|
|
BEIJING, China, December 1, 2008 -- Linktone Ltd. (NASDAQ: LTON), one of the leading providers of wireless interactive entertainment services to consumers in China, today announced its unaudited financial results for the third quarter ended September 30, 2008.
|
LINKTONE LTD. |
|||
|
CONSOLIDATED BALANCE SHEETS |
|||
|
(In U.S. dollars, except share data) |
|||
|
|
December 31, |
September 30, |
|
|
2007 |
2008 |
||
|
|
(audited) |
(unaudited) |
|
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
39,325,584 |
91,572,405 |
|
|
Restricted cash |
320,938 |
96,704 |
|
|
Short-term investments |
2,315,334 |
12,662,395 |
|
|
Accounts receivable, net |
10,164,756 |
15,308,204 |
|
|
Tax refund receivable |
710,683 |
1,636,191 |
|
|
Deposits and other receivables |
12,772,061 |
4,484,673 |
|
|
Deferred tax assets |
1,161,652 |
921,975 |
|
|
Total current assets |
66,771,008 |
126,682,547 |
|
|
|
|
|
|
|
Property and equipment, net |
2,258,814 |
1,083,899 |
|
|
Intangible assets |
1,691,554 |
236,022 |
|
|
Goodwill |
14,611,620 |
14,584,212 |
|
|
Deferred tax assets |
608,676 |
144,866 |
|
|
Other long-term assets |
4,403,266 |
616,477 |
|
|
|
|
|
|
|
Total assets |
90,344,938 |
143,348,023 |
|
|
|
|
|
|
|
Liabilities and shareholders' equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Tax payable |
2,774,827 |
4,218,481 |
|
|
Accrued liabilities and other payables |
9,273,532 |
11,677,249 |
|
|
Deferred income |
857,812 |
240,698 |
|
|
Deferred tax liabilities |
644,958 |
505,246 |
|
|
Total current liabilities |
13,551,129 |
16,641,674 |
|
|
|
|
|
|
|
Total liabilities |
13,551,129 |
16,641,674 |
|
|
|
|
|
|
|
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 September 30, 2008) |
24,029 |
42,063 |
|
|
Additional paid-in capital |
72,202,172 |
136,834,675 |
|
|
Statutory reserves |
2,360,408 |
2,360,408 |
|
|
Accumulated other comprehensive income: |
|
|
|
|
Cumulative translation adjustments |
4,717,115 |
7,200,876 |
|
|
Accumulated losses |
(2,617,981) |
(19,731,673) |
|
|
Total shareholders’ equity |
76,685,743 |
126,706,349 |
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity |
90,344,938 |
143,348,023 |
|
|
LINKTONE LTD. |
|||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
|||||
|
(In U.S. dollars, except share data) |
|||||
|
|
|||||
|
|
Three months ended |
Nine months ended |
|||
|
|
September 30, |
June 30, |
September 30, |
September 30, |
September 30, |
|
2007 |
2008 |
2008 |
2007 |
2008 |
|
|
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
|
|
Gross revenues |
13,281,093 |
19,112,222 |
20,326,430 |
39,141,053 |
59,960,394 |
|
- WVAS and others |
11,345,121 |
14,505,327 |
16,586,641 |
35,018,532 |
47,624,083 |
|
- Advertising |
1,935,972 |
4,606,895 |
3,739,789 |
4,122,521 |
12,336,311 |
|
Sales tax |
(582,363) |
(590,249) |
(660,323) |
(1,630,321) |
(1,910,770) |
|
- WVAS and others |
(421,637) |
(513,200) |
(632,288) |
(1,298,835) |
(1,751,145) |
|
- Advertising |
(160,726) |
(77,049) |
(28,035) |
(331,486) |
(159,625) |
|
Net revenues |
12,698,730 |
18,521,973 |
19,666,107 |
37,510,732 |
58,049,624 |
|
- WVAS and others |
10,923,484 |
13,992,127 |
15,954,353 |
33,719,697 |
45,872,938 |
|
- Advertising |
1,775,246 |
4,529,846 |
3,711,754 |
3,791,035 |
12,176,686 |
|
Cost of services |
(7,569,436) |
(16,871,655) |
(13,443,890) |
(21,981,542) |
(46,801,940) |
|
- WVAS and others |
(4,257,479) |
(8,347,625) |
(7,481,147) |
(13,360,579) |
(23,910,814) |
|
- Advertising |
(3,311,957) |
(8,524,030) |
(5,962,743) |
(8,620,963) |
(22,891,126) |
|
Gross profit |
5,129,294 |
1,650,318 |
6,222,217 |
15,529,190 |
11,247,684 |
|
- WVAS and others |
6,666,005 |
5,644,502 |
8,473,206 |
20,359,118 |
21,962,124 |
|
- Advertising |
(1,536,711) |
(3,994,184) |
(2,250,989) |
(4,829,928) |
(10,714,440) |
|
Operating expenses: |
|
|
|
|
|
|
Product development |
(1,408,733) |
(689,664) |
(917,231) |
(4,413,238) |
(2,389,121) |
|
Selling and marketing |
(3,197,992) |
(3,231,905) |
(4,634,306) |
(12,720,503) |
(11,722,860) |
|
- WVAS and others |
(2,476,933) |
(2,195,416) |
(4,029,935) |
(10,757,793) |
(9,132,388) |
|
- Advertising |
(721,059) |
(1,036,489) |
(604,371) |
(1,962,710) |
(2,590,472) |
|
Other general and administrative |
(3,314,468) |
(2,518,075) |
(2,524,312) |
(8,835,731) |
(7,750,640) |
|
Provisions for impairment |
- |
(6,014,946) |
(602,512) |
- |
(6,617,458) |
|
Total operating expenses |
(7,921,193) |
(12,454,590) |
(8,678,361) |
(25,969,472) |
(28,480,079) |
|
Loss from operations |
(2,791,899) |
(10,804,272) |
(2,456,144) |
(10,440,282) |
(17,232,395) |
|
Interest income |
456,544 |
489,655 |
520,920 |
994,222 |
1,095,556 |
|
Other income |
(18,434) |
172,944 |
84,570 |
280,541 |
319,371 |
|
Loss before tax |
(2,353,789) |
(10,141,673) |
(1,850,654) |
(9,165,519) |
(15,817,468) |
|
Income tax expense |
(440,678) |
(441,671) |
(472,439) |
(201,616) |
(1,296,224) |
|
Net loss |
(2,794,467) |
(10,583,344) |
(2,323,093) |
(9,367,135) |
(17,113,692) |
|
Other comprehensive income: |
467,888 |
866,690 |
39,112 |
1,608,167 |
2,483,761 |
|
Comprehensive loss |
(2,326,579) |
(9,716,654) |
(2,283,981) |
(7,758,968) |
(14,629,931) |
|
|
|
|
|
|
|
|
Loss per ordinary share: |
|
|
|
|
|
|
Basic |
(0.01) |
(0.03) |
(0.01) |
(0.04) |
(0.05) |
|
Diluted |
(0.01) |
(0.03) |
(0.01) |
(0.04) |
(0.05) |
|
|
|
|
|
|
|
|
Loss per ordinary ADS: |
|
|
|
|
|
|
Basic |
(0.12) |
(0.26) |
(0.06) |
(0.39) |
(0.48) |
|
Diluted |
(0.12) |
(0.26) |
(0.06) |
(0.39) |
(0.48) |
|
|
|
|
|
|
|
|
Weighted average ordinary shares: |
|
|
|
|
|
|
Basic |
239,358,669 |
414,560,745 |
420,636,230 |
239,265,861 |
358,722,891 |
|
Diluted |
239,358,669 |
414,560,745 |
420,636,230 |
239,265,861 |
358,722,891 |
|
|
|
|
|
|
|
|
Weighted average ADSs: |
|
|
|
|
|
|
Basic |
23,935,867 |
41,456,075 |
42,063,623 |
23,926,586 |
35,872,289 |
|
Diluted |
23,935,867 |
41,456,075 |
42,063,623 |
23,926,586 |
35,872,289 |
|
|
|||||
|
LINKTONE LTD. |
|||||
|
NON-GAAP RECONCILIATION |
|||||
|
(In U.S. dollars, except share data) |
|||||
|
|
|
||||
|
|
Three months ended |
Nine months ended |
|||
|
|
September 30, |
June 30, |
September 30, |
September 30, |
September 30, |
|
2007 |
2008 |
2008 |
2007 |
2008 |
|
|
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
|
|
|
|
|
|
|
|
|
Net loss |
(2,794,467) |
(10,583,344) |
(2,323,093) |
(9,367,135) |
(17,113,692) |
|
Stock based compensation expense |
341,918 |
177,361 |
161,941 |
1,020,906 |
552,635 |
|
Provisions for impairment |
|
6,014,946 |
602,512 |
|
6,617,458 |
|
Non-GAAP net loss |
(2,452,549) |
(4,391,037) |
(1,558,640) |
(8,346,229) |
(9,943,599) |
|
|
|
|
|
|
|
|
Non-GAAP diluted loss per share |
(0.01) |
(0.01) |
(0.00) |
(0.03) |
(0.03) |
|
Non-GAAP diluted loss per ADS |
(0.10) |
(0.11) |
(0.04) |
(0.35) |
(0.28) |
|
Number of shares used in diluted per-share calculation |
239,358,669 |
414,560,745 |
420,636,230 |
239,265,861 |
358,722,891 |
|
Number of ADSs used in diluted per-share calculation |
23,935,867 |
41,456,075 |
42,063,623 |
23,926,586 |
35,872,289 |

