Form
20-F x
|
Form
40-F o
|
Yes
o
|
No
x
|
Exhibit
Number
|
Page
|
|
1.1
|
KongZhong
Corporation Reports Unaudited First Quarter 2009 Financial
Results
|
4
|
KONGZHONG
CORPORATION
|
|||
Date:
May 13, 2009
|
|||
By:
|
/s/
Leilei Wang
|
||
Name:
|
Leilei
Wang
|
||
Title:
|
Chief
Executive Officer
|
l
|
Revenues
exceeded guidance – Total revenues for the first quarter of 2009 (“1Q09”)
increased 38% year-over-year and increased 11%
quarter-over-quarter to $ 29.6 million (“mn”), exceeding the Company’s
first-quarter revenue guidance of $27.5 mn to $28.5
mn.
|
l
|
Gross
margin stabilized - Total gross margin was 49% in 1Q09 or roughly the same
level as in the fourth quarter of 2008
(“4Q08”).
|
l
|
Mobile
game accounted for 17% of total revenue in 1Q09, compared to 10% in
4Q08
|
l
|
Significant
increase in net income - 1Q09 net income was $2.52 mn, a significant
increase compared with 4Q08 net income of $ 0.52 mn. Diluted
net income per ADS was $0.07 based on 36.74 mn ADS outstanding as of March
31, 2009.
|
l
|
Non-GAAP
net income was $3.73 mn and Non-GAAP diluted net income per ADS was
$0.10. (Non-GAAP Financial Measures
are described and reconciled to the corresponding GAAP measures in the
section titled “Non-GAAP Financial
Measures.”)
|
l
|
$141.67
mn in cash and cash equivalents – As of March 31, 2009, the Company had $
141.67 mn in cash and cash equivalents, including funds received from the
issuance of US$ 6.78 mn in convertible senior notes to Nokia Growth
Partners.
|
For
the Three
Months
Ended
March
31,
2008
(US$
thousands)
|
For
the Three
Months
Ended
December
31,
2008
(US$
thousands)
|
For
the Three
Months
Ended
March
31,
2009
(US$
thousands)
|
||||||||||
Revenues
|
$ | 21,386 | $ | 26,736 | $ | 29,586 | ||||||
WVAS
|
19,921 | 23,246 | 23,658 | |||||||||
Mobile
Games
|
1,224 | 2,698 | 4,944 | |||||||||
Wireless
Internet Service
|
241 | 792 | 984 | |||||||||
Cost
of Revenue
|
$ | 11,820 | $ | 13,585 | $ | 15,010 | ||||||
WVAS
|
10,717 | 12,201 | 12,470 | |||||||||
Mobile
Games
|
870 | 1,053 | 2,045 | |||||||||
Wireless
Internet Service
|
233 | 331 | 495 | |||||||||
Gross
profit
|
$ | 9,566 | $ | 13,151 | $ | 14,576 | ||||||
WVAS
|
9,204 | 11,045 | 11,188 | |||||||||
Mobile
Games
|
354 | 1,645 | 2,899 | |||||||||
Wireless
Internet Service
|
8 | 461 | 489 | |||||||||
Gross
profit ratio
|
45 | % | 49 | % | 49 | % | ||||||
WVAS
|
46 | % | 48 | % | 47 | % | ||||||
Mobile
Games
|
29 | % | 61 | % | 59 | % | ||||||
Wireless
Internet Service
|
3 | % | 58 | % | 50 | % |
For
the Three
Months
Ended March 31,
2008
|
For
the Three
Months
Ended December 31, 2008
|
For
the Three
Months
Ended March 31,
2009
|
||||||||||
Product
development
|
3,576 | $ | 4,165 | $ | 4,848 | |||||||
Sales
and marketing
|
5,422 | 5,816 | 4,077 | |||||||||
General
and administrative
|
1,667 | 3,571 | 3,018 | |||||||||
Total
Operating Expenses
|
$ | 10,665 | $ | 13,552 | $ | 11,943 |
l
|
As
of March 31, 2009, the Company had $141.67 million in cash and cash
equivalents.
|
l
|
On
March 18, 2009, the Company closed the agreement with Nokia Growth
Partners to receive $6,775,400 investment in the form of senior
convertible notes. We recognized $4,345,263 in the form of a
debt discount, which will be amortized over five
years. Correspondingly, based on the relative fair value
allocation, we also recognized additional paid in capital from the
simultaneously issued warrants in the amount of $677,331 and additional
paid in capital from the note’s beneficial conversion feature in the
amount of $3,667,932. In the first quarter of 2009, the
amortization of the debt discount was $13,631, and debt interest payable
was $20,678.
