eFuture Announces Fourth Quarter and Full Year 2011 Unaudited Financial Results

Fourth Quarter 2011 Revenue Rose 13% Year-Over-Year, Exceeding Guidance


BEIJING, March 12, 2012 (GLOBE NEWSWIRE) -- 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 fourth quarter and full year ended December 31, 2011.

Fourth Quarter 2011 Financial Highlights*

  • Total revenue increased 13% year-over-year to RMB83.3 million (US$13.2 million).
  • Gross profit decreased 23% year-over-year to RMB27.0 million (US$4.3 million).
  • Adjusted EBITDA was RMB8.9 million (US$1.4 million), compared to RMB10.6 million in fourth quarter 2010.
  • Operating profit was RMB2.4 million (US$0.4 million), compared to RMB2.7 million in fourth quarter 2010.
  • Net loss was RMB10.0 million (US$1.6 million), compared with net income of RMB0.1 million in fourth quarter 2010.
  • Adjusted net income was RMB1.9 million (US$0.3 million), compared to RMB8.9 million in fourth quarter 2010.
  • Basic and diluted net losses per share were RMB2.42 (US$0.39), as compared to basic and diluted net earnings per share of RMB0.03 in fourth quarter 2010.
  • Adjusted diluted net earnings per share were RMB0.47 (US$0.07), as compared to RMB2.16 in fourth quarter 2010. 
   
* Beijing Wangku Hutong Information Technology Co., Ltd. ("Wangku") has been classified as a discontinued operation for the year ended December 31, 2011, following eFuture's announcement on March 21, 2011, of the sale of its 51% stake in Wangku. The comparative figures for the fourth quarter and full year ended December 31, 2010 have been retrospectively reclassified to exclude discontinued operations, in accordance with US GAAP. eFuture is currently working with an independent appraisal firm to assess the level of intangible asset impairment relating to fourth quarter 2011. There may be an impairment charge in fourth quarter 2011. The amount of the impairment charge may be substantial and could have a material adverse effect on the results of operations for the fourth quarter and full year ended December 31, 2011, including without limitation eFuture's gross profit, net income and/or earnings per share. As the assessment was still ongoing as at the date of this press release, the actual audited information will be provided as part of the Company's 20F filing for the full year 2011.

Full Year 2011 Financial Highlights

  • Total revenue increased 13% year-over-year to RMB171. 0 million (US$27.2 million).
  • Gross profit decreased 9% year-over-year to RMB55.2 million (US$8.8 million).
  • Adjusted EBITDA was RMB1.7 million (US$0.3 million), compared to RMB3.3 million in 2010.
  • Operating loss moderated to RMB18.8 million (US$3.0 million), compared to RMB21.7 million in 2010.
  • Net loss was RMB20.9 million (US$3.3 million), compared with RMB17.3 million in 2010.   
  • Adjusted net loss was RMB1.6 million (US$0.3 million), compared to adjusted net income of RMB5.6 million in 2010.
  • Basic and diluted net losses per share moderated to RMB5.06 (US$0.80), as compared to RMB4.53 in 2010. 
  • Adjusted diluted net losses per share were RMB0.38 (US$0.06), as compared to diluted net earnings per share of RMB1.47 in 2010. 

Mr. Adam Yan, eFuture's Chairman and Chief Executive Officer, said, "I'm pleased to report that revenues for our seasonally strongest fourth quarter exceeded guidance, rounding out a year of top-line growth. Although the decision by some of our larger clients to postpone new store openings impacted our higher-margin software revenue, we achieved further expansion of our more stable service fee income. During 2011, we successfully completed our delivery team restructuring, thereby equipping us to take on additional projects and more effectively manage costs.

"While we expect short- and mid-term revenue growth to be driven primarily by the development of new products within our more established business lines, we continue to develop other new products and services that have revenue-generation potential over the long term. Following the launch of our cloud service business last October, we were excited to announce the signing of our first mobile cloud service client in December. The signing of an additional client earlier this year now gives us a total user base of over 1,000 paying subscribers, and in our view, demonstrates the progress we are making in the initial stages of our foray into this new business line.

"During 2012, we plan to innovate further within the cloud services space to explore its long-term revenue-generation potential, while simultaneously solidifying our leading position within China's retail and consumer goods industry. Our overall focus remains on driving top-line growth, as well as investing to capture long-term opportunities within the growing mobile internet and social commerce markets." 

