Form 6-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2009
Commission File Number: 001-34238
THE9 LIMITED
Building No. 3, 690 Bibo Road
Zhangjiang Hi-tech Park, Pudong New Area
Shanghai 201203, Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
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
SIGNATURES
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.
|
|
|
|
|
|
THE9 LIMITED
|
|
|
By: |
/s/ Jun Zhu
|
|
|
|
Name: |
Jun Zhu |
|
|
|
Title: |
Chairman and Chief Executive Officer |
|
|
Date: November 24, 2009
Exhibit Index
Exhibit 99.1 Press Release
Exhibit 99.1
The9 Limited Reports Third Quarter 2009 Unaudited Financial Results
Shanghai, China November 23, 2009. The9 Limited (NASDAQ: NCTY) (The9), an online game
operator and developer in China, announced today its unaudited financial results for the quarter
ended September 30, 2009.
Third Quarter 2009 Highlights:
|
|
|
Net revenues for the third quarter of 2009 decreased by 91% quarter-over-quarter and
decreased by 94% year-over-year to RMB25.5 million (US$3.7 million), mainly due to a
decrease in revenue from World of Warcraft (WoW), for which our license agreement expired
on June 7, 2009. |
|
|
|
|
Net loss attributable to ordinary shareholders for the third quarter of 2009 of RMB73.6
million (US$10.8 million), representing a 7% decrease from a net loss of RMB79.2 million
(US$11.6 million) in the previous quarter and compared with net income of RMB80.5 million
(US$11.8 million) in the same period last year. |
Management Comments:
Commenting on the third quarter 2009 results, Jun Zhu, Chairman and Chief Executive Officer of The9
said, Although our revenue loss cannot be recovered within a short period of time, we are glad to
see that our research and development capabilities continue to strengthen as a result of our
investments. Our proprietary games have shown substantive progress and a strong potential to be
well received by Chinese game players.
Xiaowei Chen, The9s President, added, It is encouraging that in the third quarter 2009 there has
been sequential growth of 55% in net revenue attributable to our current games. This was achieved
due to the enhancement of our game portfolio diversification and we will continue our intense
turnaround efforts.
Discussion of The9s Unaudited Third Quarter 2009 Results
Revenues
For the third quarter of 2009, The9 reported total net revenues of RMB25.5 million (US$3.7
million), a decrease of 91% compared to RMB287.9 million (US$42.2 million) in the second quarter of
2009 and a decrease of 94% compared to RMB408.4 million (US$59.8 million) in the third quarter of
2008. This decrease was mainly due to the expiration of our license agreement to operate WoW in
China on June 7, 2009. No revenue was generated from WoW during the third quarter.
Page 1
In the third quarter of 2009, net revenues attributable to the operations of non-WoW games
increased by 55% quarter-over-quarter. The sequential increase was mainly due to an increase of
revenue from Soul of The Ultimate Nation (SUN) after the launch of new content upgrade and a
theft-proof security system, and revenue contribution for a complete quarter from EA SPORTS FIFA
Online 2, Atlantica and our first web-based game, Jiu Zhou Zhan Ji.
Aggregate active users increased by 6% to 3.4 million quarter-over-quarter in the third quarter,
which was mainly due to Jiu Zhou Zhan Ji. Aggregate active paying accounts increased by 48% to
108,000 quarter-over-quarter in the third quarter, mainly due to SUNs improved performance. The
quarterly average revenue per user was RMB240, compared with RMB221 in the previous quarter.
Gross (Loss) Profit
Gross loss for the third quarter of 2009 was RMB8.1 million (US$1.2 million), compared to gross
profit of RMB64.3 million (US$9.4 million) in the second quarter of 2009 and gross profit of
RMB163.0 million (US$23.9 million) in the third quarter of 2008. The gross loss in this quarter
was mainly because the revenue scale in the third quarter was insufficient to cover the fixed
components in costs of services, including server depreciation, license fee amortization and
payroll.
