|
|
· Gross revenue from WVAS and other revenues increased 35% to $67.0 million from $49.7 million in fiscal 2007.
· Net loss of $16.5 million compared to a net loss of $16.4 million in fiscal 2007.
· GAAP net loss per fully diluted ADS of $0.44, compared to GAAP net loss per fully diluted ADS of $0.68 in fiscal 2007.
· Non-GAAP net loss per fully diluted ADS of $0.21 compared to non-GAAP net loss per fully diluted ADS of $0.41 in fiscal 2007.
· Gross margin was 47% of net revenue, or gross revenue minus business tax, compared with 53% for the third quarter of 2008 and 51% for the fourth quarter of 2007. The sequential decrease was primarily due to higher revenue share to business partners for some popular content.
· Operating profitwas 7% of net revenue, compared with operating profit of 6% for the third quarter of 2008 and operating loss of 35% in the fourth quarter of 2007. The operating loss in the fourth quarter of 2007 was due to the provisions for assets impairment, including an investment deposit, goodwill for our casual game business and a loan receivable, totaling $5.1 million.
· Operating expenses totaled $7.4 million, compared with $7.5 million in the third quarter of 2008 and $12.2 million for the fourth quarter of 2007.
· Selling and marketing expenses were $3.9 million, compared with $4.0 million for the third quarter of 2008 and $3.0 million for the fourth quarter of 2007.
· Product development expenses were $0.9 million, leveled with $0.9 million for the third quarter of 2008 and $1.1 million for the fourth quarter of 2007.
The Company’s gross revenue increased 35% for the fiscal year 2008 to $67.0 million, compared to $49.7 million reported in fiscal 2007. Gross profit margin for fiscal year 2008 declined to 48%of net revenue compared to 58% in 2007. The decrease was mainly caused by an increase in revenue share payable to business partners for popular content.
First Quarter 2009 Outlook
|
LINKTONE LTD. |
||
|
CONSOLIDATED BALANCE SHEETS |
||
|
(In U.S. dollars, except share data) |
||
|
|
December 31, |
December 31, |
|
2007 |
2008 |
|
|
|
(audited) |
(unaudited) |
|
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
39,325,584 |
81,510,600 |
|
Restricted cash |
320,938 |
- |
|
Short-term investments |
2,315,334 |
14,455,869 |
|
Accounts receivable, net |
10,164,756 |
15,245,030 |
|
Tax refund receivable |
710,683 |
1,240,718 |
|
Loan receivable from a related party |
- |
7,984,450 |
|
Deposits and other receivables |
12,772,061 |
5,106,901 |
|
Deferred tax assets |
1,161,652 |
1,479,554 |
|
Total current assets |
66,771,008 |
127,023,122 |
|
|
|
|
|
Property and equipment, net |
2,258,814 |
1,031,543 |
|
Intangible assets |
1,691,554 |
171,238 |
|
Goodwill |
14,611,620 |
14,584,212 |
|
Deferred tax assets |
608,676 |
116,235 |
|
Other long-term assets |
4,403,266 |
476,368 |
|
|
|
|
|
Total assets |
90,344,938 |
143,402,718 |
|
|
|
|
|
Liabilities and shareholders' equity |
|
|
|
Current liabilities: |
|
|
|
Taxes payable |
2,774,827 |
4,097,447 |
