EXHIBIT 99.1
e-Future Reports Record Total Revenue and Earnings for Nine Months Ended September 30, 2007
Increases Software Revenues and Service Fee Income in the First Three Quarters of 2007
by 57.6% and 65.7% Over the Same Period of 2006
BEIJING, Dec. 17 /Xinhua-PRNewswire/ — e-Future Information Technology Inc. (EFUT), a leading front supply chain management software and service company in China, today announced its financial results for the third quarter ended September 30, 2007.
The First Three Quarters of 2007 Highlights
| • | Total revenues increased to US$4.7 million, up 31.4% over the same period of 2006. |
| • | Software revenues increased to US$3 million, up 57.6% over the same period of 2006. |
| • | Service fee income increased to US$0.87 million, up 65.7% over the same period of 2006. |
| • | Gross Profit increased to US$2.26 million, up 42% from the same period of 2006. |
| • | Operating Profit increased to US$15,042, up 186% from the same period of 2006. |
| • | Non-GAAP net income of US$587,557 or US$0.21 per fully diluted share, increased 120% year-on-year. |
| • | GAAP Net Loss increased to US$(388,216), largely to expenses and amortization associated with a US$10 million private placement in March 2007 as well as acquisitions in the nine months ended September 30 of 2007. |
| • | As of September 30, 2007, the Company had cash and cash equivalents of US$13.8 million. |
Operational Results Highlights
Recent accomplishments include:
(i) We have completed the acquisition of Crownhead and its subsidiary Guangzhou Royalstone, an innovative leader in China’s supermarket market, which has significantly improved e-Future’s market share in China’s Top 100 retailers and global accounts. This transaction will help e-Future significantly improve 4Q financial performance and be accretive to e-Future’s earnings per share in 2007.
(ii) Sales contracts increased 91% over the same period of 2006. Fueled by the fast growth of China economy and rapid development of the retail industry, e-Future’s software sales continue to ride the tide of a robust market.
(iii) New market penetration in addition to maintaining our competitive position and expand market share through organic growth in the front chain market, particularly in the retail and FMCG markets, we are leveraging existing client base (over 500 retailers and over 200 distributors) into new areas such as B2B service between these retailers and their suppliers and exploring new media business based on consumer community.
“The record results for the first three quarters of 2007 demonstrate the ability of e-Future to capture the benefits of a growing market. I am very pleased with the results for the first three quarters of 2007, in particular our 57.6% increase in software licenses over the comparable period in 2006,” said Adam Yan, Chairman and CEO of e-Future. “With our robust organic growth and the synergies of our combined organization which includes the acquisition of Crownhead, we are rapidly improving our position in China’s retail industry and seeing more opportunities ahead. We look forward to a great fourth quarter as the leading software and service provider in China’s front-end supply chain market from manufacturers to consumers.”
Business Outlook
Based upon our robust organic growth, developing innovative business models and selective strategic acquisitions, the Company estimates its total revenues for year 2007 to be between US$9.3 million and US$10 million.
Results for the Nine Months Ended September 30, 2007(1)
e-Future reported total revenues of US$4.7 million for the nine months ended September 30, 2007, representing a 31.4% increase from the corresponding period in 2006.
Software sales for the nine months ended September 30 were US$3.0 million, representing a 57.6% increase from the corresponding period in 2006. The growth was driven by the increases in small and medium-sized businesses and the increased sales on providing products to global customers operating in China.
Service fee income for the nine months ended September 30 was US$0.87million, representing a 65.7% increase from the corresponding period in 2006 due to our efforts on service for installed base clients and increased additional billings after the free service period.
Cost of software as a component of cost of revenues consists of wages, materials, handling charges and other expenses associated with the development of our software. Cost of software was US$0.94 million, representing 81% increase from the corresponding period in 2006. This increase resulted directly from our effort to provide our software and services to new customers who require more new features and functions from our products which requires more labor on the implementation of these products.
Cost of service fee income as a component of cost of revenues includes salaries and related expenses of our consulting organization and an allocation of our facilities and depreciation expenses. Cost of service fee income was US$0.25 million, representing 56.9% increase from the corresponding period in 2006, mainly due to the increase in our service fee income and the increased labor necessary to fulfill our service obligations.
