Company News
Mr.
Mr.
Fourth Quarter 2021 Financial Results
REVENUES
Total revenues in the fourth quarter of 2021 decreased by 16.4% to
Net advertising revenues in the fourth quarter of 2021 decreased by 17.1% to
Paid services revenues[1] in the fourth quarter of 2021 decreased by 7.1% to
COST OF REVENUES
Cost of revenues in the fourth quarter of 2021 increased by 10.2% to
- Content and operational costs in the fourth quarter of 2021 increased by 6.8% to
RMB169.1 million (US$26.5 million ) fromRMB158.4 million in the same period of 2020, mainly caused by the increase in personnel related costs to develop original content in the fourth quarter of 2021. - Revenue sharing fees in the fourth quarter of 2021 increased by 108.7% to
RMB14.4 million (US$2.3 million ) fromRMB6.9 million in the same period of 2020, primarily attributable to the increase in certain revenues that requires revenue-sharing. - Bandwidth costs in the fourth quarter of 2021 increased by 0.7% to
RMB14.0 million (US$2.2 million ) fromRMB13.9 million in the same period of 2020.
GROSS PROFIT
Gross profit in the fourth quarter of 2021 decreased by 42.4% to
To supplement the financial measures presented in accordance with the United States Generally Accepted Accounting Principles ("GAAP"), the Company has presented certain non-GAAP financial measures in this press release, which excluded the impact of certain reconciling items as stated in the "Use of Non-GAAP Financial Measures" section below. The related reconciliations to GAAP financial measures are presented in the accompanying "Reconciliations of Non-GAAP Results of Operation Measures to the Nearest Comparable GAAP Measures."
Non-GAAP gross margin in the fourth quarter of 2021, excluding share-based compensation, decreased to 35.2% from 50.6% in the same period of 2020.
OPERATING EXPENSES AND LOSS FROM OPERATIONS
Total operating expenses in the fourth quarter of 2021 decreased by 25.2% to
Loss from operations in the fourth quarter of 2021 was
Non-GAAP loss from operations in the fourth quarter of 2021, which excluded share-based compensation and impairment of goodwill, was
OTHER INCOME OR LOSS
Other income or loss reflects net interest income, foreign currency exchange gain or loss, income or loss from equity method investments, net of impairment, fair value changes in investments, net, gain on disposal of available-for-sale debt investments and others, net[2]. Total net other income in the fourth quarter of 2021 was
- Net interest income in the fourth quarter of 2021 increased to
RMB11.0 million (US$1.7 million ) fromRMB9.3 million in the same period of 2020. - Foreign currency exchange gain in the fourth quarter of 2021 was
RMB6.4 million (US$1.0 million ), compared to a gain ofRMB3.9 million in the same period of 2020. - Income from equity method investments, net of impairment, in the fourth quarter of 2021 was
RMB1.2 million (US$0.2 million ), compared to a loss ofRMB0.2 million in the same period of 2020. - Fair value changes in investments, net in the fourth quarter of 2021 was a loss of
RMB1.3 million (US$0.2 million ), compared to nil in the same period of 2020, which represented changes in fair value of investments in certain private equity funds. - Gain on disposal of available-for-sale debt investments in the fourth quarter of 2021 was nil, compared to
RMB477.3 million in the same period of 2020, which represented the gain from the disposal of part of the Company's investments in Particle. - Others, net, in the fourth quarter of 2021 increased to
RMB12.0 million (US$1.9 million ), fromRMB8.8 million in the same period of 2020, primarily due to more government subsidies received in the fourth quarter of 2021.
