omniture

GigaMedia Announces Fourth-Quarter and Full-Year 2010 Results

2011-05-05 03:19 1153

2010 Full-Year Net Income of $2.7 Million


TAIPEI, May 4, 2011 /PRNewswire-Asia-FirstCall/ -- GigaMedia Limited (NASDAQ: GIGM) today announced full-year 2010 revenues of $64.7 million, net income of $2.7 million and fully-diluted earnings per share of $0.04.

Fourth-quarter 2010 revenues were $8.9 million; non-GAAP consolidated net loss was $8.8 million; non-GAAP basic and fully-diluted loss per share were each $0.16, which exclude results from discontinued operations, non-cash share-based compensation expenses, bad debt expense and certain other non-cash or one-time items.

"Fourth-quarter and full-year results were hurt by significant write-downs," stated GigaMedia Chief Executive Officer Yichin Lee. "We completely wrote-down our investment in T2CN; we also wrote-down investments in IAHGames on initially disappointing results related to Blizzard game initiatives."  

"More encouragingly, we successfully launched new products at the end of the fourth quarter, including A.V.A. and a new web-based MahJong game," stated CEO Yichin Lee. "Looking ahead, we expect to deliver revenue growth from these games, as well as the launch of FIFA Online 2 in early 2011, and are strongly focused on turning around our financial performance."

Overview

  • In the fourth quarter of 2010, GigaMedia successfully launched the new game A.V.A. and a new Web-based MahJong game in Taiwan.
  • GigaMedia completely wrote-down its investment in T2CN in the fourth quarter; management is continuing to pursue all means to regain control of T2CN.
  • Management expects cost-cutting initiatives implemented in late 2010 to yield reductions in general and administrative expenses beginning in the first part of 2011.
  • Management is reviewing the option of using excess cash to buy back stock, as well as the potential disposal of certain studio investments to realize gains and crystallize value on GigaMedia's balance sheet.

Consolidated Financial Results

GigaMedia Limited is a major provider of online entertainment software and services, developing and operating a suite of online games in Asia covering the regions of Greater China and Southeast Asia. GigaMedia also retains a 40 percent equity interest in gambling software business Everest Gaming – now part of BetClic Everest.  

For the Fourth Quarter

GIGAMEDIA 4Q10 CONSOLIDATED FINANCIAL RESULTS

 

 

(unaudited, all figures in US$ thousands, except per share amounts)

 

4Q10

 

4Q09

 

Change (%)

 

4Q10

 

3Q10

 

Change (%)

 

 

Revenues (A)

 

8,903

 

40,255

 

-78

 

8,903

 

7,831

 

14

 

 

Gross Profit (A)

 

2,821

 

31,321

 

-91

 

2,821

 

4,262

 

-34

 

 

Loss from Operations (A)

 

(34,668)

 

(41,952)

 

NA

 

(34,668)

 

(4,903)

 

NA

 

 

Income (Loss) from Continuing Operations (A)

 

(44,598)

 

(58,059)

 

NA

 

(44, 598)

 

(9,775)

 

NA

 

 

Net Income (Loss) Attributable to GigaMedia

 

(41,255)

 

(51,685)

 

NA

 

(41,255)

 

(9,960)

 

NA

 

 

Net Income (Loss) Per Share, Diluted

 

(0.73)

 

(0.95)

 

NA

 

(0.73)

 

(0.18)

 

NA

 

 

Non-GAAP Loss from Operations (A)(B)

 

(6,636)

 

(2,044)

 

NA

 

(6,636)

 

(4,328)

 

NA

 

 

Non-GAAP Net Loss (A) (B)

 

(8,814)

 

(2,280)

 

NA

 

(8,814)

 

(9,420)

 

NA

 

 

Non-GAAP Net Loss Per Share, Diluted (A) (B)

 

(0.16)

 

(0.04)

 

NA

 

(0.16)

 

(0.17)

 

NA

 

 

EBITDA (C)

 

(40,347)

 

(50,003)

 

NA

 

(40,347)

 

(8,708)

 

NA

 

 

Cash, Cash Equivalents, Restricted Cash, and Marketable Securities-Current

 

79,541

 

59,985

 

33

 

79,541

 

94,420

 

-16

 

 

(A) Excludes results from discontinued operations; 4Q10 and 3Q10 figures exclude GigaMedia's China operations. (See, "Deconsolidation of T2CN operations," for more details.)

(B) Non-GAAP income (loss) from operations, non-GAAP net income (loss) and non-GAAP net income (loss) per share exclude results from discontinued operations, non-cash share-based compensation expenses, bad debt expenses and certain non-cash or one-time items. (See, "Use of Non-GAAP Measures," for more details.)

(C) EBITDA (earnings before interest, taxes, depreciation, and amortization) is provided as a supplement to results provided in accordance with U.S. generally accepted accounting principles ("GAAP"). (See, "Use of Non-GAAP Measures," for more details.)

 

 

 

 

 

 

 

 

 


Consolidated revenues for the fourth quarter decreased to $8.9 million from $40.3 million in the same period of 2009 and increased from $7.8 million in the third quarter of 2010. Year-over-year results decreased primarily as a result of the deconsolidation of the company's gambling software business, of which GigaMedia sold a majority interest in 2010. Quarter-over-quarter revenue growth resulted from improved contributions from GigaMedia's Asian online games business, led by growth in the company's subsidiary IAHGames.  

Revenues in the company's Asian online games business in the fourth quarter of 2010 decreased 17 percent year-over-year and increased 14 percent compared with the third quarter. The decrease from the prior year was attributable to deconsolidation of T2CN's operations, which more than offset new contributions from IAHGames. (See "Deconsolidation of T2CN operations" for further details.) The increase from the third quarter of 2010 primarily resulted from revenue growth in IAHGames.  

