|
Cayman Islands
|
| |
7372
|
| |
Not Applicable
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer Identification Number)
|
|
|
David T. Zhang, Esq.
Benjamin W. James, Esq. Kirkland & Ellis International LLP c/o 26th Floor, Gloucester Tower, The Landmark 15 Queen’s Road Central, Hong Kong +852 3761-3300 |
| |
Aaron McParlan, Esq.
General Counsel Gjerdrums vei 19 0484 Oslo, Norway +47 2369-2400 |
| |
Dan Ouyang, Esq.
Wilson Sonsini Goodrich & Rosati Professional Corporation Unit 2901, 29F, Tower C, Beijing Yintai Centre, No. 2 Jianguomenwai Avenue, Chaoyang District Beijing 100022, P.R. China +86 10-6529-8300 |
|
|
Steve Lin, Esq.
Kirkland & Ellis International LLP 29th Floor, China World Office 2 No. 1 Jian Guo Men Wai Avenue Beijing 100004, P.R. China +86 10-5737-9315 |
| | | | |
Weiheng Chen, Esq.
Wilson Sonsini Goodrich & Rosati Suite 1509, 15/F, Jardine House, 1 Connaught Place, Central Hong Kong +852 3972-4955 |
|
| | ||||||||||||||||||||||||
Title of each class of securities to be registered
|
| |
Amounts to be
registered(2)(3) |
| |
Proposed maximum offering
price per share(3) |
| |
Proposed maximum aggregate
offering price(2)(3) |
| |
Amount of registration fee(4)
|
| ||||||||||||
Ordinary shares, par value US$0.0001 per share(1)
|
| | | | 22,080,000 | | | | | US$ | 6.00 | | | | | US$ | 132,480,000 | | | | | US$ | 16,493.76 | | |
|
| | |
Per ADS
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | US$ | | | | | US$ | | | ||
Underwriting discounts and commissions(1)
|
| | | US$ | | | | | | US$ | | | |
Proceeds, before expenses, to us
|
| | | US$ | | | | | | US$ | | | |
|
CICC
|
| |
Citigroup
|
|
|
(in alphabetical order)
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 48 | | | |
| | | | 50 | | | |
| | | | 53 | | | |
| | | | 56 | | | |
| | | | 85 | | | |
| | | | 104 | | | |
| | | | 112 | | | |
| | | | 114 | | | |
| | | | 116 | | | |
| | | | 127 | | | |
| | | | 135 | | | |
| | | | 137 | | | |
| | | | 145 | | | |
| | | | 154 | | | |
| | | | 155 | | | |
| | | | 156 | | | |
| | | | 157 | | | |
| | | | F-1 | | |
| | |
2016
|
| |
2017
|
| | | |||||||||||||||||||||||||||||
| | | | | | | | |||||||||||||||||||||||||||||||
| | |
Predecessor for
the period from January 1, 2016 to November 3, 2016 |
| | |
Successor
Group since inception on July 26, 2016 to December 31, 2016 |
| |
Unaudited
pro forma consolidated Group for the year ended December 31, 2016(1) |
| |
Successor
Group for the year ended December 31, 2017 |
| |
Successor
Group for the three months ended March 31, |
| |||||||||||||||||||||
| | |
2017
|
| |
2018(3)
|
| |||||||||||||||||||||||||||||||
| | | | | | | | | |
(US$ in thousands, except for percentages)
|
| | | | | | | | | |||||||||||||||||||
Operating revenue and other
income: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Operating revenue
|
| | | | 88,518 | | | | | | | 18,767 | | | | | | 107,285 | | | | | | 128,893 | | | | | | 25,475 | | | | | | 39,446 | | |
Other income
|
| | | | — | | | | | | | — | | | | | | — | | | | | | 5,460 | | | | | | — | | | | | | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Payouts to publishers and monetization
partners |
| | | | (638) | | | | | | | (469) | | | | | | (1,107) | | | | | | (1,303) | | | | | | (104) | | | | | | (678) | | |
Personnel expenses including
share-based remuneration |
| | | | (35,493) | | | | | | | (5,972) | | | | | | (41,465) | | | | | | (44,315) | | | | | | (8,726) | | | | | | (11,110) | | |
| | |
2016
|
| |
2017
|
| | | |||||||||||||||||||||||||||||
| | | | | | | | |||||||||||||||||||||||||||||||
| | |
Predecessor for
