PLYMOUTH MEETING, Pa.,
Nov. 9, 2010
/PRNewswire-Asia-FirstCall/ -- BMP Sunstone Corporation (NASDAQ:
BJGP) ("BMP Sunstone" or the "Company") today announced financial
results for the third quarter ended September 30, 2010.
- Revenue increased 33.4% to $44.9
million from $33.6 million in
the prior year period.
- Gross profit rose to $16.3
million from $15.7 million in
the third quarter of 2009. Gross margin was 36.3%, compared to
46.6% in the prior year period.
- Operating income was $69,000,
compared to $1.0 million in the prior
year period.
- Adjusted EBITDA was $961,000
compared to $2.6 million in the third
quarter of 2009.
- Adjusted EBITDA in the first nine months of 2010 was
$9.9 million compared to $9.0 million in the first nine months of
2009.
- Non-GAAP net income in the first nine months of 2010 was
$5.1 million, compared to
$4.6 million in the prior year
period.
Third Quarter 2010 Financial
Results
Revenue in the third quarter of 2010 increased 33.4% to
$44.9 million from $33.6 million in the third quarter of 2009.
Revenue from manufacturing was $19.7
million, up 15.2% from the prior year period, reflecting
continued demand for the Company's leading products and continued
benefits from the sales force reorganization completed earlier in
the year. Revenue from licensed products increased 10.0% year over
year to $2.3 million, primarily due
to expansion of hospital coverage. Revenue from distribution
was $22.9 million, up 58.2% on a year
over year basis, driven by a strategic initiative to increase
Wanwei's product sales.
David Gao, Chief Executive
Officer of BMP Sunstone, stated, "We are pleased with our
performance in the third quarter. We actively increased our
activity at our distribution business in an effort to meet
potential revenue requirements by the Beijing local government, in order to be
qualified for hospital bidding. In addition, given the seasonality
of the cold and flu season which is a principal driver of Sunstone
sales, we increased our investment in advertising and marketing.
Going into the last quarter of 2010, we are seeing healthy demand
for our leading Sunstone products and we believe our revenue mix
contributions will normalize within the next several months."
Gross profit in the third quarter of 2010 increased to
$16.3 million from $15.7 million in the third quarter of 2009. Gross
margin was 36.3%, compared to 46.6% in the prior year period. The
decrease in gross margin reflects the strong revenue contribution
from distribution, which carries lower gross margins than our
manufacturing business, as the Company deliberately grew the Wanwei
business. This effort also resulted in lower gross margins in the
distribution business on a sequential basis.
The Company's operating income was $69,000 in the third quarter of 2010, compared to
$1.0 million in the third quarter of
2009. Operating expenses in the third quarter of 2010 included a
dividend transfer tax payment of $0.8
million related to Sunstone. The Company also increased its
advertising and marketing expenditure by $1.0 million from the prior year period as the
Company positioned itself for a seasonally strong fourth quarter at
Sunstone. Operating expenses also include approximately
$1.0 million of purchase accounting
adjustments related to prior acquisitions, as well as approximately
$466,000 of stock compensation
expense, which reflects fewer options granted to senior management
and board members on a year over year basis. Excluding purchase
accounting adjustments and stock compensation, non-GAAP operating
income was $1.5 million, compared to
$2.5 million in the prior year
period.
Adjusted EBITDA was $961,000 in
the third quarter of 2010, compared to $2.6
million in the third quarter of 2009. On a nine months
basis, as discussed below, adjusted EBITDA increased to
$9.9 million in 2010 from
$9.0 million in the first nine months
of 2009.
.
Non-GAAP net income was $299,000,
or $0.01 per diluted share, compared
to $1.3 million, or $0.03 per diluted share, in the third quarter of
2009. On a GAAP basis, the Company reported a net loss of
$1.3 million, or $0.03 per diluted share, compared to a net loss
of $208,000, or $0.01 per diluted share, in the third quarter of
2009. The earnings per share calculation is based on 51.3 million
diluted shares outstanding, compared to 50.8 million diluted shares
outstanding in the prior year period.
Non-GAAP net income and earnings per share exclude stock based
compensation expense, amortization related to acquisitions,
amortization of debt discount and issuance cost, loss on early
extinguishment of debt and gain on the embedded derivative value on
convertible notes. Adjusted EBITDA is a non-GAAP measure which
provides earnings before interest, taxes, depreciation and
amortization and excludes loss on early extinguishment of debt and
gain on the embedded derivative value on convertible notes. Please
refer to the financial tables provided in this news release for a
reconciliation of GAAP results to non-GAAP results for the three
month periods ended September 30,
2010 and 2009.
Balance Sheet
Including notes receivable of $17.8
million, total cash and cash equivalents were $35.7 million as of September 30, 2010. Notes receivables from
customers for the settlement of trade receivable balances are
guaranteed by established banks in China and have maturities of six months or
less. The Company paid down roughly $4.8
million of bank debt during the quarter.
Financial Results for the Nine Months Ended September 30, 2010
For the nine months ended September 30,
2010, revenue increased 18.4% to $124.7 million from $105.4
million in the first nine months of 2009. During this same
time period, gross profit increased 10.3% to $55.9 million from $50.7
million. Income from operations increased 24.1% to
$5.4 million, compared to
$4.4 million in the first nine months
of 2009. Adjusted EBITDA increased to $9.9
million in the first nine months of 2010, up from
$9.0 million in the prior year
period. Non-GAAP net income increased to $5.1 million, or $0.10 per diluted share from $4.6 million, or $0.10 per diluted share, in the prior year
period. On a GAAP basis, net loss was $30,000, or ($0.00)
per share, compared to a net loss of $3.9
million, or ($0.10) per share,
in the first nine months of 2009. The EPS calculation is based on
51.1 million diluted shares outstanding, compared to 48.2 million
diluted shares outstanding in the prior year period.
Full Year 2010 Financial Guidance
The Company continues to expect revenue to reach between
$160 million and $170 million in
fiscal 2010. Additionally, during fiscal 2010, the Company
continues to expect adjusted EBITDA to reach between $16 million and $17 million and non-GAAP net
income to reach between $9 million and $10
million.
Recent Events
On October 28, 2010 BMP Sunstone
and sanofi-aventis (EURONEXT: SAN and NYSE: SNY) announced that
they have entered into a definitive agreement under which
sanofi-aventis is to acquire all outstanding shares of BMP Sunstone
for cash consideration of USD 10 per
share, or a total of approximately USD 520.6
million on a fully diluted basis. The acquisition is to be
structured as a merger of BMP Sunstone and a wholly-owned
subsidiary of sanofi-aventis. Under the terms of the merger
agreement, completion of the transaction is subject to approval at
the BMP Sunstone stockholder meeting, as well as the receipt of
certain regulatory approvals in China and other customary conditions.
Stockholders controlling 23% of BMP Sunstone's shares on a fully
diluted basis have committed to vote in favour of the
transaction.
Additionally, during the third quarter of 2010, BMP Sunstone
signed an equity transfer agreement with Sunstone Shengda
(Zhangjiakou) Pharmaceutical Co., Ltd. ("Sunstone Shengda") to
increase its ownership position to 75% from 50% previously held.
The all-cash transaction was funded entirely from Sunstone's
existing cash flow. The Company believes that ownership of Sunstone
Shengda, a leading manufacturer of pediatric pharmaceuticals in
China, complements its efforts to
strengthen its pharmaceutical production capacity, optimally
allocate resources, and reinforce the Company's competitive
position.
Conference Call
The Company will hold a conference call at 5:00 pm ET on November 9,
2010 to discuss its results. Listeners may access the
call by dialing 1-866-788-0538 or 1-857-350-1676 for international
callers, access code: 82782645. A webcast will be available through
the Company's website at www.bmpsunstone.com. A replay of the call
will be accessible through November 16,
2010 by dialing 1-888-286-8010 or 1-617-801-6888 for
international callers, access code: 15522468.
About BMP Sunstone Corporation
BMP Sunstone Corporation is a specialty pharmaceutical company
that is building a proprietary portfolio of branded pharmaceutical
and healthcare products in China.
Through Sunstone the Company manufactures leading pediatric and
women's health products, including two of China's most recognized brands, "Hao Wawa" and
"Confort," sold in pharmacies throughout the country. The
Company also markets a portfolio of products under exclusive
multi-year licenses into China,
primarily focused on women's health and pediatrics, as well as
provides pharmaceutical distribution services through subsidiaries
in Beijing and Shanghai. BMP Sunstone's main office is
in Beijing, with a U.S. office in
Plymouth Meeting, PA. For more
information, please visit www.bmpsunstone.com.
Safe Harbor Statement
This news release contains forward-looking statements as defined
by the Private Securities Litigation Reform Act of 1995.
Forward-looking statements include statements concerning, the
Company's expected financial performance in fiscal 2010 and the
Company's expectations for its business units in fiscal year 2010.
These statements are subject to uncertainties and risks including,
but not limited to, the impact from the Company's recent
organizational changes, changes in the Company's sales, marketing
and distribution plans, changes in the Company's operating
performance, general financial, economic, and political conditions
affecting the biotechnology and pharmaceutical industries and the
Chinese pharmaceutical market, the ability to timely manufacture
and distribute the Company's products and other risks contained in
reports filed by the Company with the Securities and Exchange
Commission. In addition, the Company disclaims any obligation to
update any forward-looking statements to reflect events or
circumstances after the date hereof.
Contact
|
|
Fred M. Powell
|
|
Chief Financial
Officer
|
|
610-940-1675
|
|
fpowell@bmpsunstone.com
|
|
|
|
or
|
|
|
|
ICR, LLC
|
|
(Investor Relations)
|
|
Ashley M. Ammon
646-277-1227
|
|
or Christine Duan
203-682-8200
|
|
|
BMP Sunstone
Corporation and Subsidiaries
|
|
Condensed
Consolidated Statements of Operation
|
|
($ amounts,
except per share amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the
Three Months
Ended September
30,
|
|
For the Nine
Months
Ended September
30,
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Third parties
|
$
|
44,858
|
|
$
|
33,358
|
|
$
|
124,737
|
|
$
|
101,001
|
|
Related parties
|
|
-
|
|
|
268
|
|
|
-
|
|
|
4,370
|
|
Total Revenues
|
|
44,858
|
|
|
33,626
|
|
|
124,737
|
|
|
105,371
|
|
Cost of Goods
Sold
|
|
28,583
|
|
|
17,950
|
|
|
68,795
|
|
|
54,643
|
|
Gross Profit
|
|
16,275
|
|
|
15,676
|
|
|
55,942
|
|
|
50,728
|
|
Sales and Marketing
Expenses
|
|
11,136
|
|
|
9,811
|
|
|
35,074
|
|
|
33,622
|
|
General and Administrative
Expenses
|
|
5,070
|
|
|
4,825
|
|
|
15,470
|
|
|
12,755
|
|
Total Operating
Expenses
|
|
16,206
|
|
|
14,636
|
|
|
50,544
|
|
|
46,377
|
|
Profit From
Operations
|
|
69
|
|
|
1,040
|
|
|
5,398
|
|
|
4,351
|
|
Other Income
(Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income
|
|
46
|
|
|
52
|
|
|
146
|
|
|
159
|
|
Interest
Expense
|
|
(894)