Mr. Sean Zheng, Chief Financial Officer, added, "Despite industry-wide wage inflation and disruptions from our delivery team restructuring, we effectively moderated the effect on margins by achieving a 24% year-over-year decline in operating expenses during fourth quarter 2011. Moreover, we believe that the completion of our delivery team restructuring positions us to increase margins by achieving a more equal balance between our higher-margin software revenue and our more stable service fee income. In terms of revenue, the year-over-year rise in our contracts backlog to US$18 million at end-December 2011 from US$14 million the previous year appears positive for 2012. Looking ahead to the first quarter 2012, we believe that revenue during this seasonally slowest quarter will total between RMB23 million and RMB26 million, representing year-over-year growth of 20% to 35%."

FOURTH QUARTER 2011 FINANCIAL RESULTS

Revenue

Total revenue for fourth quarter 2011 increased 13% to RMB83.3 million (US$13.2 million), compared to RMB73.5 million in fourth quarter 2010.

Revenue Breakdown

     
  4Q10 4Q11 (unaudited)
  RMB '000 RMB '000 USD '000 YoY % Change
Software license sales  28,108  26,803  4,259 (5)
Hardware sales  18,326  25,261  4,014 38
Service fee income  27,083  31,233  4,962 15
Total  73,517  83,297  13,235 13

Software license revenue for fourth quarter 2011 decreased 5% year-over-year to RMB26.8 million (US$4.3 million), mainly as a result of lower sales to the grocery industry as existing customers in this vertical delayed new store openings.

Hardware revenue increased 38% year-over-year to RMB25.3 million (US$4.0 million) from RMB18.3 million in fourth quarter 2010, mainly due to the completion of a large hardware contract for the logistics industry in fourth quarter 2011.

Service fee income for fourth quarter 2011 increased 15% year-over-year to RMB31.2 million (US$5.0 million), compared to RMB27.1 million in fourth quarter 2010, mainly due to strong growth in the provision of consulting services to the logistics industry.  

Cost of Revenue

Cost of revenue for fourth quarter 2011 increased 46% year-over-year to RMB56.3 million (US$8.9 million), from RMB38.5 million in fourth quarter 2010.

Cost of Revenue Breakdown

     
  4Q10 4Q11 (unaudited)
  RMB '000 RMB '000 USD '000 YoY % Change
Cost of software license sales  4,273  5,856  930 37
Cost of hardware sales  14,632  20,912  3,323 43
Cost of service fee  13,670  25,009  3,973 83
Amortization of acquired technology  2,411  1,742  277 (28)
Amortization of software costs  1,122  741  118 (34)
Impairment loss of intangible assets subject to amortization  2,401  2,061  327 (14)
Total  38,509  56,321  8,948 46

Gross Profit and Gross Margin

Gross profit for fourth quarter 2011 decreased 23% year-over-year to RMB27.0 million (US$4.3 million), from RMB35.0 million in fourth quarter 2010. Consolidated gross margin for fourth quarter 2011 was 32%, compared to 48% in fourth quarter 2010. The decrease was mainly due to lower margins on service fee income due to higher labor costs resulting from wage inflation.

Operating Expenses

Research and development expenses ("R&D") for fourth quarter 2011 decreased 75% year-over-year to RMB1.2 million (US$0.2 million), or 1% of total revenue, compared to RMB4.6 million, or 6% of total revenue in fourth quarter 2010. The decrease in R&D expenses was due to the company's continued focus on projects at the capitalization stage, which resulted in development costs being capitalized rather than expensed.

General and administrative expenses ("G&A") increased 16% year-over-year to RMB15.7 million (US$2.5 million), or 19% of total revenue, compared to RMB13.6 million, or 18% of total revenue in fourth quarter 2010, mainly due to higher compensation costs amid wage inflation, and higher rental costs resulting from the opening of new branch offices as the Company extends its geographical reach. 

Selling and distribution ("S&D") expenses for fourth quarter 2011 decreased 46% year-over-year to RMB7.7 million (US$1.2 million), or 9% of total revenue, compared to RMB14.1 million, or 19% of total revenue in fourth quarter 2010, mainly due to improved efficiency in generating sales and a decrease in commission payments following the introduction of a better structured incentive scheme in 2011. 

Operating Income

Operating income in fourth quarter 2011 was RMB2.4 million (US$0.4 million), compared to RMB2.7 million in fourth quarter 2010.

Net Income/Loss and Earnings/Losses Per Share

Net loss for fourth quarter 2011 was RMB10.0 million (US$1.6 million), compared to net income of RMB0.1 million in fourth quarter 2010.

Adjusted net income for fourth quarter 2011 was RMB1.9 million (US$0.3 million), compared to RMB8.9 million in fourth quarter 2010.

Basic and diluted losses per share in fourth quarter 2011 were RMB2.42 (US$0.39), compared to basic and diluted earnings per share of RMB0.03 in fourth quarter 2010. Adjusted basic and diluted earnings per share were RMB0.47 (US$0.07), compared to adjusted basic and diluted earnings per share of RMB2.16 in fourth quarter 2010.

