Exhibit Number
|
Page
|
1.1
|
KongZhong
Corporation Reports Unaudited Third Quarter 2010 Financial
Results
|
4
|
KONGZHONG CORPORATION | |||
Date:
November 23, 2010
|
By:
|
/s/
Leilei Wang
|
|
Name:
|
Leilei
Wang
|
||
Title:
|
Chief
Executive Officer
|
||
l
|
Revenues
above guidance – Total revenues for the Third Quarter of 2010 (“3Q10”)
increased 7% year-over-year to US$ 37.67 million (“mn”), above the
Company’s 3Q10 revenue guidance range of US$ 35 mn to US$ 36
mn.
|
l
|
Gross
profit above prior guidance – Total gross profit was US$ 15.6 mn for 3Q10,
exceeding the Company’s 3Q10 guidance range of US$ 14.5 mn to US$ 15.5
mn.
|
l
|
Net
income in line with guidance – Net income in 3Q10 was US$ 1.17 mn, in line
with the Company’s 3Q10 guidance range of US$1.0 mn to US$ 1.5
mn. Basic net income per ADS was US$ 0.03 based on 37.05 mn ADS
while diluted net income per ADS was US$ 0.03 based on 38.28 mn ADS
outstanding as of September 30,
2010.
|
l
|
Non-GAAP
net income in line with guidance – Non-GAAP net income was US$ 4.13 mn, in
line with the Company’s guidance range of US$ 3.5 mn to US$ 4.5 mn, while
Non-GAAP diluted net income per ADS was US$ 0.10 (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 September 30, 2010, the Company had US$
138.54 mn in cash and cash equivalents or US$ 3.74 per basic ADS in cash
and cash equivalents.
|
|
·
|
On
August 21st 2010, we launched our third self-developed 3D MMORPG,
Xiakexing to open beta to mainland Chinese
users
|
|
·
|
On
October 7th, we announced our exclusive partnership for World of Tanks
("WoT"), a free-to-play massively multiplayer online action game focused
on armored warfare, developed by Wargaming.net. Closed beta
testing began on November 8th 2010.
|
|
·
|
On
October 20th 2010, we launched our fourth self-developed 3D MMORPG,
Shengmozhixue to open beta to mainland Chinese
users
|
For
the Three
Months
Ended
September
30,
2009
(US$
thousands)*
|
For
the Three
Months
Ended
June
30,
2010
(US$
thousands)*
|
For
the Three
Months
Ended
September
30,
2010
(US$
thousands)
|
||||||||||
Revenues
|
$ | 35,091 | $ | 35,270 | $ | 37,669 | ||||||
WVAS
|
26,889 | 18,258 | 20,779 | |||||||||
Mobile
Games
|
8,202 | 13,002 | 13,931 | |||||||||
Internet
Games
|
- | 4,010 | 2,959 | |||||||||
Sales
Tax
|
$ | 800 | $ | 794 | $ | 694 | ||||||
WVAS
|
608 | 474 | 407 | |||||||||
Mobile
Games
|
192 | 253 | 225 | |||||||||
Internet
Games
|
- | 67 | 62 | |||||||||
Cost
of Revenue
|
$ | 17,167 | $ | 17,619 | $ | 21,366 | ||||||
WVAS
|
13,826 | 9,951 | 11,947 | |||||||||
Mobile
Games
|
3,341 | 7,203 | 8,659 | |||||||||
Internet
Games
|
- | 465 | 760 | |||||||||
Gross
profit
|
$ | 17,124 | $ | 16,857 | $ | 15,609 | ||||||
WVAS
|
12,455 | 7,833 | 8,425 | |||||||||
Mobile
Games
|
4,669 | 5,546 | 5,047 | |||||||||
Internet
Games
|
- | 3,478 | 2,137 | |||||||||
Gross
profit ratio
|
49 | % | 48 | % | 41 | % | ||||||
WVAS
|
46 | % | 43 | % | 41 | % | ||||||
Mobile
Games
|
57 | % | 43 | % | 36 | % | ||||||
Internet
Games
|
- | 87 | % | 72 | % |
For
the Three
Months
Ended
September
30,
2009
(US$
thousands)
|
For
the Three
Months
Ended
June
30,
2010
(US$
thousands)
|
For
the Three
Months
Ended
September
30,
2010
(US$
thousands)
|
||||||||||
Revenues
|
||||||||||||
WVAS
(prior to consolidating WIS)
|
25,387 | 17,365 | 19,166 | |||||||||
WIS
|
1,502 | 893 | 1,613 | |||||||||
New
WVAS
|
26,889 | 18,258 | 20,779 | |||||||||
Sales
Tax
|
||||||||||||
WVAS
(prior to consolidating WIS)
|
528 | 436 | 340 | |||||||||
WIS
|
80 | 38 | 67 | |||||||||
New
WVAS
|
608 | 474 | 407 | |||||||||
Cost
of Revenue
|
