Income tax expense | 671,407 | 1,388,618 | 204,766 | |||||||||
| Net loss | (18,698,460 | ) | (13,811,024 | ) | (2,036,572 | ) | ||||||
| Net loss/(income) attributable to the noncontrolling interest | (154,631 | ) | 1,162,828 | 171,471 | ||||||||
| Net loss attributable to eFuture Information Technology | (18,853,091 | ) | (12,648,196 | ) | (1,865,101 | ) | ||||||
| Comprehensive Loss | (18,853,091 | ) | (12,648,196 | ) | (1,865,101 | ) | ||||||
| Losses per ordinary share | ||||||||||||
| Basic | (5.59 | ) | (3.57 | ) | (0.53 | ) | ||||||
| Diluted | (5.59 | ) | (3.57 | ) | (0.53 | ) | ||||||
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES
NON-GAAP MEASURES OF PERFORMANCE
| Six Months Ended | ||||||||||||
| June 30,2009 | June 30,2010 | |||||||||||
| RMB | RMB | US$ | ||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||
| NON-GAAP OPERATING INCOME (LOSS) AND ADJUSTED EBITDA | ||||||||||||
| Operating loss (GAAP Basis) | (18,785,976 | ) | (17,055,967 | ) | (2,515,073 | ) | ||||||
| Adjustments for non-GAAP measures of performance: | ||||||||||||
| Add back amortization of acquired software technology | 6,015,153 | 5,741,530 | 846,646 | |||||||||
| Add back amortization of intangibles | 1,809,994 | 2,424,419 | 357,505 | |||||||||
| Add back share-based compensation expenses | 1,517,537 | 2,792,881 | 411,838 | |||||||||
| Adjusted non-GAAP operating loss | (9,443,292 | ) | (6,097,137 | ) | (899,084 | ) | ||||||
| Add back depreciation | 432,031 | 906,922 | 133,735 | |||||||||
| Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization) | (9,011,261 | ) | (5,190,215 | ) | (765,349 | ) | ||||||
| NON-GAAP OPERATING INCOME (LOSS) AND ADJUSTED EBITDA, as a percentage of revenue | ||||||||||||
| Operating loss (GAAP BASIS) | -52 | % | -33 | % | -33 | % | ||||||
| Adjustments for non-GAAP measures of performance: | ||||||||||||
| Amortization of acquired software technology | 17 | % | 11 | % | 11 | % | ||||||
| Amortization of intangibles | 5 | % | 5 | % | 5 | % | ||||||
| Share-based compensation expenses | 4 | % | 5 | % | 5 | % | ||||||
| Adjusted non-GAAP operating loss | -26 | % | -12 | % | -12 | % | ||||||
| Depreciation | 1 | % | 2 | % | 2 | % | ||||||
| Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization) | -25 | % | -10 | % | -10 | % | ||||||
| NON-GAAP EARNINGS (LOSSES) PER SHARE | ||||||||||||
| Net Loss | (18,853,091 | ) | (12,648,196 | ) | (1,865,101 | ) | ||||||
| Amortization of acquired software technology | 6,015,153 | 5,741,530 | 846,646 | |||||||||
| Amortization of intangibles | 1,809,994 | 2,424,419 | 357,505 | |||||||||
| Accretion on convertible notes | 6,852 | 10,063 | 1,484 | |||||||||
| Share-based compensation expenses | 1,517,537 | 2,792,881 | 411,838 | |||||||||
| Adjusted Net loss | (9,503,555 | ) | (1,679,303 | ) | (247,628 | ) | ||||||
| Adjusted non-GAAP diluted earnings/(losses) per share | (2.82 | ) | (0.47 | ) | (0.07 | ) | ||||||
| Shares used to compute non-GAAP diluted earnings per share | 3,373,358 | 3,546,530 | 3,546,530 | |||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
| Chinese Yuan (Renminbi) | U.S. Dollars | |||||||||||
| December 31, | June 30, | June 30, | ||||||||||
| 2009 | 2010 | 2010 | ||||||||||
| (Audited) | (Unaudited) | (Unaudited) | ||||||||||
| Cash flows from operating activities: | ||||||||||||
| Net loss | (25,265,497 | ) | (12,648,196 | ) | (1,865,103 | ) | ||||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||||||||||||
| Depreciation | 1,371,421 | 906,922 | 133,735 | |||||||||
