BEIJING, April 11, 2018 /PRNewswire/ -- Link Motion Inc., formerly NQ Mobile Inc. (NYSE: LKM), a leading smart car and smart ride company, reported its unaudited financial results for the fourth quarter and full year ended December 31, 2017.
Fourth Quarter and Full Year 2017 Financial Highlights:
2017 and Subsequent Operational Highlights:
Management Commentary
"2017 was a transformational year for Link Motion, as we prepared the company to capitalize on the massive smart car opportunity we believe is in the early stages of its growth cycle," said Dr. Vincent Shi, Founder and Chairman of Link Motion. "Our Company, NQ Mobile was founded for the smart phone revolution and today Link Motion is built for the upcoming smart car "revolution."
"Over the last several months, we have made great strides in the development of our future businesses and have put in place the skilled talent needed to execute upon our operational plans. As we move forward into 2018, we expect to continue to form key partnerships with major industry players and have identified three key operational milestones we expect to achieve in 2018 including the commercial rollout of our Smart Ride business in the summer, the further growth of our CarBrain platform, and the resulting revenue growth from these new businesses."
"Our entire management team is confident in our ability to ramp our smart car and smart ride businesses in the quarters to come. We are focused on delivering the key milestones for 2018."
"To further support the transparency amongst our shareholder base and new institutional investors, Link Motion will be hosting investor and analyst events in China expected in the Summer of 2018 after our launch city is announced. As part of our new strategic investor relations and communication program, we plan to be aggressive with our progress updates and adhering to best practices in the United States and abroad. We also expect to be attending multiple investor conferences throughout 2018 in key global markets." Concluded Dr. Shi.
Financial Results
The Company announced in a press release on December 14, 2017 (the "disposal date") that it had completed the divestment of FL Mobile and sale of Showself's Live Social Video Business (the "Divestments"). Accordingly, the financial results were deconsolidated as of December 14, 2017. The key financial information related to the Divestments for the period up to the disposal date, is quantified in the discontinued sections below. All results presented for the current period reflect these changes and the comparable periods presented have also been adjusted retrospectively.
Additionally, the excess of total consideration over the carrying value of the disposed entities was $342.0 million. The Company has recognized $161.5 million of gain in the fourth quarter, which represents the percentage of the cash received of the overall consideration. The remaining portion of the excess which represents the percentage of the consideration that is still receivable, is $180.4 million and recorded as deferred gain from the disposal of discontinued operations on the balance sheet. The Company will recognize these gains pro-rata as it receives cash from the purchasers in future periods.
Fourth Quarter 2017 Financial Results
Revenues
Net revenues in the fourth quarter of 2017 decreased 23.1% year-over-year to $13.4 million from $17.5 million in the same period in 2016.
Consumer Services revenues consist of advertising and other consumer services. Advertising revenues increased 14.2% year-over-year to $3.2 million from $2.8 million in the same period in 2016. The increase in advertising revenues was mainly due to overseas promotional business. Other services revenues decreased 17.6% year-over-year to $0.9 million from $1.1 million in the same period a year ago. The decrease in other service revenues was mainly due to lower premium consumer security revenues as a result of the Company moving away from premium subscription services to an advertising-based model.
Enterprise Mobility revenues decreased 31.2% year-over-year to $9.4 million from $13.6 million in the same period in 2016. The decrease in enterprise product revenues was mainly due to weakness in customer demand in the fourth quarter of the year compared to the same period of last year.
Cost of Revenues
Cost of revenues in the fourth quarter of 2017 decreased 45.3% year-over-year to $11.4 million from $20.8 million in the same period in 2016. The year-over-year decrease was primarily due to lower hardware sales within the enterprise business and lower customer acquisition cost within the consumer services segment.
Gross Profit and Gross Margin
Gross profit in the fourth quarter of 2017 was $2.0 million from a gross loss of $3.4 million in the same period in 2016. Gross margin, or gross profit as a percentage of net revenues, was 15.2% in the fourth quarter of 2017, compared with negative gross margin of 19.2% in the same period in 2016.
Operating Expenses
Selling and marketing expenses in the fourth quarter of 2017 decreased 41.5% year-over-year to $1.2 million from $2.1 million in the same period in 2016. Non-GAAP selling and marketing expenses, which exclude share-based compensation decreased 42.9% year-over-year to $1.2 million from $2.1 million in the same period in 2016. The year-over-year decrease is primarily driven by a reduction in overall staff costs and lower overall marketing and advertising expenses.
