|
Investor
Contacts:
Lisa
Laukkanen
The Blueshirt
Group
lisa@blueshirtgroup.com
|
Edward
Chen
Investor Relations at Actions Semiconductor
edward@actions-semi.com
|
|
415-217-4967
|
+86-756-3392353*1110
|
|
ACTIONS
SEMICONDUCTOR CO., LTD.
|
|
CONSOLIDATED
BALANCE SHEET
|
|
(in
thousands of U.S.
dollars)
|
|
At
December 31,
|
At
September 30,
|
At
December 31,
|
||||||||||
|
2010
|
2010
|
2009
|
||||||||||
|
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||
|
ASSETS
|
||||||||||||
|
Current
assets:
|
||||||||||||
|
Cash
and cash equivalents
|
42,872 | 53,919 | 87,706 | |||||||||
|
Time
deposits
|
34 | 32 | 62 | |||||||||
|
Marketable
securities
|
164,336 | 158,259 | 139,984 | |||||||||
|
Trading
securities
|
535 | 510 | - | |||||||||
|
Accounts
receivable, net
|
1,844 | 2,163 | 1,891 | |||||||||
|
Amount
due from a related party
|
569 | 677 | 530 | |||||||||
|
Amount
due from an equity method investee
|
94 | 300 | 492 | |||||||||
|
Notes
receivable
|
- | 60 | - | |||||||||
|
Inventories
|
4,832 | 6,128 | 4,501 | |||||||||
|
Prepaid
expenses and other current assets
|
3,242 | 2,809 | 1,258 | |||||||||
|
Deferred
tax assets
|
399 | 303 | 371 | |||||||||
|
Income
tax receivable
|
- | 190 | - | |||||||||
|
Total
current assets
|
218,757 | 225,350 | 236,795 | |||||||||
|
Investment
in equity method investees
|
6,401 | 6,158 | 1,577 | |||||||||
|
Other
investments (NIL, NIL and $420 carried at fair value as of December
31,
2010,
September 30, 2010 and December 31, 2009 respectively)
|
2,764 | 2,757 | 3,258 | |||||||||
|
Marketable
securities ($14,296, $14,177 and NIL carried at fair value as
of
December
31, 2010, September 30, 2010 and December 31, 2009
respectively)
|
24,831 | 24,623 | 23,773 | |||||||||
|
Rental
deposits
|
40 | 42 | 46 | |||||||||
|
Property,
plant and equipment, net
|
24,604 | 20,770 | 14,437 | |||||||||
|
Land
use right
|
1,554 | 1,549 | 1,546 | |||||||||
|
Acquired
intangible assets, net
|
4,318 | 4,565 | 3,625 | |||||||||
|
Deposit
paid for acquisition of intangible assets
|
2,408 | 1,975 | - | |||||||||
|
Deferred
tax assets
|
88 | 103 | 149 | |||||||||
|
Goodwill
|
468 | 468 | - | |||||||||
|
TOTAL
ASSETS
|
286,233 | 288,360 | 285,206 | |||||||||
|
LIABILITIES
AND EQUITY
|
||||||||||||
|
Current
liabilities:
|
||||||||||||
|
Accounts
payable
|
2,850 | 5,721 | 2,355 | |||||||||
|
Accrued
expenses and other current liabilities
|
7,247 | 5,969 | 4,626 | |||||||||
|
Other
liabilities
|
2,502 | 2,260 | 2,124 | |||||||||
|
Income
tax payable
|
140 | 102 | 129 | |||||||||
|
Deferred
tax liabilities
|
446 | 377 | 284 | |||||||||
|
Total
current liabilities
|
13,185 | 14,429 | 9,518 | |||||||||
|
Other
liabilities
|
83 | 82 | 319 | |||||||||
|
Deferred
tax liabilities
|
2,286 | 2,225 | 2,058 | |||||||||
|
Total
liabilities
|
15,554 | 16,736 | 11,895 | |||||||||
|
Equity:
|
||||||||||||
|
Ordinary
shares
|
1 | 1 | 1 | |||||||||
|
Additional
paid-in capital
|
24,252 | 26,317 | 31,423 | |||||||||
|
Accumulated
other comprehensive income
|
24,420 | 23,116 | 20,239 | |||||||||
|
Retained
earnings
|
222,032 | 222,184 | 221,648 | |||||||||
|
Total
Actions Semiconductor Co., Ltd. shareholders' equity
|
270,705 | 271,618 | 273,311 | |||||||||
|
Noncontrolling
interest
|
(26 | ) | 6 | - | ||||||||
|
Total
equity
|
270,679 | 271,624 | 273,311 | |||||||||
|
TOTAL
LIABILITIES AND EQUITY
|
286,233 | 288,360 | 285,206 | |||||||||
|
ACTIONS
SEMICONDUCTOR CO., LTD.
