Exhibit Number
|
Page
|
|
1.1
|
KongZhong
Corporation Reports Unaudited First Quarter 2010 Financial
Results
|
4
|
By:
|
/s/
Leilei Wang
|
Name:
|
Leilei
Wang
|
Title:
|
Chief
Executive Officer
|
l
|
Revenues
above prior guidance – Total revenues for the First Quarter of 2010
(“1Q10”) increased 37% year-over-year to US$ 40.64 million (“mn”), above
the Company’s revised 1Q10 revenue guidance of US$ 37.5
mn.
|
l
|
Gross
margin decreased – Total gross margin was 44% in 1Q10, a decrease compared
with 46% in 4Q09.
|
l
|
Net
income increased – Net income in 1Q10 was US$ 3.17 mn, a 57% increase
compared with 4Q09 net income of US$ 2.02 mn. Basic net income
per ADS was US$ 0.09 based on 35.57 mn ADS while diluted net income per
ADS was US$ 0.08 based on 38.77 mn ADS outstanding as of March 31,
2010.
|
l
|
Non-GAAP
net income increased – Non-GAAP net income was US$ 6.08 mn, a 63% increase
compared to 1Q09 Non-GAAP net income of US$ 3.73 mn, while Non-GAAP
diluted net income per ADS was US$ 0.15 (Non-GAAP Financial Measures
are described and reconciled to the corresponding GAAP measures in the
section titled “Non-GAAP Financial
Measures.”)
|
l
|
Cash
and cash equivalents – As of March 31, 2010, the Company had US$ 130 mn in
cash and cash equivalents or US$ 3.7 per basic ADS in cash and cash
equivalents, already taking into account the first payment (cash portion)
for the acquisition of Dacheng Networks, or US$ 9.6
mn.
|
For
the Three Months Ended
March
31,
2009
(US$
thousands)
|
For
the Three Months Ended
December
31,
2009
(US$
thousands)
|
For
the Three Months Ended
March
31,
2010
(US$
thousands)
|
||||||||||
Revenues
|
$ | 29,586 | $ | 34,334 | $ | 40,636 | ||||||
WVAS
|
23,658 | 25,267 | 25,900 | |||||||||
Mobile
Games
|
4,944 | 7,349 | 9,476 | |||||||||
Wireless
Internet Service
|
984 | 1,718 | 1,021 | |||||||||
Online
Games
|
- | - | 4,239 | |||||||||
Sales
Tax
|
$ | 562 | $ | 641 | $ | 825 | ||||||
WVAS
|
433 | 406 | 420 | |||||||||
Mobile
Games
|
83 | 148 | 252 | |||||||||
Wireless
Internet Service
|
46 | 87 | 55 | |||||||||
Online
Games
|
- | - | 98 | |||||||||
Cost
of Revenue
|
$ | 15,010 | $ | 18,037 | $ | 22,097 | ||||||
WVAS
|
12,470 | 13,493 | 15,356 | |||||||||
Mobile
Games
|
2,045 | 3,511 | 5,601 | |||||||||
Wireless
Internet Service
|
495 | 1,033 | 686 | |||||||||
Online
Games
|
- | - | 454 | |||||||||
Gross
profit
|
$ | 14,014 | $ | 15,656 | $ | 17,714 | ||||||
WVAS
|
10,755 | 11,368 | 10,124 | |||||||||
Mobile
Games
|
2,816 | 3,690 | 3,623 | |||||||||
Wireless
Internet Service
|
443 | 598 | 280 | |||||||||
Online
Games
|
- | - | 3,687 | |||||||||
Gross
profit ratio
|
47 | % | 46 | % | 44 | % | ||||||
WVAS
|
45 | % | 45 | % | 39 | % | ||||||
Mobile
Games
|
57 | % | 50 | % | 38 | % | ||||||
Wireless
Internet Service
|
45 | % | 35 | % | 27 | % | ||||||
Online
Games
|
- | - | 87 | % |
For
the Three Months Ended
March
31,
2009
(US$
thousands)
|
For