the period from January 1, 2016 to November 3, 2016 |
| | |
Successor
Group since inception on July 26, 2016 to December 31, 2016 |
| |
Unaudited
pro forma consolidated Group for the year ended December 31, 2016(1) |
| |
Successor
Group for the year ended December 31, 2017 |
| |
Successor
Group for the three months ended March 31, |
| |||||||||||||||||||||
| | |
2017
|
| |
2018(3)
|
| |||||||||||||||||||||||||||||||
| | | | | | | | | |
(US$ in thousands, except for percentages)
|
| | | | | | | | | |||||||||||||||||||
Depreciation and amortization
|
| | | | (9,586) | | | | | | | (3,082) | | | | | | (16,712) | | | | | | (16,604) | | | | | | (3,802) | | | | | | (3,388) | | |
Other operating expenses
|
| | | | (42,486) | | | | | | | (19,032) | | | | | | (55,418) | | | | | | (58,652) | | | | | | (10,311) | | | | | | (14,493) | | |
Restructuring costs
|
| | | | (3,911) | | | | | | | — | | | | | | (3,911) | | | | | | (3,240) | | | | | | (1,741) | | | | | | — | | |
Total operating expenses
|
| | | | (92,113) | | | | | | | (28,555) | | | | | | (118,613) | | | | | | (124,114) | | | | | | (24,683) | | | | | | (29,669) | | |
Operating profit (loss)
|
| | | | (3,595) | | | | | | | (9,788) | | | | | | (11,328) | | | | | | 10,239 | | | | | | 792 | | | | | | 9,776 | | |
Income (loss) from associates
and joint ventures: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Share of net income (loss) of
associates and joint ventures |
| | | | (2,664) | | | | | | | (237) | | | | | | (2,901) | | | | | | (1,670) | | | | | | (356) | | | | | | (1,009) | | |
Net financial income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Financial income
|
| | | | — | | | | | | | 37 | | | | | | 37 | | | | | | 1,054 | | | | | | 13 | | | | | | 95 | | |
Financial expense
|
| | | | (1,378) | | | | | | | (24) | | | | | | (1,402) | | | | | | (238) | | | | | | (62) | | | | | | (34) | | |
Net foreign exchange gains (losses)
|
| | | | (1,212) | | | | | | | 212 | | | | | | (1,000) | | | | | | (1,881) | | | | | | (315) | | | | | | 81 | | |
Total net financial income
(loss) |
| | | | (2,590) | | | | | | | 225 | | | | | | (2,365) | | | | | | (1,065) | | | | | | (364) | | | | | | 142 | | |
Net income (loss) before income taxes
|
| | | | (8,849) | | | | | | | (9,800) | | | | | | (16,594) | | | | | | 7,504 | | | | | | 73 | | | | | | 8,909 | | |
Income tax (expense) benefit
|
| | | | 743 | | | | | | | 2,096 | | | | | | 3,850 | | | | | | (1,440) | | | | | | (241) | | | | | | (2,289) | | |
Net income (loss)
|
| | | | (8,106) | | | | | | | (7,704) | | | | | | (12,744) | | | | | | 6,064 | | | | | | (168) | | | | | | 6,619 | | |
Pro forma net income (loss) per share data
|
| | | | | | | |||||||||||||||||||||||||||||||
Basic, US$(4)
|
| | | | (0.043) | | | | | | | (0.040) | | | | | | (0.067) | | | | | | 0.032 | | | | | | (0.001) | | | | | | 0.035 | | |
Diluted, US$(5)
|
| | | | (0.043) | | | | | | | (0.040) | | | | | | (0.067) | | | | | | 0.032 | | | | | | (0.001) | | | | | | 0.034 | | |
Non-IFRS Financial Measures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Adjusted EBITDA(2)
|
| | | | 10,816 | | | | | | | (6,706) | | | | | | 10,210 | | | | | | 34,119 | | | | | | 6,335 | | | | | | 15,613 | | |
Adjusted net income (loss)(2)
|
| | | | (7,229) | | | | | | | (8,264) | | | | | | (9,226) | | | | | | 17,796 | | | | | | 780 | | | | | | 9,870 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
||||||||||||
| | |
2016
|
| |
2017
|
| |
2018(1)
|
|||||||||
| | |
(US$ in thousands)
|
| | |||||||||||||
Summary Consolidated Statement of Financial Position Data: | | | | | | | | | | | | | | | ||||