|
Accrued liabilities and other payables |
9,273,532 |
10,796,440 |
|
Deferred income |
857,812 |
210,833 |
|
Deferred tax liabilities |
644,958 |
87,947 |
|
Total current liabilities |
13,551,129 |
15,192,667 |
|
|
|
|
|
Total liabilities |
13,551,129 |
15,192,667 |
|
|
|
|
|
Minority interests |
108,066 |
- |
|
|
|
|
|
Shareholders’ equity |
|
|
|
Ordinary shares ($0.0001 par value; 500,000,000 shares authorized, 240,291,330 and 420,636,230 shares issued and outstanding as of December 31,2007 and December 31,2008) |
24,029 |
42,063 |
|
Additional paid-in capital |
72,202,172 |
137,560,175 |
|
Statutory reserves |
2,360,408 |
2,360,408 |
|
Accumulated other comprehensive income: |
|
|
|
Cumulative translation adjustments |
4,717,115 |
7,363,186 |
|
Accumulated losses |
(2,617,981) |
(19,115,781) |
|
Total shareholders’ equity |
76,685,743 |
128,210,051 |
|
|
|
|
|
Total liabilities and shareholders’ equity |
90,344,938 |
143,402,718 |
|
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
|||||
|
(In U.S. dollars, except share data) |
|||||
|
|
|||||
|
|
Three months ended |
Twelve months ended |
|||
|
|
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
|
2007 |
2008 |
2008 |
2007 |
2008 |
|
|
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
|
|
Gross revenues |
14,696,263 |
16,586,641 |
19,401,719 |
49,714,795 |
67,025,802 |
|
Sales tax |
(452,682) |
(632,288) |
(768,974) |
(1,751,517) |
(2,520,119) |
|
Net revenues |
14,243,581 |
15,954,353 |
18,632,745 |
47,963,278 |
64,505,683 |
|
Cost of services |
(7,017,216) |
(7,481,147) |
(9,926,816) |
(20,377,795) |
(33,837,630) |
|
Gross profit |
7,226,365 |
8,473,206 |
8,705,929 |
27,585,483 |
30,668,053 |
|
Operating expenses: |
|
|
|
|
|
|
Product development |
(1,093,700) |
(917,231) |
(910,207) |
(5,506,938) |
(3,177,071) |
|
Selling and marketing |
(3,029,360) |
(4,029,935) |
(3,875,868) |
(13,787,153) |
(13,130,513) |
|
Other general and administrative |
(2,926,297) |
(2,524,312) |
(2,573,934) |
(11,762,028) |
(9,901,474) |
|
Provisions for impairment |
(5,142,396) |
- |
- |
(5,142,396) |
- |
|
Total operating expenses |
(12,191,753) |
(7,471,478) |
(7,360,009) |
(36,198,515) |
(26,209,058) |
|
Income/(Loss) from operations |
(4,965,388) |
1,001,728 |
1,345,920 |
(8,613,032) |
4,458,995 |
|
Interest income (including interest income of $64,773 from a related party loan for the three months ended December 31, 2008) |
274,784 |
520,920 |
737,037 |
1,111,337 |
1,832,593 |
|
Other income |
29,480 |
84,570 |
(38,757) |
467,690 |
280,614 |
|
Other-than-temporary impairment loss on investments |
- |
- |
(1,476,937) |
- |
(1,476,937) |
|
Income/(Loss) before tax |
(4,661,124) |
1,607,218 |
567,263 |
(7,034,005) |
5,095,265 |
|
Income tax benefit/(expense) |
(232,041) |
(472,439) |
514,236 |
(433,657) |
(781,988) |
|
Net income/(loss) from continuing operations |
(4,893,165) |
1,134,779 |
1,081,499 |
(7,467,662) |
4,313,277 |
|
Net loss from discontinued operations |
(2,143,702) |
(3,457,872) |
(465,607) |
(8,936,340) |