|
|
CONSOLIDATED
CONDENSED STATEMENT OF OPERATIONS
|
|
(in
thousands of U.S. dollars, except per share
amounts)
|
|
Three
months ended
|
Three
months ended
|
Year
ended
|
Year
ended
|
|||||||||||||
|
December
31,
|
December
31,
|
December
31,
|
December
31,
|
|||||||||||||
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(audited)
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Third-parties:
|
||||||||||||||||
|
System-on-a-chip
products
|
8,731 | 6,787 | 29,939 | 31,482 | ||||||||||||
|
Semiconductor
product testing services
|
44 | 53 | 151 | 203 | ||||||||||||
| 8,775 | 6,840 | 30,090 | 31,685 | |||||||||||||
|
Related-parties:
|
||||||||||||||||
|
System-on-a-chip
products
|
1,960 | 1,097 | 7,495 | 12,455 | ||||||||||||
|
Total
revenues
|
10,735 | 7,937 | 37,585 | 44,140 | ||||||||||||
|
Cost
of revenues:
|
||||||||||||||||
|
Third-parties:
|
||||||||||||||||
|
System-on-a-chip
products
|
(5,596 | ) | (4,337 | ) | (18,521 | ) | (21,322 | ) | ||||||||
|
Semiconductor
product testing services
|
(24 | ) | (33 | ) | (81 | ) | (117 | ) | ||||||||
| (5,620 | ) | (4,370 | ) | (18,602 | ) | (21,439 | ) | |||||||||
|
Related-parties:
|
||||||||||||||||
|
System-on-a-chip
products
|
(1,127 | ) | (800 | ) | (4,325 | ) | (8,771 | ) | ||||||||
|
Total
cost of revenues
|
(6,747 | ) | (5,170 | ) | (22,927 | ) | (30,210 | ) | ||||||||
|
Gross
profit
|
3,988 | 2,767 | 14,658 | 13,930 | ||||||||||||
|
Other
operating income
|
22 | 595 | 966 | 918 | ||||||||||||
|
Gain
on deemed disposal
|
- | - | - | 1,736 | ||||||||||||
|
Operating
expenses:
|
||||||||||||||||
|
Research
and development
|
(4,425 | ) | (4,552 | ) | (17,325 | ) | (19,295 | ) | ||||||||
|
General
and administrative
|
(2,204 | ) | (2,249 | ) | (8,125 | ) | (8,812 | ) | ||||||||
|
Selling
and marketing
|
(420 | ) | (244 | ) | (1,208 | ) | (1,115 | ) | ||||||||
|
Total
operating expenses
|
(7,049 | ) | (7,045 | ) | (26,658 | ) | (29,222 | ) | ||||||||
|
Loss
from operations
|
(3,039 | ) | (3,683 | ) | (11,034 | ) | (12,638 | ) | ||||||||
|
Other
income (expense)
|
794 | 29 | 2,348 | (654 | ) | |||||||||||
|
Dividend
income
|
- | 20 | - | 440 | ||||||||||||
|
Fair
value change in trading securities
|
1 | - | (2 | ) | 40 | |||||||||||
|
Gain
on disposal of other investment
|
- | - | 137 | - | ||||||||||||
|
Interest
income
|
2,503 | 2,679 | 9,608 | 10,977 | ||||||||||||
|
Interest
expense
|
- | - | - | (57 | ) | |||||||||||
|
Other-than-temporary
impairment loss on investments
|
- | (6,397 | ) | - | (7,407 | ) | ||||||||||
|
Income
(loss) before income taxes, equity in net (loss) of
equity
method investees and noncontrolling interest
|
259 | (7,352 | ) | 1,057 | (9,299 | ) | ||||||||||
|
Income
tax (expense) credit
|
(86 | ) | 152 | (422 | ) | (537 | ) | |||||||||
|
Equity
in net loss of equity method investees
|
(357 | ) | (302 | ) | (781 | ) | (826 | ) | ||||||||
|
Remeasurement
gain on equity interest on acquisition of a subsidiary
|
- | - | 494 | - | ||||||||||||
|
Net (loss)
income
|
(184 | ) | (7,502 | ) | 348 | (10,662 | ) | |||||||||
|
Less:
Net loss attributable to noncontrolling interest
|
32 | - | 36 | 264 | ||||||||||||
|
Net (loss)
income attributable to Actions Semiconductor Co.,Ltd.
