Accessibility Statement Skip Navigation
  • Resources
  • Blog
  • Journalists
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Overview
  • Distribution by PR Newswire
  • AI Tools
  • Multichannel Amplification
  • Guaranteed Paid Placement
  • SocialBoost
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Overview
  • Distribution by PR Newswire
  • AI Tools
  • Multichannel Amplification
  • SocialBoost
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

China XD Plastics Announces Third Quarter 2010 Results

Revenue grew 80.5% to $65.3 million

Adjusted net income* increased 84.1% to $12.4 million


News provided by

China XD Plastics Company Limited

Nov 11, 2010, 08:47 ET

Share this article

Share toX

Share this article

Share toX

HARBIN, China, Nov. 11, 2010 /PRNewswire-Asia-FirstCall/ -- China XD Plastics Company Limited ("China XD Plastics" or the "Company"), (NasdaqGM: CXDC), a leading Chinese developer, manufacturer, and distributor of modified plastics primarily for use in automotive applications in China, today announced financial results for the third quarter ended September 30, 2010.    

Third Quarter 2010 Highlights

  • Revenue was a record $65.3 million, an increase of 80.5% from the third quarter of 2009
  • Gross profit was $16.3 million, an increase of 93.3% from the third quarter of 2009
  • Gross profit margin was 24.9%, compared to 23.3% in the third quarter of 2009
  • Net income attributable to common shareholders was $12.3 million, an increase of 209.9% from the third quarter of 2009. Earnings per common share were $0.28 on a fully diluted basis  
  • Adjusted net income was $12.4 million or $0.28 per fully diluted share
  • Total volume shipped was 31,064 metric tons, up 73% from 17,914 metric tons in the third quarter of 2009

* Adjusted net income excludes non-cash charges associated with stock based compensation, change in fair value of derivative liability and preferred dividend. For a detailed reconciliation of adjusted net income, a non-GAAP measure, to net income, please see the financial tables at the end of this release.

Mr. Jie Han, Chairman and Chief Executive Officer of China XD Plastics, commented; "We are pleased to report another quarter of record revenue and increasing profitability.  Our strong results for the quarter were underpinned by the continuing growth in vehicle demand in China and the successful execution of our long-term strategy.  Steady growth in customer demand for our products resulted in an increase in total volume shipped in the quarter to 31,064 metric tons, up from 29,000 metric tons in the preceding quarter.  We believe the strong growth trends in our end markets will continue, and as a result, we are working diligently to increase our production capacity and to grow sales of higher value-added and higher margin products.  For example, we recently signed a delivery agreement with Hafei Dongyang, a leading automotive parts supplier in Northeast China, for 2,000 metric tons per year of environmentally friendly and high value-added modified plastics designed for use in electric vehicles.  The electric vehicle industry in China is growing at a rapid pace, and we believe our leading market position and technology platform positions us well to take a leading role in this strategically important, high-growth segment."

"Our results for the quarter further bolstered our healthy financial position, and we enter the fourth quarter with a strengthened balance sheet as a result of our recent stock offering.  We believe the funds raised in the offering are not only necessary to support our continued growth as we work to meet the rising customer demand for our products, but they also provide us with greater financial and strategic flexibility.  Looking ahead, we will seek to capitalize on the growth opportunities in our end markets through continued investment in our business, while focusing on increasing shareholder value."

Third Quarter 2010 Results

Revenue for the third quarter of 2010 increased 80.5% to $65.3 million, compared to $36.2 million in the same period of 2009. The increase in revenue is primarily attributable to increased sales volume, driven by the strong demand for the Company's automotive modified plastic products as a result of continued growth in automotive production and consumption in China.

Gross profit for the third quarter of 2010 was $16.3 million, up 93.3% from $8.4 million in the third quarter of 2009. Gross margin was 24.9% compared to 23.3% in the same period a year ago and 23.9% in the second quarter of 2010. The year-over-year increase in gross margin was due to the continuing shift in the Company's product mix to higher value products as a result of the Company's successful research, development and marketing efforts.

Selling expenses for the third quarter of 2010 were $103,288. As a percentage of revenue, selling expenses were 0.2% of sales for the third quarter of 2010 compared to 0.3% for the third quarter of 2009. General and administrative (G&A) expenses were $1.7 million, as compared to $3.6 million for the same period of last year. The decrease in G&A expenses was mainly attributed to reduced expenses in connection with share-based compensation during the third quarter of 2010. Research and development ("R&D") expenses were $1.8 million, or 2.8% of total revenue, compared to $370,279, or 1.0% of total revenue, in the same period last year.  The increase in R&D expenses was associated with the Company's on-going R&D efforts to launch new products and obtain new product certifications.

