| | |
Page
|
| |||
| | | | S-iii | | | |
| | | | S-v | | | |
| | | | S-vi | | | |
| | | | S-viii | | | |
| | | | S-1 | | | |
| | | | S-17 | | | |
| | | | S-21 | | | |
| | | | S-23 | | | |
| | | | S-32 | | | |
| | | | S-33 | | | |
| | | | S-34 | | | |
| | | | S-35 | | | |
| | | | S-37 | | | |
| | | | S-47 | | | |
| | | | S-56 | | | |
| | | | S-62 | | | |
| | | | S-63 | | | |
| | | | S-64 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 24 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 53 | | |
| | |
Tax calculation(1)
|
| |||
Hypothetical pre-tax earnings(2)
|
| | | | 100% | | |
Tax on earnings at statutory rate of 25%(3)
|
| | | | (25)% | | |
Net earnings available for distribution
|
| | | | 75% | | |
Withholding tax at standard rate of 10%(4)
|
| | | | (7.5)% | | |
Net distribution to Parent/Shareholders
|
| | | | 67.5% | | |
| | |
For the Year Ended December 31,
|
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
(In US$ thousands, except for per share and per ADS data)
|
| |||||||||||||||||||||||||||
Consolidated Statements of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Advertising and marketing revenues:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Third parties
|
| | | | 1,202,712 | | | | | | 1,633,242 | | | | | | 1,392,723 | | | | | | 1,060,245 | | | | | | 1,006,122 | | |
Alibaba(1)
|
| | | | 188,597 | | | | | | 181,241 | | | | | | 107,197 | | | | | | 64,924 | | | | | | 66,717 | | |
SINA
|
| | | | 48,353 | | | | | | 96,359 | | | | | | 56,206 | | | | | | 47,979 | | | | | | 33,051 | | |
Other related parties
|
| | | | 46,493 | | | | | | 69,953 | | | | | | 40,524 | | | | | | 32,958 | | | | | | 24,385 | | |
Subtotal
|
| | | | 1,486,155 | | | | | | 1,980,795 | | | | | | 1,596,650 | | | | | | 1,206,106 | | | | | | 1,130,275 | | |
Value-added services revenues
|
| | | | 203,776 | | | | | | 276,288 | | | | | | 239,682 | | | | | | 182,228 | | | | | | 165,894 | | |
Total revenues
|
| | | | 1,689,931 | | | | | | 2,257,083 | | | | | | 1,836,332 | | | | | | 1,388,334 | | | | | | 1,296,169 | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues(2)
|
| | | | 302,180 | | | | | | 403,841 | | | | | | 400,585 | | | | | | 294,498 | | | | | | 274,123 | | |
Sales and marketing(2)
|
| | | | 455,619 | | | | | | 591,682 | | | | | | 477,107 | | | | | | 354,442 | | | | | | 321,695 | | |
Product development(2)
|
| | | | 324,110 | | | | | | 430,673 | | | | | | 415,190 | | | | | | 315,862 | | | | | | 266,385 | | |
General and administrative(2)
|
| | | | 101,224 | | | | | | 133,475 | | | | | | 52,806 | | | | | | 93,358 | | | | | | 80,037 | | |
Impairment of intangible assets
|
| | | | — | | | | | | — | | | | | | 10,176 | | | | | | 10,176 | | | | | | — | | |
Total costs and expenses
|
| | | | 1,183,133 | | | | | | 1,559,671 | | | | | | 1,355,864 | | | | | | 1,068,336 | | | | | | 942,240 | | |
Income from operations
|
| | | | 506,798 | | | | | | 697,412 | | | | | | 480,468 | | | | | | 319,998 | | | | | | 353,929 | | |
Income (Loss) from equity method investments
|
| | | | 10,434 | | | | | | 14,217 | | | | | | (24,069) | | | | | | (1,220) | | | | | | (5,716) | | |
Realized gain (loss) from investments
|
| | | | 2,153 | | | | | | 3,243 | | | | | | 1,591 | | | | | | 166 | | | | | | (1,184) | | |
Fair value changes through earnings on investments, net