|
For
the Three Months Ended
March
31,
2008
|
For
the Three Months Ended
December
31,
2008
|
For
the Three Months Ended
March
31,
2009
|
||||||||||
Revenues
|
$ | 21,386 | $ | 26,736 | $ | 29,586 | ||||||
Cost
of revenues
|
11,820 | 13,585 | 15,010 | |||||||||
Gross
profit
|
9,566 | 13,151 | 14,576 | |||||||||
Operating
expenses
|
|
|||||||||||
Product
development
|
3,576 | 4,165 | 4,848 | |||||||||
Sales
& marketing
|
5,422 | 5,816 | 4,077 | |||||||||
General
& administrative
|
1,667 | 3,571 | 3,018 | |||||||||
Total
operating expenses
|
10,665 | 13,552 | 11,943 | |||||||||
Operating
profit (loss)
|
(1,099 | ) | (401 | ) | 2,633 | |||||||
Interest
income
|
1,273 | 1,103 | 1,032 | |||||||||
Interest
expense on convertible notes
|
- | - | 34 | |||||||||
Income before
tax expense
|
174 | 702 | 3,631 | |||||||||
Income
tax expense
|
86 | 180 | 1,110 | |||||||||
Net
income
|
$ | 88 | $ | 522 | $ | 2,521 | ||||||
|
||||||||||||
Basic
earnings per ADS
|
$ | 0.00 | $ | 0.01 | $ | 0.07 | ||||||
Diluted
earnings per ADS
|
$ | 0.00 | $ | 0.01 | $ | 0.07 | ||||||
Weighted
average ADS outstanding (million)
|
35.58 | 35.64 | 35.40 | |||||||||
Weighted
average ADS used in diluted EPS calculation (million)
|
35.93 | 35.93 | 36.74 |
For
the Three
Months
Ended
March
31, 2008
|
For
the Three
Months
Ended
March
31, 2009
|
|||||||
Cash
Flows From Operating Activities
|
||||||||
Net
Income
|
$ | 88 | $ | 2,521 | ||||
Adjustments
to reconcile net income to net cash
|
||||||||
provided
by operating activities
|
||||||||
Share-based
compensation
|
671 | 1,014 | ||||||
Depreciation
and amortization
|
746 | 622 | ||||||
Disposal
of property and equipment
|
- | (4 | ) | |||||
Amortization
of the debt discount
|
- | 14 | ||||||
Changes
in operating assets and liabilities
|
810 | (2,809 | ) | |||||
Net
Cash Provided by Operating Activities
|
2,315 | 1,358 | ||||||
- | ||||||||
Cash
Flows From Investing Activities
|
||||||||
Purchases
of subsidiaries, net of cash acquired
|
- | (729 | ) | |||||
Purchase
of long-term investment
|
(1,500 | ) | - | |||||
Purchase
of property and equipment
|
(328 | ) | (281 | ) | ||||
Proceeds
from disposal of property and equipment
|
- | 4 | ||||||
Net
Cash Used in Investing Activities
|
(1,828 | ) | (1,006 | ) | ||||
Cash
Flows From Financing Activities
|
||||||||
Proceeds
from issuance of Convertible Note
|
- | 6,775 | ||||||
Proceeds
from exercise of share options
|
- | 36 | ||||||
Stock
Repurchase
|
- | (1,559 | ) | |||||
Net
Cash Provided by Financing Activities
|
- | 5,252 | ||||||
Effect
of foreign exchange rate changes
|
3,981 | 7 | ||||||
Net
increase in Cash and Cash Equivalents
|
$ | 4,468 | $ | 5,611 | ||||
Cash
and Cash Equivalents, Beginning of Period
|
$ | 122,343 | $ | 136,054 | ||||
Cash
and Cash Equivalents, End of Period
|
$ | 126,811 | $ | 141,665 |
March
31,
2008
|
December
31,
2008
|
March
31,
2009
|
||||||||||
Cash
and cash equivalents
|
$ | 126,811 | $ | 136,054 | $ | 141,665 | ||||||
Accounts
receivable (net)
|
15,874 | 16,196 | 19,216 | |||||||||
Other
current assets
|
4,381 | 3,389 | 3,700 | |||||||||
Total
current assets
|
147,066 | 155,639 | 164,581 | |||||||||
Rental
deposits
|
465 | 524 | 529 | |||||||||
Intangible
assets (net)
|
1,132 | 674 | 652 | |||||||||
Property
and equipment (net)
|
3,357 | 3,368 | 3,159 | |||||||||
Long-term
investments
|
1,500 | 2,964 | 2,963 | |||||||||
Goodwill
|
36,361 | 15,683 | 16,564 | |||||||||
Total
assets
|
$ | 189,881 | $ | 178,852 | $ | 188,448 | ||||||
Accounts
payable
|
$ | 7,547 | $ | 10,792 | $ | 9,329 | ||||||
Other
current liabilities
|
5,420 | 7,316 | 9,556 | |||||||||
Total
current liabilities
|
12,967 | 18,108 | 18,885 | |||||||||
Convertible
notes
|
- | - | 2,464 | |||||||||
Non-current
deferred tax liability
|
147 | 56 | 44 | |||||||||
Total
liabilities
|
$ | 13,114 | $ | 18,164 | $ | 21,393 | ||||||
Shareholders’
equity
|
176,767 | 160,688 | 167,055 | |||||||||
Total
liabilities & shareholders’ equity
|
$ | 189,881 | $ | 178,852 | $ | 188,448 |
For
the Three Months Ended
March
31,
2008
(US$
thousands)
|
For
the Three Months Ended
December
31,
2008
(US$
thousands)
|
For
the Three Months Ended
March
31,
2009
(US$
thousands)
|
||||||||||
GAAP
Net Income
|
$ | 88 | $ | 522 | $ | 2,521 | ||||||
Share-based
compensation
|
671 | 418 | 1,014 | |||||||||
Interest
expense on convertible notes
|
- | - | 34 | |||||||||
Amortization
of intangibles
|
189 | 152 | 159 | |||||||||
Non-GAAP
Net Income
|
$ | 948 | $ | 1,092 | $ | 3,728 | ||||||
Non-GAAP
diluted net income per ADS (Note 1)
|
$ | 0.03 | $ | 0.03 | $ | 0.10 |
Investor
Contact:
|
Media
Contact:
|
||
Jay
Chang
|
Xiaohu
Wang
|
||
Chief
Financial Officer
|
Manager
|
||
Tel.:
|
(+86-10)
8857 6000
|
Tel:
|
(+86-10)
8857 6000
|
Fax:
|
(+86-10)
8857 5891
|
Fax:
|
(+86-10)
8857 5900
|
E-mail:
|
ir@kongzhong.com
|
E-mail:
|
xiaohu@kongzhong.com
|