Operating income for the third quarter of 2010 was $12.6 million, compared to an operating income of $4.3 million in the same period a year ago.

Other expense in the third quarter of 2010 was $220,161, including $310,514 of interest expense and a non-cash expense of $88,064 to account for the change in fair value of warrants and derivative liabilities in connection with the preferred stock issued in the private placement financing which closed in December 2009. Other expense in the third quarter of 2009 was $341,109.

EBITDA (Earnings before Interest, Taxes, Depreciation, and Amortization) for the third quarter of 2010 was $13.6 million, a significant increase from $7.6 million in the third quarter of 2009. For a detailed reconciliation of adjusted EBITDA, a Non-GAAP measure, to its nearest GAAP equivalent, please see the financial tables at the end of this release.

Net income for the third quarter of 2010 was $12.3 million, compared to net income of $4.0 million for the same period a year ago.  

In connection with the private placement of series C preferred stock in the first quarter of 2010, the Company recorded a dividend of $60 for the series C preferred stock.

Net income attributable to common shareholders for the third quarter of 2010 was $12.3 million. Income per share attributable to common shareholders was $0.28 and $0.28 per basic and fully diluted share, respectively.  

Adjusted net income, excluding non-cash charges associated with stock based compensation, change in fair value of derivative liability and preferred dividend was $12.4 million, or $0.28 per basic and fully diluted share. For a detailed reconciliation of adjusted net income, a non-GAAP measure, to net income, please see the financial tables at the end of this release.

Financial Condition

As of September 30, 2010, China XD Plastics had $15.5 million in cash and cash equivalents, $58.5 million in working capital and a current ratio of 3.0. Shareholder's equity as of September 30, 2010 was $87.3 million compared to $21.5 million at the end of 2009.

Recent Events

On September 30, 2010, the Company announced that it had signed a delivery agreement for 2,000 tons per year of environmentally friendly and high value-added modified plastics designed for use in electric vehicles (the "Product") with Hafei Dongyang, a leading automotive parts supplier in Northeast China. The first batch of the Product will be formally delivered in January 2011, and will be used in the production of electric vehicle models and certain brands of electric vehicles manufactured in Taiwan.  We believe the agreement reflects the Company's increasing penetration of the rapidly growing electric vehicle market in China, in-line with its strategy of increasing production of high value-added products to drive sales growth and margin expansion.  

On October 5, 2010, China XD Plastics announced that it had engaged Deloitte Touche Tohmatsu ("Deloitte") to assist it in complying with the requirements of Section 404 of the Sarbanes-Oxley Act by examining the design of the Company's internal control over financial reporting. In addition, Deloitte will assist the Company in preparing its internal accounting manual.  

On October 7, 2010, the Company announced the appointment of Mr. Robert Brisotti to its Board of Directors. Mr. Brisotti replaces Mr. Cosimo Patti as a member of the Board of Directors and Chairman of the compensation committee. Mr. Brisotti brings to China XD Plastics 14 years of experience in the plastics industry as business manager and chemist and 20 years of experience in the securities industry as an investment banker and securities analyst. Mr. Brisotti's previous work experience includes tenures at Rohm and Haas, now a wholly owned subsidiary of The Dow Chemical Company, and at the Olin Corporation.  Mr. Brisotti's in-depth experience in the chemicals and plastics industries coupled with his extensive senior management and capital markets background make him a key asset to the China XD Plastics Board.  

On October 8, 2010, China XD Plastics announced the successful closing of its sale to institutional investors of approximately $20 million of common stock, at a price of $6.00 per share, in a registered direct offering. The Company issued a total of 3,333,334 shares to the institutional investors, together with warrants to purchase a total of 1,666,667 shares of common stock.  The additional capital will be used for general corporate purposes, which may include, but are not limited to, working capital, capital expenditures, R&D expenditures, purchase of production lines and acquisitions of new technologies or businesses, which will support the Company's continued growth.  

On October 11, 2010, the Company announced that it plans to increase its annual production capacity of modified plastics from 100,000 metric tons in 2010 to approximately 135,000 metric tons in 2011. To achieve this increase, China XD Plastics will purchase up to nine new production lines. The Company expects the installation and testing of the new production equipment to be completed by the end of 2010 and to be fully operational in January 2011. The Company will retrofit its factory located on Qinling Road in Harbin to house the new production lines.  The capacity expansion, which will cost approximately $20 million, will allow the Company to meet the increasing demand for its products, enhance its production capacity for high value-added products, further optimize its product mix, and increase the overall gross margin of its products.  

Business Outlook and Guidance

In light of continued favorable trends in the Chinese automotive industries, a healthy macroeconomic environment and the continued execution of its growth strategy, the Company reiterates its guidance for 2010.  The Company expects its 2010 revenue to be in the range of $210 million and $230 million and it expects its 2010 non-GAAP adjusted net income to be in the range of $35 million and $37 million, excluding any non-cash charges related to stock based compensation and the change in fair value of the existing derivative liabilities and stock-based compensation. The Company had previously expected its 2010 revenue to be in the range of $185 million and $215 million and it had expected its 2010 non-GAAP adjusted net income to be in the range of $30 million and $33 million.

Conference Call

China XD Plastics management will host a conference call at 8:00 a.m. ET on Friday, November 12, 2010, to discuss the third quarter 2010 results. The conference call may be accessed by calling +1-877-353-4923 (for callers in the U.S.) or +1-702-894-2405 (for international callers) and entering pass code 22540757.  Please dial in approximately 10 minutes before the scheduled time of the call.

A recording of the conference call will be available through November 18, 2010, by calling +1-800-642-1687 (for callers in the U.S.) or +1-706-645-9291 (for callers outside the U.S.) and entering pass code 22540757.  

A live webcast (and for replay) of the conference call will be available on the investor relations page of the Company's website at http://www.chinaxd.net.    

About China XD Plastics Company Ltd.

China XD Plastics Company Ltd., through its wholly owned subsidiary, Harbin Xinda Macromolecule Material ("Xinda"), develops, manufactures, and distributes modified plastics, primarily for automotive applications. The Company's specialized plastics are used in the exterior and interior trim and in the functional components of more than 60 automobile brands manufactured in China including Audi, Red Flag, Volkswagen and Mazda. The Company's wholly-owned research institute is dedicated to the research and development of modified plastics, and benefits from its cooperation with well-known scientists from prestigious universities in China. At present, 169 of Xinda's products have been certified for use by one or more of the automobile manufacturers in China. For more information please visit http://www.chinaxd.net.

Safe Harbor Statement

This announcement contains forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact in this announcement are forward-looking statements, including but not limited to, the Company's ability to raise additional capital to finance the Company's activities; the effectiveness, profitability, and the marketability of its products; legal and regulatory risks associated with the share exchange; the Company's ability to successfully expand its production capacity; the future trading of the common stock of the Company; the Company's ability to operate as a public company; the period of time for which its current liquidity will enable the Company to fund its operations; the Company's ability to protect its proprietary information; general economic and business conditions; the volatility of the Company's operating results and financial condition; the Company's ability to attract or retain qualified senior management personnel and research and development staff; and other risks detailed in the Company's filings with the Securities and Exchange Commission and available on its website  at http://www.sec.gov. These forward-looking statements involve known and unknown risks and uncertainties and are based on current expectations, assumptions, estimates and projections about the companies and the industry. The Company undertakes no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or to changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward looking statements are reasonable, it cannot assure you that its expectations will turn out to be correct, and investors are cautioned that actual results may differ materially from the anticipated results.

Contacts:

China XD Plastics Company Ltd.

Mr. Taylor Zhang, CFO

Phone: +1-212-747-1118 (New York)


Mr. Tienan Han, IR Manager

Phone: +86-451-84346600 (Harbin)

Email: [email protected]


Taylor Rafferty (US):

Mahmoud Siddig, Director

+1-212-889-4350

[email protected]

-Financial Tables Follow-

CHINA XD PLASTICS COMPANY LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME

(UNAUDITED)









For the Three Months Ended September 30,




2010

2009











Sales


$65,345,883

$36,194,459






Cost of sales

(49,073,589)

(27,777,237)






Gross profit

16,272,294

8,417,222











Operating expenses




Research and development expenses

1,827,136

370,279


Selling expenses

103,288

118,018


General and administrative expenses

1,741,083

3,606,997

Total operating expenses

3,671,507

4,095,294






Operating income

12,600,787

4,321,928






Other income (expenses)




Interest income (expenses)

(310,514)

(340,464)


Other income

2,340

407


Other expense

(51)

(1,052)


