LINKTONE LTD. (ADR) 
By BEIJING, June 9, 2011 /PRNewswire-Asia-FirstCall/ -- Linktone Ltd. (NASDAQ: LTON), a provider of media and entertainment content and services in key strategic markets in Asia, today announced its financial results for the first quarter ended March 31, 2011.
UNAUDITED RESULTS FOR THE FIRST QUARTER
US$ million, except for per
ADS items Three months ended
March 31, December 31, March 31,
2011 2010 2010
---------- ------------- ----------
Gross Revenues $13.9 $16.1 $19.0
Gross Profit 4.9 4.6 4.9
Operating Income/(Loss) (0.5) (2.4) 0.0
GAAP Net Income/(Loss)
from Continuing Operations 0.9 (1.7) 0.1
GAAP Net Income/(Loss) 0.9 (1.4) 0.1
=== ==== ===
GAAP Net Income/(Loss) per
ADS (Diluted) $0.02 ($0.03) $0.00
===== ====== =====
Non-GAAP Net Income/(Loss) 0.9 (0.1) 0.2
=== ==== ===
Non-GAAP Net Income/
(Loss) per ADS (Diluted) $0.02 ($0.00) $0.00
===== ====== =====
Cash and cash equivalents as well as short-term investments available for sale totaled $97.4 million, or $2.31 per diluted ADS, as of March 31, 2011, compared with $93.0 million as of December 31, 2010.
Linktone's financial results for the three months ended March 31, 2011 included the following:
Gross revenues declined due primarily to further constraints implemented by the telecom network operators in the People's Republic of China ("PRC") regarding SMS services, as well as lower than expected box office sales from theatrical titles distributed by the Company's majority owned subsidiary InnoForm Group and an increase in competition from parallel DVD imports from lower cost distributors.
GAAP net income improved largely as a result of improved gross margins and reduced operating expenses associated with increased operational efficiency, a gain of $0.2 million from the open market sale of $10 million of senior secured notes in Aerospace Satellite, and the reversal of a provision against trade receivables in the first quarter of 2011 in the amount of $0.04 million, compared with a $1.2 million provision related to a loan receivable recorded in the fourth quarter of 2010.
"We have effectively transitioned Linktone from being solely a mobile value-added content and service provider in the PRC, to a diversified media and entertainment company operating in multiple markets. While our first quarter revenue fell below expectations based largely on weaker than anticipated data-related services due to ongoing policy tightening and other changes at the telecom network operators in the PRC, we continued to shift our product mix beyond data and audio-related services, which accounted for 66% of revenue in the 2011 first quarter, compared with 98% of revenue in the same period in 2010," said Group Chief Executive Officer Hary Tanoesoedibjo. "To further offset the instability within the PRC's mobile market, we remain focused on our strategy to diversify our revenue base and enter new markets to expand our geographic reach. To this end, we continue to seek opportunities to broaden our portfolio of products and services and increase our presence in strategically targeted locations throughout Asia.
"Although our mobile offerings remain an important part of our strategy and we plan to continue delivering value-added products and services to Chinese mobile users, we believe a tremendous opportunity exists in cinema, television and other forms of media distribution throughout Asia," Mr. Tanoesoedibjo continued. "We are working diligently to expand our distribution capabilities through new agreements in markets such as Indonesia, Hong Kong, Malaysia and Singapore where we believe we can quickly build a solid foundation for growth and market share expansion. Given our management team's breadth of experience in both traditional and new media development, we believe Linktone is poised to be a leader in the advancement of the media, entertainment and edutainment industries in Southeast Asia as we continue to execute on our strategic objectives."
