China Internet Cafe Holdings Group Announces Record First Quarter 2012 Financial Results
-- Q1 2012 revenue increased 10% year-over-year to $7.13 million
-- Q1 2012 net income increased by $1.04 million year-over-year to $0.33 million
-- Membership cards up 60.3 % from March 31, 2011 to 2.5 million
-- Cash of $21.99 million on March 31, 2012; Cash per common share of approximately $0.86
SHENZHEN, China, May 16, 2012 /PRNewswire-Asia-FirstCall/ -- China Internet Cafe Holdings Group, Inc. ("CICC" or the "Company") (OTCQB: CICC), one of the largest owners and chain operators of internet cafes in China, today announced its financial results for its first quarter 2012.
SUMMARY FINANCIALS
First Quarter 2012 Results |
|||
Q1 2012 |
Q1 2011 |
CHANGE |
|
Sales |
$7.13 million |
$6.5 million |
10% |
Gross Profit |
$2.13 million |
$2.5 million |
-15%% |
GAAP Net Income |
$0.33 million |
-$0.71 million |
- |
GAAP EPS (Diluted) |
$0.01 |
-$0.04 |
- |
First Quarter of 2012 Financial Results
For the quarter ended March 31, 2012, net revenue increased 10% to $7.13 million, compared to $6.5 million in the first quarter of 2011. Revenue from locations opened at least one year represented $2.9 million or 41.1% in total revenues. Revenues from locations opened in the last twelve months were $4.2 million. At March 31, 2012, the Company issued over 2.5 million membership cards, a 4.2% increase from 2.4 million at the end of 2011. Approximately 50% of all registered users were active in the past year while half have used their IC card at least once in the past week.
Q1 2012 |
Q1 2011 |
YOY % Change |
|
Same Store Sales (Average monthly revenue per cafe, of cafes open more than 1 year) |
$40,891 |
$47,025 |
-13.1% |
IC Cards Issued |
122,183 |
301,471 |
-59.5% |
"Customers continue to visit our cafes because of our convenient locations, high speed connectivity and new computers which offer a wide variety of games and movies, creating an excellent experience," said Mr. Dishan Guo, Chief Executive Officer of the Company. "We will continue to balance our growth between existing cafes, new cafe openings, and acquisitions. With approximately $22 million of cash and strong cash flows, we are evaluating several attractive options to deploy our capital organically and through acquisitions."
Gross profit for the first quarter of 2012 decreased by $0.37 million, to $2.13 million, down 15% from the first quarter of 2011. Gross profit margin was 30% for the quarter ended March 31, 2012, as compared to 38% for the same period in 2011. The decrease in gross profit margin was mainly attributable to the increase in salary, depreciation and other costs as compared to the same period in 2011, as well as the decrease in revenue from some cafes due to the lay-off of migrant workers caused by manufacturing factories' relocation to other provinces in January 2012. Management will relocate those cafes and expects gross profit margin to remain relatively stable in the next two quarters.
Operating expenses increased to $0.57 million in the first quarter of 2012 from $0.44 million in the first quarter of 2011. The increase was mainly attributable to a non-cash stock option compensation expense of $0.11 million.
Income taxes decreased by approximately $0.06 million during the quarter ended March 31, 2012 to approximately $0.50 million from approximately $0.56 million during the same period in 2011. The primary reason for the decrease in income taxes was the decrease in income from operations in the quarter ended March 31, 2012 compared to the same period of 2011.
Net income increased by approximately $1.04 million to approximately $0.33 million for the quarter ended March 31, 2012 from net loss of approximately $0.71 million during the same period in 2011. Earnings per share were $0.01 compared to negative $0.04 for the first quarter of 2011. Diluted earnings per share were calculated using weighted average shares of 25,529,080 and 22,527,907 for the quarters ended March 31, 2012 and March 31, 2011, respectively.
Financial Condition
As of March 31, 2012, the Company had $22.0 million in cash and cash equivalents, compared to $19.7 million at year-end 2011 due to growth in cash flows from operations. Working capital was $15.4 million and the current ratio was 2.93. CICC operates a cash business, with revenue from IC cards credited in its bank account approximately 15 days after a credit is purchased. The Company does not run accounts receivable balances.
Deferred revenue represents unused balances of the prepaid amounts from the IC cards that are unused balance. The Outstanding customer balances are $2,057,586 and $2,084,086 as of March 31, 2012 and December 31, 2011, respectively, and are included in deferred revenue on the balance sheets. Management has evaluated the deferred revenue balance and has determined any potential revenue from the unused balance to be immaterial at the quarter ended March 31, 2012.
As of March 31, 2012, shareholders' equity was $24.3 million compared to $23.7 million at the end of 2011. In the first quarter of 2012, the Company generated $2.2 million in cash from operating activities.
Business Updates
Management expects to open 1 new cafe during the second quarter of 2012. The average capital expenditure to open a new store varies by size and location but typically averages $250,000. With average annual revenue per store of $500,000 and a 28% net margin, the average payback period is less than 2 years.