Fourth-quarter revenues for FunTown decreased to $5.5 million from $6.6 million a year ago and were up from $5.3 million in the third quarter of 2010. The year-period decrease and the quarterly sequential increase were mainly attributable to variations in contributions from MahJong and other casual games. Revenue contributions from A.V.A. were small during the fourth quarter as commercial operations began in December; contributions are expected to grow in the first quarter of 2011. Average monthly active paying accounts held steady at approximately 66,000 during the fourth quarter. Average monthly revenue per active paying account was approximately $27.70 during the fourth quarter of 2010, up 5 percent from the previous quarter. Fourth-quarter peak concurrent users were approximately 38,000, up 23 percent from the third quarter.

Fourth-quarter revenues for IAHGames were $3.4 million, up from $2.5 million in the third quarter of 2010. Revenue growth was driven by game box sales, which represented 53 percent of IAHGames' total fourth-quarter revenues. Online game revenues were 41 percent of total revenues during the fourth quarter, led by contributions from FIFA Online 2, Dragonica Online and Granado Espada.

Consolidated gross profit for the fourth quarter decreased to $2.8 million from $31.3 million in 2009 and $4.3 million in the third quarter of 2010, with the year-over-year decrease primarily resulting from the deconsolidation of the gambling software business and the quarterly sequential decrease attributable to a loss in IAHGames. Fourth-quarter 2010 consolidated gross profit margin decreased to 31.7 percent from 77.8 percent in the same period in the prior year, and decreased from 54.4 percent in the third quarter of 2010. The year-over-year decrease was related to the deconsolidation of gambling software business results. The decrease from the third quarter was due to lower gross margin in the Asian online games business mainly attributable to results in IAHGames.

Gross profit in the Asian online games business decreased to $2.8 million in the fourth quarter from $6.5 million a year ago and $4.3 million last quarter, attributable to revenue trends in each period and lower gross margin. Gross margin in the Asian online games business declined to 31.7 percent from 60.0 percent in 2009 and from 54.4 percent in the third quarter of 2010 with the period decreases primarily reflecting results in IAHGames.

Consolidated operating expenses for the fourth quarter decreased to $37.5 million from $73.3 million in the fourth quarter of 2009 and increased from $9.2 million in the third quarter of 2010.

Operating expenses in the Asian online games in the fourth quarter of 2010 were $33.1 million compared to $43.5 million in the prior year period and $4.8 million in the third quarter.

Product development and engineering expenses decreased to $549 thousand in the fourth quarter of 2010 from $3.8 million in the prior year due to deconsolidation of the gambling software business and held steady compared to $603 thousand in the third quarter of 2010.

Selling and marketing expenses decreased to $2.5 million in the fourth quarter from $23.4 million in 2009 and increased compared to $2.0 million in the third quarter of 2010. The year-over-year variation resulted from the deconsolidation of the gambling software business and T2CN. The quarterly sequential increase was attributable to promotion of A.V.A., which GigaMedia launched in December in Taiwan.  

General and administrative expenses were $6.7 million in the fourth quarter compared to $6.8 million in 2009 and $6.5 million in the third quarter of 2010. Corporate operating expenses increased to $4.1 million from $3.8 million quarter-over-quarter. The increase was primarily due to legal fees related to the company's business dispute in China. Fourth-quarter results do not reflect the impact of new cost cutting initiatives; management expects to achieve reductions in general and administrative costs beginning in early 2011 from controlling legal and other costs.

Fourth-quarter 2010 impairment losses and bad debt expenses totaled $27.7 million, primarily consisting of 1) a full impairment of and bad debt related to GigaMedia's T2CN operations totaling $23.6 million; and 2) impairments of certain prepaid game costs, intangible assets and goodwill totaling $3.4 million related to IAHGames.  

Consolidated loss from operations for the fourth quarter increased to a loss of $34.7 million from a loss of $42.0 million in the fourth quarter of 2009 and increased from a loss of $4.9 million in the third quarter of 2010. The period variations primarily reflected the aforementioned factors affecting revenues and costs and expenses.

Loss from operations in the Asian online games business in the fourth quarter of 2010 was $30.3 million compared to a loss of $37.0 million in the prior year period and a loss of $555 thousand in the third quarter of 2010.

Non-GAAP consolidated loss from operations for the fourth quarter of 2010 increased to a loss of $6.6 million from a loss of $2.0 million in the fourth quarter of 2009 and from a loss of $4.3 million in the third quarter of 2010.

Non-GAAP consolidated loss from operations for the fourth quarter of 2010 excluded the following non-cash or one-time items recorded during the fourth quarter of 2010: (1) share-based compensation expenses of $379 thousand; and (2) the aforementioned impairment losses in GigaMedia's T2CN operations and IAHGames. (See, the attachment to this release entitled "Reconciliations of Non-GAAP Results of Operations" for more details.)

Consolidated non-operating income/loss during the fourth quarter of 2010 decreased to a loss of $9.4 million from a loss of $16.2 million in the fourth quarter of 2009 and increased from a loss of $4.8 million recorded in the third quarter of 2010. Results included the following related to IAHGames: 1) an impairment loss of $13.2 million recorded in equity method investments related to IAHGames online game initiatives with Blizzard partially offset by 2) a gain of $2.6 million related to a warrant issued in connection with IAHGames initiatives with Blizzard. Results also included the following related to Everest Gaming: 1) an equity loss of $3.4 million reflecting GigaMedia's remaining interest in the business, which more than offset 2) a favorable adjustment to the purchase price, net of transaction costs, of $3.3 million related to the sale of the gambling software business.  

Consolidated net income/loss for the fourth quarter of 2010 decreased to a loss of $41.3 million from a loss of $51.7 million in the fourth quarter of 2009 and increased from a loss of $10.0 million in the third quarter of 2010. The period variations primarily reflected the aforementioned factors affecting income from operations and consolidated non-operating loss.

