Home
 About SmartHeat
 Our people
 Products
Investor relations
 Press room
 Contact us
 
 
 

 

SmartHeat Inc. Announces Record Full Year 2010 Financial Results - 52% Revenue Growth, 47% Net Income Growth

NEW YORK, Mar. 15, 2011 /PRNewswire-Asia/ -- SmartHeat Inc. (Nasdaq: HEAT; website: www.smartheatinc.com), a market leader in China's clean technology, energy savings industry, today announced record financial results for the year ended December 31, 2010. SmartHeat management is scheduled to host an investor conference call at 8:30 a.m. EDT on March 15, 2011.

Financial Highlights:

  • Revenues of $125.41 million, up 51.89% from 2009
  • Operating income of $26.69 million, up 46.85% from 2009
  • Net income of $22.69 million, up 46.99% from 2009

 

Business Highlights:

  • Meets or exceeds guidance for 2010
  • Commences acquisition strategy with German heat pump manufacturer and designer GWP in the first quarter of 2011
  • Continues with market expansion in Western China and nuclear industry

˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙


Financial Summary:

2010

 

2009

Change

 

Revenue

$125,406,862

 

$82,563,869

51.89%

Gross Profit

$44,711,917

 

$29,096,064

53.67%

Gross Profit Margin

35.65%

 

35.24%

 

Operating Income

$26,691,040

 

$18,175,199

46.85%

Operating Margin

21.28%

 

22.01%

 

Net Income

$22,698,443

 

$15,442,529

46.99%

Net Margin

18.10%

 

18.70%

 

Diluted EPS

$0.68

 

$0.58

 

 

 

 

 

 

 

 

 

4Q10

 

4Q09

Change

Revenue

$41,793,612

 

$26,022,074

60.61%

Gross Profit

$15,276,581

 

$9,116,632

67.50%

Gross Profit Margin

36.55%

 

35.03%

 

Operating Income

$7,850,823

 

$3,148,012

149.39%

Operating Margin

18.78%

 

12.10%

 

Net Income

$6,497,187

 

$2,923,175

122.26%

Net Margin

15.55%

 

11.23%

 

Revenues
In 2010, total sales increased 51.89% to $125.41 million compared to $82.56 million in 2009.
In the fourth quarter of 2010, total sales increased 60.61% to $41.79 million compared to $26.02 million in 4Q09. All three of the Company's product lines contributed to higher sales in 2010 and were a result of China's energy-saving policies, continued growth in energy-saving industry, and our successful market expansion.
The breakdown of revenues for 2010 was $55.44 million from PHE units and $60.22 million from heat exchangers, with sales from PHE units up 42.21% compared to 2009 and sales from heat exchangers up 69.18% compared to 2009. Sales from heat meters were up 22.08% from 2009 and accounted for $9.74 million in revenues for 2010.
The breakdown of revenues for the fourth quarter of 2010 was $21.64 million from PHE units and $19.33 million from heat exchangers, with sales from PHE units up 107.57% compared to 4Q09 and sales from heat exchangers up 25.06% compared to 4Q09. Sales from heat meters were up 482.29% from 4Q09 and accounted for $0.83 million in revenues for the quarter.
The following table presents the revenue contribution by percentage for each major product line in 4Q10 in comparison with 4Q09 and fiscal year 2010 in comparison with 2009:

 

 

Percent of Total Revenues

 

Product Line

 

2010

 

2009

 

4Q10

 

4Q09

Plate Heat Exchange (PHE) Unit

 

44.21%

 

47.22%

 

51.77%

 

40.06%

Heat Exchanger

 

48.02%

 

43.11%

 

46.25%

 

59.40%

Heat Meters

 

7.77%

 

9.67%

 

1.98%

 

0.55%

Total

 

100.00%

 

100.00%

 

100.00%

 