FIRST QUARTER REVENUE MIX
Linktone's first quarter revenue mix includes VAS data-related services (SMS, MMS, WAP, and Java), VAS audio-related services (IVR and CRBT), sales of media content, and mobile and PC games. The breakdown of revenue in the first quarter was as follows:
Three months ended
------------------
US$ million,
except for % March 31, 2011 December 31, 2010
-------------- -----------------
% of
Gross Gross Gross % of Gross
Revenues Revenues Revenues Revenues
VAS Data-
related
services $7.1 51% $10.1 63%
VAS Audio-
related
services 2.1 15% 1.1 7%
Media content 3.7 27% 4.1 25%
Mobile games 0.6 4% 0.5 3%
PC games 0.4 3% 0.3 2%
Total gross
revenue $13.9 100% $16.1 100%
===== === ===== ===
The shift in first quarter 2011 revenue mix was primarily related to a decline in SMS revenue from data-related services, partially offset by an increase in IVR revenue from audio-related services.
Data-related services revenue was $7.1 million, representing 51% of gross revenues, compared with $10.1 million, or 63% of gross revenues for the fourth quarter of 2010. The sequential decrease was primarily due to lower revenue from SMS in Linktone's operations in the PRC, which was impacted by ongoing policy tightening at China Mobile Communications Corporation ("CMCC") and China United Telecommunications Corporation ("CU"), two of the key telecom network operators with which Linktone partners in the PRC.
The breakdown of data-related services revenue in the first quarter was as follows:
Three months ended
------------------
US$ million,
except for % March 31, 2011 December 31, 2010
-------------- -----------------
% of
Gross Gross Gross % of Gross
Revenues Revenues Revenues Revenues
SMS $5.6 40% $8.7 54%
MMS 0.7 5% 0.8 5%
WAP and JAVA 0.8 6% 0.6 4%
Total Data-
related
services $7.1 51% $10.1 63%
==== === ===== ===
-- Short messaging services ("SMS") revenue decreased sequentially,
primarily due to the above-mentioned policy tightening at CMCC and CU.
Linktone's Indonesia operation generated SMS revenue of $1.2 million for
the first quarter of 2011, compared with $1.3 million in the fourth
quarter of 2010.
-- Wireless Application Protocol ("WAP") and Java Gaming ("Java") revenue
increased sequentially, primarily due to an increase in Java services,
following the launch of new versions of certain titles on selected
handsets.
Audio-related services accounted for 15% of gross revenues, or $2.1 million, compared with 7% of gross revenues, or $1.1 million, for the fourth quarter of 2010. The sequential increase was primarily due to the fact that Linktone recorded a $1.5 million reversal of IVR revenue in the fourth quarter of 2010, related to a misunderstanding between Linktone and one of the PRC telecom network operators regarding the amount of IVR revenue Linktone had earned following the industry consolidation in the preceding quarter.
The breakdown of audio-related services revenue in the first quarter was as follows:
Three months ended
------------------
US$ million,
except for % March 31, 2011 December 31, 2010
-------------- -----------------
% of
Gross Gross Gross % of Gross
Revenues Revenues Revenues Revenues
IVR $1.6 11% $1.5 9%
Less reversal - - (1.5) (9%)
--- --- ---- ----
Adjusted IVR $1.6 11% - -
CRBT 0.5 4% 1.1 7%
Total Audio-
related
services $2.1 15% $1.1 7%
==== === ==== ===
-- Interactive Voice Response services ("IVR") revenue increased
sequentially, primarily due to the aforementioned one-time $1.5 million
reversal of IVR revenue in the fourth quarter of 2010. Linktone did not
incur any such revenue reversal in the first quarter of 2011 and does
not expect to recognize any additional revenue adjustments in future
periods.
-- Color Ring-Back Tones ("CRBT") revenue declined sequentially due to
centralized management of CRBT contents by CMCC, which reduced the level
of CRBT cooperation and the related revenue contribution at provincial
levels.
Media content revenue declined sequentially, due to lower than expected box office sales from theatrical titles and an increase in competition from parallel imported DVD titles from lower cost distributors.