| Amortization of intangible assets | 16,263,531 | 8,165,949 | 1,204,151 | |||||||||
| Impairment of goodwill | 762,000 | - | - | |||||||||
| Amortization of discount on notes payable | 13,316 | 10,063 | 1,484 | |||||||||
| Amortization of deferred loan costs | 350,996 | 182,383 | 26,894 | |||||||||
| Gain on derivatives | (1,290,329 | ) | (2,743,116 | ) | (404,500 | ) | ||||||
| Loss on disposition of property and equipment | 49,900 | 33,076 | 4,877 | |||||||||
| Provision for doubtful debt | 4,044,232 | 2,001,939 | 295,206 | |||||||||
| Provision for loss in inventory and work in process | 1,103,382 | 1,178,457 | 173,775 | |||||||||
| Compensation expense for options issued to employees | 4,464,698 | 1,570,399 | 231,571 | |||||||||
| Compensation expenses for restricted shares awarded to directors and senior management | 1,711,356 | 1,222,482 | 180,267 | |||||||||
| Deferred taxes | (1,513,216 | ) | (1,388,619 | ) | (204,766 | ) | ||||||
| Foreign exchange loss | (134,451 | ) | 289,286 | 42,658 | ||||||||
| Non-controlling interest | (2,099,874 | ) | (1,162,828 | ) | (171,471 | ) | ||||||
| Change in assets and liabilities: | ||||||||||||
| Accounts receivable | 2,898,851 | 3,683,511 | 543,171 | |||||||||
| Refundable value added tax | 155,403 | (74,804 | ) | (11,031 | ) | |||||||
| Advances to employees | 1,593,262 | (1,378,659 | ) | (203,297 | ) | |||||||
| Advances to suppliers | (98,852 | ) | (481,158 | ) | (70,952 | ) | ||||||
| Other receivables | (3,077,188 | ) | (1,440,098 | ) | (212,357 | ) | ||||||
| Prepaid expenses | (744,422 | ) | (126,395 | ) | (18,638 | ) | ||||||
| Inventories | (3,771,348 | ) | (5,812,071 | ) | (857,048 | ) | ||||||
| Trade payables | 3,434,690 | (4,838,811 | ) | (713,531 | ) | |||||||
| Other payables | 4,770,671 | (2,313,943 | ) | (341,214 | ) | |||||||
| Accrued expenses | 3,184,765 | (3,384,681 | ) | (499,105 | ) | |||||||
| Taxes payable | (948,478 | ) | (1,248,313 | ) | (184,076 | ) | ||||||
| Advances from customers | 3,346,161 | 9,668,553 | 1,425,725 | |||||||||
| Net cash provided by/(used in) operating activities | 10,574,980 | (10,128,672 | ) | (1,493,575 | ) | |||||||
| Cash flows from investing activities: | ||||||||||||
| Purchases of property and equipment | (3,024,457 | ) | (476,250 | ) | (70,228 | ) | ||||||
| Payments for intangible assets | (9,226,066 | ) | (1,399,026 | ) | (206,300 | ) | ||||||
| Long-term investments | - | (240,000 | ) | (35,390 | ) | |||||||
| Acquisition of business | - | (15,000,000 | ) | (2,211,900 | ) | |||||||
| Net cash used in investing activities | (12,250,523 | ) | (17,115,276 | ) | (2,523,818 | ) | ||||||
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
| Chinese Yuan (Renminbi) | U.S. Dollars | |||||||||||
| December 31, | June 30, | June 30, | ||||||||||
| 2009 | 2010 | 2010 | ||||||||||
| (Audited) | (Unaudited) | (Unaudited) | ||||||||||
| Cash flows from financing activities: | ||||||||||||
| Issuance of ordinary shares for cash, net of offering costs paid | - | 36,068 | 5,319 | |||||||||
| Net cash provided by financing activities | - | 36,068 | 5,319 | |||||||||
| Effect of exchange rate changes on cash | 2,685 | (23,466 | ) | (3,460 | ) | |||||||
| Net decrease in cash | (1,672,858 | ) | (27,231,346 | ) | (4,015,534 | ) | ||||||
| Cash and cash equivalents at beginning of period | 60,787,734 | 59,114,876 | 8,717,079 | |||||||||
| Cash and cash equivalents at end of period | 59,114,876 | 31,883,530 | 4,701,545 | |||||||||
| Supplemental cash flow information | ||||||||||||
| Interest paid | 450,826 | 539,207 | 79,511 | |||||||||