The following table provides the non-GAAP financial measure and the related GAAP measure and provides a reconciliation of the non-GAAP measure to the equivalent GAAP measure.
* Table 1
Q2 2009 Reconciliation of Operating, Net Income and EPS
to Exclude SBC and Amortization of Intangible Assets
3 Mos. Ended 3 Mos. Ended
30-Jun-09 30-Jun-08
Operating income 8,597,615 7,672,046
Stock based compensation ("SBC") -- 310,367
Amortization 437,704 294,323
Operating income (without SBC and
Amortization) 9,035,319 8,276,736
Net income 7,797,830 7,050,343
Stock based compensation ("SBC") -- 310,367
Amortization 437,704 294,323
Net income (without SBC and
Amortization) 8,235,534 7,655,033
Weighted Average Number of Shares
Outstanding
Basic 47,536,883 45,738,420
Diluted 47,536,883 46,354,183
Earnings Per Share (without SBC and
Amortization)
Basic $0.17 $0.17
Diluted $0.17 $0.17
Conference Call
The Company will hold a conference call to discuss the financial results at 8:00 a.m. ET on August 06, 2009. The Company invites you to join the call by dialing 1-913-312-1430. A live webcast of the conference call will be available at http://www.chinacpby.com . A replay of the call will be available from August 06, 2009 to August 13, 2009. Listeners may access the replay by dialing 1-719-457-0820, passcode: 5824351.
About China Information Security Technology, Inc.
China Information Security Technology, Inc., together with its subsidiaries, is a total solution provider of digital security, geographic information, and hospital information systems in the People's Republic of China. Headquartered in Shenzhen, China, the Company's total solutions include specialized software, hardware, systems integration, and related services organized into three business segments - Digital Information Security Technology ("DIST"), Geographic Information Systems ("GIS"), and Digital Hospital Information System ("DHIS"). With its commitment to leading-edge technology and quality assurance, the Company has won numerous government and enterprise contracts throughout China. To learn more about the Company, please visit its corporate website at http://www.chinacpby.com .
Safe Harbor Statement
This press release may contain certain 'forward-looking statements' relating to the business of China Information Security Technology, Inc., and its subsidiary companies. All statements, other than statements of historical fact included herein are 'forward-looking statements' including statements regarding: the general ability of the Company to achieve its commercial objectives, including its ability to continue to successfully grow its business and brand, continue its rate of contract wins and further strengthen its competitive position; the business strategy, plans and objectives of the Company and its subsidiaries; and any other statements of non-historical information. These forward-looking statements are often identified by the use of forward-looking terminology such as 'believes,' 'expects' or similar expressions, involve known and unknown risks and uncertainties. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, they do involve assumptions, risks and uncertainties, and these expectations may prove to be incorrect. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in the Company's periodic reports that are filed with the Securities and Exchange Commission and available on its website ( http://www.sec.gov ). All forward- looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by these factors. Other than as required under the securities laws, the Company does not assume a duty to update these forward-looking statements.
For more information, please contact:
Company Contact:
Iris Yan
China Information Security Technology, Inc.