Changes in fair value of warrants and embedded derivatives

88,064

-

Total other income (expense)

(220,161)

(341,109)






Income before income taxes

12,380,626

3,980,819






Provision for income taxes

(117,549)

(24,179)






Net income

$12,263,077

$3,956,640






Other comprehensive income




Foreign currency translation adjustment

1,271,020

(19,210)






Comprehensive income

$13,534,097

$3,937,430






Net income

$12,263,077

$3,956,640






Dividend to Series C preferred stockholders

$ (60)

$-

Deemed dividends (Beneficial conversion feature of series C preferred stock)








Net income attributable to common shareholders

12,263,017

3,956,640






Basic and diluted earnings per common share




Basic

$0.28

$0.10


Diluted

$0.28

$0.10






Weighted average common share outstanding




Basic

44,253,788

39,140,751


Diluted

44,590,794

39,188,824






Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income

GAAP results for the three months ended September 30, 2010 and 2009 include non-cash charges.  To supplement the Company's consolidated financial statements presented on a GAAP basis, the Company has provided non-GAAP financial information excluding the impact of those items in this release. The Company's management believes that this non-GAAP measure provides investors with a better understanding of how the results relate to the Company's historical performance. A reconciliation of the adjustments to GAAP results appears in the table accompanying this press release. 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.


Three Months Ended September 30,


2010

2009

Adjusted Net Income - Non GAAP

12,358,307

6,713,977

Change in fair value of warrants and derivative liabilities

(88,064)

0

Non-Cash Stock-based compensation

183,354

2,757,337

Option Arrangement Between Shareholders

-

0

Dividends (series C preferred stock)

(60)

0

Net Income - GAAP

12,263,077

3,956,640




Weighted average number of shares outstanding



Basic

44,253,788

39,140,751

Diluted

44,590,794

39,188,824

Basic

0.28

0.17

Diluted

0.28

0.17

Reconciliation of Net Income to Adjusted EBITDA

Adjusted EBITDA is a financial measure that is not defined by US GAAP. Adjusted EBITDA was derived by calculating earnings before interest, taxes, depreciation, stock-based compensation and amortization. The Company's management believes that the presentation of Adjusted EBITDA provides useful information regarding China XD Plastics' results of operations because it assists in analyzing and benchmarking the performance and value of China XD Plastics' business. The Company's calculation of Adjusted EBITDA may not be consistent with similarly titled measures of other companies.  The table below provides a reconciliation of EBITDA to net income, the most comparable GAAP measure.


CHINA XD PLASTICS COMPANY LIMITED.


Reconciliation of Net Income to EBITDA


(Amounts expressed in United States dollars)


Three Months Ended


September 30,


2010

2009




Net Income (loss)

$                             12,263,077

$                            3,956,640

Interest Expense

310,514

340,464

Provision for Income Taxes

117,549

24,179

Stock-based compensation

183,354

2,757,337

Option arrangement between shareholders

-

-

Change in fair value of warrants and derivative liabilities

(88,064)

-

Depreciation and amortization

827,826

558,857

EBITDA

$13,614,255

$7,637,477

CHINA XD PLASTICS COMPANY LIMITED

CONDENSED CONSOLIDATED BALANCE SHEETS







September 30, 2010


December 31, 2009







(Unaudited)



ASSETS










Current assets:






Cash and cash equivalents




$    15,475,824


$           6,850,784


Restricted cash




-


-


Notes receivable




333,015


407,487


Accounts receivable - net of allowance for doubtful receivables of





 $194,931 and $166,095, respectively  


15,631,195


8,558,172


Prepaid expenses and other receivables



466,125


253,172


Inventories





27,665,735


18,371,485


Due from related parties




2,705


-


Advances to employees




223,255


512,745


Advances to suppliers




27,212,902


20,245,861


Taxes receivable




644,330


406,755










Total current assets

87,655,086


55,606,461










Property, plant and equipment, net



35,302,480


31,083,389










Other assets:









Deferred charges




-


-


Intangible assets, net




242,593


241,945



















Total assets




$  123,200,159


$         86,931,795










LIABILITIES AND STOCKHOLDERS' EQUITY










Current liabilities:








