KongZhong Corporation Reports Fourth Quarter 2015 Unaudited Financial Results
BEIJING, March 24, 2016 /PRNewswire/ -- KongZhong Corporation (NASDAQ: KZ), a leading online games publisher and developer in the PRC, today announced its unaudited financial results for the fourth quarter of 2015 and full year 2015.
Fourth Quarter 2015 Financial Highlights
- Total revenues for the fourth quarter of 2015 were US$ 42.48mn, exceeding the guidance range of US$ 41mn to US$ 42mn.
- Total gross profit was US$ 19.02mn, within the guidance range of US$ 19mn to US$ 20mn.
- Net income was US$ 6.10mn, with diluted net income per American Depositary Shares ("ADS") of US$ 0.13, exceeding the guidance range of US$ 3mn to US$ 4mn.
- Non-GAAP net income was US$ 6.99mn, with Non-GAAP diluted net income per ADS of US$ 0.15(Non-GAAP Financial Measures are described and reconciled to the corresponding GAAP measures in the section titled "Non-GAAP Financial Measures"), exceeding the guidance range of US$ 4mn to US$ 5mn.
- As of December 31, 2015, the Company had US$ 163.43mn in cash and cash equivalents, term deposits, held-to-maturity securities, available-for-sale securities and restricted cash or US$ 3.49 per ADS in cash and cash equivalents, term deposits, held-to-maturity securities, available-for-sale securities and restricted cash, net of a US$ 49.96mn short-term bank loan. The mark to fair value of the Company's investments in Ourgame and Forgame were priced at HK$ 5.75 and HK$ 13.04 per ordinary share, respectively (or US$ 44.47mn and US$ 20.29mn, respectively) as of December 31,2015, compared to the mark to fair value of the Company's investments in Ourgame and Forgame which were priced at HK$ 3.94 and HK$ 14.20 per ordinary share, respectively (or US$ 30.47mn and US$ 22.09mn, respectively) as of September 30, 2015.
Full Year 2015 Financial Highlights
- Total revenues were US$ 179.11mn for the full year of 2015 compared to US$ 227.60mn in 2014, of which, Internet games revenues were US$ 105.04mn in 2015 compared to US$ 118.10mn in 2014, Mobile games revenues were US$ 24.65mn in 2015 compared to US$ 45.04mn in 2014 and WVAS revenues were US$ 49.42mn in 2015 compared to US$ 64.46mn in 2014.
- Full year gross margin was 41.9% compared to 43.2% in 2014 if excluding the effect of impairment on intangible assets related to the underperformance of Guild Wars 2,of which Internet games gross margin was 50.1%, Mobile games gross margin was 40.0% and WVAS gross margin was 25.1%.
- Net loss in 2015 was US$16.23mn compared to US$ 22.59mn net income in 2014. Net loss in 2015 included a $35.21mn impairment loss on intangible assets.
- Non-GAAP net income was US$22.31mn compared to 2014 full year Non-GAAP net income of US$ 29.90mn. (Non-GAAP Financial Measures are described and reconciled to the corresponding GAAP measures in the section titled "Non-GAAP Financial Measures").
Business Highlights
- Moving forward, the Company intends to concentrate its efforts in Internet Games and Mobile games around its War Saga game platform, China's leading military genre online game platform.
- The Company released World of Warships on November 27, 2015.
- The Company released Heart of Thorns, the first expansion pack for Guild Wars 2 to the mainland China market on November 20, 2015.
- The Company released mobile game, Rush Three Kingdoms, in Japan to Open Beta Test on March 10, 2016.
- The Company released mobile game, Battle of Warship, on March 16, 2016 in China on the IOS platform.