Total non-current assets
|
| | | | 561,511 | | | | | | 561,989 | | | | | | 561,332 | |
Intangible assets
|
| | | | 124,536 | | | | | | 118,620 | | | | | | 118,028 | |
Investments in associates and joint ventures
|
| | | | 1,043 | | | | | | 5,517 | | | | | | 4,783 | |
Total current assets
|
| | | | 78,967 | | | | | | 74,311 | | | | | | 80,660 | |
Cash and cash equivalents
|
| | | | 34,181 | | | | | | 33,207 | | | | | | 39,300 | |
Total assets
|
| | | | 640,479 | | | | | | 636,300 | | | | | | 641,991 | |
Total equity
|
| | | | 568,197 | | | | | | 583,503 | | | | | | 591,266 | |
Total non-current liabilities
|
| | | | 19,010 | | | | | | 15,947 | | | | | | 15,527 | |
Total current liabilities
|
| | | | 53,272 | | | | | | 36,850 | | | | | | 35,199 | |
Total liabilities
|
| | | | 72,282 | | | | | | 52,797 | | | | | | 50,725 | |
Total equity and liabilities
|
| | | | 640,479 | | | | | | 636,300 | | | | | | 641,991 |
| | |
As of March 31, 2018
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | | | | | | | |
(unaudited)
|
| |||
| | |
(US$ thousands, except for
share and per share data) |
| |||||||||
Long-term borrowings: | | | | ||||||||||
Interest bearing loans
|
| | | | 1,950 | | | | | | 1,950 | | |
Total long-term borrowings
|
| | | | 1,950 | | | | | | 1,950 | | |
Equity: | | | | ||||||||||
Ordinary shares (US$0.0001 par value; 500,000,000 shares
authorized, 200,000,000 shares issued and outstanding on an actual basis and 220,359,090 shares issued and outstanding on an as adjusted basis) |
| | | | 0 | | | | | | 22 | | |
Contributed equity/Additional paid-in capital(1)
|
| | | | 576,531 | | | | | | 730,120 | | |
Retained earnings
|
| | | | 12,726 | | | | | | 12,726 | | |
Other component of equity
|
| | | | 2,009 | | | | | | 2,009 | | |
Total equity
|
| | | | 591,266 | | | | | | 744,877 | | |
Total capitalization(1)(2)
|
| | | | 593,216 | | | | | | 746,827 | | |
|
| | |
Per Ordinary
Share |
| |
Per ADS
|
| ||||||
Assumed initial public offering price
|
| | | US$ | 5.50 | | | | | US$ | 11.00 | | |
Net tangible book value as of March 31, 2018
|
| | | US$ | 0.23 | | | | | US$ | 0.47 | | |
As adjusted net tangible book value after giving effect to this offering and the Concurrent Private Placements as of March 31, 2018
|
| | | US$ | 0.93 | | | | | US$ | 1.86 | | |
Increase in net tangible book value attributable to this offering
|
| | | US$ | 0.70 | | | | | US$ | 1.39 | | |
Amount of dilution in net tangible book value to new investors in the offering
|
| | | US$ | 4.57 | | | | | US$ | 9.14 | | |
| | |
Ordinary Shares
Purchased |
| |
Total Consideration
|
| |
Average Price
|
| | |||||||||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount in
US$ thousands |
| |
Percent
|
| |
per
Ordinary Share |
| |
Per ADS
|
| | ||||||||||||||||||||
Existing shareholders
|
| | | | 200,000,000 | | | | | | 86.9% | | | | | | 576,531 | | | | | | 77.7% | | | | | | 2.88 | | | | | | 5.77 | | | | | |
New investors
|
| | | | 30,109,090 | | | | | | 13.1% | | | | | | 165,600 | | | | | | 22.3% | | | | | | 5.50 | | | | | | 11.00 | | | | ||
Total | | | | | 230,109,090 | | | | | | 100.0% | | | | | | 742,131 | | | | | | 100.0% | | | | | | | | | | | | | | | | ||
|
| | |
2016
|
| |
2017
|
| | | |||||||||||||||||||||||||||||
| | | | | | | | |||||||||||||||||||||||||||||||
| | |
Predecessor
for the period from January 1, 2016 to November 3, 2016 |
| | |
Successor
Group since inception on July 26, 2016 to December 31, 2016 |
| |
Unaudited
pro forma consolidated Group for the year ended December 31, 2016(1) |
| |
Successor
Group for the year ended December 31, 2017 |