Tel: +86-755-8370-4767
Email: ir@chinacpby.com
Web: http://www.chinacpby.com
Investor Relations Contact:
ICR:
Michael Tieu
Tel: +86-10-6599-7960
Email: michael.tieu@icrinc.com
CHINA INFORMATION SECURITY TECHNOLOGY, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
THREE AND SIX MONTHS ENDED JUNE 30, 2009 AND 2008 (UNAUDITED)
Three Months Ended Six Months Ended
June 30, June 30, June 30, June 30,
2009 2008 2009 2008
Revenue -
Products $3,789,288 $10,055,786 $6,610,416 $14,599,260
Revenue -
Software 15,921,487 7,513,656 24,932,952 12,503,390
Revenue -
System
integration 5,571,619 6,255,042 8,527,076 10,808,699
Revenue -
Others 505,525 886,259 697,659 1,203,820
TOTAL REVENUE 25,787,919 24,710,743 40,768,103 39,115,169
Cost - Products
sold 3,007,849 7,320,984 5,620,640 11,250,518
Cost - Software
sold 5,993,637 1,005,674 8,694,577 2,224,137
Cost - System
integration 4,395,011 4,722,151 6,540,763 7,296,924
Cost - Others 124,671 520,496 162,108 571,142
TOTAL COST 13,521,168 13,569,305 21,018,088 21,342,721
GROSS PROFIT 12,266,751 11,141,438 19,750,015 17,772,448
Administrative
expenses (2,304,376) (2,323,421) (4,520,723) (4,076,156)
Research and
development
expenses (720,411) (503,622) (1,224,263) (1,229,473)
Selling
expenses (644,349) (642,349) (1,238,064) (1,060,052)
INCOME FROM
OPERATIONS 8,597,615 7,672,046 12,766,965 11,406,767
Subsidy income 318,071 -- 515,860 69,680
Other income
(expenses),
net (16,845) 41,698 164,521 41,419
Interest
income 120,627 31,272 197,544 57,875
Interest
expense (56,443) (7,887) (116,653) (7,887)
INCOME BEFORE
INCOME TAXES 8,963,025 7,737,129 13,528,237 11,567,854
Income tax
expense (1,091,800) (321,880) (1,680,196) (528,625)
NET INCOME 7,871,225 7,415,249 11,848,041 11,039,229
Less: Net
income
attributable
to the non-
controlling
interest (73,395) (364,906) (293,218) (409,906)
NET INCOME
ATTRIBUTABLE
TO THE
COMPANY $7,797,830 $7,050,343 $11,554,823 $10,629,323
Weighted
average
number of
shares
Basic 47,536,883 45,738,420 47,528,503 45,611,286
Diluted 47,536,883 46,354,183 47,528,503 46,090,091
Earnings per
share - Basic
and Diluted
Basic --
Net income
attributable
to the
Company's
common
stockholders $0.16 $0.15 $0.24 $0.23
Diluted --
Net income
attributable
to the
Company's
common
stockholders $0.16 $0.15 $0.24 $0.23
CHINA INFORMATION SECURITY TECHNOLOGY, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
JUNE 30, 2009 AND DECEMBER 31, 2008
June 30, December 31,
2009 2008
ASSETS (Unaudited)
CURRENT ASSETS
Cash and cash equivalents $19,377,043 $9,565,252
Short-term investments -- 5,835,838
Accounts receivable:
Billed, net of allowance for doubtful
accounts of $975,000 and $399,800,
respectively 24,354,691 17,135,099
Unbilled 32,779,489 25,722,009
Bills receivable -- 4,481,340
Advances to suppliers 11,550,390 8,469,976
Amount due from related parties, net of
allowance for doubtful accounts of $73,000 20,092 131,594
Inventories 9,439,937 7,107,537
Other receivables and prepaid expenses 3,414,006 6,251,484
Deferred tax assets 270,397 --
TOTAL CURRENT ASSETS 101,206,045 84,700,129
Deposit for software purchase 4,779,563 --
Long-term investments 3,091,150 3,078,405
Property and equipment, net 21,467,263 23,555,603
Intangible assets, net 12,606,134 13,115,151
Goodwill 23,778,000 24,018,894
TOTAL ASSETS $166,928,155 $148,468,182
LIABILITIES AND EQUITY
CURRENT LIABILITIES
Short-term bank loans $7,496,675 $6,327,992
Accounts payable 15,213,545 10,707,728
Advances from customers 2,454,039 2,476,335
Amount due to related parties 553,640 486,136
Accrued payroll and benefits 1,087,747 1,319,386
Other payables and accrued expenses 2,367,199 2,553,019
Income tax payable 2,294,633 1,592,459
TOTAL CURRENT LIABILITIES 31,467,478 25,463,055
EQUITY
China Information Security Technology,