the Three Months Ended
December
31,
2009
(US$
thousands)
|
For
the Three Months Ended
March
31,
2010
(US$
thousands)
|
||||||||||
Product
development
|
$ | 4,848 | $ | 4,221 | $ | 6,841 | ||||||
Sales
and marketing
|
4,077 | 4,953 | 4,406 | |||||||||
General
and administrative
|
2,456 | 2,856 | 2,796 | |||||||||
Total
Operating Expenses
|
$ | 11,381 | $ | 12,030 | $ | 14,043 |
|
Balance
as of December 31, 2009
|
Balance
as of March 31, 2010
|
||||||
Basic
ADS
|
34.33 | 35.57 | ||||||
Add:
Outstanding options and nonvested shares
|
3.68 | 2.27 | ||||||
Warrant
to NGP
|
1.26 | 0.93 | ||||||
Diluted
ADS
|
39.27 | 38.77 |
For
the Three
Months
Ended March 31,
2009
|
For
the Three
Months
Ended December 31,
2009
|
For
the Three
Months
Ended March 31,
2010
|
||||||||||
Revenues
|
$ | 29,586 | $ | 34,334 | $ | 40,636 | ||||||
Sales
Tax
|
562 | 641 | 825 | |||||||||
Cost
of revenues
|
15,010 | 18,037 | 22,097 | |||||||||
Gross
profit
|
14,014 | 15,656 | 17,714 | |||||||||
Operating
expenses
|
||||||||||||
Product
development
|
4,848 | 4,221 | 6,841 | |||||||||
Sales
& marketing
|
4,077 | 4,953 | 4,406 | |||||||||
General
& administrative
|
2,456 | 2,856 | 2,796 | |||||||||
Total
operating expenses
|
11,381 | 12,030 | 14,043 | |||||||||
Operating
profit (loss)
|
2,633 | 3,626 | 3,671 | |||||||||
Interest
income
|
1,032 | 600 | 406 | |||||||||
Investment
income
|
- | 88 | 132 | |||||||||
Loss
from impairment of cost method investment
|
- | 1,500 | - | |||||||||
Interest
expense on convertible notes
|
34 | 234 | 253 | |||||||||
Income before
tax expense
|
3,631 | 2,580 | 3,956 | |||||||||
Income
tax expense
|
1,110 | 563 | 791 | |||||||||
Net
income (loss)
|
$ | 2,521 | $ | 2,017 | $ | 3,165 | ||||||
Basic
earnings (loss) per ADS
|
$ | 0.07 | $ | 0.06 | $ | 0.09 | ||||||
Diluted
earnings (loss) per ADS
|
$ | 0.07 | $ | 0.05 | $ | 0.08 | ||||||
Weighted
average ADS outstanding (mn)
|
35.40 | 34.33 | 35.57 | |||||||||
Weighted
average ADS used in diluted EPS calculation (mn)
|
36.74 | 39.27 | 38.77 |
For
the Three Months Ended
March
31, 2009
|
For
the Three Months Ended
March
31, 2010
|
|||||||
Cash
Flows From Operating Activities
|
||||||||
Net
Income (Loss)
|
$ | 2,521 | $ | 3,165 | ||||
Adjustments
to reconcile net income to net cash
|
||||||||
provided
by operating activities
|
||||||||
Share-based
compensation
|
1,014 | 1,241 | ||||||
Depreciation
and amortization
|
622 | 1,960 | ||||||
Disposal
of property and equipment
|
(4 | ) | - | |||||
Investment
Income
|
- | 112 | ||||||
Amortization
of the debt discount
|
14 | 119 | ||||||
Changes
in operating assets and liabilities
|
(2,809 | ) | (6,117 | ) | ||||
Net
Cash Provided by Operating Activities
|
1,358 | 480 | ||||||
Cash
Flows From Investing Activities
|
||||||||
Purchases
of subsidiaries
|
(729 | ) | (8,604 | ) | ||||
Purchase
of property and equipment
|
(281 | ) | (715 | ) | ||||
Proceeds
from disposal of property
|