Three Months Ended |
|||||
December 31, |
September 30, |
December 31, |
|||
2014 |
2015 |
2015 |
|||
US$ in thousands |
US$ in thousands |
US$ in thousands |
|||
Revenues |
61,637 |
38,579 |
42,475 |
||
Internet Games |
29,446 |
23,745 |
30,476 |
||
Mobile Games |
15,178 |
2,679 |
1,983 |
||
WVAS |
17,013 |
12,155 |
10,016 |
||
Cost of Revenues |
34,962 |
21,676 |
23,454 |
||
Internet Games |
15,892 |
11,038 |
14,366 |
||
Mobile Games |
7,148 |
1,607 |
1,556 |
||
WVAS |
11,922 |
9,031 |
7,532 |
||
Gross Profit |
26,675 |
16,903 |
19,021 |
||
Internet Games |
13,554 |
12,707 |
16,110 |
||
Mobile Games |
8,030 |
1,072 |
427 |
||
WVAS |
5,091 |
3,124 |
2,484 |
||
Gross Margin |
43% |
44% |
45% |
||
Internet Games |
46% |
54% |
53% |
||
Mobile Games |
53% |
40% |
22% |
||
WVAS |
30% |
26% |
25% |
Revenues
Total revenues for the fourth quarter of 2015 were US$ 42.48mn, a 10.1% increase from the third quarter of 2015 and a 31.1% decline from the same period last year.
Internet Games Revenues
Internet Game ("Net Game") revenues were US$ 30.48mn in the fourth quarter of 2015, an increase of 28.3% from the third quarter of 2015 due to the release of World of Warships on November 27, 2015.
For the fourth quarter of 2015, mainland China online game operations achieved average monthly active users ("MAUs") of 2.7mn and aggregated monthly paying accounts ("APAs") of 448k with monthly average revenue per user ("ARPU") of RMB 144.
Three Months Ended |
|||
December 31, 2014 |
September 30, 2015 |
December 31, 2015 |
|
MAU |
1,840k |
1, 813k |
2,690k |
APA |
327k |
307k |
448k |
ARPU |
185 |
160 |
144 |
Internet game revenues made up 71.8% of total revenues in the fourth quarter of 2015.
Mobile Games Revenues
Total mobile game revenues were US$ 1.98mn, a 26.0% decrease from the third quarter of 2015 and an 86.9% decrease from the same period last year. The continued reduction in mobile game revenues was due to the shorter life cycle and high churn of recently launched smartphone games and the Company's pivot to concentrate mobile game development and licensing towards primarily military genre mobile games to bolster the War Saga brand. We expect this transition to influence mobile game revenues for the foreseeable future.
Total mobile game revenues made up 4.7% of total revenues in the fourth quarter of 2015.
WVAS Revenues
WVAS revenues were US$ 10.02mn, a 17.6% decrease from the third quarter of 2015 and a 41.1% decrease from the same period of last year. WVAS revenues continue to be impacted by the shift of traditional WVAS service towards smartphone applications and mobile operator policies.
WVAS made up 23.5% of total revenues in the fourth quarter of 2015.
Gross Profit
Total gross profit for the fourth quarter of 2015 was US$19.02mn, a 12.5% increase from gross profit in the third quarter of 2015 and a 28.7% decrease from the same period last year.
Total gross margin was 44.8% in the fourth quarter of 2015 compared to gross margins of 43.8% in the third quarter of 2015.
Internet Game Gross Profit
Internet game gross profit was US$ 16.11mn, a 26.8% increase from gross profits in the third quarter of 2015 and an 18.9% increase from the same period last year. Internet game gross margin was 52.9% compared to 53.5% in the third quarter of 2015.
Mobile Game Gross Profit
Mobile games gross profit was US$ 0.43mn, a 60.2% decrease from the third quarter of 2015 and a 94.7% decrease from the same period last year. Mobile games gross margin was 21.5% compared to 40.0% in the third quarter of 2015.
WVAS Gross Profit
WVAS gross profit was US$2.48mn, a 20.5% decrease from the third quarter of 2015 and a 51.2% decrease from the same period last year. WVAS gross margin was 24.8% compared to 25.7% in the third quarter of 2015.
Operating Expenses
Total operating expenses in the fourth quarter of 2015 were US$16.80mn compared to US$13.17mn in the third quarter of 2015.
Product development expenses in the fourth quarter of 2015 were US$ 6.18mn compared to US$ 5.77mn in the third quarter of 2015.The product development expenses increased primarily due to the Company's pivot to concentrate mobile game development and licensing towards primarily military genre mobile games to bolster the War Saga brand.
Sales and marketing expenses in the fourth quarter of 2015 were US$ 6.35mn compared to US$5.20mn in the third quarter of 2015.Sales and marketing expenses increased primarily due to the increased promotion activities of World of Warships in 2015Q4.