Mobile games revenue increased by 20% compared with the fourth quarter of 2010, due to the release of new versions of existing titles, increased popularity of Letang's mobile role-playing games and expanded promotion of the Company's online gaming services.
MARGINS, EXPENSES AND BALANCE SHEET
US$ million, except for
margin items Three months ended
March 31, December 31, March 31,
2011 2010 2010
---------- ------------- ----------
Gross profit margin 35% 29% 26%
Operating income/(loss)
margin (4%) (15%) 0%
Operating expenses $5.5 $6.9 $4.9
Selling and marketing
expenses 2.2 1.4 2.1
Product development expenses 0.5 0.7 0.8
Other general and
administrative expenses 2.8 3.7 2.0
Income tax expense/(benefit) 0.1 (0.4) 0.4
The drivers behind Linktone's key operating benchmarks and changes in balance sheet items for the first quarter of 2011 include the following:
-- Gross profit margin increased sequentially, primarily due to an
improvement in cooperation terms with channel partners and a
non-recurring reversal of IVR revenue in the fourth quarter of 2010.
First quarter 2010 gross margin was impacted by a one-time increase in
revenue sharing payments to new business partners related to certain
popular IVR content.
-- Operating loss margin improved on a sequential quarter basis primarily
as a result of improved operational efficiency and decreased general and
administrative expenses and impairment expenses, partially offset by
increased selling and marketing expenses.
-- Operating expenses for the fourth quarter of 2010 totaled $6.9 million.
This included an impairment provision of $1.2 million against a loan
receivable from Allied Pacific Sports Baseball Network Limited and
Allied Pacific Sports Network Limited that was deemed unlikely to be
collectible. Excluding the impact of this impairment expense, operating
expenses for the first quarter of 2011 were in-line with the fourth
quarter of 2010.
-- Selling and marketing expenses increased primarily due to more marketing
activities via operator channels during the first quarter of 2011.
-- Other general and administrative expenses decreased compared with the
fourth quarter of 2010. This decline was attributable to the reversal of
a doubtful debt provision following the first quarter collection of a
prior trade receivable, lower consulting fees and improved operational
efficiency. The year-over-year increase in other general and
administrative expenses was primarily related to expenses associated
with the subsidiaries the Company acquired in 2010.
-- The Company realized an Income tax benefit in the first quarter of 2011,
due primarily to a true-up of the tax provision to returns prepared for
the year 2010, which reduced the income tax expense recorded for 2010.
-- Cash and cash equivalents, as well as short-term investments available
for sale, totaled $97.4 million as of March 31, 2011, compared with
$93.0 million as of December 31, 2010. The increase was primarily due
to the $3.4 million in cash flow from operations during the first
quarter of 2011.
SECOND QUARTER 2011 OUTLOOK
-- For the second quarter ending June 30, 2011, Linktone anticipates gross
revenues to be in the range of $12 million to $14 million, including
revenue from its VAS services, distribution of licensed products and
other services.
USE OF NON-GAAP FINANCIAL MEASURES
The reconciliation of GAAP measures with non-GAAP measures for net income or loss and net income or loss per diluted ADS included in this press release is set forth after the attached unaudited financial information. Linktone believes that the supplemental presentation of adjusted net income or loss and net income or loss per diluted ADS, adjusted to exclude the effect of share-based compensation expense and provisions for impairment and their reversals, provides meaningful non-GAAP financial measures to help investors understand and compare business trends among different reporting periods on a consistent basis, independently of share-based compensation and items not indicative of Linktone's future ongoing operating results. Thus, the non-GAAP financial measures provide investors with another method for assessing Linktone's operating results in a manner that is focused on the performance of its ongoing operations. Linktone management also uses non-GAAP financial measures to plan and forecast results for future periods. Readers are cautioned not to view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP results with non-GAAP results accompanying this press release.