|
(152 | ) | (7,502 | ) | 384 | (10,398 | ) | |||||||||
|
Net
(loss) income per share-basic:
|
||||||||||||||||
|
Net
(loss) income attributable to Actions Semiconductor
Co.,Ltd.
|
(0.000 | ) | (0.016 | ) | 0.001 | (0.023 | ) | |||||||||
|
Net (loss)
income per share-diluted:
|
||||||||||||||||
|
Net (loss)
income attributable to Actions Semiconductor Co.,Ltd.
|
(0.000 | ) | (0.016 | ) | 0.001 | (0.023 | ) | |||||||||
|
Basic
(per ADS)
|
(0.002 | ) | (0.099 | ) | 0.005 | (0.135 | ) | |||||||||
|
Diluted
(per ADS)
|
(0.002 | ) | (0.099 | ) | 0.005 | (0.135 | ) | |||||||||
|
Weighted-average
shares used in computation:
|
||||||||||||||||
|
Basic
|
430,634,573 | 454,845,873 | 438,401,072 | 460,812,477 | ||||||||||||
|
Diluted
|
430,634,573 | 454,845,873 | 457,135,662 | 460,812,477 | ||||||||||||
|
Weighted-average
ADS used in computation :
|
||||||||||||||||
|
Basic
|
71,772,429 | 75,807,646 | 73,066,845 | 76,802,080 | ||||||||||||
|
Diluted
|
71,772,429 | 75,807,646 | 76,189,277 | 76,802,080 | ||||||||||||
|
Note:
Stock compensation recorded in each
|
||||||||||||||||
|
expense
classification above is as follows:
|
||||||||||||||||
|
Research
and development
|
(159 | ) | 582 | 1,067 | 2,475 | |||||||||||
|
General
and administrative
|
(64 | ) | 316 | 404 | 1,335 | |||||||||||
|
Selling
and marketing
|
(12 | ) | 43 | 59 | 196 | |||||||||||
|
Cost
of revenues
|
2 | - | 2 | - | ||||||||||||
|
ACTIONS
SEMICONDUCTOR CO., LTD.
|
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|
(in
thousands of U.S. dollars)
|
|
Three
months ended
|
Year
ended
|
Year
ended
|
||||||||||
|
December
31,
|
December
31,
|
December
31,
|
||||||||||
|
2010
|
2010
|
2009
|
||||||||||
|
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||
|
Operating
activities:
|
||||||||||||
|
Net
(loss) income
|
(184 | ) | 348 | (10,662 | ) | |||||||
|
Adjustments
to reconcile net (loss) income to net cash provided by
|
||||||||||||
|
Operating
activities:
|
||||||||||||
|
Depreciation
of property, plant and equipment
|
543 | 1,929 | 2,073 | |||||||||
|
Land
use right
|
8 | 33 | 34 | |||||||||
|
Allowance
for doubtful accounts receivable
|
- | (102 | ) | (56 | ) | |||||||
|
Amortization
of acquired intangible assets
|
472 | 1,901 | 2,833 | |||||||||
|
Utilization
of subsidy from local authorities of Beijing and Zhuhai, the People's
Republic of China ("PRC")
|
- | (225 | ) | (226 | ) | |||||||
|
Write
down of inventories
|
221 | 378 | 294 | |||||||||
|
(Gain)
loss on disposal of property, plant and equipment
|
(12 | ) | 42 | (5 | ) | |||||||
|
Gain
on disposal of other investment
|
- | (137 | ) | - | ||||||||
|
Equity
in net loss of equity method investees
|
357 | 782 | 826 | |||||||||
|
Remeasurement
gain on equity interest on acquisition of a subsidiary
|
- | (494 | ) | - | ||||||||
|
Share-based
compensation
|
(233 | ) | 1,532 | 4,006 | ||||||||
|
Fair
value change in trading securities
|
1 | (2 | ) | (40 | ) | |||||||
|
Deferred
taxes
|
48 | 422 | 484 | |||||||||
|
Gain
on deemed disposal
|
- | - | (1,736 | ) | ||||||||
|
Other-than-temporary
impairment loss on investments
|
- | - | 7,407 | |||||||||
|
Changes
in operating assets and liabilities:
|
||||||||||||
|
Proceeds