NET LOSS FROM CONTINUING OPERATIONS ATTRIBUTABLE TO PHOENIX NEW MEDIA LIMITED
Net loss from continuing operations attributable to
Non-GAAP net loss from continuing operations attributable to
In the fourth quarter of 2021, the Company's weighted average number of ADSs used in the computation of diluted net loss per ADS was 72,790,541. As of
Full Year 2021 Financial Results
REVENUES
Total revenues in 2021 decreased by 14.8% to
Net advertising revenues in 2021 decreased by 16.4% to
Paid services revenues in 2021 increased by 4.7% to
COST OF REVENUES AND GROSS PROFIT
Cost of revenues in 2021 increased by 6.8% to
Gross profit in 2021 decreased to
OPERATING EXPENSES AND LOSS FROM OPERATIONS
Total operating expense in 2021 increased to
Loss from operations in 2021 was
Non-GAAP loss from operations in 2021, which excluded share-based compensation and impairment of goodwill, was
NET INCOME OR LOSS FROM CONTINUING OPERATIONS ATTRIBUTABLE TO PHOENIX NEW MEDIA LIMITED
Net loss from continuing operations attributable to the Company in 2021 was
Non-GAAP net loss from continuing operations attributable to the Company in the fiscal year of 2021, which excluded share-based compensation, income or loss from equity method investments, net of impairment, fair value changes in investments, net, changes in fair value of forward contract in relation to disposal of investments in Particle, changes in fair value of loan related to co-sale of Particle shares, gain on disposal of available-for-sale debt investments, impairment of available-for-sale debt investment and impairment of goodwill, was
CERTAIN BALANCE SHEET ITEMS
As of
[1] Prior to 2021, paid services revenues comprised of (i) revenues from paid contents, which included digital reading, audio books, paid videos, and other content-related sales activities, (ii) revenues from games, which included web-based games and mobile games, (iii) revenues from MVAS, and (iv) revenues from others. |
[2] "Others, net" primarily consists of government subsidies and litigation loss provisions. |
[3] "ADS" means American Depositary Share of the Company. Each ADS represents eight Class A ordinary shares of the Company. |
Business Outlook
For the first quarter of 2022, the Company expects its total revenues to be between
All of the above forecasts reflect the current and preliminary view of the Company's management, which are subject to changes and substantial uncertainty, particularly in view of the potential impact of the COVID-19 outbreak, the effects of which are difficult to analyse and predict.
Conference Call Information
The Company will hold a conference call at 9:00 p.m. U.
To participate in the call, please register in advance of the conference by navigating to http://apac.directeventreg.com/registration/event/7485577. Upon registering, you will be provided with participant dial-in numbers, Direct Event passcode and unique registrant ID by email. Please dial in 10 minutes prior to the call, using the participant dial-in numbers, Direct Event Passcode and unique registrant ID that will be provided upon registering. You will be automatically linked to the live call after completion of this process.
A replay of the call will be available through
International: |
+61 2 8199 0299 |
|
Mainland |
4008209703 |
|
|
+852 30512780 |
|
|
+1 646 254 3697 |
|
Conference ID: |
7485577 |
A live and archived webcast of the conference call will also be available at the Company's investor relations website at http://ir.ifeng.com.