100.00%

Net Income
Net income in 2010 totaled $22.70 million ($0.68 per diluted share), up 47% from $15.44 million ($0.58 per diluted share) in 2009.
Net income in the fourth quarter totaled $6.50 million, up 122.26% from $2.92 million in 4Q09.The higher net income was driven primarily by increased sales from PHEs and PHE units. Earnings per share for 2010 increased by $0.10 per share.
Gross Profit Margin
Gross profit margin for 2010 was 35.65%, up from 35.24% in 2009. Gross profit margin for 4Q10 was 36.55%, up from 35.03% in 4Q09. The margin maintenance for 2010 is due mainly to our effective cost control and our cost-plus pricing.
Operating Expense
Operating expenses as a percentage of sales were 14.4% for fiscal year 2010 and 17.8% for Q410, compared to 13.2% for fiscal year 2009 and 22.9% for Q409. The increase in operating expenses resulted from increased sales and expansion of our business, including the hiring of more sales personnel, higher depreciation expense, training the marketing team and establishing new sales offices in more regions of China. We believe the expansion and training of our marketing team and other employees will increase sales and improve the efficiency of our operations. We will continue our tight budgetary control and cost effectiveness.

2011 Full Year Guidance
SmartHeat is announcing full year 2011 guidance of $22 - $28 million in net income on $120 - $150 million in revenues, reflecting $0.60 - $0.80 EPS.
Outlook
Mr. James Jun Wang, Chairman and Chief Executive Officer of Smart Heat Inc., commented: "We maintained the momentum from the first nine months of 2010 and delivered another set of strong results. We thank our hard working employees who are dedicated to executing our operational strategy. We are quite pleased to see the significant payback we expected to receive from investments made to expand our sales and distribution channels."
"Government requirements to implement energy savings and emission reduction have increased the demand for our energy-saving products in all industrial sectors. We are optimistic about taking advantage of economic development in West China and urbanization trends throughout the country even though China is experiencing inflation and is responding to currency and inflationary pressures. Furthermore, we plan to reap the benefits of our expansion into western China and are excited about the addition of the German heat pump manufacturer GWP, which, with our expansion into nuclear energy products, will be a valuable addition to our clean energy business portfolio." concluded Mr. Wang.
Investor Conference Call Instructions:
SmartHeat management will host an earnings conference call to discuss its 2010 financial results and 2011 outlook.
Date and time: ˙8:30 a.m. U.S. Eastern Daylight Saving Time, March 15, 2011
U.S. toll free number: ˙+1 866-800-8648
International direct dial-in: +1-617-614-2702
Conference passcode: 163 032 65
About SmartHeat Inc.
Founded by James Jun Wang, a former executive at Honeywell China, SmartHeat Inc. (www.smartheatinc.com) is a NASDAQ Global Market listed (NASDAQ: HEAT) U.S. company with its primary operations in China. SmartHeat is a market leader in China's clean technology energy savings industry. SmartHeat manufactures heat exchangers, custom plate heat exchanger units (PHE Units) and heat meters. SmartHeat's products directly address air pollution problems in China where massive coal burning for cooking and heating purposes is the only source of economical heat energy in China. With broad product applications, SmartHeat's products significantly reduce heating costs, increase energy use, reduce air pollution, and have broad applications. SmartHeat's customers include global Fortune 500 companies as well as municipalities and industrial/residential users. China's heat transfer market is currently estimated at approximately $2.4 billion with double-digit annual growth according to the China Heating Association.
Safe Harbor Statement
All statements in this press release that are not historical are forward- looking statements made pursuant to the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. There can be no assurance that actual results will not differ from the company's expectations. SmartHeat's actual results may differ from its projections. Further, preliminary results are subject to normal year-end adjustments. You are cautioned not to place undue reliance on any forward-looking statements in this press release as they reflect SmartHeat's current expectations with respect to future events and are subject to risks and uncertainties that may cause actual results to differ materially from those contemplated. Potential risks and uncertainties include, but are not limited to, the risks described in SmartHeat's filings with the Securities and Exchange Commission.