Operating Expenses
For the third quarter of 2009, operating expenses were RMB109.2 million (US$16.0 million),
representing a 28% decrease from RMB152.5 million (US$22.3 million) in the second quarter of 2009
and a 6% increase from RMB103.0 million (US$15.1 million) in the third quarter of 2008. The
quarter-over-quarter decrease was mainly due to decreased sales and marketing expenses in the third
quarter because no new games were launched during this period. The quarter-over-quarter decrease
was also due to a slight decrease in product development costs due to the netting-off effect of the
restructuring of our Beijing team and increased headcount in our team in Shanghai, partly offset by
(i) an increase in general and administrative expenses mainly due to an increase in share-based
compensation expenses in relation to a modification of stock option exercise price and (ii) an
increase in legal fees.
The year-over-year increase in operating expenses was mainly due to an increase in product
development costs caused by the expansion of our research and development team and an increase in
general and administrative expenses caused by increased share-based compensation.
For the third quarter of 2009, share-based compensation was RMB26.7 million (US$3.9 million),
compared to RMB15.0 million (US$2.2 million) in the second quarter of 2009 and RMB12.2 million
(US$1.8 million) in the third quarter of 2008.
Interest Income
Interest income for the third quarter of 2009 was RMB7.2 million (US$1.1 million), compared to
RMB6.9 million (US$1.0 million) in the second quarter of 2009 and RMB15.4 million (US$2.3 million)
in the third quarter of 2008. The year-over-year decrease was mainly due to a reduction in bank
interest rates and a decrease in cash balances compared with the same period last year.
Page 2
Other Income (Expenses), net
Other income for the third quarter of 2009 was RMB56.0 million (US$8.2 million), compared to other
income of RMB0.1 million (US$0.02 million) in the second quarter of 2009 and other income of
RMB11.2 million (US$1.6 million) in the third quarter of 2008. The quarter-over-quarter increase
of other income was primarily due to a one-off government subsidy amounting to RMB54.2 million
(US$7.9 million) received in the third quarter of 2009. No such income was received in the second
quarter of 2009. The year-over-year increase was mainly due to an increase in government subsidy
of RMB42.2 million (US$6.2 million).
Income Tax Expense
Income tax expense for the third quarter of 2009 was RMB4.9 million (US$0.7 million), mainly
representing the tax effect of the one-off government subsidy received during the third quarter,
compared to income tax expenses of nil in the previous quarter and income tax expenses of RMB6.4
million (US$0.9 million) in the third quarter of 2008.
Impairment Loss on Investment
In the third quarter of 2009, we recognized an impairment loss on investment of RMB12.2 million
(US$1.8 million), while there were no such impairment losses in the previous quarter or in the
third quarter of last year. The impairment loss was recognized after an impairment review on our
equity investment in a Singapore online game operator. This investment has been marked down to its
estimated fair value as of the quarter end.
Net (Loss) Income attributable to ordinary shareholders
For the third quarter of 2009, net loss attributable to ordinary shareholders was RMB73.6 million
(US$10.8 million), which decreased by 7% from net loss attributable to ordinary shareholders of
RMB79.2 million (US$11.6 million) in the second quarter of 2009 and compared with net income
attributable to ordinary shareholders of RMB80.5 million (US$11.8 million) in the third quarter of
2008. The change in net income was a result of the cumulative effect of the foregoing factors.
Fully diluted loss per share and per ADS for the third quarter of 2009 was RMB2.93 (US$0.43),
compared with fully diluted losses per share of RMB3.15 (US$0.46) in the second quarter of 2009 and
fully diluted earnings per share of RMB2.91 (US$0.43) in the third quarter of 2008.
For the third quarter of 2009, non-GAAP adjusted net loss was RMB29.6 million (US$4.3 million)
compared with non-GAAP net income of RMB3.1 million (US$0.5 million) for the previous quarter and
RMB177.3 million (US$26.0 million) for the same period of last year. Fully diluted non-GAAP
adjusted net loss per share was RMB1.18 (US$0.17), compared with fully diluted non-GAAP adjusted
net income per share of RMB0.12 (US$0.02) for the second quarter of 2009 and RMB6.41 (US$0.94) in
the third quarter of 2008.
Update on Stock Repurchase Program
On September 12, 2009, The9s stock repurchase program of up to US$50.0 million of its American
Depositary Shares (ADS) ended. During this one-year stock repurchase program, The9 spent
approximately US$32.7 million (including transaction costs of US$0.05 million) and repurchased
approximately 2.5 million outstanding ADS. The share repurchase was funded by existing cash
reserves.