(20,811,077) |
|
Net income/(loss) |
(7,036,867) |
(2,323,093) |
615,892 |
(16,404,002) |
(16,497,800) |
|
Other comprehensive income: |
903,506 |
39,112 |
162,310 |
2,511,673 |
2,646,071 |
|
Comprehensive income/(loss) |
(6,133,361) |
(2,283,981) |
778,202 |
(13,892,329) |
(13,851,729) |
|
|
|
|
|
|
|
|
Basic income/(loss) per ordinary share: |
|
|
|
|
|
|
Continuing operations |
(0.02) |
0.00 |
0.00 |
(0.03) |
0.01 |
|
Discontinued operations |
(0.01) |
(0.01) |
(0.00) |
(0.04) |
(0.05) |
|
Total net income/(loss) |
(0.03) |
(0.01) |
0.00 |
(0.07) |
(0.04) |
|
Diluted income/(loss) per ordinary share: |
|
|
|
|
|
|
Continuing operations |
(0.02) |
0.00 |
0.00 |
(0.03) |
0.01 |
|
Discontinued operations |
(0.01) |
(0.01) |
(0.00) |
(0.04) |
(0.05) |
|
Total net income/(loss) |
(0.03) |
(0.01) |
0.00 |
(0.07) |
(0.04) |
|
|
|
|
|
|
|
|
Basic income/(loss) per ADS: |
|
|
|
|
|
|
Continuing operations |
(0.20) |
0.02 |
0.02 |
(0.31) |
0.12 |
|
Discontinued operations |
(0.09) |
(0.08) |
(0.01) |
(0.37) |
(0.56) |
|
Total net income/(loss) |
(0.29) |
(0.06) |
0.01 |
(0.68) |
(0.44) |
|
Diluted income/(loss) per ADS: |
|
|
|
|
|
|
Continuing operations |
(0.20) |
0.02 |
0.02 |
(0.31) |
0.12 |
|
Discontinued operations |
(0.09) |
(0.08) |
(0.01) |
(0.37) |
(0.56) |
|
Total net income/(loss) |
(0.29) |
(0.06) |
0.01 |
(0.68) |
(0.44) |
|
|
|
|
|
|
|
|
Weighted average ordinary shares: |
|
|
|
|
|
|
Basic |
240,192,141 |
420,636,230 |
420,636,230 |
239,499,334 |
374,285,807 |
|
Diluted |
240,192,141 |
421,104,069 |
420,712,455 |
239,499,334 |
374,847,328 |
|
|
|
|
|
|
|
|
Weighted average ADSs: |
|
|
|
|
|
|
Basic |
24,019,214 |
42,063,623 |
42,063,623 |
23,949,933 |
37,428,581 |
|
Diluted |
24,019,214 |
42,110,407 |
42,071,246 |
23,949,933 |
37,484,733 |
|
|
|||||
|
LINKTONE LTD. |
|||||
|
NON-GAAP RECONCILIATION |
|||||
|
(In U.S. dollars, except share data) |
|||||
|
|
|
||||
|
|
Three months ended |
Twelve months ended |
|||
|
|
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
|
2007 |
2008 |
2008 |
2007 |
2008 |
|
|
(unaudited) |
(unaudited) |
(unaudited) |
(audited) |
(unaudited) |
|
|
|
|
|
|
|
|
|
Net income/(loss) |
(7,036,867) |
(2,323,093) |
615,892 |
(16,404,002) |
(16,497,800) |
|
Stock based compensation expense |
320,946 |
161,941 |
175,500 |
1,405,983 |
728,135 |
|
Provisions for impairment |
5,142,396 |
602,512 |
- |
5,142,396 |
6,588,195 |
|
Other-than-temporary impairment loss on investments |
|
|
1,476,937 |
|
1,476,937 |
|
Non-GAAP net income/(loss) |
(1,573,525) |
(1,558,640) |
2,268,329 |
(9,855,623) |
(7,704,533) |
|
|
|
|
|
|
|
|
Non-GAAP diluted income/(loss) per share |
(0.01) |
(0.00) |
0.01 |
(0.04) |
(0.02) |
|
Non-GAAP diluted income/(loss) per ADS |
(0.07) |
(0.04) |
0.05 |
(0.41) |
(0.21) |
|
Number of shares used in diluted per-share calculation |
240,192,141 |
421,104,069 |
420,712,455 |
239,499,334 |
374,847,328 |
|
Number of ADSs used in diluted per-share calculation |
24,019,214 |
42,110,407 |
42,071,246 |
23,949,933 |
37,484,733 |