Use of Non-GAAP Financial Measures
To supplement the consolidated financial statements presented in accordance with the United States Generally Accepted Accounting Principles ("GAAP"),
Exchange Rate
This announcement contains translations of certain RMB amounts into
About
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the
For investor and media inquiries please contact:
Email: investorrelations@ifeng.com
ICR, LLC
Tel: +1 (646) 405-4883
Email: investorrelations@ifeng.com
|
||||||||||||
Condensed Consolidated Balance Sheets |
||||||||||||
(Amounts in thousands) |
||||||||||||
|
|
|
||||||||||
2020 |
2021 |
2021 |
||||||||||
RMB |
RMB |
US$ |
||||||||||
Audited* |
Unaudited |
Unaudited |
||||||||||
ASSETS |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
357,796 |
188,980 |
29,655 |
|||||||||
Term deposits and short term investments |
1,280,033 |
1,309,028 |
205,415 |
|||||||||
Restricted cash |
31,039 |
15,618 |
2,451 |
|||||||||
Accounts receivable, net |
675,616 |
456,935 |
71,703 |
|||||||||
Amounts due from related parties |
32,587 |
57,079 |
8,957 |
|||||||||
Prepayment and other current assets |
42,846 |
49,363 |
7,746 |
|||||||||
Total current assets |
2,419,917 |
2,077,003 |
325,927 |
|||||||||
Non-current assets: |
||||||||||||
Property and equipment, net |
62,649 |
29,051 |
4,559 |
|||||||||
Intangible assets, net |
12,396 |
22,495 |
3,530 |
|||||||||
Available-for-sale debt investments |
36,662 |
29,401 |
4,614 |
|||||||||
Equity investments, net |
94,821 |
111,128 |
17,438 |
|||||||||
Deferred tax assets |
86,867 |
92,189 |
14,467 |
|||||||||
Operating lease right-of-use assets, net |
49,487 |
41,361 |
6,490 |
|||||||||
Other non-current assets |
9,753 |
3,218 |
505 |
|||||||||
Total non-current assets |
352,635 |
328,843 |
51,603 |
|||||||||
Total assets |
2,772,552 |
2,405,846 |
377,530 |
|||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||||
Current liabilities: |
||||||||||||
Accounts payable |
221,203 |
217,172 |
34,079 |
|||||||||
Amounts due to related parties |
34,420 |
34,735 |
5,451 |
|||||||||
Advances from customers |
38,835 |
33,461 |
5,251 |
|||||||||
Taxes payable |
402,610 |
412,776 |
64,774 |
|||||||||
Salary and welfare payable |
156,599 |
119,812 |
18,801 |
|||||||||
Accrued expenses and other current liabilities |
172,376 |
123,243 |
19,340 |
|||||||||
Operating lease liabilities |
36,370 |
25,780 |
4,045 |
|||||||||
Total current liabilities |
1,062,413 |
966,979 |
151,741 |
|||||||||
Non-current liabilities: |
||||||||||||
Deferred tax liabilities |
1,312 |
1,312 |
206 |
|||||||||
Long-term liabilities |
28,182 |
28,330 |
4,446 |
|||||||||
Operating lease liabilities |
16,672 |
20,070 |
3,149 |
|||||||||
Total non-current liabilities |
46,166 |
49,712 |
7,801 |
|||||||||
Total liabilities |
1,108,579 |
1,016,691 |
159,542 |
|||||||||
Shareholders' equity: |
||||||||||||
|
||||||||||||
Class A ordinary shares |
17,499 |
17,499 |
2,746 |
|||||||||
Class B ordinary shares |
22,053 |
22,053 |
3,461 |
|||||||||
Additional paid-in capital |
1,620,580 |
1,629,014 |
255,628 |
|||||||||
Statutory reserves |
92,017 |
98,482 |
15,454 |
|||||||||
Accumulated deficit |
(88,191) |
(300,357) |
(47,134) |
|||||||||
Accumulated other comprehensive loss |
(28,214) |
(39,308) |
(6,168) |
|||||||||
|
1,635,744 |
1,427,383 |
223,987 |
|||||||||
Noncontrolling interests |