SMARTHEAT INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
AS OF DECEMBER 31, 2010 AND 2009
2010 2009
ASSETS
CURRENT ASSETS
˙˙˙˙ Cash & cash equivalents˙ ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 56,806,471 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 48,967,992
˙˙˙˙ Restricted cash 1,949,742 1,301,573
˙˙˙˙ Accounts receivable, net˙ 47,224,476 31,887,785
˙˙˙˙ Retentions receivable˙ 2,548,401 885,642
˙˙˙˙ Advances to suppliers 8,351,579 7,657,791
˙˙˙˙ Other receivables, prepayments and deposits ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 6,301,772 3,572,600
˙˙˙˙ Inventories 26,585,362 11,259,273
˙˙˙˙ Deferred tax asset 380,232 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ -
˙˙˙˙ Notes receivable - bank acceptances ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 1,457,457 397,248
˙˙˙˙˙˙˙ Total current assets 151,605,492 105,929,904
NON-CURRENT ASSETS
˙˙˙˙ Deferred tax asset ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 22,266 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ -
˙˙˙˙ Restricted cash ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 502,672 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 48,361
˙˙˙˙ Accounts receivable, net˙ ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 237,384
˙˙˙˙ Retentions receivable 1,062,167 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 349,931
˙˙˙˙ Intangible assets, net˙ 14,243,734 4,071,021
˙˙˙˙ Construction in progress 81,204 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ -
˙˙˙˙ Property and equipment, net 8,381,019 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 7,739,609
˙˙˙˙˙˙ Total noncurrent assets 24,293,062 12,446,306
TOTAL ASSETS ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 175,898,554 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 118,376,210
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
˙˙˙˙ Accounts payable ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 4,490,333 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 3,493,196
˙˙˙˙ Unearned revenue 1,131,193 2,130,637
˙˙˙˙ Taxes payable 2,000,456 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 2,140,627
˙˙˙˙ Accrued liabilities and other payables 3,039,701 3,685,272
˙˙˙˙ Notes payable - bank acceptances ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 2,207,280 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 1,806,564
˙˙˙˙ Loans payable 9,059,749 4,393,544
˙˙˙˙˙˙˙˙ Total current liabilities ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 21,928,712 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 17,649,840
DEFERRED TAX LIABILITY ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - 8,526
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
˙˙˙˙ Common stock, $0.001 par value; 75,000,000˙˙˙˙˙˙˙˙
shares authorized,˙ 38,551,939 and 32,794,875
shares issued and outstanding at December 31,˙
2010 and 2009, respectively˙
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 38,552 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 32,795
˙˙˙˙ Paid in capital ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 102,251,027 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 74,917,370
˙˙˙˙ Statutory reserve ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 5,301,918 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 2,872,006
˙˙˙˙ Accumulated other comprehensive income ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 4,252,261 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 969,988
˙˙˙˙ Retained earnings˙ ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 41,500,015 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 21,231,484
˙˙˙˙˙˙˙˙ Total Company stockholders' equity˙ 153,343,773 100,023,643
˙˙˙˙˙˙˙˙ NONCONTROLLING INTEREST ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 626,069 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 694,201
˙˙˙˙˙˙˙˙ TOTAL EQUITY 153,969,842 100,717,844
TOTAL LIABILITIES AND EQUITY ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 175,898,554 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 118,376,210

 