EBITDA

Adjusted EBITDA for fourth quarter 2011 was RMB8.9 million (US$1.4 million), compared to RMB10.6 million in fourth quarter 2010.

FULL YEAR 2011 FINANCIAL RESULTS

Revenue

Total revenue for 2011 increased 13% to RMB171.0 million (US$27.2 million), compared with RMB151.9 million in 2010.

Revenue Breakdown

     
  2010 2011
  RMB '000 RMB '000 USD '000 YoY % Change
Software license sales  63,888  52,108  8,279 (18)
Hardware sales  35,805  38,558  6,126 8
Service fee income  52,210  80,346  12,766 54
Total  151,903  171,012  27,171 13

Software license revenue for 2011 decreased 18% year-over-year to RMB52.1 million (US$8.3 million), mainly due to lower sales to the grocery industry as existing customers in this vertical delayed new store openings.

Hardware revenue increased 8% year-over-year to RMB38.6 million (US$6.1 million) from RMB35.8 million in 2010, mainly due to the completion of several large hardware contracts for the logistics industry.

Service fee income increased 54% year-over-year to RMB80.3 million (US$12.8 million), compared to RMB52.2 million in 2010, mainly due to increased demand from existing customers for customization, maintenance and consulting services.

Cost of Revenue

Cost of revenue for 2011 increased 27% to RMB115.8 million (US$18.4 million), from RMB91.5 million in 2010.

Cost of Revenue Breakdown

     
  2010 2011
  RMB '000 RMB '000 USD '000 YoY % Change
Cost of software license sales  11,953  12,640  2,008 6
Cost of hardware sales  31,282  32,096  5,100 3
Cost of service fee  30,749  57,846  9,191 88
Amortization of acquired technology  10,354  7,839  1,246 (24)
Amortization of software costs  4,734  3,320  527 (30)
Impairment loss of intangible assets subject to amortization  2,401  2,061  327 (14)
Total  91,473  115,802  18,399 27

Gross Profit and Gross Margin

Gross profit for 2011 decreased 9% year-over-year to RMB55.2 million (US$8.8 million) from RMB60.4 million in 2010. Consolidated gross margin for 2011 was 32%, compared to 40% in 2010. The decrease was mainly due to lower margins for service fee income due to higher labour costs resulting from wage inflation.

Operating Expenses

Research and development expenses ("R&D") for 2011 decreased 43% year-over-year to RMB4.7 million (US$0.7 million), or 3% of total revenue, compared to RMB8.2 million, or 5% of total revenue in 2010. The decrease in R&D expenses was due to the company's focus on projects at the capitalization stage.

General and administrative expenses ("G&A") increased 14% year-over-year to RMB44.7 million (US$7.1 million), or 26% of total revenue, compared to RMB39.3 million, or 26% of total revenue in 2010, mainly due to higher compensation costs, increased spending on rent for new branch offices, as well as higher spending on management training initiatives to enhance communication and cohesion and facilitate the delivery of increasingly complex and large projects.  

Selling and distribution ("S&D") expenses for 2011 decreased 29% year-over-year to RMB24.6 million (US$3.9 million), or 14% of total revenue, compared to RMB34.8 million, or 23% of total revenue in 2010, reflecting improved efficiency in generating sales and decreased commission payments following the introduction of a better structured incentive scheme in 2011. 

Operating Loss

Operating loss for 2011 moderated to RMB18.8 million (US$3.0 million), compared to RMB21.7 million in 2010.

Net Income/Loss and Earnings/Losses Per Share

Net loss for 2011 was RMB20.9 million (US$3.3 million), compared to a loss of RMB17.3 million in 2010.

Adjusted net loss for 2011 was RMB1.6 million (US$0.3 million), compared to adjusted net income of RMB5.6 million in 2010.

Basic and diluted net losses per share in 2011 were RMB5.06 (US$0.80), compared to RMB4.53 in 2010. Adjusted basic and diluted net losses per share were RMB0.38 (US$0.06), compared to adjusted basic and diluted net earnings per share of RMB1.47 in 2010.

EBITDA

Adjusted EBITDA for 2011 was RMB1.7 million (US$0.3 million), compared to RMB3.3 million in 2010.

Balance Sheet and Cash Flow

As of December 31, 2011, cash and cash equivalents amounted to RMB57.2 million (US$9.1 million), a decrease of RMB16.1 million, compared to RMB73.3 million as of December 31, 2010, due largely to significant expenditure on inventory and work in progress in response to increased demand in 2011, as well as capital expenditure on R&D projects, and US$1 million cash paid for the redemption of convertible notes in November 2011. The decrease was partially offset by cash collections relating to the completion of client projects, and from the disposal of eFuture's 51% stake in Wangku in March 2011.