As previously reported, Linktone terminated its partnership agreement with the Chinese Youth League Internet, Film and Television Centre with regard to Qinghai Satellite Television and its partnership agreement with Tianjin Satellite Television in 2008. In the attached unaudited financial information, the results of these advertising arrangements are reported separately as discontinued operations for both current and prior periods for the purpose of focusing on continuing operations and providing a consistent basis for comparing financial performance over time.
ABOUT LINKTONE LTD.
Linktone Ltd. (the "Company") is a provider of rich and engaging services and content to a wide range of traditional and new media consumers and enterprises in Mainland China, Indonesia, Malaysia, Hong Kong and Singapore. Linktone focuses on media, entertainment, communication and edutainment products, which are promoted through the Company's strong nationwide distribution networks, integrated service platforms and multiple marketing sales channels, as well as through the networks of leading mobile operators in Mainland China and Indonesia.
FORWARD-LOOKING STATEMENTS
This press release contains statements of a forward-looking nature. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," and similar statements. The accuracy of these statements may be impacted by a number of business risks and uncertainties that could cause actual results to differ materially from those projected or anticipated, including risks related to: Linktone's ability to expand into Asian markets outside of the PRC; changes in the policies of the PRC Ministry of Industry and Information and/or the telecom operators in the PRC or in the manner in which the operators interpret and enforce such policies, including policies which reduce the prices the Company may charge customers; the risk that other changes in Chinese laws and regulations, including without limitation tax and media-related laws or laws relating to the usage of telecom value-added services, or in application thereof by relevant PRC governmental authorities, could adversely affect Linktone's financial condition and results of operations; Linktone's ability to cost-effectively market its services and products; the risk that Linktone will not be able to compete effectively in the telecom value-added services market in the PRC or any new markets it enters such as the VAS market in Southeast Asia and the market for edutainment and entertainment products, for whatever reason, including competition or changes in the regulatory environment; the risk that Linktone will not be able to realize meaningful returns from its acquisitions or strategic partnerships or may be required to record additional provisions for impairments in the value of the Company's investments in such acquisitions or partnerships; the risk that Linktone will not be able to effectively manage entities that it acquires or effectively utilize their resources; and the risks outlined in Linktone's filings with the Securities and Exchange Commission, including its registration statement on Form F-1 and annual report on Form 20-F. Linktone does not undertake any obligation to update this forward-looking information, except as required under applicable law.
Investor Relations
The Piacente Group, Inc.
Lee Roth or Wendy Sun
Email: linktone@thepiacentegroup.com
Tel: +1-212-481-2050
LINKTONE LTD.
CONSOLIDATED BALANCE SHEETS
(In U.S. dollars, except share data)
December March
31, 31,
--------- ------
2010 2011
---- ----
(unaudited) (unaudited)
----------- -----------
Assets
------
Current assets:
---------------
Cash and cash equivalents 58,875,399 69,897,044
------------------------- ---------- ----------
Restricted cash 573,784 579,586
--------------- ------- -------
Short-term investments 34,128,663 27,501,475
---------------------- ---------- ----------
Accounts receivable, net 17,871,933 16,230,235
------------------------ ---------- ----------
Tax refund receivable 2,767,084 2,897,600
--------------------- --------- ---------
Inventory 2,304,716 2,417,693
--------- --------- ---------