|
|
|
(895)
|
|
|
(3,241)
|
|
|
(3,369)
|
|
Debt Issuance Cost
Amortization
|
|
(115)
|
|
|
(101)
|
|
|
(350)
|
|
|
(326)
|
|
Equity Method Investment
Income
|
|
-
|
|
|
107
|
|
|
-
|
|
|
189
|
|
Loss on Early
Extinguishment of Debt
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(4,573)
|
|
Gain on
Derivatives
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,204
|
|
Total Other
Expense
|
|
(963)
|
|
|
(837)
|
|
|
(3,445)
|
|
|
(6,716)
|
|
Profit (Loss) Before
Provision For Income Taxes
|
|
(894)
|
|
|
203
|
|
|
1,953
|
|
|
(2,365)
|
|
Provision For Income
Taxes
|
|
398
|
|
|
430
|
|
|
1,983
|
|
|
1,583
|
|
Net Profit
(Loss)
|
$
|
(1,292)
|
|
$
|
(227)
|
|
$
|
(30)
|
|
$
|
(3,948)
|
|
Less: Net Profit
Attributable to the Noncontrolling Interest
|
|
30
|
|
|
19
|
|
|
53
|
|
|
35
|
|
Net Profit (Loss)
Attributable to BMP Sunstone Corporation
|
$
|
(1,262)
|
|
$
|
(208)
|
|
$
|
23
|
|
$
|
(3,913)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Fully-Diluted
Profit (Loss) Per Share Attributable to BMP Sunstone
|
$
|
(0.03)
|
|
$
|
(0.01)
|
|
$
|
(0.00)
|
|
$
|
(0.10)
|
|
|
|
|
|
|
|
|
|
|
|
Basic Weighted-average
Shares Outstanding
|
|
42,146
|
|
|
41,559
|
|
|
42,085
|
|
|
41,291
|
|
Fully Diluted
Weighted-average Shares Outstanding
|
|
51,343
|
|
|
50,831
|
|
|
51,126
|
|
|
48,184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BMP Sunstone
Corporation and Subsidiaries
|
|
Condensed
Consolidated Statements of Operation
|
|
($ amounts,
except per share amounts in thousands)
|
|
Non
GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the
Three Months
ended September
30,
|
|
For the Nine
Months
ended September
30,
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third parties
|
|
$
|
44,858
|
|
$
|
33,358
|
|
$
|
124,737
|
|
$
|
101,002
|
|
Related parties
|
|
|
-
|
|
|
268
|
|
|
-
|
|
|
4,370
|
|
Total Revenues
|
|
|
44,858
|
|
|
33,626
|
|
|
124,737
|
|
|
105,372
|
|
Cost of Goods
Sold
|
|
|
28,416
|
|
|
17,835
|
|
|
68,300
|
|
|
54,299
|
|
Gross Profit
|
|
|
16,442
|
|
|
15,791
|
|
|
56,437
|
|
|
51,073
|
|
Sales and Marketing
Expenses
|
|
|
10,314
|
|
|
9,058
|
|
|
32,621
|
|
|
31,390
|
|
General and Administrative
Expenses
|
|
|
4,584
|
|
|
4,206
|
|
|
13,604
|
|
|
10,890
|
|
Total Operating
Expenses
|
|
|
14,898
|
|
|
13,264
|
|
|
46,225
|
|
|
42,280
|
|
Profit From
Operations
|
|
|
1,544
|
|
|
2,527
|
|
|
10,212
|
|
|
8,793
|
|
Other Income
(Expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income
|
|
|
17
|
|
|
9
|
|
|
57
|
|
|
79
|
|
Interest
Expense
|
|
|
(894)
|
|
|
(895)
|
|
|
(3,211)
|
|
|
(2,920)
|
|
Equity Method Investment
Income
|
|
|
-
|
|
|
107
|
|
|
-
|
|
|
189
|
|
Total Other
Expense
|
|
|
(877)
|
|
|
(779)
|
|
|
(3,154)
|
|
|
(2,652)
|
|
Profit Before Provision
For Income Taxes
|
|
|
667
|
|
|
1,748
|
|
|
7,058
|
|
|
6,141
|
|
Provision For Income
Taxes
|
|
|
398
|
|
|
430
|
|
|
1,982
|
|
|
1,583
|
|
Net Profit
|
|
$
|
269
|
|
$
|
1,318
|
|
$
|
5,076
|
|
$
|
4,558
|
|
Less: Net Profit
Attributable to the Noncontrolling Interest
|
|
|
30
|
|
|
19
|
|
|
53
|
|
|
35
|
|
Net Profit Attributable to
BMP Sunstone Corporation
|
|
|
299
|
|
|
1,337
|
|
|
5,129
|
|
|
4,593
|
|
Basic and Fully-Diluted
Profit Per Share Attributable to BMP Sunstone
|
|
$
|
0.01
|
|
$
|
0.03
|
|
$
|
0.10
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Weighted-average
Shares Outstanding
|
|
|
42,146
|
|
|
41,559
|
|
|
42,085
|
|
|
41,291
|
|
Fully Diluted
Weighted-average Shares Outstanding
|
|
|
51,343
|
|
|
50,831
|
|
|
51,126
|
|
|
48,184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BMP Sunstone
Corporation and Subsidiaries
|
|
Condensed
Consolidated Balance Sheets
|
|
($ amounts
in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September
30
|
|
December
31,
|
|
|
|
2010
|
|
2009
|
|
Assets
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
Cash and Cash
Equivalents
|
|
$
16,769
|
|
$
|
21,544
|
|
Restricted Cash
|
|
1,125
|
|
|
1,125
|
|
Notes
Receivable
|
|
17,781
|
|
|
17,541
|
|
Accounts Receivable, net
of allowance for doubtful accounts of $874 and $481
|
|
51,623
|
|
|
37,752
|
|
Inventory, net of
allowance for obsolescence of $165 and $98
|
|
10,207
|
|
|
9,811
|
|
Receivable from Alliance
Unichem
|
|
-
|
|
|
7,550
|
|
Other
Receivables
|
|
3,492
|
|
|
3,648
|
|
VAT Receivable
|
|
962
|
|
|
1,093
|
|
Prepaid Expenses and Other
Current Assets
|
|
7,393
|
|
|
6,322
|
|
Total Current
Assets
|
|
$
109,352
|
|
$
|
106,386
|
|
Property and Equipment,
net
|
|
31,695
|
|
|
30,967
|
|
Investment in
Shengda
|
|
-
|
|
|
2,950
|
|
Investments at
Cost
|
|
373
|
|
|
146
|
|
Goodwill
|
|
71,438
|
|
|
70,033
|
|
Other Assets
|
|
143
|
|
|
405
|
|
Land Use Rights, net of
accumulated amortization
|
|
3,011
|
|
|
2,860
|
|
Intangible Assets, net of
accumulated amortization
|
|
39,636
|
|
|
38,508
|
|
Total
Assets
|
|
$
255,648
|
|
$
|
252,255
|
|
|
|
|
|
|
|
|
Liabilities
and Equity
|
|
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
|
|
Notes Payable and Bank
Borrowings
|
|
$
25,323
|
|
$
|
6,406
|
|
Accounts
Payable
|
|
26,800
|
|
|
24,465
|
|
Due to Related
Parties
|
|
1,336
|
|
|
1,437
|
|
Deferred
Revenues
|
|
130
|
|
|
208
|
|
Accrued
Expenses
|
|
22,954
|
|
|
18,478
|
|
Total Current
Liabilities
|
|
76,543
|
|
|
50,994
|
|
Long-Term Debt, including
debt premium
|
|
6,718
|
|
|
36,749
|
|
Deferred Taxes
|
|
8,848
|
|
|
9,097
|
|
Total
Liabilities
|
|
92,109
|
|
|
96,840
|
|
Commitment
and Contingencies
|
|
-
|
|
|
-
|
|
Equity:
|
|
|
|
|
|
|
Common Stock, $.001 Par
Value; 75,000,000 and 50,000,000 Shares; 42,145,320 and
41,931,987 Shares Issued and Outstanding as of
June 30, 2010 and December 31, 2009,
respectively
|
|
42
|
|
|
42
|
|
Additional Paid in
Capital
|
|
172,076
|
|
|
168,772
|
|
Common Stock
Warrants
|
|
8,621
|
|
|
8,621
|
|
Accumulated
Deficit
|
|
(32,923)
|
|
|
(32,946)
|
|
Accumulated Other
Comprehensive Income
|
|
12,908
|
|
|
9,486
|
|
Total BMP Sunstone
Corporation Stockholders' Equity
|
|
160,724
|
|
|
153,975
|
|
Non controlling
Interest
|
|
2,815
|
|
|
1,440
|
|
Total
Liabilities and Equity
|
|
$
255,648
|
|
$
|
252,255
|
|
|
|
|
|
|
|
BMP Sunstone
Corporation and Subsidiaries
|
|
Non GAAP
Reconciliations
|
|
($ amounts,
except per share in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
GAAP Gross Profit
|
|
$
|
16,275
|
|
$
|
15,676
|
|
$
|
55,942
|
|
$
|
50,728
|
|
Amortization Related to
Acquisition
|
|
|
167
|
|
|
115
|
|
|
495
|
|
|
345
|
|
Non GAAP Gross Profit
|
|
$
|
16,442
|
|
$
|
15,791
|
|
$
|
56,437
|
|
$
|
51,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
GAAP Operating Income
|
|
$
|
69
|
|
$
|
1,040
|
|
$
|
5,398
|
|
$
|
4,351
|
|
Stock Based
Compensation
|
|
|
466
|
|
|
600
|
|
|
1,807
|
|
|
1,784
|
|
Amortization Related to
Acquisitions
|
|
|
1,009
|
|
|
887
|
|
|
3,007
|
|
|
2,658
|
|
Non GAAP Operating
Income
|
|
$
|
1,544
|
|
$
|
2,527
|
|
$
|
10,212
|
|
$
|
8,793
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
September 30,
|
|
Nine Months
Ended
September 30,
|
|
(all amounts in $000)
|
|
|
2010
|
|
|
2009
|
|
|
2010
|
|
|
2009
|
|
GAAP Net Income
(Loss)
|
|
$
|
(1,262)
|
|
$
|
(208)
|
|
|
23
|
|
$
|
(3,913)
|
|
GAAP Basic and Fully Diluted
EPS
|
|
$
|
(0.03)
|
|
$
|
(0.01)
|
|
|
(0.00)
|
|
$
|
(0.10)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Based
Compensation
|
|
|
466
|
|
|
600
|
|
|
1,807
|
|
|
1,784
|
|
Debt Discount and Premium
Amortization and Issuance Cost
|
|
|
86
|
|
|
58
|
|
|
292
|
|
|
695
|
|
Amortization Related to
Acquisitions
|
|
|
1,009
|
|
|
887
|
|
|
3,007
|
|
|
2,658
|
|
Loss on Early Extinguishment of
Debt
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4,573
|
|
Gain (Loss) on
Derivatives
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(1,204)
|
|
Non GAAP Net Income
|
|
$
|
299
|
|
$
|
1,337
|
|
$
|
5,129
|
|
$
|
4,593
|
|
Non GAAP EPS
|
|
$
|
0.01
|
|
$
|
0.03
|
|
$
|
0.10
|
|
$
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BMP Sunstone
Corporation and Subsidiaries
|
|
Adjusted
EBITDA Reconciliation
|
|
($ amounts
in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the
Three Months
Ended September
30,
|
|
For the Nine
Months
Ended September
30,
|
|
(all amounts in $000)
|
2010
|
2009
|
|
2010
|
2009
|
|
Net Income (Loss)
|
$
|
(1,262)
|
|
$
|
(208)
|
|
$
|
23
|
|
$
|
(3,913)
|
|
Net Income Reconciliation to
Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
(848)
|
|
|
879
|
|
|
1,536
|
|
|
2,841
|
|
Taxes
|
|
1,174
|
|
|
430
|
|
|
2,759
|
|
|
1,583
|
|
Depreciation
|
|
802
|
|
|
592
|
|
|
2,318
|
|
|
1,745
|
|
Amortization of
intangibles and fair value of inventory increase
|
|
1,009
|
|
|
887
|
|
|
3,007
|
|
|
2,658
|
|
Loss on Early
Extinguishment of Debt
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4,573
|
|
Gain on
derivatives
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(1,204)
|
|
Amortization of debt
discount and debt issuance costs
|
|
86
|
|
|
59
|
|
|
261
|
|
|
695
|
|
ADJUSTED EBITDA
|
$
|
961
|
|
$
|
2,639
|
|
$
|
9,904
|
|
$
|
8,978
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE BMP Sunstone Corporation