SMARTHEAT INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
FOR THE YEARS ENDED DECEMBER 31, 2010, 2009 AND 2008
2010 2009 2008
Net sales ˙$˙˙˙˙˙˙˙˙˙ 125,406,862 ˙$˙˙˙˙˙˙˙˙˙˙˙˙82,563,869 ˙$˙˙˙˙˙˙ 32,676,082
Cost of goods sold ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 80,694,945 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 53,467,805 ˙˙˙˙˙˙˙˙˙˙˙ 21,717,735
Gross profit ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 44,711,917 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 29,096,064 ˙˙˙˙˙˙˙˙˙˙˙ 10,958,347
Operating expenses
˙˙˙˙ Selling expenses ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 8,559,665 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 3,934,749 ˙˙˙˙˙˙˙˙˙˙˙˙˙ 1,564,977
˙˙˙˙ General and administrative expenses ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 9,461,212 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙6,986,116 ˙˙˙˙˙˙˙˙˙˙˙˙˙ 1,851,693
˙˙˙˙ Total operating expenses ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 18,020,877 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 10,920,865 ˙˙˙˙˙˙˙˙˙˙˙˙˙ 3,416,670
Income from operations ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 26,691,040 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 18,175,199 ˙˙˙˙˙˙˙˙˙˙˙˙˙ 7,541,677
Non-operating income (expenses)
˙˙˙˙ Interest income ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 433,534 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 409,221 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 405,266
˙˙˙˙ Interest expense ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (131,350) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(518,382) ˙˙˙˙˙˙˙˙˙˙˙˙˙(314,192)
˙˙˙˙ Financial expense ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (49,751) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(30,304) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ -
˙˙˙˙ Exchange gain (loss) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 33,932 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (26,255) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (12,044)
˙˙˙˙ Other income ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 201,291 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 282,393 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 27,968
˙˙˙˙ Other expenses ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (26,954) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (2,838) ˙˙˙˙˙˙˙˙˙˙˙˙ ˙ (13,709)
˙˙˙˙ Total non-operating income, net˙ ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 460,702 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 113,835 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 93,289
Income before income tax˙ ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 27,151,742 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 18,289,034 ˙˙˙˙˙˙˙˙˙˙˙˙ 7,634,966
Income tax expense ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 4,533,112 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 2,858,186 ˙˙˙˙˙˙˙˙˙˙˙˙ 1,293,660
Income from operations ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 22,618,630 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 15,430,848 ˙˙˙˙˙˙˙˙˙˙˙˙˙ 6,341,306
Less: Income (loss) attributable to noncontrolling interest ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (79,813) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (11,681) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 5,966
Income to SmartHeat Inc. ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 22,698,443 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 15,442,529 ˙˙˙˙˙˙˙˙˙˙˙˙˙ 6,335,340
Other comprehensive item˙
˙˙˙˙ Foreign currency translation gain (loss) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 3,282,273 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (14,641) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 510,770
Comprehensive Income ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙25,980,716 ˙$˙˙˙˙˙˙˙˙˙˙˙˙ 15,427,888 ˙$˙˙˙˙˙˙˙˙ 6,846,110
Basic weighted average shares outstanding ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 33,419,416 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 26,535,502 ˙˙˙˙˙˙˙˙˙˙˙ 22,176,322
Diluted weighted average shares outstanding ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙33,453,684 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 26,592,066 ˙˙˙˙˙˙˙˙˙˙˙ 22,176,432
Basic earnings per share˙ ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 0.68 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 0.58 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 0.29
Diluted earnings per share˙ ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 0.68 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 0.58 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 0.29

 