28,229 |
(38,228) |
(5,999) |
|||||||||
Total shareholders' equity |
1,663,973 |
1,389,155 |
217,988 |
|||||||||
Total liabilities and shareholders' equity |
2,772,552 |
2,405,846 |
377,530 |
* Derived from audited financial statements included in the Company's Form 20-F dated
|
|||||||||||||||||||||||||||
Condensed Consolidated Statements of Comprehensive Income/(loss) |
|||||||||||||||||||||||||||
(Amounts in thousands, except for number of shares and per share (or ADS) data) |
|||||||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||
2020 |
2021 |
2021 |
2021 |
2020 |
2021 |
2021 |
|||||||||||||||||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||
Net advertising revenues |
336,653 |
216,561 |
279,163 |
43,807 |
1,113,017 |
930,025 |
145,941 |
||||||||||||||||||||
Paid service revenues |
25,546 |
28,048 |
23,750 |
3,727 |
95,828 |
100,306 |
15,740 |
||||||||||||||||||||
Total revenues |
362,199 |
244,609 |
302,913 |
47,534 |
1,208,845 |
1,030,331 |
161,681 |
||||||||||||||||||||
Cost of revenues |
(179,224) |
(154,719) |
(197,539) |
(30,998) |
(559,286) |
(597,397) |
(93,745) |
||||||||||||||||||||
Gross profit |
182,975 |
89,890 |
105,374 |
16,536 |
649,559 |
432,934 |
67,936 |
||||||||||||||||||||
Operating expenses: |
|||||||||||||||||||||||||||
Sales and marketing expenses |
(75,660) |
(62,162) |
(83,881) |
(13,163) |
(279,429) |
(276,254) |
(43,350) |
||||||||||||||||||||
General and administrative expenses |
(70,716) |
(194,939) |
(33,757) |
(5,297) |
(277,931) |
(334,189) |
(52,442) |
||||||||||||||||||||
Technology and product development expenses |
(42,617) |
(39,111) |
(40,771) |
(6,398) |
(171,989) |
(158,586) |
(24,886) |
||||||||||||||||||||
Impairment of goodwill |
(22,786) |
- |
- |
- |
(22,786) |
- |
- |
||||||||||||||||||||
Total operating expenses |
(211,779) |
(296,212) |
(158,409) |
(24,858) |
(752,135) |
(769,029) |
(120,678) |
||||||||||||||||||||
Loss from operations |
(28,804) |
(206,322) |
(53,035) |
(8,322) |
(102,576) |
(336,095) |
(52,742) |
||||||||||||||||||||
Other income/(loss): |
|||||||||||||||||||||||||||
Interest income, net |
9,309 |
13,068 |
10,957 |
1,719 |
35,421 |
47,304 |
7,423 |
||||||||||||||||||||
Foreign currency exchange gain/(loss) |
3,921 |
(1,877) |
6,392 |
1,003 |
5,494 |
8,612 |
1,351 |
||||||||||||||||||||
(Loss)/income from equity method investments, net of impairment |
(179) |
(192) |
1,152 |
181 |
5,598 |
401 |
63 |
||||||||||||||||||||
Fair value changes in investments, net |
- |
3,092 |
(1,318) |
(207) |
- |
1,906 |
299 |
||||||||||||||||||||
Impairment of available-for-sale debt investments |
- |
- |
- |
- |
(2,000) |
- |
- |
||||||||||||||||||||
Gain on disposal of available-for-sale debt investments |
477,254 |
- |
- |
- |
477,254 |
- |
- |
||||||||||||||||||||
Changes in fair value of loan related to co-sale of Particle shares |
- |
- |
- |
- |
(24,535) |
- |
- |
||||||||||||||||||||
Changes in fair value of forward contract in relation to disposal of investments in Particle |
- |
- |
- |
- |
16,085 |
- |
- |
||||||||||||||||||||
Others, net |
8,770 |
3,670 |
12,122 |
1,902 |
35,881 |
25,387 |
3,984 |
||||||||||||||||||||
Income/(loss) from continuing operations before income taxes |
470,271 |
(188,561) |
(23,730) |
(3,724) |
446,622 |
(252,485) |
(39,622) |
||||||||||||||||||||
Income tax expense |