General and administrative expenses consist primarily of costs from our finance and human resources organizations; third party legal and other professional services fees; and an allocation of our facilities costs and depreciation expense. G & A expenses were US$1.18 million, representing a 79% increase from the nine months ended September 30 of 2006, directly resulting from increased expenses from new branches, increased headcount, and additional legal and accounting fees and public relations costs primarily related to becoming a public company.
Selling and distribution expenses consist primarily of salaries and related costs of our sales and marketing organization: costs of our marketing programs, including advertising, trade shows, and collateral sales materials; and an allocation of our facilities and depreciation expenses. Selling and distribution expenses were US$1.0 million in this period, which essentially remained flat from the corresponding period in 2006.
Research and development expenses which are expensed as incurred, consist primarily of salaries and related costs of our engineering organization; consultants; and an allocation of our facilities and depreciation expense. We believe that our success depends on continued enhancement of our current products and our ability to develop new technologically advanced products that meet the increasingly sophisticated requirements of our customers. R & D expense was US$0.03 million for the nine months ended September 30 of 2007. We are expecting more spending on the development of new software products to meet the evolving complexities of our customers’ businesses.
Operating profit was US$15,042 for the three quarters ended September 30, 2007 which was 186% larger than the operational loss generated during the same period of 2006. We diminished the operating loss caused by the seasonally weak period in first half of the year for the retail industry in China.
Non-GAAP net income excluding amortization of acquired software technology, amortization of intangibles and accretion on convertible notes was US$587,557 or US$0.21 per fully diluted share for the nine months ended September 30 of 2007, representing a 120% increase from the corresponding period in 2006.
Net Income in the nine months ended September 30 of 2007 decreased to US$(388,216) or US$(0.15) per share, as compared to a GAAP net loss of US$(9,693) or US$(0.01) per share for the first three quarters of 2006, due to expenses related to our $10 million private placement and foreign currency transaction loss. Adjusted non-GAAP earnings for the first three quarters of 2007 of US$587,557 or US$0.21 per share, which excludes amortization of acquired software technology and intangibles and accretion on convertible notes, as compared to adjusted non-GAAP earnings per share of US$253,246 or US$0.17 for the first three quarters of 2006.
As of September 30, 2007, the Company had cash and cash equivalents of US$13.8 million. Net operating cash flow and capital expenditures for the nine months ended September 30, 2007 were US$-0.11 million and $0.86 million, respectively. The increase in capital expenditure was due to the acquisitions of Tangcheng and Royalstone.
This announcement contains translations of certain RMB amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB7.5108 to US$1.00, the effective noon buying rate as of September 30, 2007.
About e-Future Information Technology Inc.
e-Future is a leading software and service provider in China’s front-end supply chain market from manufacturers to consumers, especially in retail and the Fast Moving Consumer Goods (“FMCG”) market for manufacturers, distributors, wholesalers, logistics companies and retailers. e-Future’s clients are centered in the retail, automotive, general household appliance and consumer goods industries.
e-Future now serves more than 800 clients, including over 500 retailers and over 200 distributors and Fortune 500 companies that do business in China including Procter & Gamble, Johnson & Johnson, Kimberly-Clark, the Chang’an Motors and Ford Motors joint venture, B&Q-Kingfisher China, GUCCI China, Aeon- JUSCO China, PARKSON China, SOGO China and Mickey’s Space stores (Disney franchises). Leading local companies include Belle, Lianhua, Suning, Wuhan Zhongbai, Wushang Group, Bubugao, Yonghui and China Duty-Free Stores.
Moreover, e-Future is also one of IBM’s premier business partners in Asia Pacific as well as the partner of SAP, Oracle, Microsoft, JDA and Motorola. e-Future has 19 branch offices in 31 provinces in China with over 600 employees including 250 consultants and service professionals and 270 programmers for software research and development and customization.