|
| | | | 35,115 | | | | | | (72,787) | | | | | | (243,619) | | | | | | (273,950) | | | | | | 17,594 | | |
Investment related impairment and
provision |
| | | | (211,985) | | | | | | (106,800) | | | | | | (71,081) | | | | | | (35,743) | | | | | | (23,360) | | |
Interest income
|
| | | | 85,829 | | | | | | 77,280 | | | | | | 105,434 | | | | | | 76,747 | | | | | | 88,745 | | |
Interest expense
|
| | | | (57,428) | | | | | | (71,006) | | | | | | (71,598) | | | | | | (53,255) | | | | | | (88,010) | | |
| | |
For the Year Ended December 31,
|
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
(In US$ thousands, except for per share and per ADS data)
|
| |||||||||||||||||||||||||||
Other income (loss), net
|
| | | | 4,997 | | | | | | 9,159 | | | | | | (49,040) | | | | | | (44,037) | | | | | | (478) | | |
Income (Loss) before income tax expenses
|
| | | | 375,913 | | | | | | 550,718 | | | | | | 128,086 | | | | | | (11,294) | | | | | | 341,520 | | |
Less: income tax expenses
|
| | | | 61,316 | | | | | | 138,841 | | | | | | 30,277 | | | | | | 48,978 | | | | | | 72,709 | | |
Net income (loss)
|
| | | | 314,597 | | | | | | 411,877 | | | | | | 97,809 | | | | | | (60,272) | | | | | | 268,811 | | |
Less: Net income (loss) attributable to non-controlling interests and redeemable non-controlling interests
|
| | | | 1,233 | | | | | | (16,442) | | | | | | 12,254 | | | | | | (3,911) | | | | | | 1,287 | | |
Accretion to redeemable non-controlling
interests |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,156 | | |
Net income (loss) attributable to Weibo’s shareholders
|
| | | | 313,364 | | | | | | 428,319 | | | | | | 85,555 | | | | | | (56,361) | | | | | | 259,368 | | |
Shares used in computing net income (loss) per share attributable to Weibo’s shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 226,921 | | | | | | 228,814 | | | | | | 235,164 | | | | | | 235,543 | | | | | | 235,307 | | |
Diluted
|
| | | | 227,637 | | | | | | 230,206 | | | | | | 236,407 | | | | | | 235,543 | | | | | | 237,817 | | |
Income (Loss) per ordinary share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 1.38 | | | | | | 1.87 | | | | | | 0.36 | | | | | | (0.24) | | | | | | 1.10 | | |
Diluted
|
| | | | 1.38 | | | | | | 1.86 | | | | | | 0.36 | | | | | | (0.24) | | | | | | 1.09 | | |
Income (Loss) per ADS(3): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 1.38 | | | | | | 1.87 | | | | | | 0.36 | | | | | | (0.24) | | | | | | 1.10 | | |
Diluted
|
| | | | 1.38 | | | | | | 1.86 | | | | | | 0.36 | | | | | | (0.24) | | | | | | 1.09 | | |
| | |
For the Year Ended December 31,
|
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
(In US$ thousands)
|
| |||||||||||||||||||||||||||
Cost of revenues
|
| | | | 5,384 | | | | | | 8,112 | | | | | | 9,417 | | | | | | 7,597 | | | | | | 7,082 | | |
Sales and marketing
|
| | | | 9,983 | | | | | | 15,292 | | | | | | 18,910 | | | | | | 15,224 | | | | | | 12,969 | | |
Product development
|
| | | | 33,093 | | | | | | 43,622 | | | | | | 55,294 | | | | | | 44,520 | | | | | | 40,362 | | |
General and administrative
|
| | | | 18,645 | | | | | | 20,970 | | | | | | 28,092 | | | | | | 20,995 | | | | | | 18,970 | | |
Total
|
| | | | 67,105 | | | | | | 87,996 | | | | | | 111,713 | | | | | | 88,336 | | | | | | 79,383 | | |
| | |
As of December 31,
|
| |