| |
Successor
Group for the three months ended March 31, |
| |||||||||||||||||||||
| | |
2017
|
| |
2018(3)
|
| |||||||||||||||||||||||||||||||
| | | | | | | | | |
(US$ in thousands, except for percentages)
|
| | | | | | | | | |||||||||||||||||||
Operating revenue and other
income: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Operating revenue
|
| | | | 88,518 | | | | | | | 18,767 | | | | | | 107,285 | | | | | | 128,893 | | | | | | 25,475 | | | | | | 39,446 | | |
Other income
|
| | | | — | | | | | | | — | | | | | | — | | | | | | 5,460 | | | | | | — | | | | | | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Payouts to publishers and monetization partners
|
| | | | (638) | | | | | | | (469) | | | | | | (1,107) | | | | | | (1,303) | | | | | | (104) | | | | | | (678) | | |
Personnel expenses including share-based remuneration
|
| | | | (35,493) | | | | | | | (5,972) | | | | | | (41,465) | | | | | | (44,315) | | | | | | (8,726) | | | | | | (11,110) | | |
Depreciation and amortization
|
| | | | (9,586) | | | | | | | (3,082) | | | | | | (16,712) | | | | | | (16,604) | | | | | | (3,802) | | | | | | (3,388) | | |
Other operating expenses
|
| | | | (42,486) | | | | | | | (19,032) | | | | | | (55,418) | | | | | | (58,652) | | | | | | (10,311) | | | | | | (14,993) | | |
Restructuring costs
|
| | | | (3,911) | | | | | | | — | | | | | | (3,911) | | | | | | (3,240) | | | | | | (1,741) | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | |
| | |
2016
|
| |
2017
|
| | | |||||||||||||||||||||||||||||
| | | | | | | | |||||||||||||||||||||||||||||||
| | |
Predecessor
for the period from January 1, 2016 to November 3, 2016 |
| | |
Successor
Group since inception on July 26, 2016 to December 31, 2016 |
| |
Unaudited
pro forma consolidated Group for the year ended December 31, 2016(1) |
| |
Successor
Group for the year ended December 31, 2017 |
| |
Successor
Group for the three months ended March 31, |
| |||||||||||||||||||||
| | |
2017
|
| |
2018(3)
|
| |||||||||||||||||||||||||||||||
| | | | | | | | | |
(US$ in thousands, except for percentages)
|
| | | | | | | | | |||||||||||||||||||
Total operating expenses
|
| | | | (92,113) | | | | | | | (28,555) | | | | | | (118,613) | | | | | | (124,114) | | | | | | (24,683) | | | | | | (29,669) | | |
Operating profit (loss)
|
| | | | (3,595) | | | | | | | (9,788) | | | | | | (11,328) | | | | | | 10,239 | | | | | | 792 | | | | | | 9,776 | | |
Income (loss) from associate
and joint ventures: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Share of net income (loss) of associates and joint ventures
|
| | | | (2,664) | | | | | | | (237) | | | | | | (2,901) | | | | | | (1,670) | | | | | | (356) | | | | | | (1,009) | | |
Net financial income (loss):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Financial income
|
| | | | — | | | | | | | 37 | | | | | | 37 | | | | | | 1,054 | | | | | | 13 | | | | | | 95 | | |
Financial expense
|
| | | | (1,378) | | | | | | | (24) | | | | | | (1,402) | | | | | | (238) | | | | | | (62) | | | | | | (34) | | |
Net foreign exchange gains
(losses) |
| | | | (1,212) | | | | | | | 212 | | | | | | (1,000) | | | | | | (1,881) | | | | | | (315) | | | | | | 81 | | |
Total net financial income (loss)
|
| | | | (2,590) | | | | | | | 225 | | | | | | (2,365) | | | | | | (1,065) | | | | | | (364) | | | | | | 142 | | |
Net income (loss) before income taxes
|
| | | | (8,849) | | | | | | | (9,800) | | | | | | (16,594) | | | | | | 7,504 | | | | | | 73 | | | | | | 8,909 | | |
Income tax (expense) benefit
|
