UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
OF THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2015
Commission File Number: 001-36397
Weibo Corporation
(Registrants Name)
7/F, Shuohuang Development Plaza
No. 6 Caihefang Road, Haidian District, Beijing, 100080
Peoples Republic of China
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F x Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
|
Press Release regarding Results of Operations and Financial Condition for the Third Quarter Ended September 30, 2015, Issued by Weibo Corporation on November 18, 2015
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
WEIBO CORPORATION | |
|
|
|
|
|
|
Date: November 20, 2015 |
By: |
/s/ Herman Yu |
|
|
Herman Yu |
|
|
Chief Financial Officer |
Exhibit 99.1
Weibo Reports Third Quarter 2015 Results
BEIJING, China, November 18, 2015Weibo Corporation (Weibo or the Company) (NASDAQ: WB), a leading social media in China, today announced its unaudited financial results for the quarter ended September 30, 2015.
Third Quarter 2015 Highlights
· Net revenues increased 48% year over year to $124.7 million, exceeding the Companys guidance between $120 million and $123 million.
· Advertising and marketing revenue increased 62% year over year.
· Weibo Value Added Services (Weibo VAS) revenue increased 1% year over year, despite a 72% year-over-year decline in revenue from data licensing, a deemphasized business.
· Net income attributable to Weibos ordinary shareholders was $14.5 million, or diluted net income per share of $0.07, compared to a net loss of $6.7 million for the same period last year, or diluted net loss per share of $0.03.
· Non-GAAP net income attributable to Weibos ordinary shareholders was $22.1 million, or non-GAAP diluted net income per share of $0.10, compared to a non-GAAP net loss of $1.5 million for the same period last year, or non-GAAP diluted net loss per share of $0.01.
· Non-GAAP adjusted EBITDA was $26.5 million, compared to a non-GAAP adjusted EBITDA of $1.9 million for the same period last year.
· Monthly active users (MAUs) reached 222 million in September 2015, up 33% year over year. Mobile MAUs represented 85% of total MAUs in September 2015. Daily active users (DAUs) reached 100 million on average for September 2015, up 30% year over year.
We continue to see strong momentum in Weibos advertising and marketing business, with non-Alibaba ad revenues growing 100% year over year in RMB and ad customers in the quarter reaching close to half a million, said Gaofei Wang, Weibos CEO. On the user side, strong consumption of video, photo and key opinion leader content are contributing to the robust growth of Weibo traffic. For example, daily video views on Weibo in September 2015 grew 9.7 times from the same period last year.
Third Quarter 2015 Financial Results
For the third quarter of 2015, Weibo reported net revenues of $124.7 million, compared to $84.1 million for the same period last year. Advertising and marketing revenue for the third quarter of 2015 totaled $105.9 million, compared to $65.4 million for the same period last year. Weibo VAS revenue for the third quarter of 2015 totaled $18.9 million, compared to $18.8 million for the same period last year.
Costs and expenses for the third quarter of 2015 totaled $110.8 million, compared to $92.0 million for the same period last year. Non-GAAP costs and expenses for the third quarter of 2015 was $103.2 million, compared to $88.1 million for the same period last year. The increase in non-GAAP costs and expenses was primarily due to an increase in infrastructure costs resulting from traffic growth and strong multi-media consumption, higher game and other revenue share and value added taxes associated with higher revenues, and an increase in personnel-related costs.
Income from operations for the third quarter of 2015 was $13.9 million, compared to a loss from operations of $7.8 million for the same period last year. Non-GAAP income from operations for the third quarter of 2015 was $21.5 million, compared to a non-GAAP loss from operations of $3.9 million for the same period last year.
Non-operating income for the third quarter of 2015 was $1.4 million, compared to a non-operating loss of $0.3 million for the same period last year.