Deposits and other current
assets 6,283,156 4,583,877
-------------------------- --------- ---------
Deferred tax assets 1,254,529 1,120,051
------------------- --------- ---------
Total current assets 124,059,264 125,227,561
-------------------- ----------- -----------
Property and equipment, net 11,796,390 11,920,439
--------------------------- ---------- ----------
Intangible assets, net 11,546,227 11,058,285
---------------------- ---------- ----------
Goodwill 40,483,355 40,483,355
-------- ---------- ----------
Non-current assets held for
sale 819,578 819,578
--------------------------- ------- -------
Deferred tax assets 72,480 121,693
------------------- ------ -------
Other long-term assets 2,499,426 2,530,538
---------------------- --------- ---------
Total assets 191,276,720 192,161,449
------------ ----------- -----------
Liabilities and
shareholders' equity
---------------------
Current liabilities:
--------------------
Taxes payable 3,696,039 3,978,708
------------- --------- ---------
Accounts payable, accrued
liabilities and other
payables 24,045,406 24,656,341
------------------------- ---------- ----------
Short-term loan 4,191,591 4,363,170
--------------- --------- ---------
Loan payable
------------
Deferred revenue 402,139 405,832
---------------- ------- -------
Deferred tax liabilities 1,078,403 1,050,232
------------------------ --------- ---------
Total current liabilities 33,413,578 34,454,283
------------------------- ---------- ----------
Long-term liabilities
---------------------
Deferred tax liabilities 1,743,466 1,725,809
------------------------ --------- ---------
Other long term liabilities 2,412,068 871,911
--------------------------- --------- -------
Total liabilities 37,569,112 37,052,003
----------------- ---------- ----------
Shareholders' equity
--------------------
Linktone Ltd. shareholders'
equity:
---------------------------
Ordinary shares ($0.0001 par
value; 500,000,000 shares
authorized, 42,113 42,144
421,130,130 shares and
421,435,030 shares issued
and outstanding as of ------ ------
December 31, 2010 and March
31, 2011, respectively)
---------------------------
Additional paid-in capital 137,581,956 137,634,339
-------------------------- ----------- -----------
Statutory reserves 2,466,165 2,466,165
------------------ --------- ---------
Accumulated other
comprehensive income:
----------------------
Unrealized gain on
investment in marketable
securities 2,329,174 1,571,236
------------------------- --------- ---------
Cumulative translation
adjustments 9,563,052 10,720,668
---------------------- --------- ----------
Accumulated losses (19,689,371) (18,788,099)
------------------ ----------- -----------
Non-controlling interest 21,414,519 21,462,993
------------------------ ---------- ----------
Total shareholders' equity 153,707,608 155,109,446
-------------------------- ----------- -----------
Total liabilities and
shareholders' equity 191,276,720 192,161,449
--------------------- ----------- -----------
LINKTONE LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(In U.S. dollars, except share(ADS) and per share (ADS)data)
Three months ended
------------------
March December March
31, 31, 31,
------ --------- ------
2010 2010 2011
---- ---- ----
(unaudited) (unaudited) (unaudited)
----------- ----------- -----------
Gross revenues 18,957,884 16,104,539 13,942,210
-------------- ---------- ---------- ----------
Sales tax (596,715) (503,868) (227,600)
--------- -------- -------- --------
Net revenues 18,361,169 15,600,671 13,714,610
------------ ---------- ---------- ----------
Cost of services (13,430,402) (11,025,110) (8,770,399)
---------------- ----------- ----------- ----------
Gross profit 4,930,767 4,575,561 4,944,211
------------ --------- --------- ---------
Operating expenses:
-------------------
Product development (821,127) (690,866) (545,191)
------------------- -------- -------- --------
Selling and
marketing (2,097,175) (1,376,221) (2,165,032)
----------- ---------- ---------- ----------
Other general and
administrative (2,022,695) (3,650,808) (2,787,383)
----------------- ---------- ---------- ----------