FORWARD-LOOKING STATEMENTS
This announcement contains statements that may constitute forward-looking statements made pursuant to the safe harbor provision of the Private Securities Litigation Reform Act of 1995. We caution investors that any forward-looking statements presented in this report, or which management may make orally or in writing from time to time, are based on beliefs and assumptions made by, and information currently available to, management. When used, the words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,” “result,” “should,” “will” and similar expressions which do not relate solely to historical matters are intended to identify forward-looking statements. Such statements are subject to risks, uncertainties and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected by the forward-looking statements. We caution you that while forward-looking statements reflect our good-faith beliefs when we make them, they are not guarantees of future performance and are affected by actual events when they occur after we make such statements. Accordingly, investors should use caution in relying on forward-looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.
Some of the risks and uncertainties that may cause e-Future’s actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:
| • | general risks affecting the Chinese retail industry; |
| • | failure to effectively manage our growth and expansion or to integrate acquisitions and developments successfully; |
| • | risks and uncertainties affecting software development; |
| • | risks associated with downturns in the Chinese national and local economies; |
| • | risks associated with our dependence on key personnel whose continued service is not guaranteed; and |
| • | the other risk factors identified in our most recently filed Annual Report on Form 20-F, including those described under the caption “Risk Factors.” |
The risks set forth above are not exhaustive. Other sections of this report may include additional factors that could adversely affect our business and financial performance. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time and it is not possible for management to predict all risk factors, nor can it assess the impact of all risk factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. Investors should also refer to our most recent Annual Report on Form 20-F for future periods and reports on Form 6-K as we file them with the Securities and Exchange Commission, and to other materials we may furnish to the public from time to time through Forms 6-K or otherwise, for a discussion of risks and uncertainties that may cause actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements. We expressly disclaim any responsibility to update any forward- looking statements to reflect changes in underlying assumptions or factors, new information, future events, or otherwise, and you should not rely upon these forward-looking statements after the date of this report.
Use of Non-GAAP Financial Information
e-Future uses non-GAAP measures of performance, including adjusted operating income, EBITDA (earnings before interest, taxes, depreciation and amortization) and earnings per share, in its public statements. Management uses, and chooses to disclose, these non-GAAP financial measures because it believes that (i) such measures provide an additional analytical tool to clarify e-Future’s results from operations and help e-Future to identify underlying trends in its results of operations; (ii) e-Future uses non-GAAP earnings measures, including EBITDA, as a measure of profitability because such measures help e-Future compare its performance on a consistent basis across time periods; and (iii) these non-GAAP measures are employed by e- Future’s management in its own evaluation of performance and are utilized in financial and operational decision making processes, such as budget planning and forecasting.
Set forth below are additional reasons why specific items are excluded from the Company’s non-GAAP financial measures:
| • | Amortization charges for acquired technology are excluded because they result from prior acquisitions, rather than ongoing operations, and absent additional acquisitions, are expected to decline over time. |
| • | e-Future excludes depreciation and amortization of intangibles because they are non-cash expenses, and while tangible and intangible assets support its business, it does not believe the related depreciation and amortization costs are directly attributable to the operating performance of its business. |
| • | Adjustments to accretion on convertible notes and record a change in the fair value of a related conversion feature are non-routine transactions, not directly related to e-Future’s core business of selling software and related services and hardware. |
Material Limitations (and Compensation thereof) Associated with the Use of Non-GAAP Financial Measures
Non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for e-Future’s GAAP results. In the future, e-Future expects to continue reporting non-GAAP financial measures excluding items described above and e-Future expects to continue to incur expenses similar to the non-GAAP adjustments described above. Accordingly, exclusion of these and other similar items in its non-GAAP presentation should not be construed as an inference that these costs are unusual, infrequent or non-recurring.
e-Future compensates for these limitations by relying primarily on its GAAP results and using non-GAAP financial measures only supplementally. e- Future also provides reconciliations of each non-GAAP financial measure to its most directly comparable GAAP measure, and it encourages investors to carefully review those reconciliations.