Inc. equity
Common stock, par $0.01; authorized
capital 200,000,000 shares;
shares issued and outstanding
2009: 48,803,211 and 2008:
47,462,404 shares, respectively 222,529 209,121
Treasury stock, 6,000 shares, at cost (11,468) --
Additional paid-in capital 64,297,531 64,127,339
Reserve 4,964,597 4,964,597
Retained earnings 45,303,303 33,748,480
Accumulated other comprehensive income 6,483,705 6,048,243
Total stockholders' equity of the Company 121,260,197 109,097,780
Non-controlling interest 14,200,480 13,907,347
Total equity 135,460,677 123,005,127
TOTAL LIABILITIES AND EQUITY 166,928,155 $148,468,182
CHINA INFORMATION SECURITY TECHNOLOGY, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
SIX MONTHS ENDED JUNE 30, 2009 AND 2008 (UNAUDITED)
Six Months Ended
June 30, June 30,
2009 2008
OPERATING ACTIVITIES
Net income $11,848,041 $11,039,229
Adjustments to reconcile net income to net
cash provided by operating activities:
Provision for losses on accounts receivable 573,881 --
Depreciation 1,852,357 1,716,543
Amortization of intangible assets 865,710 512,177
Stock-based compensation 183,600 694,332
Gain (loss) on disposal of property and
equipment, net 31,764 (31,840)
Deferred income tax benefits (29,517) --
Changes in operating assets and liabilities,
net of effects of business acquisitions
Increase in accounts receivable (14,665,591) (12,297,321)
(Increase) decrease in advances to
suppliers (3,028,042) 322,702
(Increase) in other receivables and
prepaid expenses (1,540,531) (243,512)
Decrease in amount due from (to) related
parties 177,621 --
Increase in inventories (1,657,773) (3,354,664)
Increase in accounts payable 4,643,442 4,513,062
Decrease (increase) in advances from
customers 4,469,480 (1,899,266)
Decrease in other payables and accrued
expenses (432,401) (449,708)
Increase in income tax payable 695,912 364,236
Net cash provided by operating activities 3,987,953 885,970
INVESTING ACTIVITIES
Cash acquired in Geo acquisition -- 2,443,677
Cash acquired in Bocom acquisition -- 713,793
Consideration paid for acquisition of Geo -- (6,998,811)
Proceeds from sale of short-term
investments 5,862,800 --
Purchase of short-term investments -- (5,655,605)
Proceeds from sale of marketable
securities -- 14,966,752
Proceeds received from discontinued
operations in 2008 4,397,100 --
Proceeds from sales of property and
equipment 100,225 1,146,671
Purchases of property and equipment (630,478) (7,644,057)
Capitalized and purchased software
development costs (308,484) (162,788)
Deposit for software purchase (4,781,846) --
Net cash provided by (used in) investing
activities 4,639,317 (1,190,368)
FINANCING ACTIVITIES
Borrowings under short-term loans 1,898,082 727,611
Purchase of treasury stock (11,468) --
Repayment of short-term loans (732,850) (1,086,312)
Net cash provided by (used in) financing
activities 1,153,764 (358,701)
Effect of exchange rate changes on cash
and cash equivalents 30,757 904,261
NET INCREASE IN CASH AND CASH EQUIVALENTS 9,811,791 241,162
CASH AND CASH EQUIVALENTS, BEGINNING 9,565,252 19,755,182
CASH AND CASH EQUIVALENTS, ENDING $19,377,043 $19,996,344
Revenues by segment for the three and six months ended June 30, 2009 and
2008 are as follows:
Three months ended Six months ended
June 30, June 30, June 30, June 30,
2009 2008 2009 2008
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
Revenues(1)
DIST Segment $15,221,482 $11,396,259 $22,741,939 $20,541,024
GIS Segment 7,974,312 13,314,484 13,833,978 18,574,145
DHIS Segment 2,592,125 -- 4,192,186 --
$25,787,919 $24,710,743 $40,768,103 $39,115,169
Percentage to revenue
DIST Segment 59% 46% 56% 53%
GIS Segment 31% 54% 34% 47%
DHIS Segment 10% -- 10% --
(1) Revenues by operating segments exclude intercompany transactions.