Page 3
Currency Convenience Translation
The conversion of Renminbi (RMB) into US dollars (US$) in this press release is based on the noon
buying rate in the City of New York for cable transfers in Renminbi per U.S. dollar as certified
for customs purposes by the Federal Reserve Bank of New York as of September 30, 2009, which was
RMB6.8262 to US$1.00. The percentages stated in this press release are calculated based on the RMB
amounts.
Use of Non-GAAP Measure
To supplement the consolidated financial statements presented in accordance with accounting
principles generally accepted in the United States (GAAP), The9 uses the non-GAAP measure of
non-GAAP adjusted net income, which is adjusted from the most directly comparable financial
measures calculated and presented in accordance with GAAP to exclude certain expenses. The non-GAAP
financial measure is provided to enhance investors overall understanding of the Companys
operating performance.
Non-GAAP adjusted net income is defined as earnings before depreciation of property, equipment and
software, amortization of land use right and intangibles, share-based compensation, foreign
exchange loss and income tax expenses/benefits, as applicable. The use of non-GAAP adjusted net
income has certain limitations. Depreciation of property, equipment and software, amortization of
land use rights and intangibles and income tax expenses/benefits have been and will be incurred and
are not reflected in the presentation of non-GAAP adjusted net income. Each of these items should
also be considered in the overall evaluation of our results. Non-GAAP adjusted net income should
not be considered as a measure of our liquidity. We compensate for these limitations by providing
the relevant disclosure of our depreciation and amortization, and income tax expenses/benefits in
our reconciliations to the GAAP financial measure, share-based compensation and income tax
expenses/benefits in our reconciliations to the GAAP financial measure, which should be considered
when evaluating our performance. Non-GAAP adjusted net income is not defined under GAAP, and our
non-GAAP adjusted net income is not a measure of net income, operating income, or any operating
performance measure that is calculated in accordance with GAAP. In addition, our non-GAAP adjusted
net income may not be comparable to similarly titled measures utilized by other companies since
such other companies may not calculate non-GAAP adjusted net income in the same manner as we do.
For more information on this non-GAAP financial measure, please see the tables captioned
Reconciliation of GAAP to non-GAAP results set forth at the end of this release.
Conference Call / Webcast Information
The9s management team will host a conference call on Monday, November 23, 2009 at 8:00 PM, U.S.
Eastern time, corresponding to Tuesday, November 24, 2009 at 9:00 AM, Beijing time, to present an
overview of The9s financial performance and business operations.
Investors, analysts and other interested parties will be able to access the live conference by
calling +1-800-884-5695, password 33466153. In the U.S., members of the financial community may
also participate in the call by dialing toll-free number +1-617-786-2960, password 33466153. A
replay of the call will be available through November 23, 2009. The dial-in details for the
replay: U.S. toll free number +1-888-286-8010, International dial-in number +1-617-801-6888;
Password 27870582.
The9 will also provide a live webcast of the earnings call. Participants in the webcast should log
onto the Companys Investor Relations website http://www.corp.the9.com 15 minutes prior to the
call, then click on the icon for The9 Limited 3Q 2009 Earnings Conference Call and follow the
instructions.
Page 4
About The9 Limited
The9 Limited is an online game operator and developer in China. The9s business is primarily
focused on operating and developing high-quality games for the Chinese online game market. The9
directly or through affiliates operates licensed MMORPGs and advanced casual games including Soul
of The Ultimate Nation, Granado Espada, EA SPORTS FIFA Online 2 and Atlantica, as well as its
proprietary web-based game Jiu Zhou Zhan Ji, in mainland China. It has also obtained exclusive
licenses to operate other games in mainland China, including Audition 2, Kingdom Heroes 2 Online
and Field of Honor. In addition, The9 is developing various proprietary games, including World of
Fighter, Miracles: Ultimate X, Tiny Tribe, Monster of War and other MMORPGs and advanced causal
games.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the safe
harbor provisions of 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. Among
other things, the business outlook and quotations from management in this press release contain
forward-looking statements. The9 may also make written or oral forward-looking statements in its
periodic reports to the U.S. Securities and Exchange Commission on Forms 20-F and 6-K, etc., in its
annual report to shareholders, 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 The9s beliefs and expectations, are forward-looking 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, The9s limited
operating history as an online game operator, political and economic policies of the Chinese
government, the laws and regulations governing the online game industry, information disseminated
over the Internet and Internet content providers in China, intensified government regulation of
Internet cafes, The9s ability to retain existing players and attract new players, license, develop
or acquire additional online games that are appealing to users, anticipate and adapt to changing
consumer preferences and respond to competitive market conditions, and other risks and
uncertainties outlined in The9s filings with the U.S. Securities and Exchange Commission,
including its annual reports on Form 20-F. The9 does not undertake any obligation to update any
forward-looking statement, except as required under applicable law.