SMARTHEAT INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2010, 2009 AND 2008
2010 2009 2008
CASH FLOWS FROM OPERATING ACTIVITIES:
˙˙˙˙˙˙˙˙˙˙˙ Income including noncontrolling interest ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙22,618,630 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙15,430,848 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙6,341,306
˙˙˙˙˙˙˙˙˙˙˙ Adjustments to reconcile income including noncontrolling
˙˙˙˙˙˙˙˙˙˙˙ interest to net cash used in operating activities:
˙˙˙˙˙˙˙˙˙˙˙ Depreciation and amortization ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 1,011,815 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 635,368 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙252,598
˙˙˙˙˙˙˙˙˙˙˙ Unearned interest on accounts receivable ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (71,133) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 120,522 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(127,819)
˙˙˙˙˙˙˙˙˙˙˙ Stock option compensation expense ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 195,083 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 3,292 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 5,613
˙˙˙˙˙˙˙˙˙˙˙ Stock issued for consulting service ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 18,090 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ -
˙˙˙˙˙˙˙˙˙˙˙ Changes in deferred tax ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (410,616) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (30,353) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (163)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (Increase) decrease in current assets:
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Accounts receivable ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(14,716,105) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(20,724,401) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(4,943,868)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Retentions receivable ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (2,285,983) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(777,062) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (74,797)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Advances to suppliers ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(462,687) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(7,233,127) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙62,759
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Other receivables, prepayments and deposits ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 715,988 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(2,806,803) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 182,577
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Inventories ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(14,651,940) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(5,143,857) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙2,405,678
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Increase (decrease) in current liabilities:
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Accounts payable ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 3,634,538 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 4,051,684 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(2,389,649)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Unearned revenue ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(1,042,449) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙1,278,907 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (2,993,636)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Taxes payable ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(193,868) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 811,275 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 779,408
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Accrued liabilities and other payables ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(3,993,197) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(5,776,851) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (261,040)
˙˙˙˙˙˙˙˙˙˙˙ Net cash used in operating activities ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(9,633,834) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(20,160,557) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(761,033)
CASH FLOWS FROM INVESTING ACTIVITIES:
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Change in restricted cash ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(1,037,592) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(667,502) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(108,040)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Acquisition of property & equipment˙ ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(1,112,629) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(942,442) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(439,861)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Acquisition of intangible asset ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(10,120,267) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ -
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Notes receivable ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(495,873) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (14,635)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Cash purchased at acquisition ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙55,426
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Construction in progress ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (79,444) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ -
˙˙˙˙˙˙˙˙˙˙˙ Net cash used in investing activities ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(12,845,805) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(1,609,944) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(507,110)
CASH FLOWS FROM FINANCING ACTIVITIES:
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Proceeds from short-term loan ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 4,431,642 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 4,552,774 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 5,136,069
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Change in due to minority shareholders ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (663)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Cash contribution from noncontrolling interest ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 705,882 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ -
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Repayment to shareholder ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (343,913)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Repayment to short-term loan ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (2,605,768) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (7,583,873)
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Payment on notes payable ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙(2,117,001) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ - ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ -
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Issuance of common stock ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 27,040,742 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙65,007,390 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 5,100,000
˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ Warrants exercised ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 85,500 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 1,691,850 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ -
˙˙˙˙˙˙˙˙˙˙˙ Net cash provided by financing activities ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 29,440,883 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙69,352,128 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙2,307,620
EFFECT OF EXCHANGE RATE CHANGE ON CASH & CASH EQUIVALENTS ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 877,235 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ (48,847) ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 2,588
NET INCREASE IN CASH & CASH EQUIVALENTS ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 7,838,479 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 47,532,780 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙1,042,065
CASH & CASH EQUIVALENTS, BEGINNING OF YEAR ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙48,967,992 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙1,435,212 ˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 393,147
CASH & CASH EQUIVALENTS, END OF YEAR ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 56,806,471 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙48,967,992 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 1,435,212
Supplemental Cash flow data:
˙˙ Income tax paid ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 3,738,517 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 1,500,415 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 660,127
˙˙ Interest paid ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙242,961 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙ 338,513 ˙$˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙˙274,969

 


Corporate Communications Contact:

 

Ms. Jane Ai, Corporate Secretary

 

SmartHeat Inc.

 

Tel: 011-86-24-25363366

 

Email: info@SmartHeatinc.com

 

 

 

 

 

 

˙

 

 

 

 
Copyright © SmartHeat, Inc. 2008
 
 
 
SmartHeat
NewsRelease
 

SmartHeat Announces Appointment of Chief Financial Officer, Audit Committee Chairman
July 14,2012

SmartHeat Inc. Announces First Quarter 2012 Financial Results
May 16,2012

SmartHeat, Inc. Announces Financial Results for 2011
April 5,2012

SmartHeat 3Q 2011 Financials
November 8,2011

SmartHeat Inc. Announces Third Quarter 2011 Financial Results, is Well Positioned for Future, Investor Conference Call at 8:30 a.m. EST on November 8, 2011
November 8,2011

SmartHeat Inc. to Report Second Quarter 2011 Financial Results on August 9, 2011, Before U.S. Market Opens
August 8,2011

SmartHeat Inc. to Report First Quarter 2011 Financial Results on May 10, 2011, Before U.S. Market Opens
May 12,2011

SmartHeat Inc. Announces Record Full Year 2010 Financial Results - 52% Revenue Growth, 47% Net Income Growth
March 19,2011