Net income attributable to Weibos ordinary shareholders for the third quarter of 2015 was $14.5 million, or net income per share of $0.07, compared to a net loss of $6.7 million for the same period last year, or net loss per share of $0.03. Non-GAAP net income attributable to Weibos ordinary shareholders for the third quarter of 2015 was $22.1 million, or diluted net income per share of $0.10, compared to a non-GAAP net loss of $1.5 million for the same period last year, or net loss per share of $0.01.
As of September 30, 2015, Weibos cash, cash equivalents and short-term investments totaled $353.3 million. For the three months ending September 30, 2015, cash, cash equivalents and short-term investments increased $16.2 million. For the third quarter of 2015, cash provided by operating activities was $71.0 million, capital expenditures totaled $0.6 million, and depreciation and amortization expenses amounted to $5.1 million.
Recent Development
On November 5, 2015, the Company held its annual general meeting of shareholders, where the shareholders re-elected Mr. Charles Chao and Mr. Yichen Zhang as directors of the Company.
Business Outlook
For the fourth quarter of 2015, Weibo estimates that its net revenues to be between $146 million and $149 million. This forecast reflects Weibos current and preliminary view, which is subject to change.
Non-GAAP Measures
This release contains the following non-GAAP financial measures: non-GAAP costs and expenses, non-GAAP income (loss) from operations, non-GAAP net income (loss), non-GAAP diluted net income (loss) per share attributable to Weibos ordinary shareholders and non-GAAP adjusted EBITDA. These non-GAAP financial measures should be considered in addition to, not as a substitute for, measures of the Companys financial performance prepared in accordance with U.S. GAAP.
The Companys non-GAAP financial measures exclude stock-based compensation, amortization of intangible assets net of tax, change in fair value of investor option liability, gain (loss) on the sale of investments and impairment on investments, and dividend income from investments. In addition, non-GAAP adjusted EBITDA excludes depreciation expenses, interest income (expenses) and income tax expenses (benefits). The Companys management uses these non-GAAP financial measures in their financial and operating decision-making, because management believes these measures reflect the Companys ongoing operating performance in a manner that allows more meaningful period-to-period comparisons. The Company believes that these non-GAAP financial measures provide useful information to investors and others in the following ways: (i) in comparing the Companys current financial results with the Companys past financial results in a consistent manner, and (ii) in understanding and evaluating the Companys current operating performance and future prospects in the same manner as management does, if they so choose. The Company also believes that the non-GAAP financial measures provide useful information to both management and investors by excluding certain expenses, gains (losses) and other items (i) that are not expected to result in future cash payments or (ii) that are non-recurring in nature or may not be indicative of the Companys core operating results and business outlook.
Use of non-GAAP financial measures has limitations. The Companys non-GAAP financial measures do not include all income and expense items that affect the Companys operations. They may not be comparable to non-GAAP financial measures used by other companies. Accordingly, care should be exercised in understanding how the Company defines its non-GAAP financial measures. Reconciliations of the Companys non-GAAP measures to the nearest comparable GAAP measures are set forth in the section below titled Unaudited Reconciliation of GAAP and Non-GAAP Measures.
The unaudited condensed consolidated statements of operations and balance sheets have been prepared assuming that the Weibo funds acquired from SINA on June 30, 2015 had been in existence throughout the periods. Impact of such funds to each period was not significant.
Conference Call
Weibo will host a conference call at 8 PM 9 PM Eastern Time on November 18, 2015 (or 9 AM 10 AM Beijing Time on November 19, 2015) to present an overview of the Companys financial performance and business operations. A live webcast of the call will be available through the Companys corporate website at http://ir.weibo.com. The conference call can be accessed as follows:
US Toll Free: +1 (888) 346-8982
Hong Kong Toll Free: +852 800-905-945
China Toll Free: +86 400-120-1203
International: +1 (412) 902-4272
Passcode for all regions: Weibo
A replay of the conference call will be available through midnight Eastern Time, November 25, 2015. The dial-in number is +1 (412) 317-0088. The passcode for the replay is 10076332.
