omniture

Ku6 Media Reports Unaudited Financial Results for the Second Quarter of Fiscal Year 2012

2012-09-14 20:04 2983

BEIJING, September 14, 2012 /PRNewswire/ -- Ku6 Media Co., Ltd. ("Ku6 Media" or the "Company", NASDAQ: KUTV), a leading internet video company, focusing on User Generated Content ("UGC") in China, today announced unaudited financial results for the second quarter of fiscal year 2012, ended June 30, 2012.

Second Quarter 2012 Highlights[1]

  • GAAP net loss narrowed and was US$1.47 million (RMB9.35 million), as compared to a net loss of US$1.79 million in the first quarter of 2012 and US$21.60 million in the second quarter of 2011. Non-GAAP net loss, which the Company defines as net loss excluding share-based compensation expenses, was US$1.53 million (RMB9.73 million) in the second quarter of 2012, as compared to non-GAAP net loss of US$1.28 million in the first quarter of 2012 and US$21.16 million in the second quarter of 2011.
  • Basic and diluted loss per ADS was US$0.03 (RMB0.19) in the second quarter of 2012, as compared to US$0.04 in the first quarter of 2012 and US$0.61 in the second quarter of 2011.
  • Cash and cash equivalents were US$23.28 million (RMB147.91 million) as of June 30, 2012.
  • Net cash used in operating activities was US$1.41 million (RMB8.98 million) in the second quarter of 2012, as compared to US$1.07 million in the first quarter of 2012 and US$9.36 million in the second quarter of 2011.
  • A partnership with SNS website Kaixin001 was announced in May 2012 whereby the Company will supply technology support to all video uploading activities on Kaixin001 as the video hosting provider.
  • On July 12, 2012, the Company held its 2012 Annual General Meeting of shareholders.

[1] The reporting currency of the Company is the United States dollar ("U.S. dollar"), but solely for the convenience of the reader, the amounts of Renminbi ("RMB") presented throughout the release were calculated at the rate of US$1.00=RMB6.353, representing the noon buying rate as of June 29, 2012 in the City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York. This convenience translation is not intended to imply that the U.S. dollar amounts could have been, or could be, converted, realized or settled into RMB at that rate on June 29, 2012, or at any other rate.

Mr. Jeff Shi, Chief Executive Officer of Ku6 Media, commented, "I am pleased to announce our second quarter's earnings release. During the second quarter, both the quality and quantity of our value generating users have grown to a record high level. We started focusing on the UGC business model in the second quarter of 2011. Ever since, we have greatly reduced our costs and expenses and steadily expanded our user base and content inventory through this new business model. We believe our advanced cost control structure and operational model are the fundaments for our sustainable development and eventual profitability.

However, since we have been trying different new monetization strategies, our total revenue in second quarter has dropped from US$4.68 million of first quarter 2012 to US$3.03 million. Going forward, as we strongly believe UGC business model will be the main stream of online video ecosystem, we intend to further strengthen our leading position in this area by bringing our users smoother, faster and more interactive video experiences through our continuously upgraded products."

Second Quarter 2012 Financial Results

Total revenues were US$3.03 million (RMB19.24 million) in the second quarter of 2012, representing a decrease of 35.3% from US$4.68 million in the first quarter of 2012 and a decrease of 24.4% from US$4.01 million in the second quarter of 2011.

In the second quarter of 2011, the Company started to generate advertising revenues from performance advertising using a system called Application Advertisement ("AA"). The performance advertising revenue was realized through an affiliated advertising agent which is a subsidiary of Shanda Interactive Entertainment Limited, the Company's majority shareholder. The Company generated 94.8% of total revenues in the second quarter of 2012 through this affiliated advertising agent, as compared to 80.9% of total revenues in the first quarter of 2012.

Cost of revenues was US$3.66 million (RMB23.25 million) in the second quarter of 2012, representing an increase of 3.7% from US$3.53 million in the first quarter of 2012 and a decrease of 70.1% from US$12.24 million in the second quarter of 2011. Gross loss was US$0.63 million (RMB4.01 million) in the second quarter of 2012, as compared to a gross profit of US$1.15 million in the first quarter of 2012 and a gross loss of US$8.23 million in the second quarter of 2011. Non-GAAP gross loss, which is herein defined as a gross loss excluding share-based compensation expenses, was US$0.66 million (RMB4.21 million) in the second quarter of 2012, as compared to a non-GAAP gross profit of US$1.24 million in the first quarter of 2012 and a non-GAAP gross loss of US$8.10 million in the second quarter of 2011. The gross loss in the second quarter of 2012 resulted from a decrease in revenues of US$1.65 million (RMB10.49 million) as compared to the first quarter of 2012.