For further information, please contact:
Ms. Phyllis Sai
Manager, Investor Relations
The9 Limited
Tel: +86-21-5172-9990
Email: IR@corp.the9.com
Web: http://www.corp.the9.com/
Tables follow
Page 5
THE9 LIMITED
CONSOLIDATED STATEMENTS OF INCOME INFORMATION
(Expressed in Renminbi RMB and US Dollars US$, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
September 30, |
|
|
June 30, |
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2009 |
|
|
2009 |
|
|
2009 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Online game services |
|
|
429,341,753 |
|
|
|
301,491,378 |
|
|
|
25,744,962 |
|
|
|
3,771,492 |
|
Game operating support, website
solutions and advertisement |
|
|
93,288 |
|
|
|
247,267 |
|
|
|
79,208 |
|
|
|
11,604 |
|
Other revenues |
|
|
1,621,709 |
|
|
|
2,135,763 |
|
|
|
1,077,513 |
|
|
|
157,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
431,056,750 |
|
|
|
303,874,408 |
|
|
|
26,901,683 |
|
|
|
3,940,946 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales Taxes |
|
|
(22,613,391 |
) |
|
|
(15,946,899 |
) |
|
|
(1,410,747 |
) |
|
|
(206,667 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Revenues |
|
|
408,443,359 |
|
|
|
287,927,509 |
|
|
|
25,490,936 |
|
|
|
3,734,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Services |
|
|
(245,465,001 |
) |
|
|
(223,644,279 |
) |
|
|
(33,606,420 |
) |
|
|
(4,923,152 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit (loss) |
|
|
162,978,358 |
|
|
|
64,283,230 |
|
|
|
(8,115,484 |
) |
|
|
(1,188,873 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
(21,209,361 |
) |
|
|
(31,125,521 |
) |
|
|
(26,291,516 |
) |
|
|
(3,851,560 |
) |
Sales and marketing |
|
|
(24,828,740 |
) |
|
|
(37,883,112 |
) |
|
|
(20,709,170 |
) |
|
|
(3,033,777 |
) |
General and administrative |
|
|
(56,939,318 |
) |
|
|
(53,257,372 |
) |
|
|
(62,174,821 |
) |
|
|
(9,108,262 |
) |
Impairment of equipment,
intangible assets and goodwill |
|
|
|
|
|
|
(30,199,751 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses: |
|
|
(102,977,419 |
) |
|
|
(152,465,756 |
) |
|
|
(109,175,507 |
) |
|
|
(15,993,599 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit (loss) from operations |
|
|
60,000,939 |
|
|
|
(88,182,526 |
) |
|
|
(117,290,991 |
) |
|
|
(17,182,472 |
) |
Interest income |
|
|
15,423,866 |
|
|
|
6,905,505 |
|
|
|
7,188,006 |
|
|
|
1,053,003 |
|
Other income , net |
|
|
11,211,080 |
|
|
|
112,605 |
|
|
|
55,967,903 |
|
|
|
8,198,984 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax expense,
impairment loss on investment
and share of (loss) in equity investments |
|
|
86,635,885 |
|
|
|
(81,164,416 |
) |
|
|
(54,135,082 |
) |
|
|
(7,930,485 |
) |
Income tax expense |
|
|
(6,357,157 |
) |
|
|
|
|
|
|
(4,858,272 |
) |
|
|
(711,710 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before impairment loss on
investment and share of (loss) in equity
investments |
|
|
80,278,728 |
|
|
|
(81,164,416 |
) |
|
|
(58,993,354 |
) |
|
|
(8,642,195 |
) |
Impairment loss on investment |
|
|
|
|
|
|
|
|
|
|
(12,160,769 |
) |
|
|
(1,781,484 |
) |
Share of (loss) in equity investments,
net of taxes |
|
|
(250,417 |
) |
|
|
(589,547 |
) |
|
|
(677,625 |
) |
|
|
(99,268 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
80,028,311 |
|
|
|
(81,753,963 |
) |
|
|
(71,831,748 |
) |
|
|
(10,522,947 |
) |
Less:Net income (loss) attributable to