About Weibo Corporation
Weibo is a leading social media for people to create, share and discover Chinese-language content. Weibo combines the means of public self-expression in real time with a powerful platform for social interaction, as well as content aggregation and distribution. Any user can create and post a feed of up to 140 Chinese characters and attach multi-media or long-form content. User relationships on Weibo may be asymmetric; any user can follow any other user and add comments to a feed while reposting. This simple, asymmetric and distributed nature of Weibo allows an original feed to become a live viral conversation stream.
Weibo enables its advertising and marketing customers to promote their brands, products and services to users. Weibo offers a wide variety of advertising and marketing solutions to its customers, ranging from large brand advertisers to Alibaba/e-commerce merchants to small and medium sized enterprises to individuals. The Company generates a substantial majority of revenues from the sale of advertising and marketing services, including the sale of social display ads, promoted feeds and event-based ad solutions. Weibo has developed and is continuously refining its social interest graph recommendation engine, which enables its customers to perform people marketing and target audiences based on user demographics, social relationships, interests and behaviors, to achieve greater relevance, engagement and marketing effectiveness on Weibo.
Safe Harbor Statement
This press release contains forward-looking statements that relate to, among other things, Weibos expected financial performance and strategic and operational plans (as described, without limitation, in the Business Outlook section and in quotations from management in this press release. Weibo may also make forward-looking statements in the Companys periodic reports to the U.S. Securities and Exchange Commission (SEC), in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about the Companys beliefs and expectations, are forward-looking statements. These forward-looking statements can be identified by terminology, such as will, expects, anticipates, future, intends, plans, believes, confidence, estimates and similar statements. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, Weibos limited operating history in certain new businesses; failure to grow active user base and the level of user engagement; the uncertain regulatory landscape in China; fluctuations in the Companys quarterly operating results; the Companys reliance on advertising sales for a majority of its revenues; failure to successfully develop, introduce, drive adoption of or monetize new features and products; failure to compete effectively for advertising and marketing spending; failure to develop the small and medium enterprise market by the Company or through cooperation with other parties, including Alibaba; failure to successfully integrate acquired businesses; risks associated with the Companys investments, including equity pick-up and impairment; failure to compete successfully against new entrants and established industry competitors; and adverse changes in economic and political policies of the PRC government and its impact on the Chinese economy. Further information regarding these and other risks is included in Weibos annual report on Form 20-F for the fiscal year ended December 31, 2014 filed with the SEC on April 28, 2015 and other filings with the SEC. All information provided in this press release is current as of the date hereof, and Weibo assumes no obligation to update such information, except as required under applicable law.