||||||||||||
WVAS
(prior to consolidating WIS)
|
13,074 | 9,031 | 10,849 | |||||||||
WIS
|
752 | 920 | 1,098 | |||||||||
New
WVAS
|
13,826 | 9,951 | 11,947 | |||||||||
Gross
profit
|
||||||||||||
WVAS
(prior to consolidating WIS)
|
11,785 | 7,898 | 7,977 | |||||||||
WIS
|
670 | (65 | ) | 448 | ||||||||
New
WVAS
|
12,455 | 7,833 | 8,425 | |||||||||
Gross
profit ratio
|
||||||||||||
WVAS
(prior to consolidating WIS)
|
46 | % | 45 | % | 42 | % | ||||||
WIS
|
45 | % | (7 | %) | 28 | % | ||||||
New
WVAS
|
46 | % | 43 | % | 41 | % |
For
the Three
Months
Ended
September
30,
2009
(US$
thousands)
|
For
the Three
Months
Ended
June
30,
2010
(US$
thousands)
|
For
the Three
Months
Ended
September
30,
2010
(US$
thousands)
|
||||||||||
Product
development
|
$ | 4,829 | $ | 6,144 | $ | 6,209 | ||||||
Sales
and marketing
|
4,338 | 5,143 | 5,302 | |||||||||
General
and administrative
|
2,630 | 2,692 | 2,859 | |||||||||
Total
Operating Expenses
|
$ | 11,797 | $ | 13,979 | $ | 14,370 |
|
Balance
as of June 30, 2010
|
Balance
as of September 30, 2010
|
Basic
ADS
|
36.76
|
37.05
|
Add:
Outstanding options
and
nonvested shares
|
1.36
|
0.90
|
Warrant
to NGP
|
0.53
|
0.33
|
Diluted
ADS
|
38.65
|
38.28
|
For
the Three
Months
Ended
September
30,
2009
|
For
the Three
Months
Ended June 30,
2010
|
For
the Three
Months
Ended September 30,
2010
|
||||||||||
Revenues
|
$ | 35,091 | $ | 35,270 | $ | 37,669 | ||||||
Sales
Tax
|
800 | 794 | 694 | |||||||||
Cost
of revenues
|
17,167 | 17,619 | 21,366 | |||||||||
Gross
profit
|
17,124 | 16,857 | 15,609 | |||||||||
Operating
expenses
|
||||||||||||
Product
development
|
4,829 | 6,144 | 6,209 | |||||||||
Sales
& marketing
|
4,338 | 5,143 | 5,302 | |||||||||
General
& administrative
|
2,630 | 2,692 | 2,859 | |||||||||
Total
operating expenses
|
11,797 | 13,979 | 14,370 | |||||||||
Operating
profit
|
5,327 | 2,878 | 1,239 | |||||||||
Interest
income
|
717 | 557 | 603 | |||||||||
Investment
income
|
117 | 254 | 230 | |||||||||
Interest
expense on convertible notes
|
234 | 253 | 277 | |||||||||
Income before
tax expense
|
5,927 | 3,436 | 1,795 | |||||||||
Income
tax expense
|
1,431 | 859 | 628 | |||||||||
Net
income
|
$ | 4,496 | $ | 2,577 | $ | 1,167 | ||||||
Basic
earnings per ADS
|
$ | 0.13 | $ | 0.07 | $ | 0.03 | ||||||
Diluted
earnings per ADS
|
$ | 0.11 | $ | 0.07 | $ | 0.03 | ||||||
Weighted
average ADS outstanding (mn)
|
34.08 | 36.76 | 37.05 | |||||||||
Weighted
average ADS used in diluted EPS calculation (mn)
|
39.24 | 38.65 | 38.28 | |||||||||
For
the Nine Months Ended
September
30, 2009
|
For
the Nine Months Ended
September
30, 2010
|
|||||||
Cash
Flows From Operating Activities
|
||||||||
Net
Income
|
$ | 10,567 | $ | 6,909 | ||||
Adjustments
to reconcile net income to net cash
|
||||||||
provided
by operating activities
|
||||||||
Share-based
compensation
|
2,963 | 3,701 | ||||||
Depreciation
and amortization
|
2,058 | 5,815 | ||||||
Disposal
of property and equipment
|
(4 | ) | 2 | |||||
Provision
of Bad debt
|
- | 46 | ||||||
Investment
Income
|
- | 602 | ||||||
Amortization
of the debt discount
|
202 | 427 | ||||||
Changes
in operating assets and liabilities
|
(8,429 | ) | (7,920 | ) | ||||
Net
Cash Provided by Operating Activities
|
7,357 | 9,582 | ||||||
Cash
Flows From Investing Activities
|
||||||||
Purchases
of subsidiaries
|
(4,433 | ) | (9,854 | ) | ||||
Purchase
of property and equipment
|
(1,167 | ) | (1,631 | ) | ||||
Proceeds
from disposal of property
|
4 | 2 | ||||||
Net
Cash Used in Investing Activities
|
(5,596 | ) | (11,483 | ) | ||||
Cash
Flows From Financing Activities
|