Operating expenses were US$1.64 million (RMB10.44 million) in the second quarter of 2012, representing a decrease of 41.8% from US$2.82 million in the first quarter of 2012 and a decrease of 87.6% from US$13.19 million in the second quarter of 2011. Non-GAAP operating expenses, which is herein defined as operating expenses excluding share-based compensation expenses, were US$1.67 million (RMB10.63 million) in the second quarter of 2012, as compared to non-GAAP operating expenses of US$2.41 million in the first quarter of 2012 and US$12.87 million in the second quarter of 2011. The decrease as compared to the first quarter of 2012 was mainly attributable to changed facts and circumstances during the second quarter that led to (1) a US$0.57 million (RMB3.59 million) benefit recorded for the reversal of accrued liabilities related to favorable settlements of copyright infringement and (2) a US$0.53 million (RMB3.36 million) benefit recorded for the reversal of share-based compensation expenses previously recorded, due to (a) changes in the likelihood of achieving performance targets related to profitability for performance-based stock option awards and (b) personnel turnover in the quarter in excess of previously estimated forfeitures. These were offset by US$0.70 million (RMB4.47 million) of changes in bad debt expense versus the first quarter.

Operating loss was US$2.28 million (RMB14.45 million) in the second quarter of 2012, representing an increase of 35.7% from US$1.68 million in the first quarter of 2012 and a decrease of 89.4% from US$21.42 million in the second quarter of 2011. Non-GAAP operating loss, which reflects the exclusion of share-based compensation expenses, was US$2.34 million (RMB14.83 million) in the second quarter of 2012, as compared to the non-GAAP operating loss of US$1.17 million in the first quarter of 2012 and US$20.97 million in the second quarter of 2011.

Net loss was US$1.47 million (RMB9.35 million) in the second quarter of 2012, representing a decrease of 17.9% from US$1.79 million in the first quarter of 2012 and a decrease of 93.2% from US$21.60 million in the second quarter of 2011. Non-GAAP net loss, which reflects the exclusion of share-based compensation expenses, was US$1.53 million (RMB9.73 million) in the second quarter of 2012, as compared to US$1.28 million in the first quarter of 2012 and US$21.16 million in the second quarter of 2011. The decreased net loss was primarily attributable to (1) government subsidy benefits of US$0.90 million (RMB5.74 million); (2) the US$0.57 million (RMB3.59 million) benefit from the reversal of accrued liabilities for legal matters, and (3) the decrease in share-based compensation expenses, partially offset by (1) a decrease relative to the first quarter in revenues of US$1.65 million (RMB10.49 million) and (2) changes in bad debt expense of US$0.70 million (RMB4.47 million) which had an adverse impact.

Net loss attributable to Ku6 Media was US$1.47 million (RMB9.35 million) in the second quarter of 2012, as compared to US$1.79 million in the first quarter of 2012 and US$21.58 million in the second quarter of 2011. Non-GAAP net loss attributable to Ku6 Media, reflecting the exclusion of share based compensation expenses, was US$1.53 million (RMB9.73 million) in the second quarter of 2012, as compared to the non-GAAP net loss attributable to Ku6 Media of US$1.28 million in the first quarter of 2012 and US$21.14 million in the second quarter of 2011.

Net loss attributable to Ku6 Media per basic and diluted ADS was US$0.03 (RMB0.19) in the second quarter of 2012, as compared to US$0.04 in the first quarter of 2012 and US$0.61 in the second quarter of 2011. Weighted average ADSs used to calculate basic and diluted net loss per ADS were 50.2 million in the second quarter of 2012, 50.2 million in the first quarter of 2012 and 35.2 million in the second quarter of 2011.

Adjusted EBITDA loss, which is herein defined as net loss attributable to Ku6 Media before interest income, interest expenses, income taxes, depreciation and amortization (excluding amortization and write-down of licensed video copyrights), further adjusted for share-based compensation expenses, equity in loss of affiliates and other non-operating items, was US$1.48 million (RMB9.43 million) in the second quarter of 2012, as compared to adjusted EBITDA loss of US$0.34 million in the first quarter of 2012 and US$19.53 million in the second quarter of 2011. The increase was primarily due to a non-GAAP gross loss, partially offset by a decrease in operating expenses.