(14,793) |
(12,022) |
(6,823) |
(1,071) |
(18,977) |
(20,581) |
(3,230) |
||||||||||||||||||||
Net income/(loss) from continuing operations |
455,478 |
(200,583) |
(30,553) |
(4,795) |
427,645 |
(273,066) |
(42,852) |
||||||||||||||||||||
Net loss from discontinued operations, net of income taxes* |
- |
- |
- |
- |
(62,366) |
- |
- |
||||||||||||||||||||
Net income/(loss) |
455,478 |
(200,583) |
(30,553) |
(4,795) |
365,279 |
(273,066) |
(42,852) |
||||||||||||||||||||
Net income/(loss) attributable to noncontrolling interests: |
|||||||||||||||||||||||||||
Net (income)/loss from continuing operations attributable to noncontrolling interests |
(700) |
66,585 |
(4,874) |
(764) |
(9,669) |
67,365 |
10,573 |
||||||||||||||||||||
Net loss from discontinued operations attributable to noncontrolling interests* |
- |
- |
- |
- |
24,759 |
- |
- |
||||||||||||||||||||
Net (income)/loss attributable to noncontrolling interests |
(700) |
66,585 |
(4,874) |
(764) |
15,090 |
67,365 |
10,573 |
||||||||||||||||||||
Net income/(loss) attributable to Phoenix New |
|||||||||||||||||||||||||||
Net income/(loss) from continuing operations attributable to |
454,778 |
(133,998) |
(35,427) |
(5,559) |
417,976 |
(205,701) |
(32,279) |
||||||||||||||||||||
Net loss from discontinued operations attributable to |
- |
- |
- |
- |
(37,607) |
- |
- |
||||||||||||||||||||
Net income/(loss) attributable to Phoenix New |
454,778 |
(133,998) |
(35,427) |
(5,559) |
380,369 |
(205,701) |
(32,279) |
||||||||||||||||||||
Net income/(loss) |
455,478 |
(200,583) |
(30,553) |
(4,795) |
365,279 |
(273,066) |
(42,852) |
||||||||||||||||||||
Other comprehensive loss, net of tax: fair value remeasurement for available-for-sale investments |
(2,736) |
- |
(4,881) |
(766) |
(887,248) |
(6,611) |
(1,037) |
||||||||||||||||||||
Other comprehensive loss, net of tax: disposal of available-for-sale debt investments |
(491,197) |
- |
- |
- |
(491,197) |
- |
- |
||||||||||||||||||||
Other comprehensive (loss)/income, net of tax: foreign currency translation adjustment |
(41,326) |
1,230 |
(3,590) |
(563) |
(55,577) |
(4,483) |
(704) |
||||||||||||||||||||
Comprehensive loss |
(79,781) |
(199,353) |
(39,024) |
(6,124) |
(1,068,743) |
(284,160) |
(44,593) |
||||||||||||||||||||
Comprehensive (income)/loss attributable to noncontrolling interests |
(700) |
66,585 |
(4,874) |
(764) |
15,090 |
67,366 |
10,573 |
||||||||||||||||||||
Comprehensive loss attributable to |
(80,481) |
(132,768) |
(43,898) |
(6,888) |
(1,053,653) |
(216,794) |
(34,020) |
||||||||||||||||||||
Basic net income/(loss) per Class A and Class B ordinary share: |
|||||||||||||||||||||||||||
-Continuing operations |
0.78 |
(0.23) |
(0.06) |
(0.01) |
0.72 |
(0.35) |
(0.05) |
||||||||||||||||||||
-Discontinued operations* |
- |
- |
- |
- |
(0.07) |
- |
- |
||||||||||||||||||||
Basic net income/(loss) per Class A and Class B ordinary share |
0.78 |
(0.23) |
(0.06) |
(0.01) |
0.65 |
(0.35) |
(0.05) |
||||||||||||||||||||
Diluted net income/(loss) per Class A and Class B ordinary share: |
|||||||||||||||||||||||||||
-Continuing operations |
0.78 |
(0.23) |
(0.06) |
(0.01) |
0.72 |
(0.35) |
(0.05) |
||||||||||||||||||||
-Discontinued operations* |
- |
- |
- |
- |
(0.07) |
- |
- |
||||||||||||||||||||
Diluted net income/(loss) per Class A and Class B ordinary share |
0.78 |
(0.23) |