from disposal of trading securities
|
- | 5 | 30,649 | |||||||||
|
Purchase
of trading securities
|
- | (470 | ) | (11,310 | ) | |||||||
|
Accounts
receivable
|
320 | 151 | (1,305 | ) | ||||||||
|
Amount
due from a related party
|
108 | (39 | ) | 967 | ||||||||
|
Notes
receivable
|
60 | - | 74 | |||||||||
|
Inventories
|
1,112 | 222 | 3,152 | |||||||||
|
Amount
due from an equity method investee
|
210 | 410 | (492 | ) | ||||||||
|
Prepaid
expenses and other current assets
|
(405 | ) | (1,326 | ) | (526 | ) | ||||||
|
Accounts
payable
|
(2,914 | ) | (32 | ) | (301 | ) | ||||||
|
Accrued
expenses and other current liabilities
|
1,160 | (1,680 | ) | 1,597 | ||||||||
|
Income
tax receivable
|
88 | - | - | |||||||||
|
Income
tax payable
|
141 | 14 | (93 | ) | ||||||||
|
Deposit
paid for acquisition of land use right
|
- | (901 | ) | - | ||||||||
|
Rental
deposit refunded (paid)
|
2 | (1 | ) | (7 | ) | |||||||
|
Net
cash provided by operating activities
|
1,103 | 2,760 | 27,637 | |||||||||
|
Investing
activities:
|
||||||||||||
|
Investment
in an equity method investee
|
(600 | ) | (5,606 | ) | (1,500 | ) | ||||||
|
Proceeds
from disposal of other investments
|
- | 1,251 | 44 | |||||||||
|
Proceeds
from redemption of marketable securities
|
17,399 | 77,657 | 91,066 | |||||||||
|
Purchase
of marketable securities
|
(22,785 | ) | (100,498 | ) | (53,833 | ) | ||||||
|
Proceeds
from disposal of property, plant and equipment
|
21 | 21 | 30 | |||||||||
|
Deposit
paid for acquisition of property, plant and equipment
|
- | - | (1,733 | ) | ||||||||
|
Purchase
of property, plant and equipment
|
(4,216 | ) | (8,851 | ) | (6,613 | ) | ||||||
|
Purchase
of intangible assets
|
(185 | ) | (1,762 | ) | (3,074 | ) | ||||||
|
Deposit
paid for acquisition of intangible assets
|
(432 | ) | (2,408 | ) | - | |||||||
|
Decrease
in restricted cash
|
- | - | 440 | |||||||||
|
(Increase)
decrease in time deposits
|
(2 | ) | 28 | 7 | ||||||||
|
Acquisition
of a subsidiary, net of cash and cash equivalent acquired
|
- | (937 | ) | - | ||||||||
|
Disposal
of a subsidiary, net of cash and cash equivalent disposed
|
- | (10,110 | ) | (2,707 | ) | |||||||
|
Net
cash (used in) provided by investing activities
|
(10,800 | ) | (51,215 | ) | 22,127 | |||||||
|
Financing
activities:
|
||||||||||||
|
Repayment
of short-term bank loans
|
- | - | (2 | ) | ||||||||
|
Receipt
of amount due from a former subsidiary
|
- | 11,020 | - | |||||||||
|
Advance
subsidy from local authorities of Shenzhen and Zhuhai, the
PRC
|
223 | 302 | 750 | |||||||||
|
Proceeds
from exercise of stock options
|
145 | 316 | - | |||||||||
|
Proceeds
on issue of shares of subsidiary
|
- | - | 1,885 | |||||||||
|
Repurchase
of ordinary shares
|
(1,977 | ) | (9,019 | ) | (10,130 | ) | ||||||
|
Net
cash (used in) provided by financing activities
|
(1,609 | ) | 2,619 | (7,497 | ) | |||||||
|
Net
(decrease) increase in cash and cash equivalents
|
(11,306 | ) | (45,836 | ) | 42,267 | |||||||
|
Cash
and cash equivalents at the beginning of the period
|
53,919 | 87,706 | 45,435 | |||||||||
|
Effect
of exchange rate changes on cash
|
259 | 1,002 | 4 | |||||||||
|
Cash
and cash equivalents at the end of the period
|
42,872 | 42,872 | 87,706 | |||||||||