4 | - | ||||||
Net
Cash Used in Investing Activities
|
(1,006 | ) | (9,319 | ) | ||||
Cash
Flows From Financing Activities
|
||||||||
Proceeds
from issuance of convertible notes
|
6,775 | - | ||||||
Interest
paid for convertible notes
|
- | (271 | ) | |||||
Proceeds
from exercise of share options
|
36 | 104 | ||||||
Stock
Repurchase
|
(1,559 | ) | - | |||||
Net
Cash Used in Financing Activities
|
5,252 | (167 | ) | |||||
Effect
of foreign exchange rate changes
|
7 | 11 | ||||||
Net
increase in Cash and Cash Equivalents
|
$ | 5,611 | (8,995 | ) | ||||
Cash
and Cash Equivalents, Beginning of Period
|
$ | 136,054 | $ | 139,289 | ||||
Cash
and Cash Equivalents, End of Period
|
$ | 141,665 | $ | 130,294 |
March
31, 2009
|
December
31, 2009
|
March
31, 2010
|
||||||||||
Cash
and cash equivalents
|
$ | 141,665 | $ | 139,289 | $ | 130,294 | ||||||
Short-term
investments
|
- | 101 | 47 | |||||||||
Accounts
receivable (net)
|
19,216 | 25,277 | 29,747 | |||||||||
Other
current assets
|
3,700 | 4,908 | 5,010 | |||||||||
Total
current assets
|
164,581 | 169,575 | 165,098 | |||||||||
Rental
deposits
|
529 | 597 | 651 | |||||||||
Intangible
assets (net)
|
652 | 2,285 | 13,986 | |||||||||
Property
and equipment (net)
|
3,159 | 3,116 | 4,239 | |||||||||
Long-term
investments
|
2,963 | 1,464 | 1,465 | |||||||||
Goodwill
|
16,564 | 23,042 | 90,095 | |||||||||
Total
assets
|
$ | 188,448 | $ | 200,079 | $ | 275,534 | ||||||
Accounts
payable
|
$ | 9,329 | $ | 13,265 | $ | 11,838 | ||||||
Deferred
revenue
|
- | - | 2,196 | |||||||||
Other
current liabilities
|
9,556 | 10,300 | 65,828 | |||||||||
Total
current liabilities
|
18,885 | 23,565 | 79,862 | |||||||||
Convertible
notes
|
2,464 | 3,001 | 2,983 | |||||||||
Non-current
deferred tax liability
|
44 | 472 | 3,415 | |||||||||
Total
liabilities
|
$ | 21,393 | $ | 27,038 | $ | 86,260 | ||||||
Shareholders’
equity
|
167,055 | 173,041 | 189,274 | |||||||||
Total
liabilities & shareholders’ equity
|
$ | 188,448 | $ | 200,079 | $ | 275,534 |
For
the Three Months Ended
March
31,
2009
(US$
thousands)
|
For
the Three Months Ended
December
31,
2009
(US$
thousands)
|
For
the Three Months Ended
March
31,
2010
(US$
thousands)
|
||||||||||
GAAP
Net Income (Loss)
|
$ | 2,521 | $ | 2,017 | $ | 3,165 | ||||||
Share-based
compensation
|
1,014 | 1,248 | 1,241 | |||||||||
Financial
expense on convertible notes
|
34 | 234 | 253 | |||||||||
Amortization
of intangibles
|
159 | 441 | 1,423 | |||||||||
Investment
impairment loss
|
- | 1,500 | - | |||||||||
Non-GAAP
Net Income
|
$ | 3,728 | $ | 5,440 | $ | 6,082 | ||||||
Non-GAAP
diluted net income per ADS (Note 1)
|
$ | 0.10 | $ | 0.13 | $ | 0.15 |
Investor
Contact:
|
Media
Contact:
|
Jay
Chang
|
Xiaohu
Wang
|
Chief
Financial Officer
|
Manager
|
Tel.: (+86-10) 8857
6000
|
Tel: (+86-10) 8857
6000
|
Fax: (+86-10) 8857
5891
|
Fax: (+86-10) 8857
5900
|
E-mail: ir@kongzhong.com
|
E-mail: xiaohu@kongzhong.com
|