General and administrative expenses in the fourth quarter of 2015 were US$4.27mn compared to US$2.20mn in the third quarter of 2015. General and administrative expenses increased primarily due to the increased consulting and travel related expenses relating to our corporate investment activities, and additions to bad debt provision relating to our WVAS business.
The Company's total headcount in the fourth quarter of 2015 was 793 staff compared to 913 staff at the end of the third quarter of 2015 as the Company has begun to optimize our cost structure for the lower amount of business in mobile games and WVAS.
Earnings
US GAAP net income and diluted income per ADS were US$ 6.10mn and US$ 0.13, respectively. Non-GAAP net income and diluted income per ADS were US$ 6.99mn and US$ 0.15, respectively.
Total ADS on a diluted basis outstanding during the fourth quarter of 2015 were 47.30mn, compared to 47.21mn outstanding during the third quarter of 2015.
For the purpose of earnings |
Number during three September 30, 2015 |
Number during three December 31, 2015 |
ADS (in mns) |
46.78 |
46.87 |
Add: Dilution impact from |
0.30 |
0.27 |
Warrants issued to business |
0.13 |
0.16 |
ADS on diluted basis |
47.21 |
47.30 |
Balance Sheet
As of December 31, 2015, the Company had US$ 163.43mn in cash and cash equivalents, term deposits, held-to-maturity securities, available-for-sale securities and restricted cash or US$ 3.49 per ADS in cash and cash equivalents, term deposits, held-to-maturity securities, available-for-sale securities and restricted cash, net of a US$ 49.96mn short-term bank loan. The mark to fair value of the Company's investments in Ourgame and Forgame were priced at HK$ 5.75 and HK$ 13.04 per ordinary share, respectively (or US$ 44.47mn and US$ 20.29mn, respectively) as of December 31,2015, compared to the mark to fair value of the Company's investments in Ourgame and Forgame which were priced at HK$ 3.94 and HK$ 14.20 per ordinary share, respectively (or US$ 30.47mn and US$ 22.09mn, respectively) as of September 30, 2015.
Recent Developments
On June 29, 2015, the Company announced that its board of directors (the "Board") had received a preliminary non-binding proposal letter from Leilei Wang, chairman and chief executive officer of the Company, and IDG-Accel China Growth Fund II L.P. to acquire all of the outstanding ordinary shares of the Company not owned by them or their affiliates for US$8.56 in cash per American depositary share (the "ADS", each representing forty ordinary shares) (the "Going Private Proposal").
On July 8, 2015, the Company announced that the Board has formed a special committee (the "Special Committee") consisting of two independent directors, Hope Ni and Xiaolong Li, and delegated to the Special Committee the exclusive power and authority of the Board to, among other things, evaluate and respond to the Going Private Proposal. Ms. Ni is serving as the chair of the Special Committee.
On November 3, 2015, the Company announced that the Special Committee has retained Duff & Phelps, LLC and Duff & Phelps Securities LLC as its financial advisors and Skadden, Arps, Slate, Meagher &Flom as its legal counsel in connection with its review and evaluation of the Going Private Proposal.
The Board cautions the Company's shareholders and others considering trading in the Company's securities that no decisions have been made by the Special Committee or the Company with respect to the Company's response to the Going Private Proposal. There can be no assurance that any definitive offer will be made, that any agreement will be executed or that this or any other proposed transaction involving the Company, its securities and/or its assets will be approved or consummated. The Company does not undertake any obligation to provide any updates with respect to this or any other proposed transaction, except as required under applicable law.
Conference Call
KongZhong's management will hold a conference call and live webcast to discuss the results at 7:30 PM Eastern Standard Time (EST) on Thursday, March 24, 2016 (7:30 AM Beijing/Hong Kong time, Friday, March 25, 2016)
The Company welcomes all interested parties to participate in the live conference call. An Operator will greet you and ask for the Conference ID shown as following.
Conference ID: 69631432
The dial-in details are as below:
- U.S. Toll Free Dial-in Number: |
+1 866 519 4004 |
- U.S. Dial-in Number: |
+1 845 675 0437 |
- Hong Kong Toll Free Dial-in Number: |
800 906 601 |
- Hong Kong Dial-in Number: |
+852 3018 6771 |
- Mainland China Dial-in Number: |
800 819 0121, 400 620 8038 |
- International Dial-in Number: |
+65 6713 5090 |
The live conference call via webcast and archive replay will be available on the Investor Relations section of KongZhong's website at http://ir.kongzhong.com. The archive replay will be available on the website shortly after the call.
A dial-in replay of the conference call will be available until April 1, 2016(EST):
- U.S. Toll Free Dial-in Number: |
+1 855 452 5696 |
- U.S. Dial-in Number: |
+1 646 254 3697 |
- Hong Kong Toll Free Dial-in Number: |
800 963 117 |
- Hong Kong Dial-in Number: |
+852 3051 2780 |
- Mainland China Toll Free Dial-in Number: |
800 870 0205, 400 602 2065 |
- International Dial-in Number: |
+61 2 8199 0299 |
About KongZhong
KongZhong Corporation (NASDAQ: KZ), listed on Nasdaq in 2004, is a leading online game developer and operator in China. KongZhong operates three main business units, namely Internet Games, Mobile Games and WVAS. Under Internet Games, KongZhong operates the largest Chinese military gaming platform under the "WAR SAGA" brand, which includes games such as World of Tanks, World of Warplanes and World of Warships. On May 15, 2014, KongZhong officially launched the most-anticipated 3D fantasy MMORPG Guild Wars 2 in China. KongZhong has the exclusive publishing rights for World of Tanks, World of Warplanes and World of Warships, Guild Wars 2, Auto Club Revolution, Blitzkrieg 3 and other titles in Mainland China.
KongZhong entered the smartphone game industry in 2011 through an acquisition of smartphone game engine and has expanded its mobile game development team across 4 cities across Mainland China. KongZhong offers popular mobile games in China and overseas with over 10 smartphone games across various genres being under development, including RPG, RTS, military, fantasy and etc. For more information, please visit http://ir.kongzhong.com.
Safe Harbor Statements
This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements include, without limitation, statements regarding trends in the wireless value-added services, wireless media, mobile games and online games industries and our future results of operations, financial condition and business prospects. Although such statements are based on our own information and information from other sources we believe to be reliable, you should not place undue reliance on them. These statements involve risks and uncertainties, and actual market trends and our results may differ materially from those expressed or implied in these forward looking statements for a variety of reasons. Potential risks and uncertainties include, but are not limited to, continued competitive pressure in China's wireless value-added services, wireless media, mobile games and online games industries and the effect of such pressure on revenues; our ability to develop new products that are commercially successful; unpredictable changes in technology, consumer demand and usage preferences in the markets we operate; our ability to protect our intellectual property rights; the short operating history of certain of our business segments, in particular the online games segment; the state of and any change in our relationship with China's telecommunications operators; our dependence on the billing systems of telecommunications operators for our performance; the outcome of our investment of operating income generated from the WVAS segment into the development of our wireless Internet, mobile games and online games segments; changes in the regulations or policies of the Ministry of Industry and Information Technology and other government authorities relevant to our businesses; and changes in political, economic, legal and social conditions in China, including the Chinese government's policies with respect to economic growth, foreign exchange, foreign investment and entry by foreign companies into China's telecommunications and online games markets. For additional discussion of these risks and uncertainties and other factors, please see the documents we file from time to time with the Securities and Exchange Commission. We assume no obligation to update any forward-looking statements, which apply only as of the date of this press release.
KongZhong Corporation |
||||||||
Condensed Consolidated Statements of Comprehensive Income |
||||||||
(Unaudited, US$ in thousands, except per share and share data) |
||||||||
Three Months Ended |
||||||||
December 31, |
September 30, |
December 31, |
||||||
2014 |
2015 |
2015 |
||||||
Revenues |
61,637 |
38,579 |
42,475 |
|||||
Cost of revenues |
34,962 |
21,676 |
23,454 |
|||||
Gross profit |
26,675 |
16,903 |
19,021 |
|||||
Operating expenses |
||||||||
Product development |
6,083 |
5,772 |
6,176 |
|||||
Sales and marketing |
9,076 |
5,198 |
6,353 |
|||||
General and administrative |
4,236 |
2,202 |
4,267 |
|||||
Total operating expenses |
19,395 |
13,172 |
16,796 |
|||||
Government subsidy |
480 |
265 |
769 |
|||||
Income from operations |
7,760 |
3,996 |
2,994 |
|||||
Interest income |
1,891 |
1,158 |
3,879 |
|||||
Interest expense |
(176) |
(281) |
(88) |
|||||
Imputed interest on long-term liabilities |
(150) |
- |
- |
|||||
Exchange gain (loss) |
385 |
(557) |
(141) |
|||||
Income before income tax expense, loss on |
9,710 |
4,316 |
6,644 |
|||||
Income tax expense |
(641) |
(142) |
(321) |
|||||
Loss on equity method investments |
- |
(273) |
(223) |
|||||
Net income |
9,069 |
3,901 |
6,100 |
|||||
Earnings per ADS, basic |
0.20 |
0.08 |
0.13 |
|||||
Earnings per ADS, diluted |
0.19 |
0.08 |
0.13 |
|||||
Weighted average ADS outstanding (million) |
46.34 |
46.78 |
46.87 |
|||||
Weighted average ADS used in diluted EPS |
46.59 |
47.21 |
47.30 |
|||||
Net income |
9,069 |
3,901 |
6,100 |
|||||
Other comprehensive income |
(7,873) |
(40,333) |
4,759 |
|||||
Total comprehensive income |
1,196 |
(36,432) |
10,859 |
|||||
KongZhong Corporation |
||||||
Condensed Consolidated Statements of Comprehensive Income |
||||||
(Unaudited, US$ in thousands, except per share and share data) |
||||||
Twelve Months Ended |
||||||
December 31, |
December 31, |
|||||
2014 |
2015 |
|||||
Revenues |
227,596 |
179,113 |
||||
Cost of revenues(including impairment on |
||||||
intangible assets of $nil and $35,210 for 2014 |
||||||
and 2015, respectively) |
129,279 |
139,363 |
||||
Gross profit |
98,317 |
39,750 |
||||
Operating expenses |
||||||
Product development |
25,107 |
24,190 |
||||
Sales and marketing |
42,523 |
25,890 |
||||
General and administrative |
12,565 |
13,484 |
||||
Impairment loss on intangible assets |
1,323 |
- |
||||
Total operating expenses |
81,518 |
63,564 |
||||
Government subsidy |
1,139 |
1,574 |
||||
Income from operations |
17,938 |
(22,240) |
||||
Interest income |
8,865 |
7,975 |
||||
Interest expense |
(295) |
(744) |
||||
Impairment loss on cost method investment |
(2,000) |
- |
||||
Imputed interest on long-term liabilities |
(600) |
(140) |
||||
Exchange loss |
(272) |
(803) |
||||
Investment income from available-for-sale securities |
- |
1,164 |
||||
Net income (loss) before income tax expense and loss in equity method investments |
23,636 |
(14,788) |
||||
Income tax expense |
(1,048) |
(797) |
||||
Loss in equity method investments |
- |
(642) |
||||
Net income(loss) |
22,588 |
(16,227) |
||||
Earnings(loss) per ADS, basic |
0.49 |
(0.35) |
||||
Earnings(loss) per ADS, diluted |
0.48 |
(0.35) |
||||
Weighted average ADS outstanding (million) |
45.70 |
46.73 |
||||
Weighted average ADS used in diluted EPS |
46.89 |
46.73 |
||||
Net income |
22,588 |
(16,227) |
||||
Other comprehensive income |
1,968 |
4,072 |
||||
Total comprehensive income |
24,556 |
(12,155) |
||||
KongZhong Corporation |
|||||||||
Condensed Consolidated Balance Sheets |
|||||||||
(Unaudited, US$ in thousands) |
|||||||||
As of |
As of |
As of |
|||||||
December 31, |
September 30, |
December 31, |
|||||||
2014 |
2015 |
2015 |
|||||||
Assets |
|||||||||
Current assets |
|||||||||
Cash and cash equivalents |
105,093 |
33,139 |
38,304 |
||||||
Term deposits |
16,907 |
26,047 |
25,121 |
||||||
Available-for-sale securities |
20,014 |
52,563 |
64,756 |
||||||
Held-to-maturity securities |
24,359 |
17,083 |
26,747 |
||||||
Accounts receivable (net) |
30,244 |
24,235 |
24,485 |
||||||
Restricted cash |
53,376 |
18,230 |
58,467 |
||||||
Other current assets |
19,070 |
71,209 |
72,717 |
||||||
Total current assets |
269,063 |
242,506 |
310,597 |
||||||
Non-current assets |
|||||||||
Rental deposits |
1,445 |
1,385 |
1,397 |
||||||
Intangible assets (net) |
55,510 |
13,392 |
12,516 |
||||||
Property and equipment (net) |
5,659 |
5,078 |
4,654 |
||||||
Long-term investments |
- |
3,844 |
4,773 |
||||||
Goodwill |
90,019 |
86,553 |
84,770 |
||||||
Restricted cash |
10,885 |
40,872 |
- |
||||||
Total non-current assets |
163,518 |
151,124 |
108,110 |
||||||
Total assets |
432,581 |
393,630 |
418,707 |
||||||
Liabilities and Shareholders' Equity |
|||||||||
Current Liabilities |
|||||||||
Accounts payable |
31,600 |
23,590 |
28,075 |
||||||
(including accounts payable of the |
|||||||||
Short-term bank loan |
42,429 |
7,534 |
49,963 |
||||||
(including short-term bank loan of the |
|||||||||
Deferred revenue |
4,652 |
2,860 |
7,917 |
||||||
(including deferred revenue of the |
|||||||||
Other current liabilities |
22,110 |
16,673 |
20,991 |
||||||
(including other current liabilities of the |
|||||||||
Total current liabilities |
100,791 |
50,657 |
106,946 |
||||||
Non-current Liabilities |
|||||||||
Other long-term liabilities |
9,860 |
- |
- |
||||||
(including other long-term liabilities of the |
|||||||||
- |
42,429 |
- |
|||||||
Long-term bank loan |
|||||||||
(including long-term bank loan of the |
|||||||||
Total non-current liabilities |
9,860 |
42,429 |
- |
||||||
321,930 |
300,544 |
311,761 |
|||||||
Shareholders' equity |
|||||||||
Total liabilities and shareholders' equity |
432,581 |
393,630 |
418,707 |
||||||
KongZhong Corporation |
||||
Condensed Consolidated Statements of Cash Flows |
||||
(Unaudited, US$ in thousands) |
||||
Twelve Months Ended |
||||
December 31, |
December 31, |
|||
2014 |
2015 |
|||
Cash Flows From Operating Activities |
||||
Net income (loss) |
22,588 |
(16,227) |
||
Adjustments to reconcile net income to net cash |
||||
provided by operating activities |
||||
Depreciation and amortization |
21,523 |
10,143 |
||
Loss(gain) on disposal of property and equipment |
(7) |
138 |
||
Investment income from available-for-sale securities |
- |
(1,164) |
||
Dividend received |
- |
628 |
||
Provision for bad debt |
317 |
685 |
||
Imputed interest on long-term liabilities |
600 |
140 |
||
Impairment loss on cost method investment |
2,000 |
- |
||
Loss on equity method investments |
- |
642 |
||
Share-based compensation |
1,548 |
1,045 |
||
Impairment loss on intangible assets |
1,323 |
35,210 |
||
Changes in operating assets and liabilities |
(18,823) |
552 |
||
Net Cash Provided by Operating Activities |
31,069 |
31,792 |
||
Cash Flows From Investing Activities |
||||
Purchase of intangible assets |
(98) |
- |
||
Purchase of term deposits |
(18,521) |
(9,989) |
||
Proceeds from disposal of term deposits |
6,078 |
1,736 |
||
Investments |
(16,380) |
(8,277) |
||
Purchase of held-to-maturity securities |
(191,038) |
(61,703) |
||
Purchase of available-for-sale securities |
- |
(24,695) |
||
Proceeds from disposal of available-for-sale securities |
- |
1,501 |
||
Proceeds from disposal of held-to-maturity securities |
218,358 |
58,174 |
||
Proceeds from disposal of property and equipment |
7 |
34 |
||
Purchase of property and equipment |
(3,122) |
(2,273) |
||
Addition of restricted cash |
(42,402) |
(9,241) |
||
Release of restricted cash |
15,000 |
9,989 |
||
Loans to equity method investee |
- |
(34,352) |
||
Loans to third parties |
- |
(26,443) |
||
Loan repayment from third parties |
- |
11,595 |
||
Net Cash Used in Investing Activities |
(32,118) |
(93,944) |
||
Cash Flows From Financing Activities |
||||
Proceeds from exercise of employee stock options |
437 |
940 |
||
Deferred payments for acquisition of business |
(2,881) |
- |
||
Deferred payments for intangible assets |
(21,828) |
(10,396) |
||
Repurchase of ordinary shares |
(12) |
- |
||
Proceeds from bank borrowing |
42,429 |
7,534 |
||
Dividends paid to shareholders |
(40,999) |
- |
||
Proceeds from exercise of warrants |
5,940 |
- |
||
Net Cash Used in Financing Activities |
(16,914) |
(1,922) |
||
Effect of foreign exchange rate changes |
(372) |
(2,715) |
||
Net decrease in Cash and Cash Equivalents |
(18,335) |
(66,789) |
||
Cash and Cash Equivalents, Beginning of Period |
123,428 |
105,093 |
||
Cash and Cash Equivalents, End of Period |
105,093 |
38,304 |
||
Non-GAAP Financial Measures
To supplement the unaudited condensed statements of comprehensive income presented in accordance with US GAAP, the Company uses non-GAAP financial measures (Non-GAAP Financial Measures) of net income and net income per diluted ADS, which are adjusted from results based on GAAP to exclude certain infrequent or unusual or non-cash based expenses, gains and losses. The Non-GAAP Financial Measures are provided as additional information to help both management and investors compare business trends among different reporting periods on a consistent and more meaningful basis and enhance investors' overall understanding of the Company's current financial performance and prospects for the future.
The Non-GAAP Financial Measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results. In addition, the Company's calculation of the Non-GAAP Financial Measures may be different from the calculation used by other companies, and therefore comparability may be limited.
For the periods presented, the Company's non-GAAP gross profit excludes, as applicable, impairment loss on intangible assets. In addition, the Company's non-GAAP net income and non-GAAP net income per diluted ADS exclude, as applicable, the amortization of intangibles, share-based compensation expense, imputed interest on long-term liabilities, impairment loss on intangible assets, as well as impairment loss on cost method investment and are adjusted for the dilution impact on ADS numbers from stock options, non-vested shares and warrants.
Reconciliation of the Company's Non-GAAP financial measures to the GAAP financial measures is set forth below.
(US$ in thousands, except per share and share data)
Three Months Ended |
|||||
December 31, |
September 30, |
December 31, |
|||
2014 |
2015 |
2015 |
|||
GAAP net income |
9,069 |
3,901 |
6,100 |
||
Share-based compensation |
230 |
234 |
344 |
||
Imputed interest on long-term liabilities |
150 |
- |
- |
||
Amortization of intangibles |
600 |
403 |
541 |
||
Non-GAAP net income |
10,049 |
4,538 |
6,985 |
||
Weighted average ADS used in diluted EPS |
46.59 |
47.21 |
47.30 |
||
Non-GAAP diluted net income per ADS |
0.22 |
0.10 |
0.15 |
Twelve Months Ended |
|||
December 31, |
December 31, |
||
2014 |
2015 |
||
GAAP net income(loss) |
22,588 |
(16,227) |
|
Share-based compensation |
1,548 |
1,045 |
|
Impairment loss on cost method investment |
2,000 |
- |
|
Impairment loss on intangible assets |
1,323 |
35,210 |
|
Imputed interest on long-term liabilities |
600 |
140 |
|
Amortization of intangibles |
1,841 |
2,143 |
|
Non-GAAP net income |
29,900 |
22,311 |
|
Weighted average ADS used in diluted EPS |
46.89 |
47.11 |
|
Non-GAAP diluted net income per ADS |
0.64 |
0.47 |
|
Note: There is no diluted effect for the US GAAP loss per ADS. There is a diluted effect on Non-GAAP earnings per share as it was net income on Non-GAAP measures. |
SOURCE KongZhong Corporation
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article