(0.06) |
(0.01) |
0.65 |
(0.35) |
(0.05) |
||||||||||||||||||||
Basic income/(loss) per ADS (1 ADS represents 8 Class A ordinary shares): |
|||||||||||||||||||||||||||
-Continuing operations |
6.25 |
(1.84) |
(0.49) |
(0.08) |
5.74 |
(2.83) |
(0.44) |
||||||||||||||||||||
-Discontinued operations* |
- |
- |
- |
- |
(0.51) |
- |
- |
||||||||||||||||||||
Basic net income/(loss) per ADS (1 ADS represents 8 Class A ordinary shares) |
6.25 |
(1.84) |
(0.49) |
(0.08) |
5.23 |
(2.83) |
(0.44) |
||||||||||||||||||||
Diluted net income/(loss) per ADS (1 ADS represents 8 Class A ordinary shares): |
|||||||||||||||||||||||||||
-Continuing operations |
6.25 |
(1.84) |
(0.49) |
(0.08) |
5.74 |
(2.83) |
(0.44) |
||||||||||||||||||||
-Discontinued operations* |
- |
- |
- |
- |
(0.51) |
- |
- |
||||||||||||||||||||
Diluted net income/(loss) per ADS (1 ADS represents 8 Class A ordinary shares) |
6.25 |
(1.84) |
(0.49) |
(0.08) |
5.23 |
(2.83) |
(0.44) |
||||||||||||||||||||
Weighted average number of Class A and Class B ordinary shares used in computing net income/(loss) per share: |
|||||||||||||||||||||||||||
Basic |
582,324,325 |
582,324,325 |
582,324,325 |
582,324,325 |
582,324,325 |
582,324,325 |
582,324,325 |
||||||||||||||||||||
Diluted |
582,324,325 |
582,324,325 |
582,324,325 |
582,324,325 |
582,324,325 |
582,324,325 |
582,324,325 |
* As disclosed in the second quarter 2020 unaudited financial results announcement made on
|
|||||||||||||||||||||||||||
Condensed Segments Information |
|||||||||||||||||||||||||||
(Amounts in thousands) |
|||||||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||
2020 |
2021 |
2021 |
2021 |
2020 |
2021 |
2021 |
|||||||||||||||||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||||||||||||||
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Audited* |
Unaudited |
Unaudited |
|||||||||||||||||||||
Revenues: |
|||||||||||||||||||||||||||
Net advertising service |
336,653 |
216,561 |
279,163 |
43,807 |
1,113,017 |
930,025 |
145,941 |
||||||||||||||||||||
Paid services |
25,546 |
28,048 |
23,750 |
3,727 |
95,828 |
100,306 |
15,740 |
||||||||||||||||||||
Total revenues |
362,199 |
244,609 |
302,913 |
47,534 |
1,208,845 |
1,030,331 |
161,681 |
||||||||||||||||||||
Cost of revenues |
|||||||||||||||||||||||||||
Net advertising service |
165,581 |
146,110 |
189,306 |
29,706 |
523,813 |
566,443 |
88,887 |
||||||||||||||||||||
Paid services |
13,643 |
8,609 |
8,233 |
1,292 |
35,473 |
30,954 |
4,858 |
||||||||||||||||||||
Total cost of revenues |
179,224 |
154,719 |
197,539 |
30,998 |
559,286 |
597,397 |
93,745 |
||||||||||||||||||||
Gross profit |
|||||||||||||||||||||||||||
Net advertising service |
171,072 |
70,451 |
89,857 |
14,101 |
589,204 |
363,582 |
57,054 |
||||||||||||||||||||
Paid services |
11,903 |
19,439 |
15,517 |
2,435 |
60,355 |
69,352 |
10,882 |
||||||||||||||||||||
Total gross profit |
182,975 |
89,890 |
105,374 |
16,536 |
649,559 |
432,934 |
67,936 |
|
|||||||||||||||||||||||||||
Condensed Information of Cost of Revenues |
|||||||||||||||||||||||||||
(Amounts in thousands) |
|||||||||||||||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||
2020 |
2021 |
2021 |
2021 |
2020 |
2021 |
2021 |
|||||||||||||||||||||
RMB |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||||||||||||||
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Audited* |