non-controlling interest |
|
|
(475,663 |
) |
|
|
(2,560,155 |
) |
|
|
1,805,658 |
|
|
|
264,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to The9 Limited |
|
|
80,503,974 |
|
|
|
(79,193,808 |
) |
|
|
(73,637,406 |
) |
|
|
(10,787,466 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share attributable to The9
Limiteds ordinary shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
2.92 |
|
|
|
(3.15 |
) |
|
|
(2.93 |
) |
|
|
(0.43 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
- Diluted |
|
|
2.91 |
|
|
|
(3.15 |
) |
|
|
(2.93 |
) |
|
|
(0.43 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
27,609,689 |
|
|
|
25,125,385 |
|
|
|
25,094,283 |
|
|
|
25,094,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Diluted |
|
|
27,657,378 |
|
|
|
25,125,385 |
|
|
|
25,094,283 |
|
|
|
25,094,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount attributable to The9 Limiteds ordinary
shareholders |
|
|
80,503,974 |
|
|
|
(79,193,808 |
) |
|
|
(73,637,406 |
) |
|
|
(10,787,466 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 6
THE9 LIMITED
CONSOLIDATED BALANCE SHEETS INFORMATION
(Expressed in Renminbi RMB and US Dollars US$)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at |
|
|
|
December 31, 2008 |
|
|
September 30, 2009 |
|
|
September 30, 2009 |
|
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
|
|
(audited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
2,152,585,574 |
|
|
|
1,770,646,481 |
|
|
|
259,389,775 |
|
Short term investments |
|
|
68,039,221 |
|
|
|
169,620 |
|
|
|
24,848 |
|
Accounts receivable |
|
|
8,323,084 |
|
|
|
865,494 |
|
|
|
126,790 |
|
Due from related parties |
|
|
637,708 |
|
|
|
1,050,251 |
|
|
|
153,856 |
|
Advances to suppliers |
|
|
1,435,781 |
|
|
|
1,753,933 |
|
|
|
256,941 |
|
Prepayments and other current assets |
|
|
68,371,912 |
|
|
|
55,954,939 |
|
|
|
8,197,085 |
|
Prepaid royalties |
|
|
138,843,227 |
|
|
|
63,568,330 |
|
|
|
9,312,404 |
|
Deferred costs |
|
|
55,748,737 |
|
|
|
1,762,936 |
|
|
|
258,260 |
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,493,985,244 |
|
|
|
1,895,771,984 |
|
|
|
277,719,959 |
|
|
|
|
|
|
|
|
|
|
|
Investments in equity investees |
|
|
291,642,529 |
|
|
|
310,522,462 |
|
|
|
45,489,798 |
|
Available-for-sale investments |
|
|
29,218,400 |
|
|
|
10,243,500 |
|
|
|
1,500,615 |
|
Property, equipment and software |
|
|
200,034,094 |
|
|
|
102,937,783 |
|
|
|
15,079,808 |
|
Goodwill |
|
|
30,199,751 |
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
136,129,801 |
|
|
|
117,125,552 |
|
|
|
17,158,236 |
|
Land use right |
|
|
81,798,755 |
|
|
|
80,358,074 |
|
|
|
11,772,007 |
|
Prepayment for equipment |
|
|
|
|
|
|
|
|
|
|
|
|
Long-term deposits |
|
|
|
|
|
|
795,547 |
|
|
|
116,543 |
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
|
3,263,008,574 |
|
|
|
2,517,754,902 |
|
|
|
368,836,966 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
29,758,563 |
|
|
|
34,851,439 |
|
|
|
5,105,540 |
|
Due to related parties |
|
|
|
|
|
|
|
|
|
|
|
|
Income tax payable |
|
|
56,680 |
|
|
|
5,372,685 |
|
|
|
787,068 |
|
Other taxes payable |
|
|
99,416,815 |
|
|
|
4,656,110 |
|
|
|
682,094 |
|
Advances from customers |
|
|
143,464,990 |
|
|
|
13,187,442 |
|
|
|
1,931,886 |
|
Deferred revenue |
|
|
201,645,952 |
|
|
|
9,464,273 |
|
|
|
1,386,463 |
|
Liability for refund of prepaid WOW game cards |
|
|
|
|
|
|
196,984,217 |
|
|
|
28,857,083 |
|
Other payables and accruals |
|
|
69,423,536 |
|
|
|
47,020,336 |
|
|
|
6,888,215 |
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
543,766,536 |
|
|
|
311,536,502 |
|
|
|
45,638,349 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
The9 Limited shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Common shares (US$0.01 par value; 26,817,688 shares issued
and outstanding as of December 31, 2008, 25,111,645 shares
issued and outstanding as of September 30, 2009) |
|
|
2,190,645 |
|
|
|
2,051,029 |
|
|
|
300,464 |
|
Additional paid-in capital |
|
|
2,128,607,581 |
|
|
|
2,058,116,293 |
|
|
|
301,502,489 |
|
Statutory reserves |
|
|
24,836,354 |
|
|
|
28,071,982 |
|
|
|
4,112,388 |
|
Accumulated other comprehensive income |
|
|
13,643,131 |
|
|
|
|
|
|
|
|
|
Retained earnings |
|
|
549,964,327 |
|
|
|
117,158,479 |
|
|
|
17,163,060 |
|
|
|
|
|
|
|
|
|
|
|
Total The9 Limited shareholders equity |
|
|
2,719,242,038 |
|
|
|
2,205,397,783 |
|
|
|
323,078,401 |
|
Non-controlling interest |
|
|
|
|
|
|
820,617 |
|
|
|
120,216 |
|
|
|
|
|
|
|
|
|
|
|
|
Total equity |
|
|
2,719,242,038 |
|
|
|
2,206,218,400 |
|
|
|
323,198,617 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
|
3,263,008,574 |
|
|
|
2,517,754,902 |
|
|
|
368,836,966 |
|
|
|
|
|
|
|
|
|
|
|
Page 7
THE9 LIMITED
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(Expressed in Renminbi RMB and US Dollars US$, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
|
September 30, |
|
|
June 30, |
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2009 |
|
|
2009 |
|
|
2009 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) |
|
|
80,503,974 |
|
|
|
(79,193,808 |
) |
|
|
(73,637,406 |
) |
|
|
(10,787,467 |
) |
Depreciation of property, equipment |
|
|
53,181,549 |
|
|
|
48,379,270 |
|
|
|
8,621,153 |
|
|
|
1,262,951 |
|
Amortization of land use right and
intangible assets |
|
|
24,227,801 |
|
|
|
19,046,925 |
|
|
|
5,678,641 |
|
|
|
831,889 |
|
Share based compensation |
|
|
12,220,320 |
|
|
|
15,016,684 |
|
|
|
26,695,613 |
|
|
|
3,910,758 |
|
Foreign exchange loss (gain) |
|
|
810,325 |
|
|
|
(114,679 |
) |
|
|
(1,781,498 |
) |
|
|
(260,979 |
) |
Income tax expense |
|
|
6,357,157 |
|
|
|
|
|
|
|
4,858,272 |
|
|
|
711,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) |
|
|
177,301,126 |
|
|
|
3,134,392 |
|
|
|
(29,565,225 |
) |
|
|
(4,331,138 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP earnings (loss) per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
2.92 |
|
|
|
(3.15 |
) |
|
|
(2.93 |
) |
|
|
(0.43 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
- Diluted |
|
|
2.91 |
|
|
|
(3.15 |
) |
|
|
(2.93 |
) |
|
|
(0.43 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income (loss) per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
6.42 |
|
|
|
0.12 |
|
|
|
(1.18 |
) |
|
|
(0.17 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
- Diluted |
|
|
6.41 |
|
|
|
0.12 |
|
|
|
(1.18 |
) |
|
|
(0.17 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
27,609,689 |
|
|
|
25,125,385 |
|
|
|
25,094,283 |
|
|
|
25,094,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Diluted |
|
|
27,657,378 |
|
|
|
25,125,385 |
|
|
|
25,094,283 |
|
|
|
25,094,283 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Page 8