The Company plans to drive same store sales by offering new loyalty programs such as online gaming competitions, while increasing the availability of high quality, value-added content such as movies, TV shows and video games. In 2012, a credit rewards program will allow loyal customers to earn extra gaming time and encourage credit consumption. For example, customers recharging 100 RMB into the IC card will receive a 20% credit back the following month. New cafes will be outfitted with private rooms that are equipped with surround sound and movie screening areas. It will also include team gaming and tournament play areas with LCD screens for spectator viewing to drive incremental player utilization and the average revenue per user.
Management is actively evaluating potential acquisitions outside Shenzhen in order to expand its geographic footprint and to eventually secure a national internet cafe license. The Company will follow a strict set of criteria for all acquisition candidates in order to maximize returns to shareholders. The Company believes it will consummate a transaction by the summer of 2012.
About China Internet Cafe Holdings Group, Inc.
Since opening its first internet cafe in 2006 under the name Shenzhen Junlong Culture Communication CO. Ltd., China Internet Cafe Holdings Group, Inc. has expanded quickly to 59 cafes in Shenzhen, Guangdong province, China. The Company provides high quality, affordable internet services to consumers who purchase reloadable cards. Customers can access a range of online services, including email, web surfing, watching movies, online gaming, voice over IP, and social media in a comfortable, friendly and safe environment. CICC offers a variety of internet connectivity stations with varying speeds, monitor sizes and seating arrangements.
Safe Harbor Statements
This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements involve inherent risks and uncertainties that could cause actual results to differ materially from those projected or anticipated, including risks outlined in the Company's public filings with the Securities and Exchange Commission, including the Company's registration statement on Form F-1, as amended. All information provided in this press release is as of the date hereof. Except as required by law, the Company undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events.
Contact Information:
China Internet Cafe Holdings Group, Inc.
Mr. DishanGuo
Chief Executive Officer
Phone: +86-755-8989-1398
Email: [email protected]
CHINA INTERNET CAFE HOLDINGS GROUP, INC. AND SUBSIDIARIES |
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
March 31, |
December 31, |
||||||
Unaudited |
|||||||
ASSETS |
|||||||
Current assets: |
|||||||
Cash |
$ |
21,988,739 |
$ |
19,629,680 |
|||
Rental deposit |
81,089 |
86,580 |
|||||
Equipment deposit |
1,001,052 |
994,732 |
|||||
Inventory |
116,426 |
212,607 |
|||||
Deferred tax assets |
71,323 |
69,405 |
|||||
Total current assets |
23,258,629 |
20,993,004 |
|||||
Property, plant and equipment, net |
12,174,366 |
13,000,745 |
|||||
Intangible assets, net |
152,593 |
161,083 |
|||||
Rental deposit-long term portion |
322,756 |
314,736 |
|||||
Total assets |
$ |
35,908,344 |
$ |
34,469,568 |
|||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
148,564 |
$ |
100,480 |
|||
Registration penalties payable |
641,200 |
448,844 |
|||||
Deferred revenue |
2,057,586 |
2,084,086 |
|||||
Payroll and payroll related liabilities |
364,083 |
323,286 |
|||||
Income and other taxes payable |
1,041,810 |
1,316,209 |
|||||
Accrued expenses |
361,814 |
365,696 |
|||||
Amount due to a shareholder |
2,245,464 |
2,135,218 |
|||||
Dividend payable on preferred stock |
71,938 |
72,729 |
|||||
Derivative financial instrument - preferred stock |
579,882 |
147,704 |
|||||
Derivative financial instrument - warrants |
435,775 |
129,496 |
|||||
Total current liabilities |
7,948,116 |
7,123,748 |
|||||
Commitments and contingencies (Note 17) |
|||||||
Preferred stock as of March 31, 2012 and December 31, 2011 ($0.00001 par value, 100,000,000 shares authorized, 4,274,703 shares issued and outstanding as of March 31, 2012 and December 31, 2011; preference in liquidation - $5,770,849) |
3,682,473 |
3,682,473 |
|||||
Stockholders' Equity: |
|||||||
Common stock ($0.00001 par value, 100,000,000 shares authorized, 21,254,377 shares issued and outstanding as of March 31, 2012 and December 31, 2011) |
212 |
212 |
|||||
Additional paid in capital |
1,906,455 |
1,728,726 |
|||||
Statutory surplus reserves |
718,744 |
718,744 |
|||||
Retained earnings |
20,016,910 |
19,760,289 |
|||||
Accumulated other comprehensive income |
1,635,434 |
1,455,376 |
|||||
Total stockholders' equity |
24,277,755 |