Reversal/
(provision) for
impairment 14,648 (1,212,455) 37,975
---------------- ------ ---------- ------
Total operating
expenses (4,926,349) (6,930,350) (5,459,631)
--------------- ---------- ---------- ----------
Income/(loss) from
operations 4,418 (2,354,789) (515,420)
------------------ ----- ---------- --------
Interest income 543,247 244,596 913,845
------------------ ------- ------- -------
Other income /
(loss) (2,496) 206,031 490,395
-------------- ------ ------- -------
Gain on disposal of
investments - - 200,000
------------------- --- --- -------
Income/(loss)
before tax 545,169 (1,904,162) 1,088,820
------------- ------- ---------- ---------
Income tax benefit/
(expense) (409,172) 357,380 (141,545)
------------------- -------- ------- --------
Less: Net income
attributable to
non-controlling
interest (34,986) (156,235) (46,003)
---------------- ------- -------- -------
Net income/(loss)
from continuing
operations 101,011 (1,703,017) 901,272
----------------- ------- ---------- -------
Net income from
discontinued
operations - 315,256 -
--------------- --- ------- ---
Net income/(loss) 101,011 (1,387,761) 901,272
----------------- ------- ---------- -------
Other comprehensive
income: 20,804 2,685,026 399,678
------------------- ------ --------- -------
Comprehensive income 121,815 1,297,265 1,300,950
-------------------- ------- --------- ---------
Basic income/(loss) per
ordinary share:
-----------------------
Continuing
operations 0.00 (0.00) 0.00
----------- ---- ----- ----
Discontinued
operations 0.00 0.00 0.00
------------ ---- ---- ----
Total net income/
(loss) 0.00 (0.00) 0.00
----------------- ---- ----- ----
Diluted income/(loss) per
ordinary share:
-------------------------
Continuing
operations 0.00 (0.00) 0.00
----------- ---- ----- ----
Discontinued
operations 0.00 0.00 0.00
------------ ---- ---- ----
Total net income/
(loss) 0.00 (0.00) 0.00
----------------- ---- ----- ----
Basic income/(loss) per ADS:
----------------------------
Continuing
operations 0.00 (0.04) 0.02
----------- ---- ----- ----
Discontinued
operations 0.00 0.01 0.00
------------ ---- ---- ----
Total net income/
(loss) 0.00 (0.03) 0.02
----------------- ---- ----- ----
Diluted income/(loss) per
ADS:
-------------------------
Continuing
operations 0.00 (0.04) 0.02
----------- ---- ----- ----
Discontinued
operations 0.00 0.01 0.00
------------ ---- ---- ----
Total net income/
(loss) 0.00 (0.03) 0.02
----------------- ---- ----- ----
Weighted average ordinary
shares:
-------------------------
Basic 420,756,430 421,130,130 421,193,281
----- ----------- ----------- -----------
Diluted 421,168,821 421,130,130 421,285,286
------- ----------- ----------- -----------
Weighted average ADSs:
----------------------
Basic 42,075,643 42,113,013 42,119,328
----- ---------- ---------- ----------
Diluted 42,116,882 42,113,013 42,128,529
------- ---------- ---------- ----------
LINKTONE LTD.
-------------
NON-GAAP RECONCILIATION
-----------------------
(In U.S. dollars, except share data)
------------------------------------
Three months ended
------------------
March December March
31, 31, 31,
------ --------- ------
2010 2010 2011
---- ---- ----
(unaudited) (unaudited) (unaudited)
----------- ----------- -----------
Net income/(loss) 101,011 (1,387,761) 901,272
----------------- ------- ---------- -------
Less: Stock based
compensation
expense (76,915) (52,490) (22,381)
----------------- ------- ------- -------
Reversal/
(provision) for
impairment 14,648 (1,212,455) 37,975
---------------- ------ ---------- ------
Non-GAAP net
income/(loss) 163,278 (122,816) 885,678
-------------- ------- -------- -------
Non-GAAP diluted
income/(loss) per
share 0.00 (0.00) 0.00
------------------ ---- ----- ----
Non-GAAP diluted
income/(loss) per
ADS 0.00 (0.00) 0.02
------------------ ---- ----- ----
Number of shares
used in diluted
per-share
calculation 421,168,821 421,130,130 421,285,286
---------------- ----------- ----------- -----------
Number of ADSs used
in diluted per-
share calculation 42,116,882 42,113,013 42,128,529
------------------- ---------- ---------- ----------
SOURCE Linktone Ltd.