Total accounts receivable as of December 31, 2011 increased 15% to RMB16.7 million (US$2.7 million) from RMB14.6 million as of December 31, 2010 due to the higher proportion of service fee income within the revenue mix. According to contractual terms, the cash collection period for service fee contracts tends to be longer than for other business lines, therefore impacting accounts receivable.

Refundable value added tax as of December 31, 2011 increased 162% to RMB7.0 million (US$1.1 million) from RMB2.7 million as of December 31, 2010 due to delays in tax refunds resulting from changes in the refunds procedure.

Inventory and work in process increased 80% to RMB28.2 million (US$4.5 million) at end-December 2011 from RMB15.6 million at the end of December 2010, mainly due to the signing of a number of large, on-going projects in 2011 that were incomplete at the end of 2011.

Intangible assets as of December 31, 2011 decreased 20% to RMB19.5 million (US$3.1 million) from RMB24.3 million as of December 31, 2010 due to increased amortization and impairment.

Advances from customers increased 18% to RMB50.3 million (US$8.0 million) from RMB42.7 million as of December 31, 2010, due to the lengthening of revenue recognition cycles resulting from the growth in the size and scope of the contracts signed.

For the quarter ended December 31, 2011, net cash provided by operating activities was RMB16.6 million (US$2.6 million), mainly due to large cash collections relating to project completions. Net cash used in investing activities was RMB4.0 million (US$0.6 million), mainly reflecting cash paid for expenditure on intangible assets, including capitalized projects. Net cash used in financing activities was RMB6.3 million (US$1.0 million), relating to cash paid for the redemption of the convertible notes.

RECENT DEVELOPMENTS

Purchase of Convertible Notes

On November 25, 2011, eFuture announced the purchase of senior convertible notes with a total aggregate outstanding principal amount equal to US$1 million. The purchase was made from eFuture's cash reserves. The notes were issued by the Company to certain institutional investors on March 13, 2007 and were due on March 12, 2012. eFuture purchased the notes for the aggregate outstanding principal amount. The note holders agreed to waive all outstanding interest payments. The payment is not expected to have a material impact on the Company's business operations or growth plans.

Share Repurchase Program

On December 22, 2011, eFuture announced the authorization of a share repurchase program (the "Program"). The Program allows eFuture to make one or more purchases on the open market or in privately negotiated transactions, of up to US$2 million worth of its issued and outstanding ordinary shares. The Program will be funded with the Company's available working capital and will expire on December 20, 2012 unless extended or shortened by the Board of Directors in its discretion.

Management Changes

Former eFuture Chief Strategy Officer and Vice President, Dr. Tony Zhao, rejoined eFuture on December 1, 2011 to serve as Senior Vice President focusing on the development of the Company's cloud service business.

eFuture Senior Vice President and Co-founder, Mr. Johnson Li, left the Company on December 31, 2011 to pursue other opportunities.

FIRST QUARTER 2012 GUIDANCE

eFuture expects total revenue for the first quarter 2012 to be in the range of approximately RMB23 million (US$3.7 million) to RMB26 million (US$4.1 million). Adjusted EBITDA for the first quarter 2012 is expected to be in the range of approximately minus RMB2 million (minus US$0.3 million) to minus RMB4million (minus US$0.6 million).

CONFERENCE CALL INFORMATION

eFuture senior management will host a conference call on Tuesday, March 13, 2012 at 5:00 am (US Pacific) / 8:00 am (US Eastern) / 8:00 pm (Beijing) to discuss the Company's fourth quarter and full year 2011 financial results and recent business activity. The conference call may be accessed by dialing:

United States Toll Free  +1 866 519 4004 
United Kingdom Toll Free  0808 234 6646
Hong Kong Toll Free  800 930 346 
China Toll Free (Mobile)  400 620 8038
China Toll Free  800 819 0121
International Dial-in  +1 718 354 1231
Passcode 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 Wednesday, March 21, 2012:

United States Toll Free  +1 866 214 5335
US Toll / International Dial-In  +1 718 354 1232 
Passcode 58001050

Additionally, a live and archived webcast of the conference call will be available on the investor relations section of eFuture's website at http://www.e-future.com.cn.

CURRENCY CONVENIENCE TRANSLATION

For the convenience of readers, certain RMB amounts have been translated into US dollars at the rate of RMB6.2939 to US$1.00, the noon buying rate for US dollars in effect on December 31, 2011 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: (i) adjusted EBITDA excluding amortization of acquired software technology, amortization of intangibles, impairment of intangible assets, share-based compensation expenses and depreciation; (ii) adjusted net income excluding amortization of acquired software technology, amortization of intangibles, impairment of intangible assets, share-based compensation expenses and accretion on convertible notes; and (iii) 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, 2012 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 third 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 clients 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 will be 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 March 12, 2012, and the Company undertakes no duty to update such information or any other forward-looking information, except as required under applicable law.