[Remainder of Page Left Intentionally Blank – Financial Information Follows]
E-FUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
| Chinese Yuan (Renminbi) | U.S. Dollars | |||||||||||||||
| December 31, 2006 |
September 30, 2007 |
September 30, 2007 | ||||||||||||||
| (Historical) | (Pro Forma) | |||||||||||||||
| Audited | Unaudited | Unaudited | Unaudited | |||||||||||||
| ASSETS |
||||||||||||||||
| Current assets |
||||||||||||||||
| Cash and cash equivalents |
¥ | 61,464,737 | ¥ | 104,265,256 | $ | 13,882,044 | $ | 12,430,269 | ||||||||
| Trade receivables, less allowance for doubtful accounts of ¥2,109,910 and ¥3,250,871 respectively |
4,452,959 | 8,693,018 | 1,157,402 | 1,157,402 | ||||||||||||
| Refundable value added tax |
2,470,941 | 2,753,271 | 366,575 | 366,575 | ||||||||||||
| Deposits |
44,943 | 264,354 | 35,197 | 35,197 | ||||||||||||
| Advances to employees |
1,198,601 | 3,151,731 | 419,627 | 419,627 | ||||||||||||
| Advances to suppliers |
443,030 | 443,030 | 58,986 | 58,986 | ||||||||||||
| Other receivables |
171,120 | 3,319,838 | 442,009 | 442,009 | ||||||||||||
| Prepaid expenses |
534,755 | 417,330 | 55,564 | 55,564 | ||||||||||||
| Inventory |
4,121,136 | 12,131,061 | 1,615,149 | 1,615,149 | ||||||||||||
| Total current assets |
74,902,222 | 135,438,889 | 18,032,553 | 16,580,778 | ||||||||||||
| Non-current assets |
||||||||||||||||
| Long-term investments |
— | 4,588,972 | 610,983 | 610,983 | ||||||||||||
| Deferred loan costs, net of ¥1,237,142 of amortization |
— | 10,279,573 | 1,368,639 | 1,368,639 | ||||||||||||
| Property and equipment, net of accumulated depreciation of ¥4,690,856 and ¥5,027,890, respectively |
1,014,581 | 2,029,619 | 270,227 | 270,227 | ||||||||||||
| Intangible assets, net of accumulated amortization of ¥8,678,751 and ¥12,743,682, respectively |
7,108,244 | 51,841,715 | 6,902,289 | 6,902,289 | ||||||||||||
| Goodwill |
— | 44,143,912 | 5,877,392 | 5,877,392 | ||||||||||||
| Total non-current assets |
8,122,825 | 112,883,791 | 15,029,530 | 15,029,530 | ||||||||||||
| Total assets |
¥ | 83,025,047 | ¥ | 248,322,680 | $ | 33,062,083 | $ | 31,610,308 | ||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||||||||||
| Current liabilities |
||||||||||||||||
| Trade accounts payable |
¥ | 1,230,782 | ¥ | 2,692,733 | $ | 358,516 | $ | 358,516 | ||||||||
| Accrued expenses |
3,941,618 | 4,986,869 | 663,960 | 663,960 | ||||||||||||
| Taxes payable |
5,182,615 | 5,168,172 | 688,099 | 688,099 | ||||||||||||
| Advances from customers |
8,121,043 | 17,138,346 | 2,281,827 | 2,281,827 | ||||||||||||
| Royalstone acquisition obligation, current portion |
— | 62,611,099 | 8,336,142 | 8,336,142 | ||||||||||||
| Make-whole obligation, current portion |
— | 1,995,762 | 265,719 | 132,859 | ||||||||||||
| Convertible note payable, current portion |
— | 7,004,384 | 932,575 | 466,287 | ||||||||||||
| Total current liabilities |
18,476,058 | 101,597,365 | 13,526,838 | 12,927,690 | ||||||||||||
| Long-term liabilities |
||||||||||||||||
| Royalstone acquisition obligation, net of current portion |
— | 6,416,970 | 854,366 | 854,366 | ||||||||||||
| Make-whole obligation, net of current portion |