Short term loans




$    20,923,128


$         21,678,565


Bank acceptance notes payable



-


-


Accounts payable




1,473,126


1,258,459


Other payables




3,159,428


714,504


Accrued expenses




213,519


648,358


Taxes payable




63,317


4,134


Due to an employee




360,000


-


Due to related parties




2,030,672


148,397


Deferred revenue




155,354


300,296


Dividends payable




792,060


77,396










Total current liabilities



29,170,604


24,830,109

Other liabilities








Common stock warrant purchase liabilities


6,696,224


7,892,513


Embedded conversion feature liabilities


2,006


18,798,059










Total other liabilities



6,698,230


26,690,572












Total liabilities



35,868,834


51,520,681










Series C convertible redeemable preferred stock: 15,186 and 15,188 shares issued and outstanding as of September 30, 2010 and December 31, 2009, respectively

1,829


13,891,477










Commitments and contingencies















Stockholders' equity

















Series B Preferred Stock, $0.0001 par value, 50,000,000 shares authorized,





  1,000,000  shares issued and outstanding as of September 30, 2010 and December 31, 2009

100


100


Common Stock, $0.0001 par value, 500,000,000 shares authorized, 44,295,033 and 40,867,050





  shares issued and outstanding as of September 30, 2010 and December 31, 2009, respectively

4,429


4,087


Additional paid-in-capital




59,610,876


15,360,949


Retained earnings




21,903,681


2,160,621


Statutory surplus reserve fund



2,471,007


2,471,007


Accumulated other comprehensive income


3,339,403


1,522,873










Total stockholders' equity



87,329,496


21,519,637










Total liabilities and stockholders' equity


$  123,200,159


$         86,931,795





































CHINA XD PLASTICS COMPANY LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)









For the Nine Months ended




September 30,




2010

2009





(Restated
-Note 18)

Cash flows from operating activities



Net income

22,389,061

$9,904,284


Adjustments to reconcile net income to net cash provided by


(used in)operating activities:




Loss in disposal of property, plant and equipment

-



Depreciation and amortization

2,482,144

1,457,983



Stock-based compensation expense

14,730,213

6,256,818



Change in fair value of warrants and derivative liabilities

(4,496,950)

-



Allowance for doubtful receivables

-

-



Loss (gain) on disposals of property, plant and equipment

(24,278)

45,342


Changes in assets and liabilities:



(Increase) decrease in -




Restricted cash

-

3,659,063



Notes receivables

81,342

184,153



Accounts receivable and other receivables

(6,975,637)

(995,004)



Prepaid expenses

22,654

(34,796)



Inventories

(8,769,909)

(2,842,260)



Advances to employees

253,518

(341,056)



Advances to suppliers

(6,444,761)

3,287,927



Taxes receivable

(225,426)

(223,483)



Due from related parties

-

(50,389)



Deferred charge

-

377,528


Increase (decrease) in -




Dividend payable

-

-



Accounts payable and other payables

2,575,121

554,807



Due to an employee

360,000

-



Accrued expenses

(439,738)

(515,740)



Tax payable

58,109

(1,536)



Deferred revenue

(148,476)

(2,528,120)







Net cash provided by operating activities

15,426,987

18,195,521






Cash flows from investing activities




Purchase of property, plant and equipment

(6,306,656)

(1,842,306)



Proceeds from sales of property, plant and equipment

324,924

-



Collection on due from related party


-







Net cash used in investing activities

(5,981,732)

(1,842,306)






Cash flows from financing activities




Dividends paid

(1,796,337)

-



Repayment of short term loans

(1,175,328)

(292,725)



Proceeds from bank acceptance notes

-

-



Repayment of bank acceptance notes payable

-

(8,049,938)



Proceeds from sale of securities

-

-



Repayment to related parties

(2,666)

(7,328,683)



Proceeds from related parties

1,879,320

562,511







Net cash used in financing activities

(1,095,011)

(15,108,835)






Effect of exchange rate changes on cash and cash equivalents

274,796

(48,035)






Net increase in cash and cash equivalents

8,625,040

1,196,345






Cash and cash equivalents, beginning of period

6,850,784

3,869,035






Cash and cash equivalents, end of period

$15,475,824

$5,065,380






Supplemental disclosures of cash flow information:







Interest paid

$950,483

$1,033,183


Income taxes paid

$67,540

$-






Non-cash investing and financing activities:



Embedded conversion feature reclassified to equity upon conversion

$15,495,392

$-


Common stock issued for preferred stock

$13,889,648

$-


Warrants issued for consulting service

$-

$46,260


Stock options granted to a director

$13,355,832

$3,065,388


Common stock options/ restricted shares issued for services

$1,374,381

$3,145,170






SOURCE China XD Plastics Company Limited

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.