Non-GAAP consolidated net loss in the fourth quarter of 2010 was $8.8 million, compared to a non-GAAP net loss of $2.3 million in the same period last year and a non-GAAP net loss of $9.4 million in the third quarter of 2010. Non-GAAP basic and fully-diluted loss per share in the fourth quarter of 2010 were both $0.16.

Consolidated EBITDA for the fourth quarter of 2010 decreased to a loss of $40.3 million from a loss of approximately $50.0 million in the same period last year and increased from a loss of $8.7 million in the third quarter of 2010.

Cash and Strategic Investments

GigaMedia continued to maintain a solid balance sheet during the fourth quarter. Cash, cash equivalents, restricted cash, and marketable securities-current were $79.5 million, down from $94.4 million in the third quarter of 2010. The decrease reflected major cash outflow items, including payments of $7.8 million related to pre-paid game licensing and royalty costs, a one-time tax payment of $2.5 million related to the sale of the gambling software business, and repayment of short-term debt of $2.6 million. Total short-term borrowings were $12.4 million at the end of the fourth quarter of 2010 compared to $15.0 million for the prior quarter.

Marketable securities – noncurrent plus investments, consisting of GigaMedia's strategic holdings in game studios, developers and other related entities and the company's remaining 40 percent interest in Everest Gaming, were $100.2 million in the fourth quarter, down from $113.6 million last quarter. The period decrease reflected fourth-quarter write-downs of investments in T2CN, and Blizzard-related products, as well as GigaMedia's equity loss in Everest Gaming, which offset appreciation in value of investments in certain game studios and developers.

Management is evaluating the potential disposal of certain game studio investments to realize gains and crystallize value on the company's balance sheet.

Management is also evaluating using excess cash to buy back stock.

Additional Information

The loss on equity method investments during the fourth quarter of 2010 reported in the consolidated financial statements attached hereto includes GigaMedia's 40 percent share of the gambling software business (Everest Gaming's) net loss for the fourth quarter of 2010.

In addition, GigaMedia is providing the following supplemental figures related to Everest Gaming's operations in order to facilitate investors' understanding of GigaMedia's results. All amounts were provided to GigaMedia by Everest Gaming's management and are unaudited.

During the fourth quarter of 2010, Everest Gaming reported to GigaMedia total revenues of $15.4 million, including poker revenues of $10.8 million, with approximately 146,000 active depositing players and 38,000 new depositing players. Everest Gaming also reported to GigaMedia total net loss of $8.6 million for the period.

For the Full Year 2010

GIGAMEDIA FY10 CONSOLIDATED FINANCIAL RESULTS

 

 

(all figures in US$ thousands, except per share amounts)

 

FY10 (unaudited)

 

FY09 (audited)

 

Change (%)

 

 

Revenues (A)

 

64,682

 

159,581

 

-59

 

 

Gross Profit (A)

 

43,569

 

122,694

 

-64

 

 

Income (Loss) from Operations (A)

 

(47,696)

 

(40,061)

 

NA

 

 

Net Income (Loss) Attributable to GigaMedia  

 

2,650

 

(49,085)

 

NA

 

 

Net Income (Loss) Per Share, Diluted

 

0.04

 

(0.90)

 

NA

 

 

Non-GAAP Income from Operations (A) (B)

 

(14,243)

 

2,462

 

NA

 

 

Non-GAAP Net Income (A) (B)

 

(25,083)

 

2,711

 

NA

 

 

Non-GAAP Net Income Per Share, Diluted (A) (B)

 

(0.45)

 

0.05

 

NA

 

 

EBITDA (C)

 

13,644

 

(40,504)

 

NA

 

 

(A) Excludes results from discontinued operations.

(B) Non-GAAP income from operations, non-GAAP net income and non-GAAP net income per share exclude results from discontinued operations, non-cash share-based compensation expenses, bad debt expense, and certain other non-cash or one-time items. (See, "Use of Non-GAAP Measures," for more details.)

(C) EBITDA (earnings before interest, taxes, depreciation, and amortization) is provided as a supplement to results provided in accordance with U.S. generally accepted accounting principles ("GAAP"). (See, "Use of Non-GAAP Measures," for more details.)

 

 

 

 

 

 


Consolidated revenues for 2010 decreased to $64.7 million from $159.6 million in 2009 primarily due to deconsolidation of the gambling software business. Revenues in the Asian online games business also decreased to $38.9 million in 2010 from $46.9 million in 2009, with FunTown revenues down during the period and deconsolidation of T2CN revenues from July 1, 2010 more than offsetting new contributions from IAHGames.

Consolidated gross profit for 2010 decreased to $43.6 million from $122.7 million in 2009 attributable to the aforementioned revenue declines and lower gross margin in the Asian online games businesses primarily resulting from deconsolidation of T2CN and consolidation of IAHGames in 2010. Consolidated gross profit margin declined to 67.4 percent in 2010 from 76.9 percent in 2009, reflecting the deconsolidation of the gambling software business and a lower gross margin in the Asian online games businesses during the period.

Consolidated income from operations for 2010 was a loss of $47.7 million compared to a loss of $40.1 million in 2009. The loss in 2010 included the previously detailed fourth-quarter impairment losses and bad debt, plus certain contract termination costs, which all together totaled $30.4 million, and the 2009 loss included non-cash write-downs that totaled approximately $39.2 million largely composed of impairment losses on capitalized software and licensed games costs and goodwill on online game investments in China and bad debt, which impacted operating income and distorted period comparisons.

Non-GAAP consolidated income from operations for 2010 excluded a number of non-cash or one-time items recorded during 2010, as previously detailed. (See, the attachment to this release entitled "Reconciliations of Non-GAAP Results of Operations" for more details.)