| | | | 743 | | | | | | | 2,096 | | | | | | 3,850 | | | | | | (1,440) | | | | | | (241) | | | | | | (2,289) | | |
Net income (loss)
|
| | | | (8,106) | | | | | | | (7,704) | | | | | | (12,744) | | | | | | 6,064 | | | | | | (168) | | | | | | 6,619 | | |
Pro forma basis and diluted
income (loss) per share data |
| | | | | | | |||||||||||||||||||||||||||||||
Basic, US$(4)
|
| | | | (0.043) | | | | | | | (0.040) | | | | | | (0.067) | | | | | | 0.032 | | | | | | (0.001) | | | | | | 0.035 | | |
Diluted, US$(5)
|
| | | | (0.043) | | | | | | | (0.040) | | | | | | (0.067) | | | | | | 0.032 | | | | | | (0.001) | | | | | | 0.034 | | |
Non-IFRS Financial Measures
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Adjusted EBITDA(2)
|
| | | | 10,816 | | | | | | | (6,706) | | | | | | 10,210 | | | | | | 34,119 | | | | | | 6,335 | | | | | | 15,613 | | |
Adjusted net income (loss)(2)
|
| | | | (7,229) | | | | | | | (8,264) | | | | | | (9,226) | | | | | | 17,796 | | | | | | 780 | | | | | | 9,870 | | |
| | |
As of
December 31, |
| |
As of
March 31, |
| |||||||||||||||
| | |
2016
|
| |
2017
|
| |
2018(1)
|
| | |||||||||||
| | |
(US$ in thousands)
|
| | | ||||||||||||||||
Selected Consolidated Statement of Financial Position Data: | | | | | | | | | | | | | | | | |||||||
Total non-current assets
|
| | | | 561,511 | | | | | | 561,989 | | | | | | 561,332 | | | | ||
Intangible assets
|
| | | | 124,536 | | | | | | 118,620 | | | | | | 118,028 | | | | ||
Investments in associates and joint ventures
|
| | | | 1,043 | | | | | | 5,517 | | | | | | 4,783 | | | | ||
Total current assets
|
| | | | 78,967 | | | | | | 74,311 | | | | | | 80,660 | | | | ||
Cash and cash equivalents
|
| | | | 34,181 | | | | | | 33,207 | | | | | | 39,300 | | | | ||
Total assets
|
| | | | 640,479 | | | | | | 636,300 | | | | | | 641,991 | | | | ||
Total equity
|
| | | | 568,197 | | | | | | 583,503 | | | | | | 591,266 | | | | ||
Total non-current liabilities
|
| | | | 19,010 | | | | | | 15,947 | | | | | | 15,527 | | | | ||
Total current liabilities
|
| | | | 53,272 | | | | | | 36,850 | | | | | | 35,199 | | | | ||
Total liabilities
|
| | | | 72,282 | | | | | | 52,797 | | | | | | 50,725 | | | | ||
Total equity and liabilities
|
| | | | 640,479 | | | | | | 636,300 | | | | | | 641,991 | | | |
| | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2016 |
| |
June 30,
2016 |
| |
Sept 30,
2016 |
| |
Dec 31,
2016 |
| |
March 31,
2017 |
| |
June 30,
2017 |
| |
Sept 30,
2017 |
| |
Dec 31,
2017 |
| |
March 31,
2018(1) |
| |||||||||||||||||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Smartphone average MAUs
|
| | | | 141.3(1) | | | | | | 138.1 | | | | | | 146.1 | | | | | | 164.1 | | | | | | 160.0(1) | | | | | | 160.6 | | | | | | 171.5 | | | | | | 180.4 | | | | | | 182.0 | | |
PC average MAUs
|
| | | | 51.7 | | | | | | 45.3 | | | | | | 40.5 | | | | | | 42.2 | | | | | | 42.6 | | | | | | 45.6 | | | | | | 49.4 | | | | | | 54.8 | | | | | | 57.4 | | |
Opera News average MAUs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9.1(2) | | | | | | 24.8 | | | | | | 39.3 | | | | | | 72.4 | | | | | | 90.2 | | |
| | |
Predecessor
for the period from January 1, 2016 to November 3, 2016 |
| | |
Successor
Group from inception on July 26, 2016 to December 31, 2016 |
| |
Pro forma
adjustments |
| |
Notes
|
| |
Unaudited
pro forma consolidated Group for the year ended December 31, 2016 |
| | | | |||||||||||||||||||||
| | | | | | | | | |
(US$ in thousands)
|
| | | | | | | | | | | | | | | | |||||||||||||||
Operating revenue and other income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Operating revenue
|