As of September 30,
2023 |
| ||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
(in US$ thousands)
|
| |||||||||||||||
Selected Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 2,423,703 | | | | | | 2,690,768 | | | | | | 2,455,007 | | |
Short-term investments
|
| | | | 711,062 | | | | | | 480,428 | | | | | | 314,629 | | |
Amount due from SINA
|
| | | | 494,200 | | | | | | 487,117 | | | | | | 497,108 | | |
Long-term investments
|
| | | | 1,207,651 | | | | | | 993,630 | | | | | | 1,283,578 | | |
Total assets
|
| | | | 7,519,522 | | | | | | 7,129,454 | | | | | | 6,710,537 | | |
Convertible debt
|
| | | | 896,541 | | | | | | — | | | | | | — | | |
Unsecured senior notes
|
| | | | 1,538,415 | | | | | | 1,540,717 | | | | | | 1,542,444 | | |
Long-term loans
|
| | | | — | | | | | | 880,855 | | | | | | 888,947 | | |
Total liabilities
|
| | | | 3,831,502 | | | | | | 3,738,914 | | | | | | 3,433,087 | | |
Ordinary shares
|
| | | | 59 | | | | | | 59 | | | | | | 58 | | |
Additional paid-in capital
|
| | | | 1,477,291 | | | | | | 1,445,519 | | | | | | 1,404,109 | | |
Retained earnings
|
| | | | 1,959,539 | | | | | | 2,045,094 | | | | | | 2,104,326 | | |
Non-controlling interests
|
| | | | 27,577 | | | | | | 14,495 | | | | | | 11,025 | | |
Total shareholders’ equity
|
| | | | 3,621,398 | | | | | | 3,344,745 | | | | | | 3,218,154 | | |
| | |
For the Year Ended December 31,
|
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| ||||||||||||
| | |
(in US$ thousands except percentage)
|
| |||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 814,020 | | | | | | 564,104 | | | | | | 404,964 | | | | | | 454,633 | | |
Net cash provided by (used in) investing activities
|
| | | | (423,960) | | | | | | (33,014) | | | | | | 214,053 | | | | | | (380,112) | | |
Net cash provided by (used in) financing activities
|
| | | | 189,442 | | | | | | (91,141) | | | | | | (71,502) | | | | | | (199,195) | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | 29,357 | | | | | | (172,884) | | | | | | (212,317) | | | | | | (111,087) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 608,859 | | | | | | 267,065 | | | | | | 335,198 | | | | | | (235,761) | | |
Cash and cash equivalents at the beginning of year/period
|
| | | | 1,814,844 | | | | | | 2,423,703 | | | | | | 2,423,703 | | | | | | 2,690,768 | | |
Cash and cash equivalents at the end of year/period
|
| | | | 2,423,703 | | | | | | 2,690,768 | | | | | | 2,758,901 | | | | | | 2,455,007 | | |
| | |
December
2020 |
| |
December
2021 |
| |
December
2022 |
| |
September
2022 |
| |
September
2023 |
| |||||||||||||||
MAUs (in millions)
|
| | | | 521 | | | | | | 573 | | | | | | 586 | | | | | | 584 | | | | | | 605 | | |
Average DAUs (in millions)
|
| | | | 225 | | | | | | 249 | | | | | | 252 | | | | | | 253 | | | | | | 260 | | |
Ratio of average DAUs to MAUs
|
| | | | 43% | | | | | | 43% | | | | | | 43% | | | | | | 43% | | | | | | 43% | | |
| | |
For the Year Ended December 31,
|
| |
For the Nine Months
Ended September 30, |
| ||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||
Average spending per advertiser (excluding Alibaba)
(in US$) |
| | | | 825 | | | | | | 1,860 | | | | | | 1,552 | | | | | | 1,555 | | | | | | 1,818 | | |
Number of advertising customers (in millions)
|
| | | | 1.6 | | | | | | 1.0 | | | | | | 1.0 | | | | | | 0.7 | | | | | | 0.6 | | |