As of June 30, 2012, the Company had US$23.28 million (RMB147.91 million) in cash and cash equivalents, compared to US$21.79 million as of March 31, 2012. The increase was primarily due to the net effect of cash receipts and payments for amounts due to and from parties under the control of the Company's majority shareholder, Shanda, in the second quarter of 2012.

Recent Business Developments

Partnership with Kaixin001

On May 24, 2012, the Company announced an agreement with famous Chinese SNS website Kaixin001. Pursuant to the agreement, Ku6 Media, as the video hosting provider, is assisting Kaixin001 to add a brand new video sharing function by supplying technology support to all video uploading activities on Kaixin001. In the mean time, Ku6 Media enables its users to share their videos on Kaixin001 by only one click and also benefits from advertisement income generated by videos on Kaixin001.

2012 Annual General Meeting of shareholders

On July 12, 2012, the Company held its 2012 Annual General Meeting of shareholders. At this meeting, the shareholders approved: (i) amendments to Ku6 Media's existing Articles of Association, (ii) the Company's repurchase (and immediate retirement) of an aggregate of 269,409,276 ordinary shares of par value US$0.00005 each held by Mr. Shanyou Li, Mr. Zhizhong Hao, Ms. Xingye Zeng and Kumella Holdings Limited, at a price of US$ 0.0291 per share, representing a premium to the Company's current per share price (in total, approximately US$ 7.84 million), and the Company's repurchase (and immediate retirement) of an aggregate of 79,717 ADSs (each representing 100 ordinary shares) held by Mr. Shanyou Li, at a price of US$2.91 per ADS (in total, approximately US$ 0.23 million), the Company's independent financial advisor issued a fairness opinion on the proposed transaction, (iii) election of Mr. Bruno Wu, Mr. Tianqiao Chen, Mr. Danian Chen, Ms. Grace Wu, Mr. Haifa Zhu, Mr. Tuoc Luong, Mr. Wenwen Niu and Ms. Tongyu Zhou to the Company's Board of Directors to hold office until the next annual general meeting of shareholders of the Company and until his/her successor is duly elected and qualified, or until his/her earlier removal, or earlier vacation of office, and (iv) the appointment of PricewaterhouseCoopers Zhong Tian CPAs Limited Company as the independent auditor of the Company to hold office until the close of the next annual general meeting of shareholders and the authorization of the Board of Directors of the Company to fix the auditor's remuneration.

Conference Call Information

Ku6 Media's management team will host a corresponding conference call on Friday, September 14, 2012 at 8:00am EDT (8:00pm Beijing time on the same day), to present an overview of the company's financial performance and business operations.

Dial-in numbers:

International Dial-in Number:

+65 67239381

United States Toll Free Number:

18665194004


Mainland China Toll Free Number:

4006208038 / 8008190121

Hong Kong Toll Free Number:

800930346

Conference ID:

29696612

A replay will be available from 11 am September 14, 2012 EDT for 7 days.

International Dial-in Number:

+61 2 8235 5000

United States Toll Free Number:

18662145335

Mainland China Toll Free Number:

Hong Kong Toll Free Number:

4006920026

800901596

Conference ID:

29696612

A live and archived webcast of the conference call will also be available at
http://www.media-server.com/m/p/notxcq2n

About Ku6 Media Co., Ltd.

Ku6 Media Co., Ltd. (NASDAQ: KUTV) is a leading internet video company in China, focusing on User Generated Content ("UGC"). Through its premier online brand and online video website, www.ku6.com, Ku6 Media provides online video uploading and sharing service, video reports, information and entertainment in China. For more information about Ku6 Media, please visit http://ir.ku6.com.

Forward-looking Statements

This news release contains statements of a forward-looking nature. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by terminology such as "believes," "could," "expects," "may," "might," "should," "will," or "would," and by similar statements. Forward-looking statements are not historical facts, but instead represent only the Company's beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of its control. It is possible that the Company's actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Some of the risks and important factors that could affect the Company's future results and financial condition include: continued competitive pressures in China's internet video portal market; changes in technology and consumer demand in this market; the risk that Ku6 Media may not be able to control its expenses in the future; regulatory changes in China with respect to the operations of internet video portal websites; the success of Ku6 Media's ability to sell advertising and other services on its websites; and other risks outlined in the Company's filings with the Securities and Exchange Commission,including the Company's annual report on Form 20-F. Ku6 Media does not undertake any obligation to update this forward-looking information, except as required under law.