Non-GAAP consolidated loss from operations decreased to $14.2 million in 2010 from income of $2.5 million in 2009. The decrease in non-GAAP consolidated income from operations was primarily attributable to deconsolidation of the gambling software business and increased operating expenses in the Asian online games business in 2010.

Consolidated net income for 2010 increased to $2.7 million from a loss of $49.1 million in 2009.  

Non-GAAP consolidated net loss in 2010 was $25.1 million compared to net income of $2.7 million in 2009. Non-GAAP basic and fully-diluted loss per share in 2010 were each $0.45 compared to earnings per share of $0.05 in 2009.  

Consolidated EBITDA for 2010 increased to $13.6 million from a loss of $40.5 million a year ago.

Business Outlook

The following forward-looking statements reflect GigaMedia's expectations as of May 5, 2011. Given potential changes in economic conditions and consumer spending, the evolving nature of gambling software, online games, and various other risk factors, including those discussed in the company's 2009 Annual Report on Form 20-F filed with the U.S. Securities and Exchange Commission as referenced below, actual results may differ materially.

In the first quarter of 2011, management anticipates a double-digit quarterly sequential increase in revenues and expects a quarterly sequential decrease in total operating expenses.  

Use of Non-GAAP Measures

To supplement GigaMedia's consolidated financial statements presented in accordance with US GAAP, the company uses the following measures defined as non-GAAP by the SEC: EBITDA, and US GAAP income from operations, net income and basic and fully-diluted earnings per share data adjusted to exclude the impact of discontinued operations, share-based compensation, as well as certain non-cash or one-time items, including impairment losses related to game licensing, game studios and other related assets, gains and losses on the sale of businesses and discontinued operations, and impairment losses on marketable securities and investments. GigaMedia may consider whether other significant items that arise in the future should also be excluded in calculating the non-GAAP financial measures it uses. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with US GAAP. For more information on these non-GAAP financial measures, please see the tables captioned "Reconciliations of Non-GAAP Results of Operations" set forth at the end of this release.

The company's management uses non-GAAP financial measures to gain an understanding of the company's comparative operating performance (when comparing such results with previous periods or forecasts) and future prospects. The company's non-GAAP financial measures exclude the aforementioned items from GigaMedia's internal financial statements for purposes of its internal budgets. Non-GAAP financial measures are used by the company's management in their financial and operational decision-making, because management believes they reflect the company's ongoing business in a manner that allows meaningful period-to-period comparisons. The company's management believes that these non-GAAP financial measures provide useful information to investors in the following ways: (1) in understanding and evaluating the company's current operating performance and future prospects in the same manner as management does, if they so choose, and (2) in comparing in a consistent manner the company's current financial results with the company's past financial results. GigaMedia further believes these non-GAAP financial measures provide useful and meaningful supplemental information to both management and investors regarding GigaMedia's performance by excluding certain expenses, expenditures, gains and losses (i) that are not expected to result in future cash payments or (ii) that may not be indicative of the company's core operating results and business outlook.

GigaMedia records the expensing of share-based compensation based on the FASB Accounting Standards Codification. The company's management believes excluding share-based compensation from its non-GAAP financial measures is useful for itself and investors as such expense will not result in future cash payments and is otherwise unrelated to the company's core operating results. Non-GAAP financial measures that exclude stock-based compensation also enhance the comparability of results against prior periods.

The company's management believes excluding the non-cash write-offs of loan receivables, game capitalized costs and investments is useful for itself and for investors as such write-offs do not impact cash and are not indicative of the company's core operating results and business outlook. The company's management believes excluding the results of discontinued operations from its non-GAAP financial measure of net income is useful for itself and for investors because such gains and losses are not indicative of the company's core operating results and are no longer associated with the company's continuing operations.

The company believes that the presentation of non-GAAP income from operations, net income, and basic and fully-diluted earnings per share enables more meaningful comparisons of performances across periods to be made by excluding the effect of share-based compensation, and that EBITDA is a measure of performance used by some investors, equity analysts and others to make informed investment decisions.

The non-GAAP financial measures have limitations. They do not include all items of income and expense that affect the company's operations. Specifically, these non-GAAP financial measures are not prepared in accordance with US GAAP, may not be comparable to non-GAAP financial measures used by other companies and, with respect to the non-GAAP financial measures that exclude certain items under US GAAP, do not reflect any benefit that such items may confer to the company. A limitation of using non-GAAP income from operations excluding share-based compensation expenses and other non-cash items and adjustments, net income excluding share-based compensation expenses and other non-cash items and adjustments, and basic and fully-diluted earnings per share excluding share-based compensation expenses and other non-cash items and adjustments is that these non-GAAP measures exclude share-based compensation expenses and may exclude other items that have been and will continue to be for the foreseeable future a recurring expense in the company's business. A limitation of using EBITDA is that it does not include all items that impact the company's net income for the period. Management compensates for these limitations by also considering the company's financial results as determined in accordance with US GAAP and by providing specific information regarding the US GAAP amounts excluded from each non-GAAP measure. Reconciliations of the adjusted income statement data to GigaMedia's US GAAP income statement data are provided on the attached unaudited financial statements.

About the Numbers in This Release

Consolidation of IAHGames

The allocation of the purchase price of IAHGames is subject to adjustment during the measurement period after the closing date (July 2010) when additional information on assets and liability valuations becomes available. Management finalized the valuation of certain assets and liabilities recorded pursuant to the acquisition, including intangibles assets, in the fourth quarter of 2010. Thus, any change to the fair value of the assets and liabilities recorded in the third quarter of 2010 was allocated to goodwill.

Deconsolidation of T2CN operations

As previously mentioned in Forms 6-K dated November 15 and 26, 2010, due to the dispute with Wang Ji that arose in July 2010, GigaMedia has been prevented from obtaining and currently does not have access to the financial information of T2CN Information Technology (Shanghai) Co., Ltd. and its VIEs. Since GigaMedia does not have access to the operating assets of T2CN and has been prevented from obtaining the financial information necessary to report the financial results of T2CN, GigaMedia has effectively lost control over T2CN's financial reporting process. Therefore, the company deconsolidated T2CN's results with effect from July 1, 2010.