– FINANCIAL TABLES TO FOLLOW – 

       
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES   Exchange rate 6.2939
CONDENSED CONSOLIDATED BALANCE SHEETS      
       
  Chinese Yuan (Renminbi)  U.S. Dollars 
   December 31,  December 31,  December 31,
  2010 2011 2011
  (Audited) (Unaudited) (Unaudited)
ASSETS      
Current assets      
Cash and cash equivalents  73,250,856  57,157,078  9,081,345
       
Trade receivables, net of allowance for doubtful accounts of ¥2,987,733 and ¥3,266,266 ($518,957), respectively  14,577,251  16,737,128  2,659,262
Notes receivables  --   520,000  82,620
Refundable value added tax  2,655,666  6,950,923  1,104,390
Advances to employees  2,469,570  1,884,427  299,405
Advances to suppliers  2,050,911  331,040  52,597
       
Other receivables due from previously consolidated entities  3,095,000  2,267,000  360,190
Other receivables  2,361,686  2,021,053  321,113
Prepaid expenses  670,619  1,397,719  222,075
Inventory and work in process, net of inventory provision of ¥3,138,266 and ¥4,507,846 ($716,225), respectively  15,625,686  28,168,577  4,475,536
Current assets of discontinued operations  1,593,013  --   -- 
Total current assets  118,350,258  117,434,945  18,658,533
Non-current assets      
Long-term investments, net of impairment of nil and ¥240,000($38,132), respectively  240,000  --   -- 
Deferred loan costs  471,808  --   -- 
Property and equipment, net of accumulated depreciation of ¥4,641,786 and ¥5,748,528($913,349), respectively  4,617,831  3,930,974  624,569
Intangible assets, net of accumulated amortization of ¥54,687,822 and ¥65,846,644($10,461,978), and net of impairment of ¥2,401,502 and ¥4,462,696($709,051), respectively  24,264,471  19,477,358  3,094,641
Goodwill  80,625,667  80,625,667  12,810,128
Non-current assets of discontinued operations  13,262,120  --   -- 
Total non-current assets  123,481,897  104,033,999  16,529,338
Total assets  241,832,155  221,468,944  35,187,871
       
LIABILITIES AND EQUITY      
Current liabilities      
Trade payables  6,763,668  12,257,391  1,947,503
Other payables  11,236,527  12,525,300  1,990,070
Accrued expenses  16,000,966  14,464,113  2,298,116
Taxes payable  6,508,039  6,747,007  1,071,991
Advances from customers  42,688,878  50,281,055  7,988,855
Deferred tax liabilities, current portion  995,104  917,830  145,829
Liabilities of discontinued operations  18,182,475  --   -- 
Total current liabilities  102,375,657  97,192,696  15,442,364
Long-term liabilities      
10% ¥6,600,000 and nil convertible notes payable, net of ¥6,552,850 and nil of unamortized discount, respectively  47,150  --   -- 
Derivative liabilities  354,420  3,168  503
Deferred tax liabilities  2,733,107  361,097  57,373
Total long-term liabilities  3,134,677  364,265  57,876
       
Equity      
Ordinary shares, $0.0756 U.S. dollars par value; 6,613,756 shares authorized; 3,599,536 shares and 3,937,221 shares issued and outstanding, respectively  2,161,766  2,353,068  373,865
Additional paid-in capital  220,293,916  225,411,222  35,814,236
Statutory reserves  3,084,020  3,084,020  490,001
Accumulated deficits  (86,011,313)  (106,936,327)  (16,990,471)
Total eFuture Information Technology Inc. Shareholders' Equity  139,528,389  123,911,983  19,687,631
Non-controlling interest  (3,206,568)  --   -- 
Total equity  136,321,821  123,911,983  19,687,631
Total liabilities and equity  241,832,155  221,468,944  35,187,871
       
       
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES Exchange rate 6.2939  
CONDENSED CONSOLIDATED INCOME STATEMENTS        
             
  Year ended Three months ended
  Chinese Yuan (Renminbi)  U.S. Dollars  Chinese Yuan (Renminbi)  U.S. Dollars 
   December 31,  December 31,  December 31,  December 31,  December 31,  December 31,
  2010 2011 2011 2010 2011 2011
  (Audited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Revenues            
Software revenue  63,887,988  52,107,964  8,279,122  28,108,434  26,802,470  4,258,484
Hardware revenue  35,805,127  38,557,893  6,126,232  18,325,566  25,261,242  4,013,607
Service fee revenue  52,209,569  80,345,985  12,765,691  27,082,633  31,233,343  4,962,478
Total Revenues 151,902,684 171,011,842 27,171,045 73,516,633 83,297,055 13,234,569
             