— | 19,812,221 | 2,637,831 | 1,318,916 | ||||||||||||
| 12% ¥75,108,000 ( $10,000,000) convertible note payable, net of ¥53,379,624 unamortized discount based on an imputed interest rate of 28.9%, net of current portion |
— | 14,723,992 | 1,960,376 | 980,188 | ||||||||||||
| Deferred income taxes |
— | 5,282,076 | 703,264 | 703,264 | ||||||||||||
| Total long-term liabilities |
— | 46,235,259 | 6,155,837 | 3,856,734 | ||||||||||||
| Shareholders’ equity |
||||||||||||||||
| Ordinary shares, $0.0756 U.S. dollars (¥ 0.6257) par value; 6,613,756 shares authorized; 2,633,500 shares and 2,633,500 shares outstanding (2,833,580 shares pro forma), respectively |
1,647,781 | 1,647,781 | 219,388 | 234,514 | ||||||||||||
| Additional paid-in capital |
77,726,236 | 116,092,037 | 15,456,681 | 20,441,555 | ||||||||||||
| Statutory reserves |
3,084,020 | 3,084,020 | 410,611 | 410,611 | ||||||||||||
| Accumulated foreign currency translation adjustment |
(491,079 | ) | — | — | — | |||||||||||
| Accumulated deficit |
(17,417,969 | ) | (20,333,782 | ) | (2,707,272 | ) | (6,260,796 | ) | ||||||||
| Total shareholders’ equity |
64,548,989 | 100,490,056 | 13,379,408 | 14,825,884 | ||||||||||||
| Total liabilities and shareholders’ equity |
¥ | 83,025,047 | ¥ | 248,322,680 | $ | 33,062,083 | $ | 31,610,308 | ||||||||
E-FUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2007
| Chinese Yuan (Renminbi) | U.S. Dollars | |||||||||||||||
| September 30, | September 30, 2007 | |||||||||||||||
| 2006 | 2007 | (Historical) | (Pro Forma) | |||||||||||||
| Unaudited | Unaudited | Unaudited | Unaudited | |||||||||||||
| Revenues |
||||||||||||||||
| Software sales |
¥ | 14,374,457 | ¥ | 22,657,547 | $ | 3,016,662 | $ | 3,016,662 | ||||||||
| Hardware sales |
8,757,746 | 6,381,792 | 849,683 | 849,683 | ||||||||||||
| Service fee income |
3,936,185 | 6,521,734 | 868,314 | 868,314 | ||||||||||||
| Total Revenues |
27,068,387 | 35,561,073 | 4,734,659 | 4,734,659 | ||||||||||||
| Cost of revenues |
||||||||||||||||
| Cost of software |
3,898,742 | 7,049,427 | 938,572 | 938,572 | ||||||||||||
| Cost of hardware |
7,874,452 | 5,406,305 | 719,804 | 719,804 | ||||||||||||
| Cost of service fee income |
1,214,875 | 1,906,683 | 253,859 | 253,859 | ||||||||||||
| Amortization of acquired technology |
— | 2,229,127 | 296,790 | 296,790 | ||||||||||||
| Amortization of software costs |
2,078,163 | 1,986,882 | 264,537 | 264,537 | ||||||||||||
| Total Cost of Revenue |
15,066,231 | 18,578,424 | 2,473,562 | 2,473,562 | ||||||||||||
| Gross Profit |
12,002,156 | 16,982,648 | 2,261,097 | 2,261,097 | ||||||||||||
| Expenses |
||||||||||||||||
| Research and development |
— | 242,764 | 32,322 | 32,322 | ||||||||||||
| General and administrative |
4,948,093 | 8,857,730 | 1,179,332 | 1,179,332 | ||||||||||||
| Selling and distribution expenses |
7,185,396 | 7,769,176 | 1,034,401 | 1,034,401 | ||||||||||||
| Total Expenses |
12,133,489 | 16,869,670 | 2,246,055 | 2,246,055 | ||||||||||||
| Profit (Loss) from operations |
(131,333 | ) | 112,978 | 15,042 | 15,042 | |||||||||||
| Interest income |
29,537 | 2,768,835 | 368,647 | 368,647 | ||||||||||||