In connection with the year-end financial reporting process, management was required to perform an impairment analysis for the investment in and advances to the entities held by T2CN as of December 31, 2010. While management continues to believe that its general legal position is sound, as a result of recent setbacks that have delayed the progress of the litigation against Wang Ji and the increasing complexity of the ongoing litigation, it is now impractical for the company to estimate with any degree of certainty the timeline for the eventual resolution of the dispute or the likelihood of a successful outcome. Given the uncertain timeline relating to the resolution of the dispute, and primarily because GigaMedia still cannot exercise any control over the operations of T2CN or obtain any financial data from the management of T2CN, management decided to completely write-off both GigaMedia's investment and its advances to the entities held by T2CN in order to properly reflect GigaMedia's financial position as of December 31, 2010. The impairment charges recorded for the investment and the advances in the fourth quarter of 2010 are approximately US$22.2 million (after removing the other comprehensive income component of equity related to T2CN from GigaMedia's balance sheet) and approximately US$1.4 million, respectively.

Full-year and quarterly figures

All 2010 quarterly and full-year figures and all 2009 quarterly figures referred to in the text, tables and attachments to this release are unaudited; all full-year 2009 amounts are audited. The financial statements from which the financial results reported in this press release are derived have been prepared in accordance with U.S. GAAP, unless otherwise noted as "non-GAAP," and are presented in U.S. dollars.

Consolidated financial results for 2010 include the results from GigaMedia's strategic acquisition from July 2010 of leading Southeast Asian online games operator, publisher and distributor IAHGames. Period results were also impacted by a dispute between GigaMedia and its former China head related to T2CN operations, as detailed in GigaMedia's filings with the United States Securities and Exchange Commission. In accordance with reporting guidelines, beginning in the third quarter of 2010 GigaMedia began to consolidate the results of its IAHGames online games operations and deconsolidated the results of its T2CN operations. As a result, consolidated financial results for 2010 may not be comparable with other periods.

Segmental results

GigaMedia's segmental financial results are based on the company's method of internal reporting and are not necessarily in conformity with accounting principles generally accepted in the United States. Consolidated quarterly and/or annual financial results of the company may differ from totals of the company's segmental financial results for the same period due to (1) the impact of certain of the company's headquarters costs and expenses, which are not reflected in the business segment results, (2) the impact of certain non-operating subsidiaries of GigaMedia on the company's consolidated financial results, and (3) certain inter-company eliminations.

Equity in net loss in Everest Gaming

In the second quarter of 2010, in conjunction with the sale of a majority (60 percent) interest of GigaMedia's online gambling software business to BetClic Everest and subsequent deconsolidation of GigaMedia's gambling software business, the company began accounting for its investment in Everest Gaming under the equity method of accounting. At the time of the deconsolidation, GigaMedia, along with BetClic Everest, was in the process of finalizing the valuation of Everest Gaming, including the purchase price allocation analysis, and was still gathering the information necessary to determine the appropriate amount of the fair value of Everest Gaming to allocate to identifiable intangible assets and goodwill. In the fourth quarter of 2010, GigaMedia, along with BetClic Everest, finalized the valuation of Everest Gaming. Thus, any change to the fair value of these assets and liabilities recorded previously was allocated to goodwill. In addition, amortization of provisional fair value adjustments to the intangible assets acquired was also adjusted accordingly in the fourth quarter of 2010.

Non-controlling interest

In January 2009, the company adopted new accounting guidance issued by the FASB for non-controlling interests, which required certain reclassifications of non-controlling interests. Unless stated otherwise, all references to "net income" or "net loss" contained in this press release refer to the income statement line item titled "Net income (loss) attributable to GigaMedia."

About GigaMedia

GigaMedia Limited (Singapore registration number: 199905474H) is a major provider of online entertainment software and services. Through its subsidiaries, GigaMedia develops and operates a suite of online games in Asia covering the regions of Greater China and Southeast Asia. More information on GigaMedia can be obtained from www.gigamedia.com.

The statements included above and elsewhere in this press release that are not historical in nature are "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding expected financial performance (as described without limitation in the "Business Outlook" section and in quotations from management in this press release) and GigaMedia's strategic and operational plans. These statements are based on management's current expectations and are subject to risks and uncertainties and changes in circumstances. There are important factors that could cause actual results to differ materially from those anticipated in the forward looking statements, including but not limited to, Everest Gaming's ability to retain existing online gambling players and attract new players, our ability to license, develop or acquire additional online games that are appealing to users, our ability to retain existing online game players and attract new players, and our ability to launch online games in a timely manner and pursuant to our anticipated schedule. Further information on risks or other factors that could cause results to differ is detailed in GigaMedia's Annual Report on Form 20-F filed in June 2010 and its other filings with the United States Securities and Exchange Commission.

(Tables to follow)


 

 

GIGAMEDIA LIMITED

 

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Twelve months ended

 

 

 

 

12/31/2010

 

 

9/30/2010

 

 

12/31/2009

 

 

12/31/2010

 

 

12/31/2009

 

 

 

 

unaudited

 

 

unaudited

 

 

unaudited

 

 

unaudited

 

 

audited

 

 

 

 

 USD

 

 

 USD

 

 

 USD

 

 

USD

 

 

USD

 

 

Operating revenues

 

 

 

 

 

 

 

 

 

 

 

 

Gaming software and service revenues

 

 

0

 

 

0

 

 

29,491,869

 

 

25,820,083

 

 

112,694,086

 

 

Online game and service revenues

 

 

8,902,652

 

 

7,830,514

 

 

10,762,732

 

 

38,862,413

 

 

46,886,672

 

 

 

 

8,902,652

 

 

7,830,514

 

 

40,254,601

 

 

64,682,496

 

 

159,580,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating costs

 

 

 

 

 

 

 

 

 

 

 

 

Cost of gaming software and service revenues

 

 

0

 

 

0

 

 

4,623,274

 

 

4,009,650

 

 

20,102,201

 

 

Cost of online game and service revenues (includes share-based compensation expenses under SFAS 123(R) of -$798, $337, $15,249, $10,552 and $100,775, respectively)

 

 

6,081,326

 

 

3,568,794

 

 

4,310,148

 

 

17,103,636

 

 

16,784,422

 

 

 

 

6,081,326

 

 

3,568,794

 

 

8,933,422

 

 

21,113,286

 

 

36,886,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

2,821,326

 

 

4,261,720

 

 

31,321,179

 

 

43,569,210

 

 

122,694,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Product development and engineering expenses (includes share-based compensation expenses under SFAS 123(R) of -$7,079, $4,290, -$21,506,  $17,632 and $59,243, respectively)

 

 

549,410

 

 

603,334

 

 

3,796,265

 

 

7,300,868

 

 

14,195,295

 

 

Selling and marketing expenses (includes share-based compensation expenses under SFAS 123(R) of -$17,747, $16,658,  $37,470, $64,358 and $231,548, respectively)

 

 

2,512,633

 

 

1,992,726

 

 

23,395,184

 

 

21,588,620

 

 

79,421,555

 

 

General and administrative expenses (includes share-based compensation expenses under SFAS 123(R) of $404,353, $554,291, $630,512, $2,921,839 and $2,885,878, respectively)

 

 

6,734,875

 

 

6,528,207

 

 

6,812,471

 

 

31,780,630

 

 

29,691,830

 

 

Bad debt expenses

 

 

1,436,207

 

 

37,281

 

 

955,722

 

 

1,639,159

 

 

1,091,595

 

 

Impairment loss

 

 

4,016,442

 

 

671

 

 

38,313,335

 

 

4,732,333

 

 

38,355,273

 

 

Impairment loss on T2CN operating entites

 

 

22,234,363

 

 

0

 

 

0

 

 

22,234,363

 

 

0

 

 

Contract termination costs

 

 

5,892

 

 

2,920

 

 

0

 

 

1,988,882

 

 

0

 

 

 

 

37,489,822

 

 

9,165,139

 

 

73,272,977

 

 

91,264,855

 

 

162,755,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

(34,668,496)

 

 

(4,903,419)

 

 

(41,951,798)

 

 

(47,695,645)

 

 

(40,061,413)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

495,998

 

 

156,660

 

 

115,820

 

 

955,597

 

 

432,099

 

 

Interest expense

 

 

49,475

 

 

(232,446)

 

 

(118,598)

 

 

(370,032)

 

 

(390,685)

 

 

Foreign exchange gain (loss) - net

 

 

(364,526)

 

 

(204,500)

 

 

(122,381)

 

 

(605,558)

 

 

168,060

 

 

Gain (loss) on disposal of property, plant and equipment

 

 

(18,257)

 

 

2,458

 

 

(13,746)

 

 

(125,146)

 

 

(30,898)

 

 

Gain (loss) on equity method investments

 

 

(15,529,564)

 

 

(4,521,467)

 

 

54,751

 

 

(20,770,157)

 

 

(87,088)

 

 

Gain on deconsolidation of gaming software and service business

 

 

3,312,756

 

 

0

 

 

0

 

 

79,140,088

 

 

0

 

 

Impairment loss on marketable securities and investments

 

 

(2,277)

 

 

0

 

 

(15,742,980)

 

 

(4,677,150)

 

 

(15,742,980)

 

 

Gain on fair value changes of warrant

 

 

2,595,219

 

 

0

 

 

0

 

 

2,595,219

 

 

0

 

 

Other

 

 

39,211

 

 

1,490

 

 

(404,264)

 

 

220,787

 

 

126,855

 

 

 

 

(9,421,965)

 

 

(4,797,805)

 

 

(16,231,398)

 

 

56,363,648

 

 

(15,524,637)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

 

(44,090,461)

 

 

(9,701,224)

 

 

(58,183,196)

 

 

8,668,003

 

 

(55,586,050)

 

 

Income tax (expense) benefit

 

 

(507,283)

 

 

(73,807)

 

 

123,847

 

 

(7,260,495)

 

 

(516,755)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

 

(44,597,744)

 

 

(9,775,031)

 

 

(58,059,349)

 

 

1,407,508

 

 

(56,102,805)

 

 

Income (loss) from discontinued operations

 

 

33,904

 

 

35,872

 

 

103,440

 

 

(127,519)

 

 

222,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

(44,563,840)

 

 

(9,739,159)

 

 

(57,955,909)

 

 

1,279,989

 

 

(55,880,491)

 

 

Less: Net loss (income) attributable to noncontrolling interest and subsidiary preferred shares

 

 

3,308,927

 

 

(220,533)

 

 

6,271,205

 

 

1,370,371

 

 

6,795,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net  income (loss) attributable to GigaMedia

 

 

(41,254,913)

 

 

(9,959,692)

 

 

(51,684,704)

 

 

2,650,360

 

 

(49,085,205)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share attributable to GigaMedia

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

 

 

 

 

 

   (Loss) income from continuing operations

 

 

(0.73)

 

 

(0.18)

 

 

(0.95)

 

 

0.05

 

 

(0.90)

 

 

   (Loss) income from discontinued operations

 

 

0.00

 

 

0.00

 

 

0.00

 

 

0.00

 

 

0.00

 

 

 

 

(0.73)

 

 

(0.18)

 

 

(0.95)

 

 

0.05

 

 

(0.90)

 

 

Fully-diluted:

 

 

 

 

 

 

 

 

 

 

 

 

   (Loss) income from continuing operations

 

 

(0.73)

 

 

(0.18)

 

 

(0.95)

 

 

0.04

 

 

(0.90)

 

 

   (Loss) income from discontinued operations

 

 

0.00

 

 

0.00

 

 

0.00

 

 

0.00

 

 

0.00

 

 

 

 

(0.73)

 

 

(0.18)

 

 

(0.95)

 

 

0.04

 

 

(0.90)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

            56,261,901

 

 

            56,244,243

 

 

            54,640,786

 

 

        55,834,368

 

 

       54,523,618

 

 

Diluted

 

 

            58,992,728

 

 

            59,502,030

 

 

            59,358,528

 

 

        59,290,983

 

 

       59,639,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



GIGAMEDIA LIMITED

 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2010

 

 

9/30/2010

 

 

12/31/2009

 

 

 

 

 

unaudited

 

 

unaudited

 

 

audited

 

 

 

 

 

USD

 

 

USD

 

 

USD

 

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

70,988,577

 

 

85,889,473

 

 

55,565,735

 

 

Marketable securities - current

 

 

3,552,920

 

 

3,530,178

 

 

3,486,393

 

 

Accounts receivable - net

 

 

9,505,663

 

 

11,276,054

 

 

4,227,647

 

 

Prepaid expenses

 

 

 

1,996,659

 

 

2,059,730

 

 

1,204,035

 

 

Restricted cash

 

 

 

5,000,000

 

 

5,000,000

 

 

932,407

 

 

Assets held for sale - current

 

 

0

 

 

0

 

 

35,443,651

 

 

Other receivables

 

 

 

991,800

 

 

8,245,207

 

 

792,071

 

 

Other current assets

 

 

1,052,010

 

 

1,629,659

 

 

3,186,854

 

 

Total current assets

 

 

93,087,629

 

 

117,630,301

 

 

104,838,793

 

 

 

 

 

 

 

 

 

 

 

Marketable securities - noncurrent

 

 

33,388,752

 

 

15,988,932

 

 

18,355,693

 

 

Investments

 

 

 

66,773,523

 

 

97,575,615

 

 

3,477,322

 

 

Retained ownership of gaming software and service business

 

 

0

 

 

0

 

 

25,951,322

 

 

Property, plant & equipment - net

 

 

5,301,678

 

 

4,771,299

 

 

5,988,586

 

 

Goodwill

 

 

 

39,492,651

 

 

45,462,680

 

 

44,416,902

 

 

Intangible assets - net

 

 

19,769,323

 

 

20,067,286

 

 

18,923,809

 

 

Assets held for sale - noncurrent

 

 

0

 

 

0

 

 

31,301,014

 

 

Prepaid licensing and royalty fees

 

 

4,213,553

 

 

1,327,575

 

 

5,556,923

 

 

Other assets

 

 

 

5,561,716

 

 

2,060,809

 

 

1,370,571

 

 

Total assets

 

 

 

267,588,825

 

 

304,884,497

 

 

260,180,935

 

 

 

 

 

 

 

 

 

 

 

Liabilities & equity

 

 

 

 

 

 

 

 

Accounts payable

 

 

 

4,305,186

 

 

3,457,431

 

 

590,742

 

 

Accrued compensation

 

 

4,239,051

 

 

4,761,196

 

 

2,813,711

 

 

Accrued expenses

 

 

 

10,985,777

 

 

13,068,942

 

 

6,719,275

 

 

Short-term borrowings

 

 

12,413,465

 

 

14,971,018

 

 

22,503,598

 

 

Liabilities held for sale - current

 

 

0

 

 

0

 

 

26,457,962

 

 

Other current liabilities

 

 

11,349,536

 

 

11,665,618

 

 

13,243,917

 

 

Total current liabilities

 

 

43,293,015

 

 

47,924,205

 

 

72,329,205

 

 

Liabilities held for sale - noncurrent

 

 

0

 

 

0

 

 

1,359,720

 

 

Other liabilities

 

 

 

7,729,586

 

 

11,362,075

 

 

131,715

 

 

Total liabilities

 

 

 

51,022,601

 

 

59,286,280

 

 

73,820,640

 

 

 

 

 

 

 

 

 

 

 

Subsidiary preferred shares

 

 

1,464,791

 

 

1,289,712

 

 

0

 

 

 

 

 

 

 

 

 

 

 

GigaMedia's shareholders' equity

 

 

217,521,137

 

 

239,759,546

 

 

184,744,662

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest

 

 

(2,419,704)

 

 

4,548,959

 

 

1,615,633

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

 

 

215,101,433

 

 

244,308,505

 

 

186,360,295

 

 

 

 

 

 

 

 

 

 

 

Total liabilities & equity

 

 

267,588,825

 

 

304,884,497

 

 

260,180,935

 

 

 

 

 

 

 

 

 

 

 

 



GIGAMEDIA LIMITED

Reconciliations of Non-GAAP Results of Operations

 

 

 

 

 

Three months ended

 

 

Twelve months ended

 

 

 

 

 

12/31/2010

 

 

9/30/2010

 

 

12/31/2009

 

 

12/31/2010

 

 

12/31/2009

 

 

 

 

 

unaudited

 

 

unaudited

 

 

unaudited

 

 

unaudited

 

 

unaudited

 

 

 

 

 

USD

 

 

USD

 

 

USD

 

 

USD

 

 

USD

 

 

I.

 

Income (loss) from operations

 

 

 

 

 

 

 

 

 

 

 

 

 

   GAAP result

 

 

(34,668,496)

 

 

(4,903,419)

 

 

(41,951,798)

 

 

(47,695,645)

 

 

(40,061,413)

 

 

 

   Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

     (a) share-based compensation

 

 

378,729

 

 

575,576

 

 

661,725

 

 

3,014,381

 

 

3,277,444

 

 

 

     (b) bad debt expenses related to loan receivables

 

 

1,404,882

 

 

0

 

 

933,116

 

 

1,482,631

 

 

933,116

 

 

 

     (c) impairment loss on capitalized software costs

 

 

1,759,818

 

 

0

 

 

22,960,584

 

 

2,199,557

 

 

22,960,584

 

 

 

     (d) impairment loss on fixed assets

 

 

0

 

 

0

 

 

1,249,827

 

 

277,784

 

 

1,249,827

 

 

 

     (e) impairment loss on goodwill

 

 

2,254,992

 

 

0

 

 

14,102,896

 

 

2,254,992

 

 

14,102,896

 

 

 

     (f) impairment loss on T2CN operating entites

 

 

22,234,363

 

 

0

 

 

0

 

 

22,234,363

 

 

0

 

 

 

     (g) contract termination costs

 

 

0

 

 

0

 

 

0

 

 

1,988,882

 

 

0

 

 

 

   Non-GAAP result

 

 

(6,635,712)

 

 

(4,327,843)

 

 

(2,043,650)

 

 

(14,243,055)

 

 

2,462,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

II.

 

Net income (loss) attributable to GigaMedia

 

 

 

 

 

 

 

 

 

 

 

 

 

   GAAP result

 

 

(41,254,913)

 

 

(9,959,692)

 

 

(51,684,704)

 

 

2,650,360

 

 

(49,085,205)

 

 

 

   Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

     (a) share-based compensation

 

 

382,207

 

 

575,576

 

 

583,745

 

 

2,871,089

 

 

3,093,970

 

 

 

     (b) bad debt expenses related to loan receivables

 

 

1,404,882

 

 

0

 

 

862,715

 

 

1,482,631

 

 

862,715

 

 

 

     (c) impairment loss on capitalized software costs

 

 

1,424,874

 

 

0

 

 

17,256,870

 

 

1,789,857

 

 

17,256,870

 

 

 

     (d) impairment loss on fixed assets

 

 

0

 

 

0

 

 

1,025,134

 

 

163,061

 

 

1,025,134

 

 

 

     (e) impairment loss on goodwill

 

 

1,803,994

 

 

0

 

 

14,102,896

 

 

1,803,994

 

 

14,102,896

 

 

 

     (f) impairment loss on T2CN operating entites

 

 

22,234,363

 

 

0

 

 

0

 

 

22,234,363

 

 

0

 

 

 

     (g) contract termination costs

 

 

0

 

 

0

 

 

0

 

 

1,658,732

 

 

0

 

 

 

     (h) impairment loss on Blizzard games recorded in equity method investments

 

 

10,571,882

 

 

0

 

 

0

 

 

10,571,882

 

 

0

 

 

 

     (i) gain on deconsolidation of gaming software and service business, net of taxes

 

 

(3,271,468)

 

 

0

 

 

0

 

 

(73,037,860)

 

 

0

 

 

 

     (j) impairment loss on marketable securities and investments

 

 

0

 

 

0

 

 

15,676,613

 

 

4,677,150

 

 

15,676,613

 

 

 

     (k) other non-operating income

 

 

(2,076,175)

 

 

0

 

 

0

 

 

(2,076,175)

 

 

0

 

 

 

     (l) income from discontinued operations

 

 

(33,904)

 

 

(35,872)

 

 

(103,440)

 

 

127,519

 

 

(222,314)

 

 

 

   Non-GAAP result

 

 

(8,814,258)

 

 

(9,419,988)

 

 

(2,280,171)

 

 

(25,083,397)

 

 

2,710,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

III.

 

Basic earnings (loss) per share attributable to GigaMedia

 

 

 

 

 

 

 

 

 

 

 

 

 

   GAAP result

 

 

(0.73)

 

 

(0.18)

 

 

(0.95)

 

 

0.05

 

 

(0.90)

 

 

 

   Adjustments

 

 

0.57

 

 

0.01

 

 

0.91

 

 

(0.50)

 

 

0.95

 

 

 

   Non-GAAP result

 

 

(0.16)

 

 

(0.17)

 

 

(0.04)

 

 

(0.45)

 

 

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IV.

 

Diluted earnings (loss) per share attributable to GigaMedia

 

 

 

 

 

 

 

 

 

 

 

 

 

   GAAP result

 

 

(0.73)

 

 

(0.18)

 

 

(0.95)

 

 

0.04

 

 

(0.90)

 

 

 

   Adjustments

 

 

0.57

 

 

0.01

 

 

0.91

 

 

0.49

 

 

0.95

 

 

 

   Non-GAAP result

 

 

(0.16)

 

 

(0.17)

 

 

(0.04)

 

 

(0.45)

 

 

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

V.

 

Reconciliation of Net Income (Loss) to EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to GigaMedia

 

 

(41,254,913)

 

 

(9,959,692)

 

 

(51,684,704)

 

 

2,650,360

 

 

(49,085,205)

 

 

 

Depreciation

 

 

459,097

 

 

466,673

 

 

668,235

 

 

1,918,862

 

 

3,036,479

 

 

 

Amortization

 

 

683,734

 

 

635,358

 

 

991,075

 

 

2,649,624

 

 

4,887,482

 

 

 

Interest (income) expense

 

 

(625,730)

 

 

75,834

 

 

91,816

 

 

(566,674)

 

 

210,763

 

 

 

Tax expense

 

 

390,556

 

 

73,555

 

 

(69,237)

 

 

6,991,840

 

 

446,338

 

 

 

EBITDA

 

 

(40,347,256)

 

 

(8,708,272)

 

 

(50,002,815)

 

 

13,644,012

 

 

(40,504,143)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
Source: GigaMedia Limited
collection