||||||||
Proceeds
from issuance of convertible notes
|
6,620 | - | ||||||
Interest
paid for convertible notes
|
- | (508 | ) | |||||
Proceeds
from exercise of share options
|
603 | 276 | ||||||
Stock
Repurchase
|
(11,107 | ) | - | |||||
Net
Cash Used in Financing Activities
|
(3,884 | ) | (232 | ) | ||||
Effect
of foreign exchange rate changes
|
75 | 1,384 | ||||||
Net
increase in Cash and Cash Equivalents
|
$ | (2,048 | ) | $ | (749 | ) | ||
Cash
and Cash Equivalents, Beginning of Period
|
$ | 136,054 | $ | 139,290 | ||||
Cash
and Cash Equivalents, End of Period
|
$ | 134,006 | $ | 138,541 |
September
30,
2009
|
June
30,
2010
|
September
30,
2010
|
||||||||||
Cash
and cash equivalents
|
$ | 134,006 | $ | 134,771 | $ | 138,541 | ||||||
Short-term
investments
|
- | - | 72 | |||||||||
Accounts
receivable (net)
|
23,463 | 32,416 | 33,400 | |||||||||
Other
current assets
|
6,745 | 3,423 | 3,457 | |||||||||
Total
current assets
|
164,214 | 170,610 | 175,470 | |||||||||
Rental
deposits
|
582 | 615 | 650 | |||||||||
Intangible
assets (net)
|
1,849 | 12,675 | 11,450 | |||||||||
Property
and equipment (net)
|
3,107 | 4,496 | 4,160 | |||||||||
Long-term
investments
|
2,964 | 1,473 | 1,494 | |||||||||
Goodwill
|
21,262 | 90,671 | 92,186 | |||||||||
Total
assets
|
$ | 193,978 | $ | 280,540 | $ | 285,410 | ||||||
Accounts
payable(including accounts
payable of
the consolidated VIE
without recourse to KongZhong
Corporation of $11,147
, $10,918 and $10,294 as of September 30,
2009 and June 30and September 30,
2010, respectively)
|
$ | 11,161 | $ | 10,945 | $ | 10,320 | ||||||
Deferred
revenue(including deferred
revenue of the
consolidated VIE without recourse
to KongZhong
Corporation of $0,
$3,040 and $3,472 as of September 30, 2009
and June 30 and September 30,
2010, respectively)
|
- | $ | 3,040 | $ | 3,472 | |||||||
Other
current liabilities(including other current liabilities of
the
consolidated
VIE without recourse to KongZhong Corporation
of $7,028,
$7,261 and $6,294 as of September 30, 2009 and June 30
and
September 30, 2010, respectively)
|
10,479 | 67,011 | 65,740 | |||||||||
Total
current liabilities
|
21,640 | 80,996 | 79,532 | |||||||||
Convertible
notes
|
2,767 | 3,235 | 3,275 | |||||||||
Non-current
deferred tax liability(including non-current
deferred tax liability of
the consolidated VIE without recourse to
KongZhong Corporation of $400,
$3,094 and $2,802 as of
September 30, 2009 and June 30
and September 30, 2010, respectively)
|
400 | 3,094 | 2,802 | |||||||||
Total
liabilities
|
$ | 24,807 | $ | 87,325 | $ | 85,609 | ||||||
Shareholders’
equity
|
169,171 | 193,215 | 199,801 | |||||||||
Total
liabilities & shareholders’ equity
|
$ | 193,978 | $ | 280,540 | $ | 285,410 |
For
the Three
Months
Ended
September
30,
2009
(US$
thousands)
|
For
the Three
Months
Ended
March
31,
2010
(US$
thousands)
|
For
the Three
Months
Ended
September
30,
2010
(US$
thousands)
|
||||||||||
GAAP
Net Income (Loss)
|
$ | 4,496 | $ | 2,577 | $ | 1,167 | ||||||
Share-based
compensation
|
1,229 | 1,161 | 1,299 | |||||||||
Financial
expense on convertible notes
|
234 | 253 | 277 | |||||||||
Amortization
of intangibles
|
319 | 1,377 | 1,388 | |||||||||
Non-GAAP
Net Income
|
$ | 6,278 | $ | 5,368 | $ | 4,131 | ||||||
Non-GAAP
diluted net income per ADS (Note 1)
|
$ | 0.16 | $ | 0.13 | $ | 0.10 |
Investor
Contact:
|
Media
Contact:
|
Jay
Chang
|
Jing
Wu
|
Chief
Financial Officer
|
Manager
|
Tel.: (+86-10)
8857 6000
|
Tel: (+86-21)
5271 7595
|
Fax: (+86-10)
8857 5891
|
Fax: (+86-21)
5271 7595
|
E-mail: ir@kongzhong.com
|
E-mail:
wujing@kongzhong.com
|