| | | | 88,518 | | | | | | | 18,767 | | | | | | — | | | | | | | | | | | | 107,285 | | | | | | ||||||
Other income
|
| | | | — | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | ||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Payouts to publishers and monetization partners
|
| | | | (638) | | | | | | | (469) | | | | | | — | | | | | | | | | | | | (1,107) | | | | | | ||||||
Personnel expenses including share-based remuneration
|
| | | | (35,493) | | | | | | | (5,972) | | | | | | — | | | | | | | | | | | | (41,465) | | | | | | ||||||
Depreciation and amortization
|
| | | | (9,586) | | | | | | | (3,082) | | | | | | (4,044) | | | | |
|
(1
)
|
| | | | | (16,712) | | | | | | ||||||
Other operating expenses
|
| | | | (42,486) | | | | | | | (19,032) | | | | | | 6,100 | | | | |
|
(2
)
|
| | | | | (55,418) | | | | | | ||||||
Restructuring costs
|
| | | | (3,911) | | | | | | | — | | | | | | — | | | | | | | | | | | | (3,911) | | | | | | ||||||
Total operating expenses
|
| | | | (92,113) | | | | | | | (28,555) | | | | | | 2,056 | | | | | | | | | | | | (118,613) | | | | | | ||||||
Operating profit (loss)
|
| | | | (3,595) | | | | | | | (9,788) | | | | | | 2,056 | | | | | | | | | | | | (11,328) | | | | | | ||||||
Income (loss) from associates and joint ventures:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Share of net income (loss) of associates and joint ventures
|
| | | | (2,664) | | | | | | | (237) | | | | | | — | | | | | | | | | | | | (2,901) | | | | | | ||||||
Net financial income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Financial income
|
| | | | — | | | | | | | 37 | | | | | | — | | | | | | | | | | | | 37 | | | | | | ||||||
Financial expense
|
| | | | (1,378) | | | | | | | (24) | | | | | | — | | | | | | | | | | | | (1,402) | | | | | | ||||||
Net foreign exchange gains (losses)
|
| | | | (1,212) | | | | | | | 212 | | | | | | — | | | | | | | | | | | | (1,000) | | | | | | ||||||
Total net financial income (loss)
|
| | | | (2,590) | | | | | | | 225 | | | | | | — | | | | | | | | | | | | (2,365) | | | | | | ||||||
Net income (loss) before income taxes
|
| | | | (8,849) | | | | | | | (9,800) | | | | | | 2,056 | | | | | | | | | | | | (16,594) | | | | | | ||||||
Income tax (expense) benefit
|
| | | | 743 | | | | | | | 2,096 | | | | | | 1,011 | | | | |
|
(3
)
|
| | | | | 3,850 | | | | | | ||||||
Net income (loss)
|
| | | | (8,106) | | | | | | | (7,704) | | | | | | 3,067 | | | | | | | | | | | | (12,744) | | | | | | ||||||
| | | | | | | | | | | | | | | | | | | | |
| | |
Predecessor for
the period from January 1, 2016 to acquisition on November 3, 2016 |
| | |
Successor
Group from inception on July 26, 2016 to December 31, 2016 |
| |
Pro forma
adjustments |
| |
Unaudited
pro forma consolidated Group for the year ended December 31, 2016 |
| ||||||||||||
| | | | | | | | | |
(US$ in thousands)
|
| | ||||||||||||||
Pro forma operating revenue by revenue type: | | | | | | | | | | | | |||||||||||||||
Search | | | | | 44,347 | | | | | | | 10,215 | | | | | | — | | | | | | 54,561 | | |
Advertising | | | | | 27,960 | | | | | | | 5,219 | | | | | | — | | | | | | 33,180 | | |
Technology licensing/other
|
| | | | 16,211 | | | | | | | 3,333 | | | | | | — | | | | | | 19,544 | | |
Total operating revenue
|
| | | | 88,518 | | | | | | | 18,767 | | | | | | — | | | | | | 107,285 | | |
Pro forma operating revenue by customer location: | | | | | | | | | | | | |||||||||||||||
Ireland | | | | | 32,730 | | | | | | | 9,310 | | | | | | — | | | | | | 42,041 | | |
Russia | | | | | 13,883 | | | | | | | 2,868 | | | | | | — | | | | | | 16,751 | | |
Other | | | | | 41,904 | | | | | | | 6,589 | | | | | | — | | | | | | 48,494 | | |