Contact:
Investor Relations
Weibo Corporation
Phone: +86 10 5898-3112
Email: ir@staff.weibo.com
WEIBO CORPORATION
UNAUDITED CONDENSED COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS
(U.S. Dollars in thousands, except per share data)
|
|
Three months ended |
|
Nine months ended |
| |||||||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
| |||||||||
|
|
2015 |
|
2014 |
|
2015 |
|
2015 |
|
2014 |
| |||||
|
|
|
|
Restated (a) |
|
|
|
|
|
Restated (a) |
| |||||
Net revenues: |
|
|
|
|
|
|
|
|
|
|
| |||||
Advertising and marketing |
|
$ |
105,861 |
|
$ |
65,373 |
|
$ |
87,867 |
|
$ |
272,888 |
|
$ |
176,809 |
|
Weibo VAS |
|
18,873 |
|
18,757 |
|
19,975 |
|
55,978 |
|
52,151 |
| |||||
Total net revenues |
|
124,734 |
|
84,130 |
|
107,842 |
|
328,866 |
|
228,960 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Costs and Expenses: |
|
|
|
|
|
|
|
|
|
|
| |||||
Cost of revenues (b) |
|
37,241 |
|
20,670 |
|
33,689 |
|
99,855 |
|
57,813 |
| |||||
Sales and marketing (b) |
|
30,106 |
|
32,434 |
|
28,514 |
|
89,806 |
|
86,307 |
| |||||
Product development (b) |
|
37,493 |
|
31,757 |
|
35,009 |
|
106,830 |
|
92,720 |
| |||||
General and administrative (b) |
|
5,996 |
|
7,115 |
|
8,292 |
|
20,660 |
|
18,873 |
| |||||
Total costs and expenses |
|
110,836 |
|
91,976 |
|
105,504 |
|
317,151 |
|
255,713 |
| |||||
Income (loss) from operations |
|
13,898 |
|
(7,846 |
) |
2,338 |
|
11,715 |
|
(26,753 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non-operating (loss) income: |
|
|
|
|
|
|
|
|
|
|
| |||||
Change in fair value of investor option liability |
|
|
|
|
|
|
|
|
|
(46,972 |
) | |||||
Gain on sale of and impairment on investments, net |
|
(462 |
) |
(2,200 |
) |
608 |
|
146 |
|
(2,040 |
) | |||||
Interest and other income , net |
|
1,818 |
|
1,944 |
|
1,621 |
|
4,895 |
|
3,758 |
| |||||
|
|
1,356 |
|
(256 |
) |
2,229 |
|
5,041 |
|
(45,254 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) before income tax expenses |
|
15,254 |
|
(8,102 |
) |
4,567 |
|
16,756 |
|
(72,007 |
) | |||||
Income tax benefits (expenses) |
|
(1,030 |
) |
441 |
|
(414 |
) |
(1,439 |
) |
1,749 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
|
14,224 |
|
(7,661 |
) |
4,153 |
|
15,317 |
|
(70,258 |
) | |||||
Less: Net income (loss) attributable to noncontrolling interest |
|
(253 |
) |
(930 |
) |
(43 |
) |
(306 |
) |
(505 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) attributable to Weibo ordinary shareholders |
|
$ |
14,477 |
|
$ |
(6,731 |
) |
$ |
4,196 |
|
$ |
15,623 |
|
$ |
(69,753 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Basic net income (loss) per share attributable to Weibos ordinary shareholders |
|
$ |
0.07 |
|
$ |
(0.03 |
) |
$ |
0.02 |
|
$ |
0.08 |
|
$ |
(0.38 |
) |
Diluted net income (loss) per share attributable to Weibos ordinary shareholders |
|
$ |
0.07 |
|
$ |
(0.03 |
) |
$ |
0.02 |
|
$ |
0.07 |
|
$ |
(0.38 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Shares used in computing basic net income (loss) per share attributable to Weibos ordinary shareholders |
|
209,356 |
|
201,302 |
|
207,512 |
|
207,287 |
|
181,548 |
| |||||
Shares used in computing diluted net income (loss) per share attributable to Weibos ordinary shareholders |
|
217,681 |
|
201,302 |
|
218,125 |
|
217,426 |
|
181,548 |
|
(a) The unaudited condensed combined and consolidated statements of operations have been prepared assuming that the Weibo funds acquired from SINA on June 30, 2015 had been in existence throughout the periods.