Cost of revenues            
Cost of software revenue  11,952,426  12,639,773  2,008,258  4,272,763  5,855,324  930,317
Cost of hardware revenue  31,282,457  32,095,775  5,099,505  14,632,291  20,912,012  3,322,584
Cost of service fee revenue  30,748,994  57,846,289  9,190,850  13,670,262  25,008,526  3,973,455
Amortization of acquired technology  10,353,492  7,838,965  1,245,486  2,410,734  1,742,287  276,822
Amortization of software costs  4,734,364  3,319,857  527,472  1,121,549  741,329  117,785
Impairment loss of intangible assets subject to amortization  2,401,502  2,061,194  327,490  2,401,502  2,061,194  327,490
Total Cost of Revenues 91,473,235 115,801,853 18,399,061 38,509,101 56,320,672 8,948,453
             
Gross Profit 60,429,449 55,209,989 8,771,984 35,007,532 26,976,383 4,286,116
  40% 32%   48% 32%  
Operating Expenses            
Research and development expenses  8,152,923  4,666,122  741,372  4,621,748  1,163,364  184,840
General and administrative expenses  39,253,368  44,670,914  7,097,493  13,568,033  15,712,755  2,496,505
Selling and distribution expenses  34,755,979  24,632,866  3,913,769  14,141,203  7,667,969  1,218,318
Total Operating Expenses 82,162,270 73,969,902 11,752,634 32,330,984 24,544,088 3,899,663
             
Income (Loss) from operations  (21,732,821)  (18,759,913)  (2,980,650)  2,676,548  2,432,295  386,453
             
Other income (expenses)            
Interest income  588,600  534,203  84,876  320,618  380,498  60,455
Interest expenses (636,050) (550,338) (87,440)  (166,727) (63,798)  (10,136)
Interest expenses - amortization of discount on convertible notes payable (13,712) (6,431,872) (1,021,922)  (3,014) (6,086,046)  (966,975)
Interest expenses - amortization of deferred loan costs (369,516) (474,399) (75,374)  (94,171) (202,734)  (32,211)
Finance cost - exchange warrants (1,443,888)  --  --  (1,443,888)  --  -- 
Gains (loss) on derivative liabilities  3,429,479  347,565  55,223  738,387 (1,311)  (208)
Loss on investments (54,192) (240,000) (38,132)  -- (240,000)  (38,132)
Other income  --  873,697  138,816  --  318,999  50,684
Foreign currency exchange loss  (530,939) (36,864) (5,857)  (512,190) (69,363)  (11,022)
Loss from continuing operations before income tax (20,763,039) (24,737,921) (3,930,460)  1,515,563 (3,531,460) (561,092)
Less: Income tax expenses (benefit)  (1,770,001)  2,307,868  366,683  714,066  6,477,250  1,029,131
Loss from continuing operations (18,993,038) (27,045,789) (4,297,143)  801,497 (10,008,710) (1,590,224)
Less: Net loss attributable to the non-controlling interest (1,606,146) (511,423) (81,257)  (756,929)  --  -- 
Net loss from continuing operations attributable to eFuture Information Technology Inc. (17,386,892) (26,534,366) (4,215,886)  1,558,426 (10,008,710) (1,590,224)
Discontinued operations            
Gain (Loss) from discontinued operations (including gain on disposal of ¥6,701,170 ($1,064,709))  63,471  5,609,352  891,236  (1,448,822)  --  -- 
Gain (Loss) from discontinued operations  63,471  5,609,352  891,236 (1,448,822)  --  --
Net income (loss) (17,323,421) (20,925,014) (3,324,650)  109,604 (10,008,710) (1,590,224)
Earnings (Loss) per common stock            
Basic (4.53) (5.06) (0.80)  0.03 (2.42) (0.39)
- Continuing operations (4.55) (6.42) (1.02)  0.38 (2.42) (0.39)
- Discontinued operations  0.02  1.36  0.22 (0.35)  --  --
 Diluted (4.53) (5.06) (0.80)  0.03 (2.42) (0.39)
- Continuing operations (4.55) (6.42) (1.02)  0.38 (2.42) (0.39)
- Discontinued operations  0.02  1.36  0.22 (0.35)  --  --
Basic Weighted-average Shares Outstanding  3,822,386  4,130,221  4,130,221  4,104,569  4,130,221  4,130,221
Fully-Diluted Weighted-average Shares Outstanding  3,831,803  4,130,221  4,130,221  4,115,712  4,130,221  4,130,221
       
       
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES    Exchange rate 6.2939
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS      
             
  Year ended Three months ended
  Chinese Yuan (Renminbi)  U.S. Dollars  Chinese Yuan (Renminbi)  U.S. Dollars 
  December 31, December 31, December 31, December 31, December 31, December 31,
  2010 2011 2011 2010 2011 2011
  (Audited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Cash flows from operating activities:            
Net income (loss) attributable to eFuture Information Technology Inc.  (17,323,421)  (20,925,014)  (3,324,650)  109,604  (10,008,710)  (1,590,224)
Adjustments to reconcile net loss attributable to eFuture Information Technology Inc. to net cash flows provided by operating activities:            
Depreciation of property and equipment  2,009,702  1,996,264  317,174  567,722  585,756  93,067
Amortization of intangible assets  15,408,168  11,206,919  1,780,600  3,679,445  2,483,616  394,607
Impairment of intangible assets  2,401,502  2,061,194  327,491  2,401,502  2,061,194  327,491
Amortization of discount on convertible notes payable  13,712  6,431,872  1,021,922  3,014  6,086,046  966,975
Amortization of deferred loan costs   369,516  474,399  75,374  94,171  202,734  32,211
Gain on extinguishment of debt  --   (382,889)  (60,835)  --   --   -- 
Loss (Gains) on derivative liabilities  (3,429,479)  (347,565)  (55,223)  (738,387)  1,311  208
Finance cost - exchange warrants  1,443,888  --   --   1,443,888  --   -- 
Investment loss (gains)  (3,373,044)  (6,461,170)  (1,026,577)  --   240,000  38,132
Loss (Gains) on disposal of property and equipment  48,832  88,148  14,005  23,698  15,304  2,432
Allowance for doubtful accounts  5,482,636  2,539,705  403,518  3,718,661  (98,811)  (15,699)
Provision for loss in inventory and work in process  3,138,266  4,184,469  664,845  1,959,809  3,142,526  499,297
Compensation expenses for options granted to employees  3,930,160  3,937,919  625,672  1,332,812  953,383  151,477
Compensation expenses for restricted shares awarded to directors and senior management  1,596,715  1,370,689  217,781  63,909  346,845  55,108
Deferred income taxes  (1,770,001)  (2,449,284)  (389,152)  945,028  1,720,097  273,296
Foreign exchange gain (loss)  295,552  (141,638)  (22,504)  (437,468)  94,006  14,936
Non-controlling interest  (1,606,146)  (511,423)  (81,257)  (756,929)  --   -- 
Changes in assets and liabilities:            
Trade receivables  (3,357,770)  (5,591,289)  (888,366)  434,000  417,518  66,337
Notes receivables  --   (520,000)  (82,620)  --   (520,000)  (82,620)
Refundable value added tax  (55,367)  (4,295,257)  (682,448)  701,194  (2,873,746)  (456,592)
Advances to employees  (1,886,714)  585,142  92,970  (17,546)  520,711  82,733
Advances to suppliers  (1,939,238)  1,703,355  270,636  (2,048,578)  (305,939)  (48,609)
Other receivables  (321,291)  1,963,605  311,985  720,840  1,140,440  181,198
Prepaid expenses  757,414  (727,100)  (115,525)  612,279  (42,054)  (6,682)
Inventory and work in process  (13,226,638)  (16,721,573)  (2,656,790)  925,654  16,755,333  2,662,154
Trade payables  (2,108,399)  5,793,696  920,526  2,377,073  (3,292,177)  (523,074)
Other payables  2,533,262  1,533,606  243,665  2,450,484  3,802,465  604,151
Accrued expenses  6,094,865  (1,392,446)  (221,237)  9,134,231  4,009,387  637,027
Taxes payable  (677,294)  195,976  31,137  2,105,424  7,530,766  1,196,518
Advances from customers  26,218,042  8,092,834  1,285,824  (8,713,111)  (18,407,465)  (2,924,651)
Net cash provided by (used in) operating activities  20,667,430  (6,306,856)  (1,002,059)  23,092,423  16,560,536  2,631,204
             
Cash flows from investing activities:            
Purchases of property and equipment  (2,835,284)  (1,425,678)  (226,517)  (568,546)  (111,232)  (17,673)
Payments for intangible assets  (2,455,360)  (8,432,903)  (1,339,853)  216,918  (3,871,871)  (615,178)
Long-term investment  (240,000)  --   --   --   --   -- 
Acquisition of business  (15,000,000)  --   --   --   --   -- 
Cash received from disposal of property and equipment  --   3,000  476  --   --   -- 
Disposal of investments  2,633,092  5,895,999  936,780  --   --   -- 
Net cash used in investing activities  (17,897,552)  (3,959,582)  (629,114)  (351,628)  (3,983,103)  (632,851)
             