23,663,347 |
|||||
Total liabilities and stockholders' equity |
$ |
35,908,344 |
$ |
34,469,568 |
CHINA INTERNET CAFE HOLDINGS GROUP, INC. AND SUBSIDIARIES |
|||||||
UNAUDITED CONDENSED CONSOLIDATED |
|||||||
STATEMENTS OF INCOME AND COMPREHENSIVE INCOME |
|||||||
For The Three Months Ended |
|||||||
March 31, |
|||||||
2012 |
2011 Restated |
||||||
Revenue |
$ |
7,134,204 |
$ |
6,489,581 |
|||
Cost of revenue |
5,005,431 |
3,995,342 |
|||||
Gross profit |
2,128,773 |
2,494,239 |
|||||
Operating Expenses |
|||||||
General and administrative expenses |
569,894 |
444,467 |
|||||
Total operating expenses |
569,894 |
444,467 |
|||||
Income from operations |
1,558,879 |
2,049,772 |
|||||
Non-operating income (expenses) |
|||||||
Change in fair value of derivative financial instrument - preferred stock |
(432,178) |
(1,439,326) |
|||||
Change in fair value of derivative financial instrument - warrants |
(306,279) |
(762,643) |
|||||
Interest income |
3,730 |
1,994 |
|||||
Interest expenses |
- |
(2,531) |
|||||
Other expenses |
(143) |
- |
|||||
Total non-operating income (expenses) |
(734,870) |
(2,202,506) |
|||||
Income(Loss) before income taxes |
824,009 |
(152,734) |
|||||
Income taxes |
495,450 |
559,689 |
|||||
Net income(loss) |
328,559 |
(712,423) |
|||||
Dividend on preferred stock |
(71,938) |
(33,202) |
|||||
Net income(loss) attributable to China Internet Cafe Holdings Group, Inc. common stockholders |
$ |
256,621 |
$ |
(745,625) |
|||
Other comprehensive income |
|||||||
Net income |
$ |
328,559 |
$ |
(712,423) |
|||
Foreign currency translation |
180,058 |
55,373 |
|||||
Total comprehensive income |
$ |
508,617 |
$ |
(657,050) |
|||
Earnings per share |
|||||||
- Basic |
$ |
0.01 |
$ |
(0.04) |
|||
- Diluted |
$ |
0.01 |
$ |
(0.04) |
|||
Weighted average common stock outstanding |
|||||||
- Basic |
21,254,377 |
20,580,542 |
|||||
- Diluted |
25,529,080 |
22,527,907 |
CHINA INTERNET CAFE HOLDINGS GROUP, INC. AND SUBSIDIARIES |
|||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
For The Three Months Ended |
|||||||
March 31, |
|||||||
2012 |
2011 Restated |
||||||
Cash flows from operating activities |
|||||||
Net income(loss) |
$ |
328,559 |
$ |
(712,423) |
|||
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|||||||
Change in fair value of derivative financial instrument - preferred stock |
432,178 |
1,439,326 |
|||||
Change in fair value of derivative financial instrument- warrants |
306,279 |
762,643 |
|||||
Stock based compensation |
105,000 |
- |
|||||
Advisory fee |
- |
192,466 |
|||||
Depreciation |
911,076 |
621,998 |
|||||
Amortization |
9,535 |
9,112 |
|||||
Deferred tax assets |
(1,481) |
(55,532) |
|||||
Changes in operating assets and liabilities: |
|||||||
Prepayment |
- |
(73,592) |
|||||
Rental deposit |
- |
(23,398) |
|||||
Inventory |
97,757 |
6,642 |
|||||
Accounts payable |
47,556 |
37,676 |
|||||
Deferred revenue |
(39,832) |
351,300 |
|||||
Payroll and payroll related liabilities |
38,833 |
9,840 |
|||||
Income and other taxes payable |
(283,416) |
188,166 |
|||||
Accrued expenses and penalties payable |
186,610 |
201,752 |
|||||
Amount due to a shareholder |
101,281 |
928,585 |
|||||
Net cash provided by operating activities |
2,239,937 |
3,884,561 |
|||||
Cash flows from investing activities |
|||||||
Receipt of loan receivable due to termination of an investment agreement |
- |
2,428,142 |
|||||
Assets acquisition of cafes |
- |
(590,787) |
|||||
Net cash provided by investing activities |
- |
1,837,355 |
|||||
Cash flows from financing activities |
|||||||
Net proceeds from issuance of preferred stock and warrants |
- |
5,675,614 |
|||||
Net cash flows provided by financing activities: |
- |
5,675,614 |
|||||
Effect of foreign currency translation on cash |
119,123 |
3,556 |
|||||
Net increase in cash |
2,359,060 |
11,401,086 |
|||||
Cash - beginning of period |
19,629,680 |
3,836,824 |
|||||
Cash - end of period |
$ |
21,988,739 |
$ |
15,237,910 |
|||
Cash paid during the period for: |
|||||||
Interest paid |
$ |
- |
$ |
2,531 |
|||
Income taxes paid |
$ |
600,199 |
$ |
484,648 |
|||
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVTIES: |
|||||||
Summary of Assets Acquired from Acquisitions: |
|||||||
Net property and equipment |
- |
503,492 |
|||||
Other current assets |
- |
15,792 |
|||||
Intangible assets |
- |
209,582 |
|||||
Net assets acquired |
- |
728,866 |
|||||
Transfer of equipment deposits paid in property and equipment |
$ |
- |
$ |
1,224,660 |
|||
Dividend payable on preferred stock |
71,938 |
33,202 |
|||||
Registration penalties |
$ |
192,356 |
- |
||||
Advisory fee |
$ |
- |
$ |
192,466 |
SOURCE China Internet Cafe Holdings Group, Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article