| Interest expense |
25,188 | (1,286,226 | ) | (171,250 | ) | (3,724,774 | ) | |||||||||
| Amortization of discount on notes payable |
— | (3,112,821 | ) | (414,446 | ) | (414,446 | ) | |||||||||
| Amortization of loan costs |
— | (1,237,142 | ) | (164,715 | ) | (164,715 | ) | |||||||||
| Profit (Loss) on investments |
— | 140,147 | 18,659 | 18,659 | ||||||||||||
| Foreign currency transaction losses |
(301,585 | ) | (40,153 | ) | (40,153 | ) | ||||||||||
| Net loss |
¥ | (76,609 | ) | ¥ | (2,915,814 | ) | $ | (388,216 | ) | $ | (3,941,740 | ) | ||||
| Earnings per ordinary share |
||||||||||||||||
| Basic |
¥ | (0.05 | ) | ¥ | (1.11 | ) | $ | (0.15 | ) | $ | (1.50 | ) | ||||
| Diluted |
¥ | (0.05 | ) | ¥ | (1.11 | ) | $ | (0.15 | ) | $ | (1.50 | ) | ||||
E-FUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2007
| Chinese Yuan (Renminbi) | U.S. Dollars | |||||||||||
| September 30, | September 30, | September 30, | ||||||||||
| 2006 | 2007 | 2007 | ||||||||||
| Unaudited | Unaudited | Unaudited | ||||||||||
| Cash flows from operating activities: |
||||||||||||
| Net income (loss) |
¥ | (76,609 | ) | ¥ | (2,915,813 | ) | $ | (388,216 | ) | |||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||||||
| Depreciation |
294,818 | 337,034 | 44,873 | |||||||||
| Amortization of intangible assets |
2,078,163 | 4,216,008 | 561,326 | |||||||||
| Amortization of discount on notes payable |
— | 3,112,821 | 414,446 | |||||||||
| Amortization of deferred loan costs |
— | 1,237,142 | 164,715 | |||||||||
| Change in assets and liabilities: |
||||||||||||
| Accounts receivable |
1,865,282 | (4,240,059 | ) | (564,528 | ) | |||||||
| Refundable value added tax |
1,151,601 | (282,330 | ) | (37,590 | ) | |||||||
| Deposits |
314,429 | (219,411 | ) | (29,213 | ) | |||||||
| Advances to employees |
313,079 | (1,953,130 | ) | (260,043 | ) | |||||||
| Advances to suppliers |
(157,690 | ) | — | — | ||||||||
| Other receivables |
(8,431 | ) | (3,148,718 | ) | (419,225 | ) | ||||||
| Prepaid expenses |
160,265 | 117,425 | 15,634 | |||||||||
| Inventories |
(4,350,198 | ) | (8,009,925 | ) | (1,066,454 | ) | ||||||
| Trade payables |
(1,117,145 | ) | 1,461,951 | 194,647 | ||||||||
| Accrued expenses |
(1,129,487 | ) | 1,045,251 | 139,166 | ||||||||
| Taxes payable |
(173,557 | ) | (14,443 | ) | (1,923 | ) | ||||||
| Advances from customers |
2,453,876 | 9,017,303 | 1,200,578 | |||||||||
| Decrease in accrued make-whole obligations |
— | (610,931 | ) | (81,340 | ) | |||||||
| Net cash provided by operating activities |
1,618,396 | (849,825 | ) | (113,147 | ) | |||||||
| Cash flows from investing activities: |
||||||||||||
| Purchases of property and equipment |
(337,184 | ) | (2,346,296 | ) | (312,390 | ) | ||||||
| Payments for software |
(2,449,318 | ) | (4,109,748 | ) | (547,179 | ) | ||||||
| Long-term investments |
— | (4,588,972 | ) | (610,983 | ) | |||||||
| Payment to purchase net assets of Royalstone |
— | (9,981,954 | ) | (1,329,013 | ) | |||||||
| Loan to Guarantor |
800,000 | — | — | |||||||||
| Net cash used in investing activities | (1,986,502 | ) | (21,026,970 | ) | (2,799,565 | ) | ||||||
| Cash flows from financing activities: | ||||||||||||