General and administrative expenses in the fourth quarter of 2017 increased 135.5% year-over-year to $28.8 million from $12.2 million in the same period in 2016. Non-GAAP general and administrative expenses, which exclude share-based compensation and amortization of intangible assets arising from acquisitions, increased 153.5% year-over-year to $28.7 million from $11.3 million in the same period in 2016. The year-over-year increase is primarily driven by a non-cash accounting treatment of allowance for bad debt in the quarter.
Research and development expenses in the fourth quarter of 2017 increased 98.2% year-over-year to $7.9 million from $4.0 million in the same period in 2016. Non-GAAP research and development expenses, which exclude share-based compensation and amortization of intangible assets arising from acquisitions, increased 93.8% to $7.8 million from $4.0 million in the same period in 2016. The increase is mainly due to the Link Motion business and development projects.
Impairment of goodwill and intangible assets in the fourth quarter of 2017 was $4.9 million as the result of a one-time, non-cash impairment of goodwill in the enterprise reporting unit.
Total operating expenses in the fourth quarter of 2017 decreased 63.5% year-over-year to $42.8 million from $117.2 million in the same period in 2016. The decrease was mainly the result of less impairment of goodwill and intangible assets in the period, offset by increases in general and administrative expenses and research and development expenses.
Non-GAAP operating expenses, which exclude share-based compensation, the amortization of intangible assets arising from acquisitions, and impairment of goodwill and intangible assets in the fourth quarter of 2017 increased 116.1% year-over-year to $37.7 million from $17.4 million in the same period in 2016. The increase is mainly due to the increase in general and administrative expenses and research and development expenses as described above. See below under the heading "Non-GAAP Financial Measures" for a discussion of Non-GAAP operating expenses and a reconciliation of such measure to the most comparable measure calculated under U.S. generally accepted accounting principles ("GAAP").
Share-based Compensation Expenses
Share-based compensation expenses, which were allocated to related operating cost and expenses line items, amounted to $0.1 million in the fourth quarter of 2017, compared to $0.1million in the corresponding period in 2016.
Loss from Operations
Loss from operations in the fourth quarter of 2017 was $40.8 million, compared with $120.5 million in the same period in 2016.
Non-GAAP loss from operations, which excludes share-based compensation, amortization of intangible assets arising from acquisitions, and impairment of goodwill and intangible assets, was $35.6 million compared to $19.8 million in the same period in 2016. See below under the heading "Non-GAAP Financial Measures" for a discussion of Non-GAAP loss from operations and a reconciliation of such measure to the most comparable measure calculated under U.S. generally accepted accounting principles ("GAAP").
Foreign Exchange Gain/(Loss), Interest Expenses and Other Income
Foreign exchange gain was $1.2 million in the fourth quarter of 2017, compared with a loss of $0.6 million in the same period in 2016, which was affected by fluctuations in the foreign exchange rates. Interest expenses were $4.8 million in the fourth quarter of 2017, compared with $6.1 million in the same period a year ago. Interest expenses were primarily derived from interest expense related to convertible debts, offset by the interest income from certain term deposits. The decrease of interest expenses is mainly due to we early redeemed $ 88 million convertible debt.
Impairment Loss
In the fourth quarter of 2017, we recognized impairment losses of $1.4 million, primarily driven by one-time non-cash write-downs of long-term investments.
Income Tax
Income tax expense was $0.5 million in the fourth quarter of 2017, compared with income tax benefit of $3.1 million in the same period in 2016.
Discontinued Operations
The Company announced in a press release on December 14, 2017 that it had completed the divestment of FL Mobile and Showself's Live Social Video Business. Accordingly, the financial statements of FL Mobile and Showself were deconsolidated as of the disposal date. Up to the disposal date, the total net revenues, net loss attributable to Link Motion, and net loss attributable to our non-controlling interests from FL Mobile in the fourth quarter of 2017 was $30.7 million, $13.2 million, and $8.4 million respectively. Up to the disposal date, the total net revenues, net income attributable to Link Motion, and net income attributable to our non-controlling interests from Showself in the fourth quarter of 2017 were $22.9 million, $3.3 million, and $1.7 million respectively. Loss from discontinued operations, net of income tax, was $16.6 million in the fourth quarter of 2017 compared to income of $11.2 million in the same period in 2016. Additionally, the excess of total consideration over the carrying value of the disposed entities was $342.0 million. The Company has recognized $161.5 million of gain in the fourth quarter, which represents the percentage of the cash received of the overall consideration. The remaining portion of the excess which represents the percentage of the consideration that is still receivable, is $180.4 million and recorded as deferred gain from the disposal of discontinued operations on the balance sheet. The Company will recognize these gains pro-rata as it receives cash from the purchasers in future periods.
Net Income/Loss
Net Income attributable to Link Motion was $111.4 million in the fourth quarter of 2017, compared with net loss of $111.2 million in the same period in 2016. Non-GAAP net income attributable to Link Motion, which excludes share-based compensation, interest expenses related to convertible debts ,fair value change of derivative liability and loss of early redemption of convertible debts, amortization of intangible assets arising from acquisitions, impairment losses from goodwill, intangible assets and investment, and income tax provision related to the amortization of intangible assets arising from acquisitions and impairment loss from goodwill, intangible assets and investment, was $121.9 million in the fourth quarter of 2017, compared with non-GAAP net income attributable to Link Motion of $9.8 million in the same period in 2016. See below under the heading "Non-GAAP Financial Measures" for a discussion of Non-GAAP net income and a reconciliation of such measure to the most comparable measure calculated under U.S. generally accepted accounting principles ("GAAP").
Cash and Cash Equivalents, Term Deposits and Restricted Cash
Cash and cash equivalents, term deposits and restricted cash together amounted to $319.8 million as of December 31, 2017.
Cash Flow
Net cash flow used in operations for the fourth quarter of 2017 was $13.7 million.
Fiscal Year 2017 Financial Results
Revenues
Net revenues for the fiscal year 2017 decreased 5.0% year-over-year to $57.6 million from $60.6 million in 2016.
Consumer Services revenues consist of advertising and other consumer services. Advertising revenues decreased 33.1% year-over-year to $10.4 million from $15.6 million in the same period in 2016. The decrease in advertising revenues was mainly due to lower overall activity within many of the traffic-related businesses as the Company prepares to optimize its operations and change focus to the smart car and smart ride businesses in the future. Other services revenues decreased 32.4% year-over-year to $4.0 million from $5.9 million in the same period a year ago. The decrease in other services revenues was mainly due to lower premium consumer security revenues as a result of the Company moving away from premium subscription services to an advertising-based model.
Enterprise Mobility revenues increased 10.3% year-over-year to $43.2 million from $39.2 million in the same period in 2016. The increase in enterprise mobility revenues was mainly due to stronger overall hardware sales of Trustek in the year.
Cost of Revenues
Cost of revenues for the fiscal year 2017 decreased 12.1% year-over-year to $56.6 million from $64.4 million in the same period in 2016. The year-over-year decrease was primarily due to lower overall customer acquisition costs associated with the overall smartphone related businesses and lower overall amortization cost of intangible assets arising from acquisition as impaired in 2017.
Gross Profit and Gross Margin
Gross profit for the fiscal year 2017 increased to $1.1 million from a gross loss of $3.7 million in 2016. Gross margin, or gross profit as a percentage of net revenues, was 1.8% for the fiscal year 2017, compared with a negative gross margin of 6.1% in 2016.
Operating Expenses
Selling and marketing expenses for the fiscal year 2017 decreased 37.4% year-over-year to $4.8 million from $7.6 million in 2016. Non-GAAP selling and marketing expenses for the fiscal year 2017, which exclude share-based compensation, decreased 33.5% year-over-year to $4.8 million from $7.2 million in 2016. The year-over-year decrease was primarily the driven by a reduction in overall staff costs and lower overall marketing and advertising expenses.
General and administrative expenses for the fiscal year 2017 increased 18.6% year-over-year to $57.8 million from $48.8 million in 2016. Non-GAAP general and administrative expenses for the fiscal year 2017, which exclude share-based compensation and the amortization of intangible assets arising from acquisitions, increased 53.1% year-over-year to $52.3 million from $34.2 million in 2016. The increase is primarily driven by a non-cash accounting treatment of allowance for bad debt expense.
Research and development expenses for the fiscal year 2017 increased 32.5% year-over-year to $17.4 million from $13.2 million in 2016. Non-GAAP research and development expenses for the fiscal year 2017, which exclude share-based compensation and the amortization of intangible assets arising from acquisitions, increased 37.2% to $17.1 million from $12.4 million in 2016. This year-over-year increase is mainly due to the Link Motion business and other development projects.
Impairment of goodwill and intangible assets for the fiscal year 2017 was $102.7 million which is mainly the result of a one-time, non-cash impairment of goodwill and intangible assets in the remaining portion of the Security and Others reporting unit and Enterprise reporting unit.
Total operating expenses for the fiscal year 2017 increased 8.5% year-over-year to $182.8 million from $168.5 million in 2016 driven mostly from the one-time, non-cash impairment of goodwill and intangible assets recorded during the year of $102.7 million.
Non-GAAP operating expenses, which exclude share-based compensation expenses, the amortization of intangible assets arising from acquisitions, and impairment of goodwill and intangible assets increased 37.8% year-over year to $74.2 million from $53.8 million in 2016.
Share-based Compensation Expenses
Share-based compensation expenses, which were allocated to related operating cost and expenses line items, amounted to $5.6 million for the fiscal year 2017, compared to $12.6 million in the fiscal year 2016. The decrease in share-based compensation expenses was mainly due to less performance-based share options and equity granted in relation to acquisitions and performance in comparable periods.
Loss from Operations
Loss from operations for the fiscal year 2017 was $181.7 million, compared with $172.2 million in fiscal year 2016.
Foreign Exchange Gain, Interest Expenses/Income
Foreign exchange gain was $1.8 million for the fiscal year 2017, compared with a foreign exchange loss of $1.2 million in 2016. The gain in foreign exchange was primarily attributable to the fluctuation in foreign exchange rates. Interest expenses were $24.0 million for the fiscal year 2017, compared with $11.7 million in 2016. Interest expenses were primarily derived from interest expense related to convertible debts, offset by the interest income from certain term deposits.
Impairment Loss
In the fiscal year 2017, we recognized impairment losses of $3.5 million, primarily driven by one-time non-cash write-downs of long-term investments.
Income Tax
Income tax benefit was $0.7 million for the fiscal year 2017, compared with income tax benefit of $4.8 million in 2016.
Discontinued Operations
The Company announced in a press release on the disposal date that it had completed the divestment of FL Mobile and sale of Showself's Live Social Video Business. Accordingly, the financial results were de-consolidated as of the disposal date. Up to the disposal date, the total net revenues, net loss attributable to us, and net loss attributable to our non-controlling interests from FL Mobile in the fiscal year 2017 was $152.3 million, $5.1 million, and $3.0 million respectively. Up to the disposal date, the total net revenues, net income attributable to us, and net income attributable to our non-controlling interests from Showself in the fiscal year 2017 was $112.7 million, $14.2 million, and $7.1million respectively. Income from discontinued operations, net of income tax, was $13.2 million in the fiscal year 2017 compared to $58.7 million in the same period in 2016. Additionally, the excess of total consideration over the carrying value of the disposed entities was $342.0 million. The Company has recognized $161.5 million of gain in the fourth quarter, which represents the percentage of the cash received of the overall consideration. The remaining portion of the excess which represents the percentage of the consideration that is still receivable, is $180.4 million and recorded as deferred gain from the disposal of discontinued operations on the balance sheet. The Company will recognize these gains pro-rata as it receives cash from the purchasers in future periods.
Net Loss/Income
Net loss attributable to Link Motion was $5.3 million for the fiscal year 2017, compared with Net Loss attributable to Link Motion of $127.6 million in 2016.
Non-GAAP net income attributable to Link Motion, which excludes share-based compensation, interest expenses related to convertible debts, fair value change of derivative liability and loss of early redemption of convertible debts, amortization of intangible assets arising from acquisition, impairment losses from goodwill, intangible assets and investments and income tax provision related to the amortization of intangible assets arising from acquisitions and impairment loss from goodwill, intangible assets and investment was $137.0 million for the fiscal year 2017, compared with $21.8 million in 2016.
Cash Flow
Net cash used in operating activities for the fiscal year 2017 was $66.2 million.
Cash, cash equivalents, term deposits on December 31, 2017 totaled $319.8 million, as compared to $266.9 million on December 31, 2016. In addition, the company had $270.9 million in notes receivable at December 31, 2017. The substantial balance of cash, cash equivalents, term deposits and notes receivable as of December 31, 2017 resulted primarily from the divestment process as Link Motion shifts into a leading smart car and smart ride company.
Other Significant Events
The Company announced the effective date for the Corporate Name Change and Ticker Symbol Change
In a press release dated January 22, 2018, the Company announced that the board of directors had approved a rebranding effort around its new focus as a smart ride company. In conjunction with this rebranding, the Company proposed to change its name from "NQ Mobile Inc" to "Link Motion Inc" and change its ticker from "NYSE: NQ" to "NYSE: LKM" and scheduled an extraordinary general meeting of shareholders on February 27, 2018.
In a press release dated February 27, 2018, the Company announced the results of the Extraordinary General Meeting and resolved as a special resolution to change the Legal Name to Link Motion Inc. and the ticker to LKM.
In a press release dated March 12, 2018, the Company announced that the effective date of the corporate name change and ticker change would be effective at the opening of trading on the NYSE on March 14, 2018.
The Company engaged MZ Group to lead a strategic investor relations and shareholder communication program.
In a press release dated Feb 13, 2018, the Company announced it had engaged MZ Global, an International IR Specialist firm to lead a comprehensive strategic investor relations and financial communication program across all key markets. MZ Group works closely with management in executing a comprehensive capital markets strategy designed to increase the Company's visibility throughout the investment community.
The Company releases a Letter to Shareholders from the Chairman of the Board.
In a press release dated February 7, 2018, the Company released a letter from the Chairman of the Board which can be found here: http://ir.lkmotion.com/phoenix.zhtml?c=243152&p=irol-newsArticle&ID=2330954
Conference Call Information
Link Motion Founder & Chairman Vincent Shi, CEO Zemin Xu, CFO Roland Wu, President Justin Chen and Vice President of Capital Markets, Matt Mathison will host the conference call, followed by a question and answer period.
To access the call, please use the following information:
Date: |
Tuesday, April 10, 2018 |
Time: |
8:00 p.m. ET, 5:00 p.m. PT, (April 11, 2018 - 8:00 a.m. HKT) |
Toll-free dial-in number: |
1-866-519-4004 |
International dial-in number: |
+1-845-675-0437 |
Hong Kong: |
+852-3018-6771 |
United Kingdom: |
+44 203-621-4779 |
China Mainland: |
4006208038 or 8008190121 |
Conference ID: |
1355718 |
Please call the conference telephone number 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact MZ Group at 1-949-491-8235.
The conference call will be broadcast live and available for replay https://edge.media-server.com/m6/p/y9fj7vrj and via the investor relations section of the Company's website here.
A replay of the conference call will be available after 11:00 p.m. Eastern time through April 17, 2018.
Toll-free replay number: |
1-855-452-5696 |
International replay number: |
+1-646-254-3697 |
Replay ID: |
1355718 |
About Link Motion Inc.
Link Motion Inc. ("Link Motion" or the "Company", NYSE: LKM) is a leading smart car and smart ride company. Link Motion's portfolio of offerings includes enabling technology solutions and secure connected carputers for the ecosystem of car businesses, consumer ride sharing services, as well as legacy mobile security, productivity and other related applications. For more information on Link Motion, please visit www.lkmotion.com or the company's U.S. investor relations site here.
Non-GAAP Financial Measures
To supplement the Company's financial results prepared in accordance with United States Generally Accepted Accounting Principles ("GAAP"), Link Motion's management uses non-GAAP measures of cost of revenues, operating expenses, income from operations and net income attributable to Link Motion, which are adjusted from results based on GAAP to exclude share-based compensation expenses, interest expenses related to convertible debts and fair value change of derivative liability related to the convertible debts and the loss of early redemption of convertible debts, amortization of intangible assets arising from acquisitions, impairment losses from goodwill, intangible assets and investments, and income tax provision related to the amortization of intangible assets arising from acquisitions and impairment loss from goodwill, intangible assets and investment. The Company also uses non-GAAP fully diluted earnings per ADS, which is the non-GAAP net income attributable to common shareholders divided by weighted average number of diluted ADS.
The Company's non-GAAP financial information is provided as additional information to help the Company's investors compare business trends among different reporting periods on a consistent basis and to enhance investors' overall understanding of the historical and current financial performance of the Company's continuing operations and its prospects for the future. The Company's non-GAAP financial information should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. In addition, the Company's calculation of this non-GAAP financial information may be different from the calculation used by other companies, and therefore comparability may be limited.
The non-GAAP financial measures are provided to enhance investors' overall understanding of Link Motion's current financial performance and prospects for the future. A limitation of using non-GAAP cost of revenues, operating expenses, income from operations and net income attributable to Link Motion, excluding share-based compensation expenses, interest expenses related to convertible debts and fair value change of derivative liability related to the convertible debts and loss of early redemption of the convertible debts, amortization of intangible assets arising from acquisitions, impairment losses from goodwill, intangible assets and investments, and income tax provision related to the amortization of intangible assets arising from acquisitions and impairment loss from goodwill, intangible assets and investment are that these items has been and may continue to be a significant expense in the Company's business for the foreseeable future. In order to mitigate these limitations, the Company has provided specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables include details on the reconciliation between GAAP financial measures that are most directly comparable to the non-GAAP financial measures the Company has presented.
Forward Looking Statements
This news release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. All statements other than statements of historical fact in this press release are forward-looking statements and involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. These forward-looking statements are based on management's current expectations, assumptions, estimates and projections about the Company and the industry in which the Company operates, but involve a number of unknown risks and uncertainties, Further information regarding these and other risks is included in the Company's filings with the U.S. Securities and Exchange Commission. The Company undertakes no obligation to update forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and actual results may differ materially from the anticipated results. You are urged to consider these factors carefully in evaluating the forward-looking statements contained herein and are cautioned not to place undue reliance on such forward-looking statements, which are qualified in their entirety by these cautionary statements.
INVESTOR RELATIONS:
MZ North America
Chris Tyson
Managing Director
949-491-8235
LKM@mzgroup.us
www.mzgroup.us
Luke Zimmerman
Senior Associate
949-259-4987
LKM@mzgroup.us
www.mzgroup.us
LINK MOTION INC. |
||||
As of |
||||
December 31, |
December 31, |
|||
US$ |
US$ |
|||
ASSETS |
||||
Current assets: |
||||
Cash and cash equivalents |
60,887 |
43,220 |
||
Term deposits |
258,945 |
223,728 |
||
Accounts receivable, net of allowance of US$24,072 and US$16,423 as of December 31, 2017 and December 31, 2016, respectively |
6,127 |
16,148 |
||
Inventory |
1,659 |
1,922 |
||
Deferred tax assets, current portion |
- |
188 |
||
Prepaid expenses and other current assets, net of allowance of US$24,443 and US$7,144 as of Dec 31, 2017 and December 31, 2016, respectively |
59,279 |
33,907 |
||
Receivable of security deposit for loan |
88,062 |
- |
||
Assets held for sale classified as current assets |
- |
176,585 |
||
Total current assets |
474,959 |
495,698 |
||
Non-current assets: |
||||
Equity investments, net |
87,404 |
67,911 |
||
Property and equipment, net |
2,077 |
2,798 |
||
Intangible assets, net |
1,694 |
9,067 |
||
Goodwill |
1,668 |
118,851 |
||
Deferred tax assets, non-current portion |
748 |
1,427 |
||
Investment prepayment |
8,642 |
4,081 |
||
Other non-current assets |
54,512 |
1,003 |
||
Notes receivable |
270,882 |
- |
||
Assets held for sale classified as non-current assets |
- |
152,792 |
||
Total Assets |
902,586 |
853,628 |
||
LIABILITIES |
||||
Current liabilities: |
||||
Advance from customers |
414 |
852 |
||
Accounts payable |
9,845 |
8,537 |
||
Deferred revenue |
4,583 |
4,626 |
||
Accrued expenses and other current liabilities |
41,654 |
20,039 |
||
Tax payable |
3,750 |
2,946 |
||
Short term borrowing |
94,520 |
2,850 |
||
Derivative liability |
4,696 |
- |
||
Convertible debt |
128,504 |
- |
||
Consideration received from shareholder |
- |
46,521 |
||
Liabilities held for sale classified as current liabilities |
- |
73,272 |
||
Total current liabilities |
287,966 |
159,643 |
||
Non-current liabilities: |
||||
Derivative liability |
- |
7,205 |
||
Convertible debt |
- |
207,040 |
||
Deferred tax liabilities |
95 |
3,247 |
||
Deferred gain of disposal of subsidiaries |
180,443 |
- |
||
Liabilities held for sale classified as non-current liabilities |
- |
729 |
||
Total Liabilities |
468,504 |
377,864 |
||
EQUITY |
||||
Link Motion Inc.'s shareholders' equity |
446,030 |
385,843 |
||
Non-controlling interest |
(11,948) |
89,921 |
||
Total equity |
434,082 |
475,764 |
||
Total Liabilities and Equity |
902,586 |
853,628 |
LINK MOTION INC. |
||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
||||||||||
(In thousands, except for share and per share data) |
||||||||||
Three months ended |
Twelve months ended |
|||||||||
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
||||||
2017 |
2017 |
2016 |
2017 |
2016 |
||||||
US$ |
US$ |
US$ |
US$ |
US$ |
||||||
Net Revenues |
||||||||||
Consumer |
||||||||||
Advertising |
3,181 |
2,317 |
2,785 |
10,400 |
15,554 |
|||||
Other services |
878 |
1,191 |
1,066 |
3,986 |
5,897 |
|||||
Enterprise |
||||||||||
Enterprise mobility |
8,887 |
13,790 |
13,165 |
42,250 |
36,944 |
|||||
Services |
486 |
186 |
451 |
975 |
2,249 |
|||||
Total net revenues |
13,432 |
17,484 |
17,467 |
57,611 |
60,644 |
|||||
Cost of revenues |
(11,385) |
(16,906) |
(20,823) |
(56,559) |
(64,352) |
|||||
Gross profit |
2,047 |
578 |
(3,356) |
1,052 |
(3,708) |
|||||
Operating expenses: |
||||||||||
Selling and marketing expenses* |
(1,205) |
(1,194) |
(2,061) |
(4,783) |
(7,645) |
|||||
General and administrative expenses* |
(28,829) |
(6,715) |
(12,244) |
(57,834) |
(48,780) |
|||||
Research and development expenses* |
(7,887) |
(2,573) |
(3,980) |
(17,447) |
(13,165) |
|||||
Impairment of goodwill and intangible assets |
(4,878) |
(17,254) |
(98,902) |
(102,736) |
(98,902) |
|||||
Total operating expenses |
(42,799) |
(27,736) |
(117,187) |
(182,800) |
(168,492) |
|||||
Loss from operations |
(40,752) |
(27,158) |
(120,543) |
(181,748) |
(172,200) |
|||||
Interest expense |
(4,813) |
(6,428) |
(6,115) |
(24,019) |
(11,656) |
|||||
Foreign exchange gain/(loss) |
1,173 |
266 |
(604) |
1,815 |
(1,200) |
|||||
Realized gain/(loss) on disposal of a subsidiary |
367 |
- |
(2,963) |
1,405 |
(2,963) |
|||||
Investment income/(loss) |
51 |
(17) |
100 |
86 |
1,454 |
|||||
Impairment loss |
(1,370) |
(2,091) |
(12,203) |
(3,461) |
(12,203) |
|||||
FV change of derivative liability |
5,020 |
(1,381) |
(1,157) |
2,508 |
(1,157) |
|||||
Other(expense)/ income, net |
(2,129) |
542 |
739 |
(435) |
2,774 |
|||||
Loss before income taxes |
(42,453) |
(36,267) |
(142,746) |
(203,849) |
(197,151) |
|||||
Income tax (expense)/benefit |
(543) |
572 |
3,121 |
711 |
4,835 |
|||||
Net loss from continuing operation |
(42,996) |
(35,695) |
(139,625) |
(203,138) |
(192,316) |
|||||
Discontinued operations: |
||||||||||
(Loss)/Income from discontinued operations (net of income tax benefit/(expense) of US$3,510, US$1,211, US$(1,477) for three months ended December 31,2017, September 30, 2017 and December 31. 2016 respectively, and net of income tax benefit/(expense) of US$ 4,894 and US$ (4,392) for twelve months ended December 31,2017 and December 31, 2016, respectively) |
(16,607) |
10,567 |
11,195 |
13,234 |
58,713 |
|||||
Gain from disposal of discontinued operation |
161,511 |
- |
- |
161,511 |
- |
|||||
Income from disposal of discontinued operations, net of income tax expenses (net of income tax benefit/(expense) of US$3,510, US$1,211, US$(1,477) for three months ended December 31,2017, September 30, 2017 and December 31, 2016, respectively and net of income tax benefit/(expense) of US$ 4,894 and US$ (4,392) for twelve months ended December 31,2017 and December 31, 2016, respectively) |
144,904 |
10,567 |
11,195 |
174,745 |
58,713 |
|||||
Net income/(loss) |
101,908 |
(25,128) |
(128,430) |
(28,393) |
(133,603) |
|||||
Net loss/(income) attributable to the non-controlling interest |
||||||||||
Net loss attributable to the non-controlling interest from continuing operation |
2,762 |
4,670 |
20,799 |
27,127 |
23,164 |
|||||
Net loss/(income) attributable to the non-controlling interest from discontinued operation |
6,711 |
(3,969) |
(3,618) |
(4,008) |
(17,154) |
|||||
Net income/(loss) attributable to Link Motion Inc. |
111,381 |
(24,427) |
(111,249) |
(5,274) |
(127,593) |
|||||
Net income/(loss) |
101,908 |
(25,128) |
(128,430) |
(28,393) |
(133,603) |
|||||
Other comprehensive income/(loss): Foreign currency translation adjustment |
11,382 |
11,402 |
(9,319) |
37,613 |
(28,362) |
|||||
Comprehensive income/(loss) |
113,290 |
(13,726) |
(137,749) |
9,220 |
(161,965) |
|||||
Comprehensive income/(loss) attributable to non-controlling interest |
9,056 |
(800) |
19,918 |
19,870 |
10,579 |
|||||
Comprehensive income/(loss) attributable to Link Motion Inc. |
122,346 |
(14,526) |
(117,831) |
29,090 |
(151,386) |
|||||
Net earnings/(loss) per Class A and Class B common share, basic & diluted |
0.2193 |
(0.0481) |
(0.2238) |
(0.0104) |
(0.2588) |
|||||
Net loss per Class A and Class B common share from continuing operations, basic & diluted |
(0.0792) |
(0.0611) |
(0.2390) |
(0.3487) |
(0.3431) |
|||||
Net earnings per Class A and Class B common share from discontinued operations, basic & diluted |
0.2985 |
0.0130 |
0.0152 |
0.3383 |
0.0843 |
|||||
Net earnings/(loss) per ADS, basic & diluted |
1.0965 |
(0.2405) |
(1.1190) |
(0.0520) |
(1.2940) |
|||||
Net loss per ADS from continuing operations, basic & diluted |
(0.3960) |
(0.3055) |
(1.1950) |
(1.7435) |
(1.7155) |
|||||
Net earnings per ADS from discontinued operations, basic & diluted |
1.4925 |
0.0650 |
0.0760 |
1.6915 |
0.4215 |
|||||
Weighted average number of common shares outstanding: |
||||||||||
Basic & Diluted |
507,800,671 |
507,475,590 |
497,129,411 |
504,750,685 |
492,939,263 |
|||||
* Share-based compensation expenses included in: |
||||||||||
Cost of revenues |
6 |
7 |
(62) |
124 |
(53) |
|||||
Selling and marketing expenses |
6 |
7 |
(39) |
(21) |
416 |
|||||
General and administrative expenses |
126 |
163 |
369 |
5,522 |
12,350 |
|||||
Research and development expenses |
- |
- |
(145) |
(63) |
(106) |
|||||
Total |
138 |
177 |
123 |
5,562 |
12,607 |
|||||
LINK MOTION INC. |
|||||||||
NON-GAAP MEASURE RECONCILIATIONS |
|||||||||
(In thousands, except for share and per share data) |
|||||||||
Three months ended |
Twelve months ended |
||||||||
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
|||||
US$ |
US$ |
US$ |
US$ |
US$ |
|||||
Selling and marketing expenses under GAAP |
(1,205) |
(1,194) |
(2,061) |
(4,783) |
(7,645) |
||||
Adjustment (a) |
6 |
7 |
(39) |
(21) |
416 |
||||
Non-GAAP selling and marketing expenses |
(1,199) |
(1,187) |
(2,100) |
(4,804) |
(7,229) |
||||
General and administrative expenses under GAAP |
(28,829) |
(6,715) |
(12,244) |
(57,834) |
(48,780) |
||||
Adjustment (a) |
126 |
163 |
369 |
5,522 |
12,350 |
||||
Adjustment (c) |
- |
- |
551 |
- |
2,270 |
||||
Non-GAAP general and administrative expenses |
(28,703) |
(6,552) |
(11,324) |
(52,312) |
(34,160) |
||||
Research and development expenses under GAAP |
(7,887) |
(2,573) |
(3,980) |
(17,447) |
(13,165) |
||||
Adjustment (a) |
- |
- |
(145) |
(63) |
(106) |
||||
Adjustment (c) |
114 |
114 |
114 |
456 |
838 |
||||
Non-GAAP research and development expenses |
(7,773) |
(2,459) |
(4,011) |
(17,054) |
(12,433) |
||||
Loss from operations under GAAP |
(40,752) |
(27,158) |
(120,543) |
(181,748) |
(172,200) |
||||
Adjustment (a) |
138 |
177 |
123 |
5,562 |
12,607 |
||||
Adjustment (c) |
138 |
358 |
1,724 |
1,403 |
6,978 |
||||
Adjustment (d) |
4,878 |
17,254 |
98,902 |
102,736 |
98,902 |
||||
Non-GAAP loss from operations |
(35,598) |
(9,369) |
(19,794) |
(72,047) |
(53,713) |
||||
Net income/(loss) attributable to Link Motion Inc. under GAAP |
111,381 |
(24,427) |
(111,249) |
(5,274) |
(127,593) |
||||
Adjustment (a) |
138 |
177 |
123 |
5,562 |
12,607 |
||||
Adjustment (b) |
3,474 |
8,730 |
8,325 |
27,848 |
15,646 |
||||
Adjustment (c) |
662 |
1,067 |
3,316 |
4,645 |
13,722 |
||||
Adjustment (d) |
6,248 |
19,345 |
111,105 |
106,197 |
111,105 |
||||
Adjustment (e) |
(49) |
(570) |
(1,814) |
(1,997) |
(3,727) |
||||
Non-GAAP net income attributable to Link Motion Inc. |
121,854 |
4,322 |
9,806 |
136,981 |
21,760 |
||||
Non-GAAP weighted average number of diluted ADS outstanding: |
|||||||||
Basic |
101,560,134 |
101,495,118 |
99,425,882 |
100,950,137 |
98,587,853 |
||||
Diluted |
102,031,817 |
101,896,886 |
100,371,595 |
101,475,544 |
99,723,579 |
||||
Non-GAAP earnings per ADS, basic |
1.1998 |
0.0426 |
0.0986 |
1.3569 |
0.2207 |
||||
Non-GAAP earnings per ADS, diluted |
1.1943 |
0.0424 |
0.0977 |
1.3499 |
0.2182 |
||||
(a) Adjustment to exclude the share-based compensation expenses for each period |
|||||||||
View original content:http://www.prnewswire.com/news-releases/link-motion-reports-unaudited-financial-results-for-the-fourth-quarter-and-fiscal-year-2017-300627637.html