
|
Edward Chen
|
|
|
The Blueshirt Group
|
Investor Relations at Actions Semiconductor
|
|
lisa@blueshirtgroup.com
|
edward@actions-semi.com
|
|
415-217-4967
|
+86-756-3392353*111
|
|
CONSOLIDATED BALANCE SHEET
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||
|
At March 31,
|
At December 31,
|
At March 31,
|
||||||||||
|
2011
|
2010
|
2010
|
||||||||||
|
(unaudited)
|
(audited)
|
(unaudited)
|
||||||||||
|
ASSETS
|
||||||||||||
|
Current assets:
|
||||||||||||
|
Cash and cash equivalents
|
111,871 | 42,872 | 99,924 | |||||||||
|
Time deposits
|
- | 34 | 47 | |||||||||
|
Marketable securities
|
80,931 | 164,336 | 133,434 | |||||||||
|
Trading securities
|
543 | 535 | 500 | |||||||||
|
Accounts receivable, net
|
1,831 | 1,844 | 1,940 | |||||||||
|
Amount due from a related party
|
1,240 | 559 | 767 | |||||||||
|
Amount due from equity method investees
|
90 | 104 | 404 | |||||||||
|
Inventories
|
5,336 | 4,832 | 3,555 | |||||||||
|
Prepaid expenses and other current assets
|
2,561 | 3,242 | 1,394 | |||||||||
|
Deferred tax assets
|
231 | 399 | 285 | |||||||||
|
Total current assets
|
204,634 | 218,757 | 242,250 | |||||||||
|
Investment in equity method investees
|
7,666 | 6,401 | 2,025 | |||||||||
|
Other investments
|
17,305 | 2,764 | 3,639 | |||||||||
|
Marketable securities ($15,252, $14,296 and $13,917 carried at fair value as of
March 31, 2011, December 31, 2010 and March 31, 2010 respectively)
|
25,166 | 24,831 | 13,917 | |||||||||
|
Rental deposits
|
40 | 40 | 61 | |||||||||
|
Property, plant and equipment, net
|
27,280 | 24,604 | 16,341 | |||||||||
|
Land use right
|
1,566 | 1,554 | 1,538 | |||||||||
|
Acquired intangible assets, net
|
5,721 | 4,318 | 3,552 | |||||||||
|
Deposit paid for acquisition of intangible assets
|
1,100 | 2,408 | - | |||||||||
|
Deferred tax assets
|
73 | 88 | 131 | |||||||||
|
Goodwill
|
468 | 468 | - | |||||||||
|
TOTAL ASSETS
|
291,019 | 286,233 | 283,454 | |||||||||
|
LIABILITIES AND EQUITY
|
||||||||||||
|
Current liabilities:
|
||||||||||||
|
Accounts payable
|
4,371 | 2,850 | 2,518 | |||||||||
|
Accrued expenses and other current liabilities
|
4,862 | 7,247 | 5,291 | |||||||||
|
Short-term bank loan
|
6,000 | - | - | |||||||||
|
Other liabilities
|
2,479 | 2,502 | 2,196 | |||||||||
|
Income tax payable
|
240 | 140 | - | |||||||||
|
Deferred tax liabilities
|
265 | 446 | 380 | |||||||||
|
Total current liabilities
|
18,217 | 13,185 | 10,385 | |||||||||
|
Other liabilities
|
- | 83 | 326 | |||||||||
|
Deferred tax liabilities
|
2,438 | 2,286 | 2,072 | |||||||||
|
Total liabilities
|
20,655 | 15,554 | 12,783 | |||||||||
|
Equity:
|
||||||||||||
|
Ordinary shares
|
1 | 1 | 1 | |||||||||
|
Additional paid-in capital
|
21,695 | 24,252 | 29,822 | |||||||||
|
Accumulated other comprehensive income
|
26,660 | 24,420 | 20,074 | |||||||||
|
Retained earnings
|
222,037 | 222,032 | 220,774 | |||||||||
|
Total Actions Semiconductor Co., Ltd. shareholders' equity
|
270,393 | 270,705 | 270,671 | |||||||||
|
Noncontrolling interest
|
(29 | ) | (26 | ) | - | |||||||
|
Total equity
|
270,364 | 270,679 | 270,671 | |||||||||
|
TOTAL LIABILITIES AND EQUITY
|
291,019 | 286,233 | 283,454 | |||||||||
|
|
||||||||||||
|
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
|
Three months ended
|
||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2011
|
2010
|
2010
|
||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||
|
Revenues:
|
||||||||||||
|
Third-parties:
|
||||||||||||
|
System-on-a-chip products
|
7,024 | 8,731 | 6,285 | |||||||||
|
Semiconductor product testing services
|
80 | 44 | 22 | |||||||||
| 7,104 | 8,775 | 6,307 | ||||||||||
|
Related-parties:
|
||||||||||||
|
System-on-a-chip products
|
2,262 | 1,960 | 1,583 | |||||||||
|
Total revenues
|
9,366 | 10,735 | 7,890 | |||||||||
|
Cost of revenues:
|
||||||||||||
|
Third-parties:
|
||||||||||||
|
System-on-a-chip products
|
(4,349 | ) | (5,596 | ) | (3,793 | ) | ||||||
|
Semiconductor product testing services
|
(42 | ) | (24 | ) | (15 | ) | ||||||
| (4,391 | ) | (5,620 | ) | (3,808 | ) | |||||||
|
Related-parties:
|
||||||||||||
|
System-on-a-chip products
|
(1,309 | ) | (1,127 | ) | (960 | ) | ||||||
|
Total cost of revenues
|
(5,700 | ) | (6,747 | ) | (4,768 | ) | ||||||
|
Gross profit
|
3,666 | 3,988 | 3,122 | |||||||||
|
Other operating income
|
217 | 22 | 133 | |||||||||
|
Operating expenses:
|
||||||||||||
|
Research and development
|
(5,057 | ) | (4,425 | ) | (4,557 | ) | ||||||
|
General and administrative
|
(1,695 | ) | (2,204 | ) | (1,740 | ) | ||||||
|
Selling and marketing
|
(265 | ) | (420 | ) | (247 | ) | ||||||
|
Total operating expenses
|
(7,017 | ) | (7,049 | ) | (6,544 | ) | ||||||
|
Loss from operations
|
(3,134 | ) | (3,039 | ) | (3,289 | ) | ||||||
|
Other income
|
1,111 | 794 | 31 | |||||||||
|
Fair value change in trading securities
|
1 | 1 | 132 | |||||||||
|
Interest income
|
2,832 | 2,503 | 2,434 | |||||||||
|
Interest expense
|
(19 | ) | - | - | ||||||||
|
Income (loss) before income taxes, equity in net loss of
equity method investees and noncontrolling interest
|
791 | 259 | (692 | ) | ||||||||
|
Income tax expense
|
(258 | ) | (86 | ) | (30 | ) | ||||||
|
Equity in net loss of equity method investees
|
(531 | ) | (357 | ) | (152 | ) | ||||||
|
Net income (loss)
|
2 | (184 | ) | (874 | ) | |||||||
|
Less: Net loss attributable to noncontrolling interest
|
3 | 32 | - | |||||||||
|
Net income (loss) attributable to Actions Semiconductor Co.,Ltd.
|
5 | (152 | ) | (874 | ) | |||||||
|
Net income (loss) per share-basic:
|
||||||||||||
|
Net income (loss) attributable to Actions Semiconductor Co.,Ltd.
|
0.00001 | (0.0004 | ) | (0.0020 | ) | |||||||
|
Net income (loss) per share-diluted:
|
||||||||||||
|
Net income (loss) attributable to Actions Semiconductor Co.,Ltd.
|
0.00001 | (0.0004 | ) | (0.0020 | ) | |||||||
|
Basic (per ADS)
|
0.00007 | (0.0021 | ) | (0.0117 | ) | |||||||
|
Diluted (per ADS)
|
0.00007 | (0.0021 | ) | (0.0117 | ) | |||||||
|
Weighted-average shares used in computation:
|
||||||||||||
|
Basic
|
423,324,265 | 430,634,573 | 446,860,734 | |||||||||
|
Diluted
|
440,270,706 | 430,634,573 | 446,860,734 | |||||||||
|
Weighted-average ADS used in computation :
|
||||||||||||
|
Basic
|
70,554,044 | 71,772,429 | 74,476,789 | |||||||||
|
Diluted
|
73,378,451 | 71,772,429 | 74,476,789 | |||||||||
|
Note: Stock compensation recorded in each
|
||||||||||||
|
expense classification above is as follows:
|
||||||||||||
|
Research and development
|
447 | (159 | ) | 690 | ||||||||
|
General and administrative
|
123 | (64 | ) | 275 | ||||||||
|
Selling and marketing
|
24 | (12 | ) | 41 | ||||||||
|
Cost of revenues
|
5 | 2 | - | |||||||||
|
ACTIONS SEMICONDUCTOR CO., LTD.
|
||||||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||
|
(in thousands of U.S. dollars)
|
||||||||||||
|
Three months ended
|
Three months ended
|
Three months ended
|
||||||||||
|
March 31,
|
December 31,
|
March 31,
|
||||||||||
|
2011
|
2010
|
2010
|
||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||
|
Operating activities:
|
||||||||||||
|
Net income (loss)
|
2 | (184 | ) | (874 | ) | |||||||
|
Adjustments to reconcile net income (loss) to net cash provided by
|
- | - | - | |||||||||
|
Operating activities:
|
||||||||||||
|
Depreciation of property, plant and equipment
|
463 | 543 | 481 | |||||||||
|
Land use right
|
9 | 8 | 8 | |||||||||
|
Allowance for doubtful accounts receivable
|
- | - | (102 | ) | ||||||||
|
Amortization of acquired intangible assets
|
402 | 472 | 536 | |||||||||
|
Utilization of subsidy from local authorities of Beijing, Shenzhen and Zhuhai, the People's Republic of China ("PRC")
|
(157 | ) | - | - | ||||||||
|
Write down of inventories
|
61 | 221 | - | |||||||||
|
Gain on disposal of property, plant and equipment
|
- | (12 | ) | - | ||||||||
|
Gain on disposal of other investments
|
- | - | (137 | ) | ||||||||
|
Equity in net loss of equity method investees
|
531 | 357 | 152 | |||||||||
|
Share-based compensation
|
599 | (233 | ) | 1,006 | ||||||||
|
Fair value change in trading securities
|
(1 | ) | 1 | 3 | ||||||||
|
Deferred tax
|
153 | 48 | 213 | |||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
Accounts receivable
|
13 | 320 | 53 | |||||||||
|
Amount due from a related party
|
(681 | ) | 108 | (237 | ) | |||||||
|
Notes receivable
|
- | 60 | - | |||||||||
|
Inventories
|
(515 | ) | 1,112 | 946 | ||||||||
|
Amount due from equity method investees
|
17 | 210 | 88 | |||||||||
|
Prepaid expenses and other current assets
|
739 | (405 | ) | (81 | ) | |||||||
|
Accounts payable
|
1,485 | (2,914 | ) | 163 | ||||||||
|
Accrued expenses and other current liabilities
|
(445 | ) | 1,160 | (1,917 | ) | |||||||
|
Income tax receivable
|
- | 88 | (55 | ) | ||||||||
|
Income tax payable
|
99 | 141 | (129 | ) | ||||||||
|
Rental deposit refunded (paid)
|
- | 2 | (15 | ) | ||||||||
|
Net cash provided by operating activities
|
2,774 | 1,103 | 102 | |||||||||
|
Investing activities:
|
||||||||||||
|
Investment in an equity method investees
|
(2,600 | ) | (600 | ) | (600 | ) | ||||||
|
Proceeds from disposal of other investments
|
- | - | 354 | |||||||||
|
Purchase of other investments
|
(13,727 | ) | - | - | ||||||||
|
Purchase of trading securities
|
- | - | (470 | ) | ||||||||
|
Proceeds from redemption of marketable securities
|
106,833 | 17,399 | 45,235 | |||||||||
|
Purchase of marketable securities
|
(22,249 | ) | (22,785 | ) | (28,810 | ) | ||||||
|
Proceeds from disposal of property, plant and equipment
|
- | 21 | - | |||||||||
|
Purchase of property, plant and equipment
|
(4,317 | ) | (4,216 | ) | (761 | ) | ||||||
|
Purchase of intangible assets
|
(989 | ) | (185 | ) | (300 | ) | ||||||
|
Deposit paid for acquisition of intangible assets
|
- | (432 | ) | - | ||||||||
|
Decrease (increase) in time deposits
|
34 | (2 | ) | 15 | ||||||||
|
Net cash provided by (used in) investing activities
|
62,985 | (10,800 | ) | 14,663 | ||||||||
|
Financing activities:
|
||||||||||||
|
Proceeds from short-term bank loans
|
6,000 | - | - | |||||||||
|
Advance subsidy from local authorities of Beijing, Shenzhen and Zhuhai, the PRC
|
16 | 223 | 79 | |||||||||
|
Proceeds from exercise of stock options
|
134 | 145 | - | |||||||||
|
Repurchase of ordinary shares
|
(3,290 | ) | (1,977 | ) | (2,607 | ) | ||||||
|
Net cash provided by (used in) financing activities
|
2,860 | (1,609 | ) | (2,528 | ) | |||||||
|
Net increase (decrease) in cash and cash equivalents
|
68,619 | (11,306 | ) | 12,237 | ||||||||
|
Cash and cash equivalents at the beginning of the period
|
42,872 | 53,919 | 87,706 | |||||||||
|
Effect of exchange rate changes on cash
|
380 | 259 | (19 | ) | ||||||||
|
Cash and cash equivalents at the end of the period
|
111,871 | 42,872 | 99,924 | |||||||||