Unaudited |
Unaudited |
|||||||||||||||||||||
Revenue sharing fees |
6,897 |
6,639 |
14,380 |
2,257 |
19,550 |
27,673 |
4,342 |
||||||||||||||||||||
Content and operational costs |
158,458 |
134,175 |
169,141 |
26,541 |
482,641 |
513,449 |
80,572 |
||||||||||||||||||||
Bandwidth costs |
13,869 |
13,905 |
14,018 |
2,200 |
57,095 |
56,275 |
8,831 |
||||||||||||||||||||
Total cost of revenues |
179,224 |
154,719 |
197,539 |
30,998 |
559,286 |
597,397 |
93,745 |
Reconciliations of Non-GAAP Results of Operations Measures to the Nearest Comparable GAAP Measures |
|||||||||||||||||||||||||||||||||||||||||
(Amounts in thousands, except for number of ADSs and per ADS data) |
|||||||||||||||||||||||||||||||||||||||||
Three Months Ended |
Three Months Ended |
Three Months Ended |
|||||||||||||||||||||||||||||||||||||||
GAAP |
Non-GAAP Adjustments |
Non- GAAP |
GAAP |
Non-GAAP Adjustments |
Non- GAAP |
GAAP |
Non-GAAP Adjustments |
Non- GAAP |
|||||||||||||||||||||||||||||||||
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
|||||||||||||||||||||||||||||||||
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Unaudited |
|||||||||||||||||||||||||||||||||
Gross profit |
182,975 |
229 |
(1) |
183,204 |
89,890 |
455 |
(1) |
90,345 |
105,374 |
1,261 |
(1) |
106,635 |
|||||||||||||||||||||||||||||
Gross margin |
50.5 |
% |
50.6 |
% |
36.7 |
% |
36.9 |
% |
34.8 |
% |
35.2 |
% |
|||||||||||||||||||||||||||||
2,734 |
(1) |
1,508 |
(1) |
2,079 |
(1) |
||||||||||||||||||||||||||||||||||||
22,786 |
(2) |
- |
(2) |
- |
(2) |
||||||||||||||||||||||||||||||||||||
Loss from operations |
(28,804) |
25,520 |
(3,284) |
(206,322) |
1,508 |
(204,814) |
(53,035) |
2,079 |
(50,956) |
||||||||||||||||||||||||||||||||
Operating margin |
(8.0) |
% |
(0.9) |
% |
(84.3) |
% |
(83.7) |
% |
(17.5) |
% |
(16.8) |
% |
|||||||||||||||||||||||||||||
2,734 |
(1) |
1,508 |
(1) |
2,079 |
(1) |
||||||||||||||||||||||||||||||||||||
22,786 |
(2) |
- |
(2) |
- |
(2) |
||||||||||||||||||||||||||||||||||||
179 |
(3) |
192 |
(3) |
(1,152) |
(3) |
||||||||||||||||||||||||||||||||||||
- |
(4) |
(3,092) |
(4) |
1,318 |
(4) |
||||||||||||||||||||||||||||||||||||
(573,860) |
(5) |
- |
(5) |
- |
(5) |
||||||||||||||||||||||||||||||||||||
(11,393) |
(6) |
- |
(6) |
- |
(6) |
||||||||||||||||||||||||||||||||||||
96,606 |
(7) |
- |
(7) |
- |
(7) |
||||||||||||||||||||||||||||||||||||
Net income/(loss) attributable to |
454,778 |
(462,948) |
(8,170) |
(133,998) |
(1,392) |
(135,390) |
(35,427) |
2,245 |
(33,182) |
||||||||||||||||||||||||||||||||
Net margin |
125.6 |
% |
(2.3) |
% |
(54.8) |
% |
(55.3) |
% |
(11.7) |
% |
(11.0) |
% |
|||||||||||||||||||||||||||||
Net income/(loss) per ADS-diluted |
6.25 |
(0.11) |
(1.84) |
(1.86) |
(0.49) |
(0.46) |
|||||||||||||||||||||||||||||||||||
Weighted average number of ADSs used in computing diluted net (loss)/income per ADS |
72,790,541 |
72,790,541 |
72,790,541 |
72,790,541 |
72,790,541 |
72,790,541 |
(1) Share-based compensation
(2) Impairment of goodwill
(3) Loss/(income) from equity method investments, net of impairment
(4) Fair value changes in investments, net
(5) Gain on disposal of available-for-sale debt investments
(6) Loss attributable to noncontrolling interest related to item (2)
(7) Accrued withholding taxes of item (5). Other non-GAAP to GAAP reconciling items have no income tax effect.