About Non-GAAP Financial Measures

To supplement Ku6 Media's consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"), Ku6 Media uses the following measures defined as non-GAAP financial measures by the SEC in evaluating its business: non-GAAP gross profit or loss, non-GAAP operating expenses, non-GAAP product development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating loss, non-GAAP net loss, non-GAAP net loss attributable to Ku6 Media and adjusted EBITDA loss. We define non-GAAP gross profit or loss, non-GAAP operating expenses, non-GAAP product development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating loss, non-GAAP net loss and non-GAAP net loss attributable to Ku6 Media as the respective nearest comparable GAAP financial measure excluding share-based compensation expenses. We define adjusted EBITDA loss as net loss attributable to Ku6 Media before interest income, interest expenses, income taxes, depreciation and amortization (excluding amortization and write-down of licensed video copyrights), further adjusted for share-based compensation expenses, equity in loss of affiliates and other non-operating items. We present non-GAAP financial measures because they are used by our management to evaluate our operating performance. We also believe that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating our consolidated results of operations in the same manner as our management and in comparing financial results across accounting periods and to those of our peer companies. A limitation of using non-GAAP financial measures is that non-GAAP measures exclude share-based compensation charges that have been and will continue to be significant recurring expenses in Ku6 Media's business for the foreseeable future.

The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, or as a substitute for, the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the table captioned "Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP financial measures" at the end of this release.

Ku6 Media Co., Ltd.

Consolidated Balance Sheets

(Amounts in thousands,

except for number of shares)

December 31,

2011

US$

June 30,

2012

US$

(Unaudited)

June 30,

2012

RMB

(Unaudited)

ASSETS




Current assets:




Cash and cash equivalents

26,751

23,282

147,911

Restricted cash

3,600

3,600

22,871

Accounts receivable, net

777

12

76

Accounts receivable due from related parties

2,740

3,500

22,236

Prepaid expenses and other current assets

884

449

2,852

Other receivables due from related parties

19,539

10,383

65,963

Total current assets

54,291

41,226

261,909

Non-current assets:




Deposits

307

304

1,932

Property and equipment, net

3,593

2,847

18,087

Acquired intangible assets, net

24,111

23,331

148,222

Investment in equity affiliate

255

71

451

Goodwill

6,233

6,233

39,598

Total non-current assets

34,499

32,786

208,290

TOTAL ASSETS

88,790

74,012

471,199





LIABILITIES AND SHAREHOLDERS' EQUITY




Current liabilities:




Short-term borrowings

3,178

3,148

20,000

Accounts payable

6,365

4,178

26,543

Accrued expenses and other current liabilities

10,016

10,130

64,356

Other payables due to related parties

13,552

3,606

22,909

Total current liabilities

33,111

21,062

133,808

Non-current deferred tax liabilities

4,826

4,826

30,659

Total liabilities

37,937

25,888

164,467





Shareholders' equity:




Ordinary shares (US$0.00005 par value; 12,000,000,000 shares authorized; 5,019,786,036 shares issued and outstanding as of December 31, 2011 and June 30, 2012)

251

251

1,595

Additional paid-in capital

184,874

185,323

1,177,357

Accumulated deficit

(132,449)

(135,709)

(862,159)

Accumulated other comprehensive loss

(1,823)

(1,741)

(11,061)

Total Ku6 Media Co., Ltd. shareholders' equity

50,853

48,124

305,732

Non-controlling interests

-

-

-

Total shareholders' equity

50,853

48,124

305,732

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

88,790

74,012

470,199

Ku6 Media Co., Ltd.

Consolidated Statements of Operations


For the Three Months Ended

For the Six Months Ended

(Amounts in thousands, except for number of shares and ADS and per share and per ADS data)

June 30,

2011

March 31,

2012

June 30,
2012

June 30,

2012

June 30,

2011

June 30,

2012

June 30,

2012

US$

US$

US$

RMB

US$

US$

RMB


(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Revenues:








Advertising








Third parties

2,906

895

158

1,004

9,069

1,053

6,690

Related parties

1,105

3,785

2,871

18,239

1,503

6,656

42,285

Total revenues

4,011

4,680

3,029

19,243

10,572

7,709

48,975









Cost of revenues:








