THE9 LIMITED |
||||
By: | /s/ Jun Zhu | |||
Name: | Jun Zhu | |||
Title: | Chairman and Chief Executive Officer |
Exhibit 99.1 | Unaudited consolidated financial information for the quarter ended December 31, 2009
and audited consolidated financial information for the year ended
December 31, 2009 |
Quarter Ended | Year Ended | |||||||||||||||||||||||||||
December 31, | September 30, | December 31, | December 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||
2008 | 2009 | 2009 | 2009 | 2008 | 2009 | 2009 | ||||||||||||||||||||||
RMB | RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | (audited) | (audited) | (unaudited) | ||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||
Online game services |
429,643,488 | 25,744,962 | 20,712,264 | 3,034,364 | 1,800,313,225 | 795,476,714 | 116,537,997 | |||||||||||||||||||||
Game operating support, website
solutions and advertisement |
118,972 | 79,208 | 58,201 | 8,526 | 598,797 | 570,600 | 83,593 | |||||||||||||||||||||
Other revenues |
1,290,119 | 1,077,513 | 1,277,179 | 187,108 | 5,218,199 | 6,582,037 | 964,274 | |||||||||||||||||||||
431,052,579 | 26,901,683 | 22,047,644 | 3,229,998 | 1,806,130,221 | 802,629,351 | 117,585,864 | ||||||||||||||||||||||
Sales Taxes |
(22,492,929 | ) | (1,410,747 | ) | (1,150,060 | ) | (168,485 | ) | (94,639,527 | ) | (42,113,498 | ) | (6,169,662 | ) | ||||||||||||||
Net Revenues |
408,559,650 | 25,490,936 | 20,897,584 | 3,061,513 | 1,711,490,694 | 760,515,853 | 111,416,202 | |||||||||||||||||||||
Cost of Services |
(249,170,341 | ) | (33,606,420 | ) | (96,909,129 | ) | (14,197,268 | ) | (997,948,540 | ) | (712,472,751 | ) | (104,377,848 | ) | ||||||||||||||
Gross Profit (loss) |
159,389,309 | (8,115,484 | ) | (76,011,545 | ) | (11,135,755 | ) | 713,542,154 | 48,043,102 | 7,038,354 | ||||||||||||||||||
Operating Expenses: |
||||||||||||||||||||||||||||
Product development |
(24,492,343 | ) | (26,291,516 | ) | (30,496,768 | ) | (4,467,802 | ) | (73,819,607 | ) | (114,443,552 | ) | (16,766,075 | ) | ||||||||||||||
Sales and marketing |
(29,748,961 | ) | (20,709,170 | ) | (18,539,240 | ) | (2,716,014 | ) | (103,725,123 | ) | (112,517,602 | ) | (16,483,922 | ) | ||||||||||||||
General and administrative |
(145,305,184 | ) | (62,174,821 | ) | (46,454,604 | ) | (6,805,638 | ) | (319,298,044 | ) | (225,051,424 | ) | (32,970,220 | ) | ||||||||||||||
Impairment of equipment,
intangible assets and goodwill |
(82,149,755 | ) | | (48,671,892 | ) | (7,130,472 | ) | (82,149,755 | ) | (78,871,643 | ) | (11,554,761 | ) | |||||||||||||||
Total operating expenses: |
(281,696,243 | ) | (109,175,507 | ) | (144,162,504 | ) | (21,119,926 | ) | (578,992,529 | ) | (530,884,221 | ) | (77,774,978 | ) | ||||||||||||||
(Loss) income from operations |
(122,306,934 | ) | (117,290,991 | ) | (220,174,049 | ) | (32,255,681 | ) | 134,549,625 | (482,841,119 | ) | (70,736,624 | ) | |||||||||||||||
Interest income |
13,972,458 | 7,188,006 | 7,402,843 | 1,084,523 | 56,690,807 | 30,501,101 | 4,468,436 | |||||||||||||||||||||
Other (expense) income, net |
(1,082,325 | ) | 55,967,903 | 6,122,924 | 897,013 | (18,967,099 | ) | 61,840,303 | 9,059,656 | |||||||||||||||||||
(Loss) income before income taxes,
impairment loss on investments
and share of loss in equity investments |
(109,416,801 | ) | (54,135,082 | ) | (206,648,282 | ) | (30,274,145 | ) | 172,273,333 | (390,499,715 | ) | (57,208,532 | ) | |||||||||||||||
Income tax (expense) benefit |
(24,070,899 | ) | (4,858,272 | ) | 11,092,063 | 1,624,996 | (47,928,533 | ) | 5,535,866 | 811,009 | ||||||||||||||||||
(Loss) income before impairment loss on
investments and share of loss in equity
investments |
(133,487,700 | ) | (58,993,354 | ) | (195,556,219 | ) | (28,649,149 | ) | 124,344,800 | (384,963,849 | ) | (56,397,523 | ) | |||||||||||||||
Impairment loss on investments |
(24,020,108 | ) | (12,160,769 | ) | (10,251,500 | ) | (1,501,853 | ) | (25,922,363 | ) | (22,412,269 | ) | (3,283,416 | ) | ||||||||||||||
Share of loss in equity investments,
net of taxes |
(994,469 | ) | (677,625 | ) | (1,429,471 | ) | (209,419 | ) | (2,241,135 | ) | (2,555,515 | ) | (374,385 | ) | ||||||||||||||
Net (loss) income |
(158,502,277 | ) | (71,831,748 | ) | (207,237,190 | ) | (30,360,421 | ) | 96,181,302 | (409,931,633 | ) | (60,055,324 | ) | |||||||||||||||
Less: Net (loss) income attributable to
noncontrolling interest |
(179,071 | ) | 1,805,658 | (1,714,026 | ) | (251,106 | ) | (654,734 | ) | (4,779,226 | ) | (700,161 | ) | |||||||||||||||
Net (loss) income attributable to
holders of ordinary shares |
(158,323,206 | ) | (73,637,406 | ) | (205,523,164 | ) | (30,109,315 | ) | 96,836,036 | (405,152,407 | ) | (59,355,163 | ) | |||||||||||||||
Net (Loss) income attributable to
holders of ordinary shares per share |
||||||||||||||||||||||||||||
Basic |
(5.78 | ) | (2.93 | ) | (8.18 | ) | (1.20 | ) | 3.50 | (15.94 | ) | (2.34 | ) | |||||||||||||||
Diluted |
(5.78 | ) | (2.93 | ) | (8.18 | ) | (1.20 | ) | 3.50 | (15.94 | ) | (2.34 | ) | |||||||||||||||
Weighted average number of shares outstanding |
||||||||||||||||||||||||||||
Basic |
27,410,714 | 25,094,283 | 25,119,580 | 25,119,580 | 27,664,687 | 25,414,620 | 25,414,620 | |||||||||||||||||||||
Diluted |
27,410,714 | 25,094,283 | 25,119,580 | 25,119,580 | 27,704,201 | 25,414,620 | 25,414,620 | |||||||||||||||||||||
Amount attributable to holders of ordinary shares |
(158,323,206 | ) | (73,637,406 | ) | (205,523,164 | ) | (30,109,315 | ) | 96,836,036 | (405,152,407 | ) | (59,355,163 | ) | |||||||||||||||
As at | ||||||||||||
December 31, | December 31, | December 31, | ||||||||||
2008 | 2009 | 2009 | ||||||||||
RMB | RMB | US$ | ||||||||||
(audited) | (audited) | (unaudited) | ||||||||||
Assets |
||||||||||||
Current Assets |
||||||||||||
Cash and cash equivalents |
2,152,585,574 | 1,675,081,345 | 245,400,803 | |||||||||
Short term investments |
68,039,221 | | | |||||||||
Accounts receivable |
8,323,084 | 920,214 | 134,812 | |||||||||
Due from related party |
637,708 | 1,110,424 | 162,678 | |||||||||
Advances to suppliers |
1,435,781 | 44,132,089 | 6,465,388 | |||||||||
Prepayments and other current assets |
68,371,912 | 77,896,385 | 11,411,885 | |||||||||
Prepaid royalties |
138,843,227 | | | |||||||||
Deferred costs |
55,748,737 | 1,516,601 | 222,183 | |||||||||
Deferred tax assets, current |
| 2,139,896 | 313,497 | |||||||||
Total current assets |
2,493,985,244 | 1,802,796,954 | 264,111,246 | |||||||||
Investments in equity investees |
291,642,529 | 308,806,125 | 45,240,353 | |||||||||
Available-for-sale investments |
29,218,400 | | | |||||||||
Property, equipment and software |
200,034,094 | 75,977,200 | 11,130,723 | |||||||||
Goodwill |
30,199,751 | | | |||||||||
Intangible assets |
136,129,801 | 51,628,286 | 7,563,587 | |||||||||
Land use right |
81,798,755 | 79,877,847 | 11,702,171 | |||||||||
Long-term deposits |
| 603,910 | 88,473 | |||||||||
Deferred tax assets, non-current |
| 5,267,185 | 771,647 | |||||||||
Total Assets |
3,263,008,574 | 2,324,957,507 | 340,608,200 | |||||||||
Liabilities |
||||||||||||
Current Liabilities |
||||||||||||
Accounts payable |
29,758,563 | 35,013,675 | 5,129,532 | |||||||||
Income tax payable |
56,680 | 29,947 | 4,387 | |||||||||
Other taxes payable |
99,416,815 | 6,270,518 | 918,636 | |||||||||
Advances from customers |
143,464,990 | 11,154,437 | 1,634,134 | |||||||||
Deferred revenue |
201,645,952 | 10,933,464 | 1,601,762 | |||||||||
Refund of game points |
| 196,401,440 | 28,772,974 | |||||||||
Other payables and accruals |
69,423,536 | 51,704,425 | 7,574,741 | |||||||||
Total current liabilities |
543,766,536 | 311,507,906 | 45,636,166 | |||||||||
Equity |
||||||||||||
The9 Limited shareholders equity: |
||||||||||||
Common shares (US$0.01 par value; 26,817,688 shares issued
and outstanding as of December 31, 2008, 25,121,645 shares
issued and outstanding as of December 31, 2009) |
2,190,645 | 2,051,712 | 300,578 | |||||||||
Additional paid-in capital |
2,128,607,581 | 2,069,616,975 | 303,200,600 | |||||||||
Statutory reserves |
24,836,354 | 28,071,982 | 4,112,569 | |||||||||
Accumulated other comprehensive income |
13,643,131 | | | |||||||||
Retained earnings (deficit) |
549,964,327 | (88,364,685 | ) | (12,945,500 | ) | |||||||
Total The9 Limited shareholders equity |
2,719,242,038 | 2,011,375,984 | 294,668,247 | |||||||||
Non-controlling interest |
| 2,073,617 | 303,787 | |||||||||
Total equity |
2,719,242,038 | 2,013,449,601 | 294,972,034 | |||||||||
Total liabilities and equity |
3,263,008,574 | 2,324,957,507 | 340,608,200 | |||||||||