Reconciliations of Non-GAAP Results of Operations Measures to the Nearest Comparable GAAP Measures |
|||||||||||||||||||||||||||
(Amounts in thousands, except for number of ADSs and per ADS data) |
|||||||||||||||||||||||||||
Twelve Months Ended |
Twelve Months Ended |
||||||||||||||||||||||||||
GAAP |
Non-GAAP Adjustments |
Non- GAAP |
GAAP |
Non-GAAP Adjustments |
Non- GAAP |
||||||||||||||||||||||
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
||||||||||||||||||||||
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Unaudited |
Unaudited |
||||||||||||||||||||||
Gross profit |
649,559 |
2,613 |
(1) |
652,172 |
432,934 |
3,052 |
(1) |
435,986 |
|||||||||||||||||||
Gross margin |
53.7 |
% |
54.0 |
% |
42.0 |
% |
42.3 |
% |
|||||||||||||||||||
9,383 |
(1) |
9,582 |
(1) |
||||||||||||||||||||||||
22,786 |
(2) |
- |
(2) |
||||||||||||||||||||||||
Loss from operations |
(102,576) |
32,169 |
(70,407) |
(336,095) |
9,582 |
(326,513) |
|||||||||||||||||||||
Operating margin |
(8.5) |
% |
(5.8) |
% |
(32.6) |
% |
(31.7) |
% |
|||||||||||||||||||
9,383 |
(1) |
9,582 |
(1) |
||||||||||||||||||||||||
22,786 |
(2) |
- |
(2) |
||||||||||||||||||||||||
(5,598) |
(3) |
(401) |
(3) |
||||||||||||||||||||||||
- |
(4) |
(1,906) |
(4) |
||||||||||||||||||||||||
(573,860) |
(5) |
- |
(5) |
||||||||||||||||||||||||
(16,085) |
(6) |
- |
(6) |
||||||||||||||||||||||||
24,535 |
(7) |
- |
(7) |
||||||||||||||||||||||||
2,000 |
(8) |
- |
(8) |
||||||||||||||||||||||||
(11,393) |
(9) |
- |
(9) |
||||||||||||||||||||||||
96,606 |
(10) |
- |
(10) |
||||||||||||||||||||||||
Net income/(loss) attributable to |
417,976 |
(451,626) |
(33,650) |
(205,701) |
7,275 |
(198,426) |
|||||||||||||||||||||
Net margin |
34.6 |
% |
(2.8) |
% |
(20.0) |
% |
(19.3) |
% |
|||||||||||||||||||
Net income/(loss) per ADS-diluted |
5.74 |
(0.46) |
(2.83) |
(2.73) |
|||||||||||||||||||||||
Weighted average number of ADSs used in computing diluted |
72,790,541 |
72,790,541 |
72,790,541 |
72,790,541 |
(1) Share-based compensation
(2) Impairment of goodwill
(3) Income from equity method investments, net of impairment
(4) Fair value changes in investments, net
(5) Gain on disposal of available-for-sale debt investments
(6) Changes in fair value of forward contract in relation to disposal of investments in Particle
(7) Changes in fair value of loan related to co-sale of Particle shares
(8) Impairment of available-for-sale debt investments
(9) Loss attributable to noncontrolling interest related to item (2)
(10) Accrued withholding taxes of item (5). Other non-GAAP to GAAP reconciling items have no income tax effect.
View original content:https://www.prnewswire.com/news-releases/phoenix-new-media-reports-fourth-quarter-and-fiscal-year-2021-unaudited-financial-results-301501801.html
SOURCE