(b) Stock-based compensation in each category:
Cost of revenues |
|
$ |
380 |
|
$ |
205 |
|
$ |
289 |
|
$ |
921 |
|
$ |
561 |
|
Sales and marketing |
|
924 |
|
525 |
|
735 |
|
2,353 |
|
1,215 |
| |||||
Product development |
|
3,028 |
|
1,156 |
|
2,401 |
|
7,737 |
|
2,737 |
| |||||
General and administrative |
|
2,917 |
|
1,757 |
|
3,568 |
|
8,778 |
|
4,759 |
|
WEIBO CORPORATION
UNAUDITED CONDENSED COMBINED AND CONSOLIDATED BALANCE SHEETS
(U.S. Dollars in thousands)
|
|
September 30, |
|
December 31, |
| ||
|
|
2015 |
|
2014 |
| ||
|
|
|
|
Restated (a) |
| ||
Assets | |||||||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
203,776 |
|
$ |
284,865 |
|
Short-term investments |
|
149,521 |
|
166,414 |
| ||
Accounts receivable, net |
|
102,543 |
|
120,210 |
| ||
Prepaid expenses and other current assets |
|
37,902 |
|
18,375 |
| ||
Amount due from SINA |
|
3,878 |
|
|
| ||
Current assets subtotal |
|
497,620 |
|
589,864 |
| ||
|
|
|
|
|
| ||
Property and equipment, net |
|
24,051 |
|
30,874 |
| ||
Goodwill and intangible assets, net |
|
14,020 |
|
15,191 |
| ||
Investments |
|
225,839 |
|
63,777 |
| ||
Other assets |
|
24,349 |
|
3,808 |
| ||
Total assets |
|
$ |
785,879 |
|
$ |
703,514 |
|
|
|
|
|
|
| ||
Liabilities and Shareholders Equity | |||||||
Liabilities: |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
2,276 |
|
$ |
2,420 |
|
Accrued liabilities |
|
146,967 |
|
87,595 |
| ||
Deferred revenues |
|
31,933 |
|
20,957 |
| ||
Amount due to SINA |
|
|
|
24,279 |
| ||
Current liabilities subtotal |
|
181,176 |
|
135,251 |
| ||
|
|
|
|
|
| ||
Long-term liabilities |
|
579 |
|
873 |
| ||
Total liabilities |
|
181,755 |
|
136,124 |
| ||
|
|
|
|
|
| ||
Shareholders equity : |
|
|
|
|
| ||
Weibo ordinary shareholders equity |
|
596,357 |
|
559,204 |
| ||
Non-controlling interest |
|
7,767 |
|
8,186 |
| ||
Total shareholders equity |
|
604,124 |
|
567,390 |
| ||
|
|
|
|
|
| ||
Total liabilities and shareholders equity |
|
$ |
785,879 |
|
$ |
703,514 |
|
(a)The unaudited condensed combined and consolidated statements of balance sheet have been prepared assuming that the Weibo funds acquired from SINA on June 30, 2015 had been in existence throughout the periods.
WEIBO CORPORATION
UNAUDITED RECONCILIATION OF NON-GAAP TO GAAP RESULTS
(U.S. Dollars in thousands, except per share data)
|
|
Three months ended |
| |||||||||||||||||||||||||
|
|
September 30, 2015 |
|
September 30, 2014 |
|
June 30, 2015 |
| |||||||||||||||||||||
|
|
|
|
|
|
|
|
Restated |
|
|
|
|
|
|
| |||||||||||||
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
Non-GAAP |
| |||||||||
|
|
Actual |
|
Adjustments |
|
Results |
|
Actual |
|
Adjustments |
|
Results |
|
Actual |
|
Adjustments |
|
Results |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Advertising and marketing |
|
$ |
105,861 |
|
|
|
$ |
105,861 |
|
$ |
65,373 |
|
|
|
$ |
65,373 |
|
$ |
87,867 |
|
|
|
$ |
87,867 |
| |||
Weibo VAS |
|
18,873 |
|
|
|
18,873 |
|
18,757 |
|
|
|
18,757 |
|
19,975 |
|
|
|
19,975 |
| |||||||||
Net revenues |
|
$ |
124,734 |
|
|
|
$ |
124,734 |
|
$ |
84,130 |
|
|
|
$ |