| Issuance of ordinary shares for cash, net of offering costs paid |
(250,024 | ) | — | — | ||||||||
| Proceeds from issuance of convertibe notes payable, net of loan costs paid |
— | 67,025,162 | 8,923,838 | |||||||||
| Repayment of short term loan |
(2,800,000 | ) | — | — | ||||||||
| Net cash provided by (used in) financing activities |
(3,050,024 | ) | 67,025,162 | 8,923,838 | ||||||||
| Effect of exchange rate changes on cash |
— | (2,347,848 | ) | (312,596 | ) | |||||||
| Net increase in cash |
(3,418,130 | ) | 42,800,519 | 5,698,530 | ||||||||
| Cash and cash equivalents at beginning of period |
8,834,817 | 61,464,737 | 8,183,514 | |||||||||
| Cash and cash equivalents at end of period |
¥ | 5,416,687 | ¥ | 104,265,256 | $ | 13,882,044 | ||||||
| Supplemental cash flow information |
||||||||||||
| Interest paid |
¥ | 66,593 | ¥ | 1,286,226 | $ | 171,250 | ||||||
E-FUTURE INFORMATION TECHNOLOGY INC. AND SUBSIDIARY
NON-GAAP MEASURES OF PERFORMANCE
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2006 AND 2007
| Chinese Yuan (Renminbi) | U.S. Dollars | |||||||||||
| September 30, | September 30, | |||||||||||
| 2006 | 2007 | 2007 | ||||||||||
| Unaudited | Unaudited | Unaudited | ||||||||||
| NON-GAAP OPERATING INCOME (LOSS) AND ADJUSTED EBITDA |
||||||||||||
| Operating income (loss) (GAAP Basis) |
(131,333 | ) | ¥ | 112,978 | $ | 15,042 | ||||||
| Adjustments for non-GAAP measures of performance: |
||||||||||||
| Add back amortization of acquired software technology |
— | 2,229,127 | 296,790 | |||||||||
| Add back amortization of intangibles |
2,078,163 | 1,986,882 | 264,537 | |||||||||
| Adjusted non-GAAP operating income |
1,946,830 | 4,328,987 | 576,368 | |||||||||
| Add back depreciation |
294,818 | 337,034 | 44,873 | |||||||||
| Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization) |
¥ | 2,241,649 | ¥ | 4,666,021 | $ | 621,241 | ||||||
| NON-GAAP OPERATING INCOME (LOSS) AND ADJUSTED EBITDA, as a percentage of revenue |
||||||||||||
| Operating income (loss) (GAAP BASIS) |
% | (0.5 | ) | % | 0.3 | % | 0.3 | |||||
| Adjustments for non-GAAP measures of performance: |
||||||||||||
| Amortization of acquired software technology |
% | — | % | 6.3 | % | 6.3 | ||||||
| Amortization of intangibles |
% | 7.7 | % | 5.6 | % | 5.6 | ||||||
| Adjusted non-GAAP operating income |
% | 7.2 | % | 12.2 | % | 12.2 | ||||||
| Depreciation |
% | 1.1 | % | 0.9 | % | 0.9 | ||||||
| Adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization) |
% | 8.3 | % | 13.1 | % | 13.1 | ||||||
| NON-GAAP EARNINGS PER SHARE |
||||||||||||
| Net Income(Loss) |
¥ | (76,609 | ) | ¥ | (2,915,814 | ) | $ | (388,216 | ) | |||
| Amortization of acquired software technology |
— | 2,229,127 | 296,790 | |||||||||
| Amortization of intangibles |
2,078,163 | 1,986,882 | 264,537 | |||||||||
| Accretion on convertible notes |
— | 3,112,821 | 414,446 | |||||||||
| Adjusted Net income |
2,001,553 | 4,413,016 | 587,557 | |||||||||
| Adjusted non-GAAP diluted earnings per share |
¥ | 1.33 | ¥ | 1.60 | $ | 0.21 | ||||||
| Shares used to compute non-GAAP diluted earnings per share |
1,500,000 | 2,762,094 | 2,762,094 | |||||||||