| | |
As of September 30, 2023
|
| |||||||||
| | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
| | |
(In US$ thousands)
|
| |||||||||
Current unsecured senior notes
|
| | | | 798,991 | | | | | | 798,991 | | |
Non-current unsecured senior notes
|
| | | | 743,453 | | | | | | 743,453 | | |
Long-term loans
|
| | | | 888,947 | | | | | | 888,947 | | |
Convertible senior notes due 2030 offered hereby
|
| | | | — | | | | | | 300,000 | | |
Total debt
|
| | | | 2,431,391 | | | | | | 2,731,391 | | |
Redeemable non-controlling interests
|
| | | | 59,296 | | | | | | 59,296 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Ordinary shares: $0.00025 par value; 2,400,000 shares (including 1,800,000
Class A ordinary shares, 200,000 Class B ordinary shares and 400,000 shares to be designated) authorized; 236,248 shares (including 148,426 Class A ordinary shares and 87,822 Class B ordinary shares) issued and outstanding |
| | | | 58 | | | | | | 58 | | |
Additional paid-in capital(1)
|
| | | | 1,404,109 | | | | | | 1,404,109 | | |
Accumulated other comprehensive loss
|
| | | | (301,364) | | | | | | (301,364) | | |
Retained earnings
|
| | | | 2,104,326 | | | | | | 2,094,687 | | |
Total Weibo shareholders’ equity
|
| | | | 3,207,129 | | | | | | 3,197,490 | | |
Non-controlling interests
|
| | | | 11,025 | | | | | | 11,025 | | |
Total shareholders’ equity
|
| | | | 3,218,154 | | | | | | 3,208,515 | | |
Total capitalization(2)
|
| | | | 5,708,841 | | | | | | 5,999,202 | | |
ADS Borrower
|
| |
Number of Borrowed
ADSs offered |
| |||
Goldman Sachs International
|
| | | | 6,233,785 | | |
Total
|
| | | | 6,233,785 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 24 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 53 | | |
| | |
Tax
calculation(1) |
| |||
Hypothetical pre-tax earnings(2)
|
| | | | 100% | | |
Tax on earnings at statutory rate of 25%(3)
|
| | | | (25)% | | |
Net earnings available for distribution
|
| | | | 75% | | |
Withholding tax at standard rate of 10%(4)
|
| | | | (7.5)% | | |
Net distribution to Parent/Shareholders
|
| | | | 67.5% | | |
Exhibit 107
Calculation of Filing Fee Table
424B5
(Form Type)
Weibo Corporation
(Exact Name of Registrant as Specified in its Charter)
Newly Registered and Carry Forward Securities
Security Type |
Security Class Title | Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate | Amount of Registration Fee |
|
Newly Registered Securities | ||||||||
Fees to Be Paid | Equity | Class A Ordinary shares, par value US$0.00025 per share(1) | Rule 457(a) | 6,233,785 (2) | US$10.19 (2) | US$63,522,269.15 (2) | US$0.00014760 (2) | US$9,375.89 (2) |
Fees Previously Paid | — | — | — | — | — | — | — | |
Carry Forward Securities | — | — | — | — | — | |||
Total Offering Amounts | US$63,522,269.15 (2) | US$9,375.89 (2) | ||||||
Total Fees Previously Paid | — | |||||||
Total Fee Offsets | — | |||||||
Net Fee Due | US$9,375.89 (2) | |||||||
(1) |
American depositary shares issuable upon deposit of the Class A ordinary shares registered hereby have been registered under separate registration statement on Form F-6, as amended (File No.: 333-195072). Each American depositary share represents one Class A ordinary share.
|
(2) | Calculated in accordance with Rules 457(a) of the Securities Act of 1933. |