84,130 |
|
$ |
107,842 |
|
|
|
$ |
107,842 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
|
(7,249 |
)(a) |
|
|
|
|
(3,643 |
)(a) |
|
|
|
|
(6,993 |
)(a) |
|
| |||||||||
|
|
|
|
(364 |
)(b) |
|
|
|
|
(277 |
)(b) |
|
|
|
|
(373 |
)(b) |
|
| |||||||||
Total costs and expenses |
|
$ |
110,836 |
|
$ |
(7,613 |
) |
$ |
103,223 |
|
$ |
91,976 |
|
$ |
(3,920 |
) |
$ |
88,056 |
|
$ |
105,504 |
|
$ |
(7,366 |
) |
$ |
98,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
|
7,249 |
(a) |
|
|
|
|
3,643 |
(a) |
|
|
|
|
6,993 |
(a) |
|
| |||||||||
|
|
|
|
364 |
(b) |
|
|
|
|
277 |
(b) |
|
|
|
|
373 |
(b) |
|
| |||||||||
Income (loss) from operations |
|
$ |
13,898 |
|
$ |
7,613 |
|
$ |
21,511 |
|
$ |
(7,846 |
) |
$ |
3,920 |
|
$ |
(3,926 |
) |
$ |
2,338 |
|
$ |
7,366 |
|
$ |
9,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
|
7,249 |
(a) |
|
|
|
|
3,643 |
(a) |
|
|
|
|
6,993 |
(a) |
|
| |||||||||
|
|
|
|
262 |
(b) |
|
|
|
|
214 |
(b) |
|
|
|
|
268 |
(b) |
|
| |||||||||
|
|
|
|
150 |
(c) |
|
|
|
|
1,359 |
(c) |
|
|
|
|
(516 |
)(c) |
|
| |||||||||
Net income (loss) attributable to Weibos ordinary shareholders |
|
$ |
14,477 |
|
$ |
7,661 |
|
$ |
22,138 |
|
$ |
(6,731 |
) |
$ |
5,216 |
|
$ |
(1,515 |
) |
$ |
4,196 |
|
$ |
6,745 |
|
$ |
10,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Diluted net income (loss) per share attributable to Weibos ordinary shareholders |
|
$ |
0.07 |
|
|
|
$ |
0.10 |
|
$ |
(0.03 |
) |
|
|
$ |
(0.01 |
) |
$ |
0.02 |
|
|
|
$ |
0.05 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Shares used in computing diluted net income (loss) per share attributable to Weibos ordinary shareholders |
|
217,681 |
|
|
|
217,681 |
|
201,302 |
|
|
|
201,302 |
|
218,125 |
|
|
|
218,125 |
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Non-GAAP adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
Non-GAAP net income (loss) |
|
|
|
|
|
$ |
22,138 |
|
|
|
|
|
$ |
(1,515 |
) |
|
|
|
|
$ |
10,941 |
| ||||||
Depreciation expenses |
|
|
|
|
|
4,696 |
|
|
|
|
|
5,739 |
|
|
|
|
|
5,521 |
| |||||||||
Interest income, net |
|
|
|
|
|
(1,433 |
) |
|
|
|
|
(1,983 |
) |
|
|
|
|
(1,562 |
) | |||||||||
Income tax expenses (benefits) |
|
|
|
|
|
1,121 |
|
|
|
|
|
(378 |
) |
|
|
|
|
507 |
| |||||||||
Non-GAAP adjusted EBITDA |
|
|
|
|
|
$ |
26,522 |
|
|
|
|
|
$ |
1,863 |
|
|
|
|
|
$ |
15,407 |
|
WEIBO CORPORATION
UNAUDITED RECONCILIATION OF NON-GAAP TO GAAP RESULTS
(U.S. Dollars in thousands, except per share data)
|
|
Nine months ended |
| ||||||||||||||||
|
|
September 30, 2015 |
|
September 30, 2014 |
| ||||||||||||||
|
|
|
|
|
|
|
|
Restated |
| ||||||||||
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
Non-GAAP |
| ||||||
|
|
Actual |
|
Adjustments |
|
Results |
|
Actual |
|
Adjustments |
|
Results |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Advertising and marketing |
|
$ |
272,888 |
|
|
|
$ |
272,888 |
|
$ |
176,809 |
|
|
|
$ |
176,809 |
| ||
Weibo VAS |
|
55,978 |
|
|
|
55,978 |
|
52,151 |
|
|
|
52,151 |
| ||||||
Net revenues |
|
$ |
328,866 |
|
|
|
$ |
328,866 |
|
$ |
228,960 |
|
|
|
$ |
228,960 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
(19,789 |
)(a) |
|
|
|
|
(9,272 |
)(a) |
|
| ||||||
|
|
|
|
(1,108 |
)(b) |
|
|
|
|
(830 |
)(b) |
|
| ||||||
Total costs and expenses |
|
$ |
317,151 |
|
$ |
(20,897 |
) |
$ |
296,254 |
|
$ |
255,713 |
|
$ |
(10,102 |
) |
$ |
245,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
19,789 |
(a) |
|
|
|
|
9,272 |
(a) |
|
| ||||||
|
|
|
|
1,108 |
(b) |
|
|
|
|
830 |
(b) |
|
| ||||||
Income (loss) from operations |
|
$ |
11,715 |
|
$ |
20,897 |
|
$ |
32,612 |
|
$ |
(26,753 |
) |
$ |
10,102 |
|
$ |
(16,651 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
9,272 |
(a) |
|
| ||||||
|
|
|
|
19,789 |
(a) |
|
|
|
|
619 |
(b) |
|
| ||||||
|
|
|
|
799 |
(b) |
|
|
|
|
1,367 |
(c) |
|
| ||||||
|
|
|
|
(366 |
)(c) |
|
|
|
|
46,972 |
(d) |
|
| ||||||
Net income (loss) attributable to Weibos ordinary shareholders |
|
$ |
15,623 |
|
$ |
20,222 |
|
$ |
35,845 |
|
$ |
(69,753 |
) |
$ |
58,230 |
|
$ |
(11,523 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Diluted net income (loss) per share attributable to Weibos ordinary shareholders |
|
$ |
0.07 |
|
|
|
$ |
0.16 |
|
$ |
(0.38 |
) |
|
|
$ |
(0.06 |
) | ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Shares used in computing diluted net income (loss) per share attributable to Weibos ordinary shareholders |
|
217,426 |
|
|
|
217,426 |
|
181,548 |
|
|
|
181,548 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-GAAP adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Non-GAAP net income (loss) |
|
|
|
|
|
$ |
35,845 |
|
|
|
|
|
$ |
(11,523 |
) | ||||
Depreciation expenses |
|
|
|
|
|
15,476 |
|
|
|
|
|
16,202 |
| ||||||
Interest income, net |
|
|
|
|
|
(4,376 |
) |
|
|
|
|
(3,728 |
) | ||||||
Income tax benefits |
|
|
|
|
|
1,716 |
|
|
|
|
|
(1,538 |
) | ||||||
Non-GAAP adjusted EBITDA |
|
|
|
|
|
$ |
48,661 |
|
|
|
|
|
$ |
(587 |
) |
(a) To adjust stock-based compensation.
(b) To adjust amortization of intangible assets and tax provision on amortization of acquired intangible assets.
(c) To adjust gain (loss) on sale of investments,(impairment) on investments, net, and dividend income from investments.
(d) To adjust the change in fair value of investor option liability.
WEIBO CORPORATION
UNAUDITED ADDITIONAL INFORMATION
(U.S. Dollars in thousands)
|
|
Three months ended |
|
Nine months ended |
| |||||||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
| |||||||||
|
|
2015 |
|
2014 |
|
2015 |
|
2015 |
|
2014 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net revenues |
|
|
|
|
|
|
|
|
|
|
| |||||
Advertising and marketing: |
|
|
|
|
|
|
|
|
|
|
| |||||
Advertising and marketing other than Alibaba |
|
$ |
73,331 |
|
$ |
37,845 |
|
$ |
59,444 |
|
$ |
177,442 |
|
$ |
107,238 |
|
Alibaba |
|
32,530 |
|
27,528 |
|
28,423 |
|
95,446 |
|
69,571 |
| |||||
Subtotal |
|
105,861 |
|
65,373 |
|
87,867 |
|
272,888 |
|
176,809 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Weibo VAS |
|
18,873 |
|
18,757 |
|
19,975 |
|
55,978 |
|
52,151 |
| |||||
|
|
$ |
124,734 |
|
$ |
84,130 |
|
$ |
107,842 |
|
$ |
328,866 |
|
$ |
228,960 |
|