Cash flows from financing activities:            
Cash paid for the redemption of convertible notes  --   (6,329,300)  (1,005,624)  --   (6,329,300)  (1,005,624)
             
Issuance of common stock for cash, net of offering costs paid  12,158,095  --   --   --   --   -- 
Proceeds from exercise of options  36,068  --   --   --   --   -- 
Net cash provided by (used in) financing activities  12,194,163  (6,329,300)  (1,005,624)  --   (6,329,300)  (1,005,624)
             
Effect of exchange rate changes on cash and cash equivalents  (311,739)  (14,362)  (2,282)  (61,743)  (119,811)  (19,037)
             
Net increase (decrease) in cash and cash equivalents  14,652,302  (16,610,100)  (2,639,079)  22,679,052  6,128,322  973,692
             
Change in cash and cash equivalents included in the current assets of discontinued operations  1,673,554  516,322  82,035  313,172  --   -- 
Cash and cash equivalents at beginning of period  57,441,322  73,250,856  11,638,389  50,774,954  51,028,756  8,107,653
Cash and cash equivalents at end of period  73,767,178  57,157,078  9,081,345  73,767,178  57,157,078  9,081,345
             
Supplemental cash flow information            
Interest paid  660,000  482,048  76,590  120,793  158,873  25,242
       
       
EFUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARIES   Exchange rate 6.2939
NON-GAAP MEASURES OF PERFORMANCE      
             
  Year ended Three months ended
Continuing operations Chinese Yuan (Renminbi)  U.S. Dollars  Chinese Yuan (Renminbi)  U.S. Dollars 
   December 31,  December 31,  December 31,  December 31,  December 31,  December 31,
  2010 2011 2011 2010 2011 2011
  (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
NON-GAAP OPERATING INCOME (LOSS) AND ADJUSTED EBITDA            
             
Operating income/(loss) (GAAP Basis)  (21,732,821)  (18,759,913)  (2,980,650)  2,676,548  2,432,295  386,453
             
Adjustments for non-GAAP measures of performance:            
Add back amortization of acquired software technology  10,353,492  7,838,965  1,245,486  2,410,734  1,742,287  276,822
Add back amortization of intangibles  4,734,364  3,319,857  527,472  1,121,549  741,329  117,785
Add back impairment of intangible assets  2,401,502  2,061,194  327,490  2,401,502  2,061,194  327,490
Add back share-based compensation expenses  5,526,875  5,308,608  843,454  1,396,721  1,300,228  206,586
Adjusted non-GAAP operating earnings  1,283,412  (231,289)  (36,748)  10,007,054  8,277,333  1,315,136
Add back depreciation  2,009,702  1,947,925  309,494  567,722  585,756  93,067
             
Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization)  3,293,114  1,716,636  272,746  10,574,776  8,863,089  1,408,203
             
NON-GAAP OPERATING INCOME (LOSS) AND ADJUSTED EBITDA, as a percentage of revenue            
             
Operating income/(loss) (GAAP BASIS) -14% -11% -11% 4% 3% 3%
             
Adjustments for non-GAAP measures of performance:            
Amortization of acquired software technology 7% 5% 5% 2% 1% 1%
Amortization of intangibles 3% 2% 2% 1% 0% 0%
Impairment of intangible assets 2% 1% 1% 2% 1% 1%
Share-based compensation expenses 4% 3% 3% 1% 1% 1%
Adjusted non-GAAP operating income 1% 0% 0% 8% 6% 6%
Depreciation 1% 1% 1% 0% 0% 0%
             
Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization) 2% 1% 1% 9% 7% 7%
             
NON-GAAP EARNINGS PER SHARE            
Net income/(loss) from continuing operations  (17,386,892)  (26,534,366)  (4,215,886)  1,558,426  (10,008,710)  (1,590,224)
Amortization of acquired software technology  10,353,492  7,838,965  1,245,486  2,410,734  1,742,287  276,822
Amortization of intangibles  4,734,364  3,319,857  527,472  1,121,549  741,329  117,785
Impairment of intangible assets  2,401,502  2,061,194  327,490  2,401,502  2,061,194  327,490
Share-based compensation expenses  5,526,875  5,308,608  843,454  1,396,721  1,300,228  206,586
Accretion on convertible notes  13,712  6,431,872  1,021,922  3,014  6,086,046  966,975
Adjusted Net Income  5,643,053  (1,573,870)  (250,063)  8,891,946  1,922,374  305,434
 
             
Adjusted non-GAAP diluted earnings per share  1.47  (0.38)  (0.06)  2.16  0.47  0.07
Shares used to compute non-GAAP diluted earnings per share  3,831,803  4,130,221  4,130,221  4,115,712  4,130,221  4,130,221


            

Mot-clé


Coordonnées