Advertising








Third parties

12,150

3,531

3,660

23,252

20,786

7,191

45,684

Related parties

86

-

-

-

380

-

-

Total cost of revenues

12,236

3,531

3,660

23,252

21,166

7,191

45,684









Gross profit (loss)

(8,225)

1,149

(631)

(4,009)

(10,594)

518

3,291









Operating expenses:








Product development

767

579

363

2,306

1,244

942

5,984

Sales and marketing

4,486

369

240

1,525

9,794

609

3,869

General and administrative

7,937

1,876

1,041

6,613

11,224

2,917

18,532

Total operating expenses

13,190

2,824

1,644

10,444

22,262

4,468

28,385









Operating loss

(21,415)

(1,675)

(2,275)

(14,453)

(32,856)

(3,950)

(25,094)









Interest income

20

171

162

1,029

40

333

2,115

Other income

90

-

993

6,309

698

993

6,309

Interest expenses

(384)

(237)

(213)

(1,353)

(456)

(450)

(2,859)

Equity in loss of affiliates

-

(48)

(138)

(877)

-

(186)

(1,182)

Loss before income tax expense

(21,689)

(1,789)

(1,471)

(9,345)

(32,574)

(3,260)

(20,711)









Income tax benefit

89

-

-

-

99

-

-









Net loss

(21,600)

(1,789)

(1,471)

(9,345)

(32,475)

(3,260)

(20,711)

Less: Net loss attributable to non-controlling interests

20

-

-

-

45

-

-

Net loss attributable to Ku6 Media Co., Ltd.

(21,580)

(1,789)

(1,471)

(9,345)

(32,430)

(3,260)

(20,711)









Loss per share - basic and diluted








Net loss attributable to Ku6 Media Co., Ltd. ordinary shareholders

(US$0.01)

(US$0.00)

(US$0.00)

(RMB0.00)

(US$0.01)

(US$0.00)

(RMB0.00)









Loss per ADS - basic and diluted








Net loss attributable to Ku6 Media Co., Ltd. ordinary shareholders

(US$0.61)

(US$0.04)

(US$0.03)

(RMB0.19)

(US$0.93)

(US$0.06)

(RMB0.41)









Weighted average shares used in per share calculation - basic and diluted

3,515,136,839

5,019,786,036

5,019,786,036

5,019,786,036

3,498,263,576

5,019,786,036

5,019,786,036

Weighted average ADSs used in per ADS calculation - basic and diluted

35,151,368

50,197,860

50,197,860

50,197,860

34,982,636

50,197,860

50,197,860


Ku6 Media Co., Ltd.

Consolidated Statements of Cash Flows


For the Three Months Ended

For the Six Months Ended

(Amounts in thousands)

June 30,

2011

March 31,

2012

June 30, 2012

June 30,

2012

June 30,

2011

June 30,

2012

June 30,

2012

US$

US$

US$

RMB

US$

US$

RMB


(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Cash flows from operating activities:








Net loss

(21,600)

(1,789)

(1,471)

(9,345)

(32,475)

(3,260)

(20,711)

Adjustments to reconcile net loss to net
cash used in operating activities:








Share-based compensation (reversal)

441

509

(60)

(381)

1,293

449

2,852

Depreciation and amortization

1,422

825

851

5,406

2,865

1,676

10,648

Amortization and write-down of
licensed video copyrights

431

1

-

-

2,818

1

6

Impairment of intangible assets

1,365

-

-

-

1,365

-

-

Bad debt provision (reversal)

2,290

(1,359)

(656)

(4,168)

2,383

(2,015)

(12,801)

Reversal of legal provision

-

-

(565)

(3,589)

-

(565)

(3,589)

Exchange loss (gain)

(5)

(5)

(3)

(19)

78

(8)

(51)

Equity in loss of affiliates

-

48

138

877

-

186

1,182

Loss (gain) on disposal of property and
equipments

-

1

(22)

(140)

36

(21)

(133)

Changes in assets and liabilities, net of
acquisitions and dispositions:








Accounts receivable

902

2,048

733

4,657

237

2,781

17,668

Prepaid expenses and other current
assets

988

266

169

1,074

2,320

435

2,764

Amount due from related parties

(948)

(1,834)

999

6,347

(1,015)

(835)

(5,305)

Deposits and other non-current assets

-

-

-

-

(318)

-

-

Inventories

-

-

-

-

31

-

-

Accounts payable

4,836

(1,522)

(517)

(3,285)

3,402

(2,039)

(12,954)

Accrued expenses and other current
liabilities

102

1,742

(1,063)

(6,754)

(254)

679

4,313

Amount due to related parties

505

-

53

337

538

53

337

Income tax payable

(89)

-

-

-

(99)

-

-

Net cash used in operating activities

(9,360)

(1,069)

(1,414)

(8,983)

(16,795)

(2,483)

(15,774)

Cash flows from investing activities:








Purchases of property and equipment

(529)

(152)

(28)

(178)

(931)

(180)

(1,144)

Proceeds from disposal of property and |
equipments

-

-

23

146

-

23

146

Payments for licensed video copyrights

(2,423)

(140)

(8)

(51)

(3,988)

(148)

(940)

Loans to related parties under common
control by Shanda

-

(470)

-

-

(6,700)

(470)

(2,986)

Repayment of loans to related parties
under common control by Shanda

-

-

9,700

61,624

-

9,700

61,624

Net cash provided by (used in)
investing activities

(2,952)

(762)

9,687

61,541

(11,619)

8,925

56,700

Cash flows from financing activities:








Proceeds from exercise of stock options

-

-

-

-

4

-

-

Proceeds from issuance of common
shares to Shanda

50,000

-

-

-

50,000

-

-

Proceeds from issuance of convertible
bonds to Shanda

50,000

-

-

-

50,000

-

-

Borrowings from related parties under
common control by Shanda

6,653

-

-

-

12,761

-

-

Repayment of loans from related parties
under common control of Shanda

-

(3,136)

(6,768)

(42,997)

-

(9,904)

(62,920)

Net cash provided by (used in)
financing activities

106,653

(3,136)

(6,768)

(42,997)

112,765

(9,904)

(62,920)

Effect of exchange rate changes on cash
and cash equivalents

(112)

2

(9)

(57)

(202)

(7)

(44)

Net increase (decrease) in cash and
cash equivalents

94,229

(4,965)

1,496

9,504

84,149

(3,469)

(22,038)

Cash and cash equivalents, beginning of
period

17,215

26,751

21,786

138,407

27,295

26,751

169,949

Cash and cash equivalents, end of period

111,444

21,786

23,282

147,911

111,444

23,282

147,911










Reconciliations of Non-GAAP results of operations measures to the nearest comparable GAAP financial measures (*)

(Amounts in thousands of United States dollars ("US$") and Renminbi ("RMB"), unaudited)


1. Non-GAAP Gross Profit (Loss)



For the Three Months Ended


For the Six Months Ended




June 30,


March 31,


June 30,


June 30,


June 30,


June 30,


June 30,




2011


2012


2012


2012


2011


2012


2012




US$


US$


US$


RMB


US$


US$


RMB


Gross profit (loss)


(8,225)


1,149


(631)


(4,009)


(10,594)


518


3,291


Add back: share-based compensation


123


95


(31)


(197)


497


64


406


Non-GAAP gross profit (loss)


(8,102)


1,244


(662)


(4,206)


(10,097)


582


3,697


2. Non-GAAP Operating Expenses



For the Three Months Ended


For the Six Months Ended



June 30,


March 31,


June 30,


June 30,


June 30,


June 30,


June 30,



2011


2012


2012


2012


2011


2012


2012



US$


US$


US$


RMB


US$


US$


RMB

Operating expenses


13,190


2,824


1,644


10,444


22,262


4,468


28,385

Deduct: share-based compensation


318


414


(29)


(184)


796


385


2,446

Non-GAAP operating expenses


12,872


2,410


1,673


10,628


21,466


4,083


25,939

3. Non-GAAP Product Development Expenses



For the Three Months Ended


For the Six Months Ended



June 30,


March 31,


June 30,


June 30,


June 30,


June 30,


June 30,



2011


2012


2012


2012


2011


2012


2012



US$


US$


US$


RMB


US$


US$


RMB

Product development expenses


767


579


363


2,306


1,244


942


5,984

Deduct: share-based compensation


103


59


(40)


(254)


205


19


121

Non-GAAP product development expenses


664


520


403


2,560


1,039


923


5,863

4. Non-GAAP Sales and Marketing Expenses



For the Three Months Ended


For the Six Months Ended



June 30,


March 31,


June 30,


June 30,


June 30,


June 30,


June 30,



2011


2012


2012


2012


2011


2012


2012



US$


US$


US$


RMB


US$


US$


RMB

Sales and marketing expenses


4,486


369


240


1,525


9,794


609


3,869

Deduct: share-based compensation


43


29


(17)


(108)


446


12


76

Non-GAAP sales and marketing expenses


4,443


340


257


1,633


9,348


597


3,793

5. Non-GAAP General and Administrative Expenses



For the Three Months Ended


For the Six Months Ended



June 30,


March 31,


June 30,


June 30,


June 30,


June 30,


June 30,



2011


2012


2012


2012


2011


2012


2012



US$


US$


US$


RMB


US$


US$


RMB

General and administrative expenses


7,937


1,876


1,041


6,613


11,224


2,917


18,532

Deduct: share-based compensation


172


326


28


178


145


354


2,249

Non-GAAP general and administrative expenses


7,765


1,550


1,013


6,435


11,079


2,563


16,283

6. Non-GAAP Operating Loss



For the Three Months Ended


For the Six Months Ended



June 30,


March 31,


June 30,


June 30,


June 30,


June 30,


June 30,



2011


2012


2012


2012


2011


2012


2012



US$


US$


US$


RMB


US$


US$


RMB

Operating loss


(21,415)


(1,675)


(2,275)


(14,453)


(32,856)


(3,950)


(25,094)

Add back: share-based compensation


441


509


(60)


(381)


1,293


449


2,852

Non-GAAP operating loss


(20,974)


(1,166)


(2,335)


(14,834)


(31,563)


(3,501)


(22,242)

7. Non-GAAP Net Loss



For the Three Months Ended


For the Six Months Ended



June 30,


March 31,


June 30,


June 30,


June 30,


June 30,


June 30,



2011


2012


2012


2012


2011


2012


2012



US$


US$


US$


RMB


US$


US$


RMB

Net loss


(21,600)


(1,789)


(1,471)


(9,345)


(32,475)


(3,260)


(20,711)

Add back: share-based compensation


441


509


(60)


(381)


1,293


449


2,852

Non-GAAP net loss


(21,159)


(1,280)


(1,531)


(9,726)


(31,182)


(2,811)


(17,859)

8. Non-GAAP Net Loss Attributable to Ku6 Media Co., Ltd.



For the Three Months Ended


For the Six Months Ended



June 30,


March 31,


June 30,


June 30,


June 30,


June 30,


June 30,



2011


2012


2012


2012


2011


2012


2012



US$


US$


US$


RMB


US$


US$


RMB

Net loss attributable to Ku6 Media Co., Ltd.


(21,580)


(1,789)


(1,471)


(9,345)


(32,430)


(3,260)


(20,711)

Add back: share-based compensation


441


509


(60)


(381)


1,293


449


2,852

Non-GAAP net loss attributable to Ku6
Media Co., Ltd.


(21,139)


(1,280)


(1,531)


(9,726)


(31,137)


(2,811)


(17,859)

9. Adjusted EBITDA Loss



For the Three Months Ended


For the Six Months Ended




June 30,


March 31,


June 30,


June 30,


June 30,


June 30,


June 30,




2011


2012


2012


2012


2011


2012


2012




US$


US$


US$


RMB


US$


US$


RMB


Net loss attributable to Ku6 Media Co., Ltd.


(21,580)


(1,789)


(1,471)


(9,345)


(32,430)


(3,260)


(20,711)


Add back (deduct):
















Interest income


(20)


(171)


(162)


(1,029)


(40)


(333)


(2,115)


Interest expenses


384


237


213


1,353


456


450


2,859)


Income tax benefit


(89)



-

-


-


(99)


-


-


Depreciation and amortization
(excluding amortization and write-
down of licensed video copyrights)


1,422


825


851


5,406


2,865


1,676


10,648


EBITDA loss


(19,883)


(898)


(569)


(3,615)


(29,248)


(1,467)


(9,319)


















Adjustments:
















Share-based compensation


441


509


(60)


(381)


1,293


449


2,852


Equity in loss of affiliates


-


48


138


877


-


186


1,182


Other income


(90)



-

(993)


(6,309)


(698)


(993)


(6,309)


Adjusted EBITDA loss


(19,532)


(341)


(1,484)


(9,428)


(28,653)


(1,825)


(11,594)


















* For more information on the Non-GAAP financial measures, please see the section captioned "About Non-GAAP Financial Measures" in the earnings release.

Source: Ku6 Media Co., Ltd.
collection