Total operating revenue
|
| | | | 88,518 | | | | | | | 18,767 | | | | | | — | | | | | | 107,285 | | |
Pro forma personnel expenses including share-based remuneration:
|
| | | | | | | | | | | |||||||||||||||
Personnel expenses excluding share-based remuneration
|
| | | | 34,579 | | | | | | | 5,972 | | | | | | — | | | | | | 40,551 | | |
Share-based remuneration, including related social security costs
|
| | | | 914 | | | | | | | — | | | | | | — | | | | | | 914 | | |
Total personnel expenses including share-based remuneration
|
| | | | 35,493 | | | | | | | 5,972 | | | | | | — | | | | | | 41,465 | | |
Pro forma other operating expenses: | | | | | | | | | | | | |||||||||||||||
Marketing and distribution
|
| | | | 22,550 | | | | | | | 7,980 | | | | | | — | | | | | | 30,530 | | |
Hosting | | | | | 7,894 | | | | | | | 2,215 | | | | | | — | | | | | | 10,109 | | |
Audit, legal and other advisory services
|
| | | | 1,577 | | | | | | | 6,359 | | | | | | (6,100) | | | | | | 1,836 | | |
Software license fees
|
| | | | 1,068 | | | | | | | 253 | | | | | | — | | | | | | 1,320 | | |
Rent and other office expenses
|
| | | | 3,407 | | | | | | | 545 | | | | | | — | | | | | | 3,952 | | |
Travel | | | | | 1,880 | | | | | | | 983 | | | | | | — | | | | | | 2,862 | | |
Other | | | | | 4,110 | | | | | | | 698 | | | | | | — | | | | | | 4,808 | | |
Total other operating expenses
|
| | | | 42,486 | | | | | | | 19,032 | | | | | | (6,100) | | | | | | 55,418 | | |
| | | | | | | | | | | | | | |
| | |
2016
|
| |
2017
|
| | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Predecessor
for the period from January 1, 2016 to November 3, 2016 |
| |
% of total
operating revenue |
| | |
Successor
Group from inception on July 26, 2016 to December 31, 2016 |
| |
% of total
operating revenue |
| |
Unaudited
pro forma consolidated Group for the year ended December 31, 2016 |
| |
% of total
operating revenue |
| |
Successor
Group for the year ended December 31, 2017 |
| |
% of total
operating revenue |
| | | | | ||||||||||||||||||||||||||||||||||||||||||||
| | |
Successor Group for the
three months ended March 31, |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
% of total
operating revenue |
| |
2018(1)
|
| |
% of total
operating revenue |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | |
(US$ in thousands, except for percentages)
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Operating revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Search
|
| | | | 44,347 | | | | | | 50.1 | | | | | | | 10,215 | | | | | | 54.4 | | | | | | 54,561 | | | | | | 50.9 | | | | | | 68,192 | | | | | | 52.9 | | | | | | 15,392 | | | | | | 60.4 | | | | | | 20,217 | | | | | | 51.3 | | |
Advertising
|
| | | | 27,960 | | | | | | 31.6 | | | | | | | 5,219 | | | | | | 27.8 | | | | | | 33,180 | | | | | | 30.9 | | | | | | 41,047 | | | | | | 31.8 | | | | | | 7,208 | | | | | | 28.3 | | | | | | 12,916 | | | | | | 32.7 | | |
Technology licensing/
other |
| | | | 16,211 | | | | | | 18.3 | | | | | | | 3,333 | | | | | | 17.8 | | | | | | 19,544 | | | | | | 18.2 | | | | | | 19,653 | | | | | | 15.2 | | | | | | 2,875 | | | | | | 11.3 | | | | | | 6,313 | | | | | | 16.0 | | |
Total operating revenue
|
| | | | 88,518 | | | | | | 100.0 | | | | | | | 18,767 | | | | | | 100.0 | | | | | | 107,285 | | | | | | 100.0 | | | | | | 128,893 | | | | | | 100.0 | | | | | | 25,425 | | | | | | 100.0 | | | | | | 39,446 | | | | | | 100.0 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
2016
|
| |
2017
|
| | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | |