-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, IamgmQZJTxZdOul+Frnobrqlcwl6aIcRmZ+Qw6bPxDmzPciu1ct0J9u+jO2/a/eM f6zRh8/gPempzcCHsWg/2Q== 0001193125-05-174226.txt : 20050825 0001193125-05-174226.hdr.sgml : 20050825 20050825071754 ACCESSION NUMBER: 0001193125-05-174226 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20050825 FILED AS OF DATE: 20050825 DATE AS OF CHANGE: 20050825 FILER: COMPANY DATA: COMPANY CONFORMED NAME: The9 LTD CENTRAL INDEX KEY: 0001296774 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-BUSINESS SERVICES, NEC [7389] IRS NUMBER: 000000000 STATE OF INCORPORATION: E9 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-51053 FILM NUMBER: 051047209 BUSINESS ADDRESS: STREET 1: 30/F CITIC SQUARE, STREET 2: NO. 1168, NANJING ROAD (W) CITY: SHANGHAI STATE: F4 ZIP: 200041 BUSINESS PHONE: (86)21 3217 4567 MAIL ADDRESS: STREET 1: 2ND FLOOR, ZHPHYR HOUSE, MARY STREET STREET 2: P.O. BOX 709, GEORGE TOWN CITY: GRAND CAYMAN STATE: E9 ZIP: - 6-K 1 d6k.htm FORM 6-K Form 6-K
Table of Contents

FORM 6-K

 


 

SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549

 

REPORT OF FOREIGN ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF THE

SECURITIES EXCHANGE ACT OF 1934

 

For the month of August 2005

 

Commission File Number: 333-120810

 


 

THE9 LIMITED

 


 

30/F, No. 1168 Nanjing Road (W)

Shanghai 200041, People’s Republic of China

(Address of principal executive offices)

 


 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

 

Form 20-F      X            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):            

 

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):            

 

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

 

Yes                      No      X    

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-         N/A        

 



Table of Contents

THE9 LIMITED

 

Form 6-K

 

TABLE OF CONTENTS

 

     Page

Signature

   3

Exhibit 99.1 - Press Release

   4


Table of Contents

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: August 25th, 2005


Table of Contents

Exhibit 99.1

 

LOGO

 

The9 Limited Reports Unaudited Second Quarter 2005

Financial Results

 

Shanghai, China – August 25, 2005. The9 Limited (NASDAQ: NCTY), a leading online game operator and developer in China, announced today its unaudited financial results for the second quarter of 2005.

 

Highlights:

 

  Net revenues for the second quarter of 2005 grew by 354.5% quarter-over-quarter and 386.0% year-over-year to RMB55.7 million (US$6.7 million).

 

  Net revenue attributable to the operation of World of Warcraft® (“WoW”) for the second quarter of 2005 was RMB52.3 million (US$6.3 million) following its commercial launch on June 7, 2005.

 

  Net loss was RMB23.0 million (US$2.8 million), compared with a net loss of RMB10.5 million (US$1.3 million) in the first quarter of 2005.

 

  Loss per share (one ordinary share representing one American Depositary Share “ADS”) was RMB0.95 (US$0.11) for the second quarter of 2005.

 

Management Comments:

 

Commenting on the second quarter, Jun Zhu, Chairman and Chief Executive Officer of The9 Limited, said: “June 7, 2005 was not only the launch date of World of Warcraft® in China, but also marked The9 Limited’s continuing leadership in China’s online gaming industry. Together with Blizzard Entertainment®, we have achieved significant success in China, with the number of WoW paying customers exceeding 1.5 million just a month after commercialization. We are proud to announce that the number of paying accounts has already surpassed 2 million. We firmly believe that the rapid acceptance of WoW by game players in China is a reflection of the quality and dedication of The9’s management and employees.”

 

Chief Financial Officer Hannah Lee said: “While our financial results show a net loss for the second quarter, we are confident that The9 has built a solid foundation for the future. Costs incurred prior to the June launch of WoW followed by intensified marketing and promotional activities were the primary factors accounting for the net loss for the quarter. However, we believe that solid investment in the initial stages of the game lifecycle will be beneficial to The9 in the long run.”


Table of Contents

The9’s Second Quarter 2005 Unaudited Results

 

For the second quarter of 2005, The9 Limited reported net revenues of RMB55.7 million (US$6.7 million), an increase of 354.5% from the first quarter of 2005 or an increase of 386.0% from the corresponding period in 2004. The increase was mainly due to a significant contribution in revenues from “online game and virtual community services” as a result of The9’s commercial operations of WoW, which was commercially launched in June 2005. Net revenue attributable to the operation of WoW for the second quarter of 2005 was RMB52.3 million (US$6.3 million) following its commercial launch on June 7, 2005.

 

For the second quarter of 2005, revenues from “game operating support, website solutions and advertisement” were RMB1.1 million (US$0.1 million), a decrease of 64.9% from the first quarter of 2005 or 84.5% from the corresponding period in 2004. These revenues, which are mainly generated from the provision of game operating support to 9Webzen related to the operation of MU in China, decreased in the second quarter of 2005 as a result of a decline in MU revenue.

 

“Other revenues” in the second quarter of 2005, which mainly included sales of game-related accessories and promotional activities related to WoW and MU, decreased significantly to RMB2.1 million (US$0.3 million) from RMB6.3 million (US$0.76 million) in the first quarter of 2005, as sales of WoW client installation packages declined significantly in the second quarter of 2005 compared to the first quarter of 2005 due to the greater sales in the first quarter of 2005 in anticipation of the commercial launch of WoW in the second quarter of 2005.

 

Gross profit for the second quarter of 2005 increased by 551% to RMB30.1 million (US$3.7 million) from RMB4.6 million (US$0.59) million in the first quarter of 2005. Gross profit margin rose to 54.1% for the second quarter of 2005 from 37.8% in the first quarter of 2005. Margin enhancement was primarily due to less sales of low-margin WoW client installation packages. The gross profit for the second quarter of 2005 was mainly generated from the operation of WoW.

 

Operating expenses increased by 155.9% to RMB56.1 million (US$6.8 million) in the second quarter of 2005 from RMB21.9 million (US$2.6 million) in the first quarter of 2005. This was mainly due to an increase in advertising and promotional costs related to the launch of WoW as well as expensing early stage game development advances previously capitalized and impairment of licensing fee relating to Mystina Online.

 

As a result of the aforementioned factors, we recorded a loss from operations of RMB26.0 million (US$3.1 million) in the second quarter of 2005. Our loss from operations increased 50.3% from a loss of RMB17.3 million (US$2.1 million) in the first quarter of 2005.

 

Page 2


Table of Contents

Other operating income for the second quarter of 2005 rose by RMB5.4 million (US$0.65 million) to RMB5.2 million (US$0.63 million) compared to a loss of RMB0.2 million (US$0.01 million) in the first quarter of 2005. This increase was primarily the result of The9’s sale of its proprietary integrated membership management and payment system, Pass9, in the second quarter of 2005, whereas The9 did not record any such software sales in the first quarter of 2005.

 

Tax expense for the second quarter was RMB3.6 million (US$0.43 million) due to valuation allowance recorded against previously recognized deferred tax assets.

 

Equity in loss of affiliated companies mainly results from The9’s 51% participation in 9Webzen, who operates MU in China, its 40% equity interest in Beijing Wanwei, a PRC game portal company, and its 20% share ownership in Object Software, a game developer based in China. For the second quarter of 2005, equity from affiliated companies, net of taxes, amounted to a loss of RMB4.0 million (US$0.48 million), compared to a loss of RMB0.5 million (US$0.06 million) for the first quarter of 2005 mainly due to greater loss contribution from 9Webzen.

 

For the second quarter of 2005, 9Webzen’s contribution to equity profit (loss) changed from a profit of RMB1.1 million (US$0.14 million) in the first quarter to a loss of RMB3.0 million (US$0.37 million). A discussion of 9Webzen results from operations for the second quarter of 2005 is included in “9Webzen’s Second Quarter 2005 Unaudited Results”. Equity loss from Object Software declined in the second quarter of 2005 to RMB0.74 million (US$0.09 million) from a loss of RMB1.2 million (US$0.15 million) in the first quarter of 2005.

 

As a result of the cumulative effect of the foregoing factors, net loss for the second quarter of 2005 was RMB23.0 million (US$2.8 million) compared to net loss of RMB10.5 million (US$1.3 million) in the first quarter of 2005, representing loss per share (one ordinary share representing one ADS) of RMB0.95 or US$0.11.

 

As of June 30, 2005, the Company’s total cash and cash equivalents balance was RMB523.3 million (US$63.2 million). The decrease in cash and cash equivalents from RMB793.4 million (US$95.8 million) as at December 31, 2004 was mainly a result of WoW server purchases, WoW prepaid royalty payment for the first year of WoW’s operating term and being expensed as game revenues are recognized, and payments to 9Webzen, offset in part by receipts of prepaid card revenues and payments against loan receivable.

 

9Webzen’s Second Quarter 2005 Unaudited Results

 

9Webzen derives its revenues mainly from the sale of MU playing time. Compared to the first quarter of 2005, net revenues decreased by 64.9% to RMB9.0 million (US$1.1 million) in the second quarter of 2005 from RMB25.6 million (US$3.1 million). The

 

Page 3


Table of Contents

decrease in MU’s revenue in the second quarter of 2005 was attributable to the decrease in MU users. The number of MU’s peak concurrent users fell from about 139,000 in the first quarter of 2005 to about 93,000 in the second quarter of 2005.

 

9Webzen recognized a gross loss of RMB3.2 million (US$0.4 million) in the second quarter of 2005 compared with gross profit of RMB7.5 million (US$0.9 million) in the first quarter of 2005. The quarter-over-quarter decline was mainly due to the decline in MU revenues, which was only partially offset by a corresponding decrease in cost of services.

 

When compared to the first quarter of 2005, operating expenses fell by 52.2% to RMB2.2 million (US$0.27 million) in the second quarter of 2005 from RMB4.7 million (US$0.56 million) in the first quarter of 2005, primarily as a result of a reduction in general and administrative expenses for the quarter as many staff were transferred to The9 in early first quarter of 2005.

 

As a result of the above-mentioned factors, 9Webzen recorded an operating loss of RMB5.4 million (US$0.65 million) compared with operating profit of RMB2.8 million (US$0.34 million) in the first quarter of 2005.

 

9Webzen’s other income for the second quarter of 2005 included a government financial incentive in the amount of RMB1.9 million (US$0.23 million), which is related to a refund of the business tax paid on the MU revenues for the fourth quarter of 2004. Governmental financial incentive is recognized as revenue upon receipt or when the collectibility of such financial incentives is certain. There was no similar financial incentive received by 9Webzen in the first quarter of 2005.

 

Tax expense for the second quarter was RMB2.5 million (US$0.30 million) due to valuation allowance recorded against previously recognized deferred tax assets.

 

As a result of the cumulative effect of the foregoing factors, for the second quarter of 2005, 9Webzen recorded a net loss of RMB6.0 million (US$0.72 million) compared to net income of RMB2.2 million (US$0.27 million) in the first quarter of 2005, representing a decline of 368.7%.

 

Recent Developments

 

The9 recently commenced the all-access open beta for its first proprietary MMORPG, Joyful Journey West, on August 18, 2005. Details of the commercial launch will be released shortly.

 

In addition, The9 disclosed on July 7, 2005 the signing of a term sheet relating to its acquisition of the remaining 31.1% share ownership in China The9 Interactive (“C9I”). C9I operates WoW in China. The9 expects that a sale purchase agreement for this acquisition will be entered into during the third quarter of 2005.

 

Page 4


Table of Contents

Conference call / Webcast information

 

The9’s management team will host a conference call on Wednesday, August 24, 2005 at 9:00 PM, US Eastern time, corresponding with Thursday, August 25, 2005 at 9:00 AM Beijing/Hong Kong time, to present an overview of The9’s financial performance and business operations.

 

Investors, analysts and other interested parties will be able to access the live conference by calling +1-617-786-2903, password “81178862.” In the US, members of the financial community may also participate in the call by dialing toll-free +1-800-299-9086. A replay of the call will be available on The9’s website corp.the9.com through August 28, 2005. 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 “66674713”.

 

The9 Limited will also provide a live webcast of the earnings call at the company’s website, at corp.the9.com, 15 minutes prior to the call, then click on the icon for “Second Quarter 2005 Financial Results Call” and follow the instructions.

 

About The9 Limited

 

The9 Limited is a leading online game operator and developer in China which commenced operations in 1999. Currently, The9’s business is primarily focused on operating and developing MMORPGs. The9 directly or through affiliates operates licensed MMORPGs, consisting of MU, WoW and Mystina Online in China. It has also obtained exclusive licenses to operate additional MMORPGs in China, including ZhiZun and Granado Espada. In addition, The9 has developed its first proprietary MMORPG titled “Joyful Journey West” (“JJW”). The9 currently expects to commence free testing of ZhiZun in China in the second half of 2005.

 

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 The9’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of

 

Page 5


Table of Contents

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, The9’s 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 and information disseminated over the Internet in China, intensified government regulation of Internet cafes, The9’s 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 The9’s filings with the U.S. Securities and Exchange Commission, including its registration statement on Form F-1, as amended, and annual report on Form 20-F. The9 does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

Contact:

 

For further information about The9, please contact

 

James Rhee, CFA

Investor Relations & Overseas Business Development - Senior Director

The9 Limited

Tel: +86 (21) 3217-4567 ext. 9990

Email: IR@corp.the9.com

 

– Tables follow –

 

Page 6


Table of Contents

THE9 LIMITED

CONSOLIDATED BALANCE SHEETS

(Expressed in Renminbi - RMB and US Dollars - US$)

 

     As at

 
     December 31,
2004


   

June 30,

2005


   

June 30,

2005


 
     RMB

    RMB

    USD

 
     (audited)     (unaudited)     (unaudited)  

Assets

                  

Current Assets

                  

Cash and cash equivalents

   793,405,288     523,300,516     63,227,272  

Note receivable

   —       2,250,000     271,854  

Accounts receivable

   16,686,079     3,236,506     391,048  

Due from related parties

   4,883,135     4,881,738     589,831  

Advances to suppliers

   15,591,310     32,428,655     3,918,160  

Deferred costs

   —       9,191,510     1,110,555  

Prepayments and other current assets

   16,022,357     19,996,474     2,416,054  

Prepaid royalties

   —       84,256,795     10,180,245  

Deferred tax assets, current

   —       —       —    

Dividend receivable

   8,442,030     —       —    
    

 

 

Total current assets

   855,030,199     679,542,194     82,105,020  
    

 

 

Investments in affiliated companies

   88,338,021     76,456,482     9,237,779  

Property, equipment and software

   8,082,280     154,058,488     18,613,966  

Intangible assets

   33,293,989     30,244,912     3,654,312  

Long-term deposits

   314,466     3,132,338     378,462  

Loan receivable from a related party

   38,386,260     82,249,784     9,937,750  

Deferred tax assets, non-current

   3,150,000     1,285,937     155,372  
    

 

 

Total Assets

   1,026,595,215     1,026,970,135     124,082,660  
    

 

 

Liabilities and Shareholders’ Equity

                  

Current Liabilities

                  

Accounts payable

   2,272,194     16,333,210     1,973,444  

Note payable

   —       29,539,867     3,569,125  

Due to related parties

   124,251,127     21,001,167     2,537,445  

Income tax payable

   607,560     1,523,569     184,084  

Other taxes payable

   1,299,680     3,062,215     369,989  

Advances from customers

   1,488,478     63,778,755     7,706,006  

Deferred revenue

   2,222,284     38,668,619     4,672,098  

Other payables and accruals

   15,640,310     17,104,431     2,066,626  

Deferred tax liability, current

   1,483,291     —       —    
    

 

 

Total current liabilities

   149,264,924     191,011,833     23,078,817  
    

 

 

Minority interests

   12,165,055     3,892,324     470,286  

Shareholders’ Equity

                  

Common shares (US$0.01 par value; 24,186,250 shares issued and outstanding as of December 31, 2004)

   2,001,781     2,001,781     241,863  

Deferred compensation cost

   —       (183,155 )   (22,130 )

Additional paid-in capital

   855,797,000     856,384,955     103,471,873  

Statutory reserves

   54,172     54,172     6,545  

Accumulated other comprehensive loss

   (14,617 )   (6,489 )   (784 )

Accumulated income (Loss)

   7,326,900     (26,185,286 )   (3,163,812 )
    

 

 

Total shareholders’ equity

   865,165,236     832,065,978     100,533,556  
    

 

 

Total liabilities and shareholders’ equity

   1,026,595,215     1,026,970,135     124,082,660  
    

 

 

 

Page 7


Table of Contents

THE9 LIMITED

CONSOLIDATED STATEMENTS OF INCOME

(Expressed in Renminbi - RMB and US Dollars - US$, except net profit/loss per share data)

 

     Quarter Ended

 
    

June 30,

2004


   

March 31,

2005


   

June 30,

2005


   

June 30,

2005


 
     RMB

    RMB

    RMB

    USD

 
     (unaudited)     (unaudited)     (unaudited)     (unaudited)  

Revenues:

                        

Online game and virtual community services

   113,157     209,717     55,257,690     6,676,456  

Game operating support, website solutions and advertisement

   7,149,299     3,164,888     1,111,081     134,245  

Short message services

   4,659,735     3,146,323     4,062     491  

Other revenues

   128,600     6,273,506     2,115,496     255,603  
    

 

 

 

     12,050,791     12,794,434     58,488,329     7,066,795  

Sales Taxes

   (590,045 )   (539,152 )   (2,791,864 )   (337,324 )
    

 

 

 

Net Revenues

   11,460,746     12,255,282     55,696,465     6,729,471  
    

 

 

 

Cost of Services

   (2,190,595 )   (7,624,678 )   (25,571,664 )   (3,089,671 )
    

 

 

 

Gross Profit

   9,270,151     4,630,604     30,124,801     3,639,800  

Operating Expenses:

                        

Product development

   (1,229,866 )   (8,279,103 )   (21,594,703 )   (2,609,159 )

Sales and marketing

   (1,403,446 )   (5,060,598 )   (20,839,936 )   (2,517,965 )

General and administrative

   (3,586,581 )   (8,578,713 )   (13,675,473 )   (1,652,326 )

Share-based compensation

   —       (13,376 )   (18,443 )   (2,228 )
    

 

 

 

Total operating expenses:

   (6,219,893 )   (21,931,790 )   (56,128,555 )   (6,781,678 )
    

 

 

 

Profit (Loss) from operations

   3,050,258     (17,301,186 )   (26,003,754 )   (3,141,878 )

Interest income, net

   (85,119 )   3,021,368     3,781,730     456,924  

Other income (expenses), net

   71,445     (169,056 )   5,219,079     630,590  
    

 

 

 

Income (loss) before income tax benefit (expense) and equity in profit (loss) of affiliated company

   3,036,584     (14,448,874 )   (17,002,945 )   (2,054,364 )

Income tax benefit (expenses)

   (1,124,582 )   1,254,558     (3,577,497 )   (432,248 )

Minority interests

   1,327,835     3,192,464     1,576,699     190,503  
    

 

 

 

Income (loss) before equity in profit of affiliated companies

   3,239,837     (10,001,852 )   (19,003,743 )   (2,296,109 )

Equity in profit (loss) of affiliated companies, net of taxes

   6,905,419     (495,447 )   (4,011,145 )   (484,643 )
    

 

 

 

Net Income (Loss)

   10,145,256     (10,497,299 )   (23,014,888 )   (2,780,751 )
    

 

 

 

Accretion to Series A Preference Shares

   (846,015 )   —       —       —    

Amounts allocated to Series A Preference Shares

   (4,166,059 )   —       —       —    
    

 

 

 

Net income (loss) attributable to common shareholders

   5,133,182     (10,497,299 )   (23,014,888 )   (2,780,751 )
    

 

 

 

Other comprehensive loss:

                        

Translation adjustments

   518     (551 )   8,679     1,049  
    

 

 

 

Comprehensive Income (Loss)

   10,145,774     (10,497,850 )   (23,006,209 )   (2,779,703 )
    

 

 

 

Earnings (loss) per share

                        

- Basic

   0.52     (0.40 )   (0.95 )   (0.11 )
    

 

 

 

- Diluted

   0.39     (0.40 )   (0.95 )   (0.11 )
    

 

 

 

Weighted average shares outstanding

                        

- Basic

   9,867,000     24,186,250     24,186,250     24,186,250  
    

 

 

 

- Diluted

   13,620,750     24,186,250     24,186,250     24,186,250  
    

 

 

 

 

Page 8


Table of Contents

9WEBZEN LIMITED

CONSOLIDATED BALANCE SHEETS

(Expressed in Renminbi - RMB and US Dollars - USD)

 

     As at

 
     December 31,
2004


   

June 30,

2005


    June 30,
2005


 
     RMB

    RMB

    USD

 
     (audited)     (unaudited)     (unaudited)  

Assets

                  

Current Assets:

                  

Cash and cash equivalents

   1,228,760     59,915,271     7,239,204  

Deferred royalties and other service costs

   4,000,110     2,352,444     284,232  

Advances to suppliers

   169,290     102,490     12,383  

Due from related parties

   124,251,127     21,001,171     2,537,446  

Prepayments and other current assets

   6,605,909     1,211,988     146,437  
    

 

 

Total current assets

   136,255,196     84,583,364     10,219,702  
    

 

 

Property, equipment and software

   45,247,702     23,300,443     2,815,253  

Deferred tax assets, non-current

   2,240,587     —       —    
    

 

 

Total Assets

   183,743,485     107,883,807     13,034,955  
    

 

 

Liabilities and Shareholders’ Equity

                  

Current Liabilities

                  

Accounts payable

   7,548,356     2,673,775     323,056  

Dividend payable

   16,553,000     —       —    

Due to related parties

   8,738,974     396,112     47,860  

Other taxes payable

   984,265     264,797     31,994  

Advances from customers

   15,897,106     7,969,294     962,882  

Deferred revenue

   18,942,324     11,139,968     1,345,976  

Other payables and accruals

   4,684,991     3,250,596     392,750  
    

 

 

Total current liabilities

   73,349,016     25,694,542     3,104,518  
    

 

 

Shareholders’ Equity

                  

Paid-in capital

   8,446,223     8,446,223     1,020,507  

Additional paid-in capital

   5,631,249     6,004,229     725,455  

Statutory reserves

   2,905,000     2,905,000     350,994  

Accumulated other comprehensive loss

   (810 )   (809 )   (98 )

Retained earnings

   93,412,807     64,834,622     7,833,580  
    

 

 

Total shareholders’ equity

   110,394,469     82,189,265     9,930,437  
    

 

 

Total liabilities and shareholders’ equity

   183,743,485     107,883,807     13,034,955  
    

 

 

 

Page 9


Table of Contents

9WEBZEN LIMITED

CONSOLIDATED STATEMENTS OF INCOME

(Expressed in Renminbi - RMB and US Dollars - USD)

 

     Quarter Ended

 
    

June 30,

2004


   

March 31,

2005


   

June 30,

2005


   

June 30,

2005


 
     RMB

    RMB

    RMB

    USD

 
     (unaudited)     (unaudited)     (unaudited)     (unaudited)  

Revenues:

                        

Online game services

   47,657,845     26,976,896     9,470,630     1,144,280  

Other revenues

   428,239     —       —       —    
    

 

 

 

     48,086,084     26,976,896     9,470,630     1,144,280  

Sales Taxes

   (2,416,326 )   (1,355,589 )   (475,900 )   (57,500 )
    

 

 

 

Net Revenues

   45,669,758     25,621,307     8,994,730     1,086,779  
    

 

 

 

Cost of Services

   (23,497,406 )   (18,141,920 )   (12,154,603 )   (1,468,568 )
    

 

 

 

Gross Profit (loss)

   22,172,352     7,479,387     (3,159,873 )   (381,789 )

Operating Expenses:

                        

Product development

   (1,815,906 )   (561,001 )   (571,072 )   (68,999 )

Sales and marketing

   (3,887,829 )   (711,366 )   (481,067 )   (58,124 )

General and administrative

   (3,302,829 )   (3,014,474 )   (1,173,819 )   (141,826 )

Share-based compensation

   —       (372,980 )   —       —    
    

 

 

 

Total operating expenses:

   (9,006,564 )   (4,659,821 )   (2,225,958 )   (268,949 )
    

 

 

 

Income (loss) from operations

   13,165,788     2,819,566     (5,385,831 )   (650,738 )

Interest income (expenses)

   320,984     22,209     (3,195 )   (386 )

Other income (expenses), net

   1,306,110     (2,601 )   1,871,936     226,175  
    

 

 

 

Income (loss) before income tax

   14,792,882     2,839,174     (3,517,090 )   (424,949 )

Income tax benefit (expenses)

   238,518     (616,418 )   (2,454,351 )   (296,545 )
    

 

 

 

Net Income (Loss)

   15,031,400     2,222,756     (5,971,441 )   (721,494 )
    

 

 

 

Other comprehensive gain:

                        

Translation adjustments

   1,438     —       —       —    
    

 

 

 

Comprehensive Income (Loss)

   15,032,838     2,222,756     (5,971,441 )   (721,494 )
    

 

 

 

 

Page 10

GRAPHIC 2 g58997image001.jpg GRAPHIC begin 644 g58997image001.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`/@#-`P$1``(1`0,1`?_$`+H```(#`0`"`P$````` M```````)!@<("@(%`0,$"P$!`0`"`@,!``````````````$""`4'`P8)!!`` M``8!`P,"!`$%"P03`````0(#!`4&!P`1""$2"1,4,4$B%0I187$R%H&1H4)2 M(S,D&!DI\,%D>$.C-+0E-56%-E9VMA=GES@Y:7D1``$#`P,"`P6*<;M9"9C4U#E#U(MLY*<1Z&VZZ+(-KKX)Q7#S-\CR3XMX$SQ,Q3:#FLJ MXMI]SFXAD/2?G4!`3[*"EV]P`;<-%"*&BTEHHC1 M$:(O!0Y4B'44,4B:93'4.'MOF\_P#VSC6!E:![AH6L>0&O= M72C22?!=E97L_P!R,)@!R;)8JYCQ&P/+J`EC#J'/8#O8*:U<`!75*7Y![@V-[?=P;K`XASCBRQDL0<:N8V2OH) M\=I!H?*BT;KMY=2(T1&B(T1&B(T1&B(T1&B(T1&B(T1&B(T1&B+P4432(=54 MY4TTB&444.8"D(F0!,/>>T?-3J(+@W>M5$C"41`#D$/EHBY>OQ74-%?V4N-4\#!J$ MPAR'=Q24B5$A718Y_C&Z/';050*!S(K.HQ`X@([=R8#HLV=4Z;Q2?_')PW#_ M`,AZ'^\$.@'\&BCOJ3!_E\?W=%BC1$:(HG>X)]9Z9:*[&O1CY":@I*-9O`,8 MOH.';51),QC%^HI#";M,(=0*(ZX'E&+NQO=1(4Q5,)AV[NNNR9;?\>.]_>"XP>% MNLC!E98W2NGA,;+:\F8?X@C$C'/W.;ZR]NW[E7:5%3KU@>Z7>#M?P"&*YM[& MZQL)$<3)Q(Z:WC3=5\ MA'[B04LF;24B#TKDC8CMRLBH9(RB9OU@[MP``"?^F?\>94<-X3B+4<) MQDSH*2.D^_*&/VR2;PX-WN(<6ES3U]510#L/_P`T_P"0L4>9WL$DFN`)-BIF,"@"4W:(# MHK32JV=&V:N32YVT/8(25/$8N+?/+/)]I@&USB&':=S@UI);UU'F%D4)'59LY%\L<.\6E,1IY;DY>--F[ M+%4PM0_M42>4]W>KH\*P@FCX2+)>R9+.#`!UA[@('7;54H3T6E=$57YIR]2\ M!8JO69[(X]QLU12]Z28 MM+A,54V:RJ"@E9)"0/Z138H?ET1:)^[17_*D!P3%3W:'I@H8ICE3$_J=H',0HB`?$0`1T14N+/'VA9% M99$D?G MHLVMKJ>BSMXT?-+B;BCP=P7@R;XIXNKLM3YI>5LTW8#+ M0$@YN4>N[:IEDP3[SHIB8Y!'8-]54M)-587XG>Y-LB\`>'U[8Q/V!/&/Q82G(S$F)JG2L@\CLO?;XVDGN,5#MVUA@J0PF9BOQ\HI!/5/2,N M#IPJ*A1W;`0`,8J0.KE3JWF6\KOCWY*4_&WDW.MR[ZNRBD,HN!EV:GJ#W]B:ID1.4VB;6D:+I"YS^4#CEP6PG5LM M7.0=W28R8P:N\18WJ@HGM>01D&:;MFZ:(.!*6/AB%73!9TL&P";M(513Z=18 M`5-%EFF\E/,SEC%PYSJ7$3CG0Z_*Q:=EJ6';]E.P&RI/5]=L5_'?UMI`HU^- MD)=F\JYKU>[!FVYLZ16%CMJ\H^, MV:I`8Q"/BI]PN9:2%,=U&R*1#*$3Z@!`WZF$-ODUW2[J>]&%@XQ/*]UBRRN'2/^I\A(;,:#HUXW4;K0$# M6BYGC.6F[@\-O'9-C1]]TT8:/`:E@]XTJ="2/!2*T>/W$]ZNBE\;SD_!P]B= M$GI2KLBH'06<2!O>.RLI!0_JL$72BG<)?35[3".P["&V]F2_%K@7+\XWF,%S M=VV-ORVY?;,#:$R@2.V2'5@=NK3:ZA)H?!<%AORHYUQGCK>+RVMIY"?R>/&T^A$O3"'N4DU%BN"K*"F8!3(&^T]A86N,LH<=9,#+ M."-L;&CH&M%`/D%K'?7UWDKR;(WCB^\GD=(]QZN4/*$R_P`M38M9_(#""2)A^;?P<6W@%TGD684'#]-TJW2<_4D;LZB3U=*>E./X,/H>J8`I?*[Q6\ M8ICD!R4G(UOB+DMC&]\ECMH'&J"Z2$_)/HR3NMR:TK8*RU6;>Q6551:N> MPX@('#18N^KU=%K^0YJ><**8NY*1\5&-V3!@W6=O7CCE9C`J#9L@05%EU1++ MF/Z:1"B(@`"8=N@".OR7EY;8^UEOKUXCLX6%[W&@#6M%22?=T7Z+.SGR%W'8 MV;3)=S2-8QHK5SG$`#YE5H\S#Y%[W?*AR?PKPK@.0L\>*5A)*(?9>IU"J.-9 M9M%L2K1L$YM3YA(61=%21V6.[-8EP;F;MHNT-%#]$5"*.*81XON=&2ND4]R2[YG?(5AF[Y&XFX^BJIE M]O-<;^?N*+?=GDGCB=80TO&8]M0?>6U+D5D/;V>2>>@/LT6XF,YW#M#KJK-H MI\EI1YR[YM\X>:\_B;A3G6)X^8JC>/U%RXQ:Y?PZL[LB[B><&CWS9[%OA1EH MU4SDO>!5"[`7X:BQ%`*D544Y_<>?+%7.&/(VL:QF,YEUI_P`:F0^2_./!SVI8 MVC8:[84P=]D:TS(TQ&SM3+7U8B"<*R";VPR;6.=$1!9%,W8J4!#KJ*5&M%,9 M+@AX58*1?PDQY#;7%2T*^=Q4K%R7D78,I&-DHYPHS?L)!FYLJ3AJ^9ND3)*I MJ%*2N3*I<^0K""S5...7[+)IL M>4)1J)W%F0G$9AX7'2B:W3[F8R8%^&^A('59@NUJFF?V)/")N/\`B-SWQZ_X MC\5\1'_M1^75U6-7>2OUKPM\5"'%V;AD>:MK/@&3SI5KI(95-SA;*-FV4(*D M7"FP].0R=]\]DT:/8&Q/EU84%MW+INFX$O<@&IJIK7IJH%^)N;MB>.HBY6Z! M5SYHQ^!ERHI@L.YWX=5>SU!_?ZZH59U6X_#/'L%O&1Q"468LE%#8O;]QSM6Y MCF'[M)]3&%,3&'\XZBCOJ2K?Q7)2DX<<;RD*!2EY*@4I2@!0*`8GR%L!0#8` M`-M`JSJG@^-:/8QWC[X6(Q[-JR26XPX1>K)M$$FY%GCW'5>=/7:I4BE`[EVY M5,HH<=S'.81$1$=%B=2N=C\5[%QYJMQ$F!9HC+(VB[1:,AV![E./LP(0$F9"6 MA8NB8RK\T\<0;TPC]O>S5N>J2!C@`G3.<0ZZ*C0%=5CKQ#1SIFX9CSCYSD36 M:J-1+_XXS)TRI*)"EV^@(^F9,H#^H(=HATVVU%AN\:"JHG`WAFP+XZK/<>0N M,,EY8MUVGJG+4!=&WRC`8WV%O>-EI9^Y0CT$#/Y`?9E],ZHF%,3&$.IA'6N? MY6\@O>/=C\M+8.+)[G[=N7`T+6RNHZA\R!3XKL+M=80Y+FEI'98* M@'XIAO%*.06M5ADCE(91C"$0;@(`)DSN7B(F43^8#Z:8EW#Y&UIS^!F&@N>> M9?,S!KI;7&!D=:$M=+*RKAXCTM-1;Q@U]U M%JCG'!^:O'--6FZE/_(ZB1%D_EQSHR9RDY*8JXM8:X:*T[CU;H:D3$]G2WA` MV^R3LK"-YU623;'$H*LBIN.P#)E$"B&QQ[]>UKC=H`!*5]Y=K=Y&)C@YD5CR M%QUP?KV+3V''QYJ3PO=D9G(23Q.XQ!H@D2P,8#K-U9+TRNA+U*W$X_`!U56$ M5\:ID,+D#R^)Q$05MB'QG';)Q<<5`5.X/Q:SXQC&@6]K M"&DC]MYUD>?:]Y+O8"!T"Z&YKRO(QC0![2"> MI24?!,.\;Y!_]>C)?^]FFO:RO6'`#IY+\WG,:-"/O&>8K1J4RWDEXW^L<&Z( M'5`UJ;]Y53@3N4(?Y@81`?GJ*LZ%47FGBTYY2>;#.E,C,Z9BX^FK?$[$TX$] MA&<1K+>+^%*%`Y5Y9Q51R5$U:B0T,PO-558=ZE=L[9B@BE*Q!S_4**@"`CI0'JC: MD$IX?]TQXS-]_P"PIQB_])*I^;_0/S:+#<[S7&Q^V?S'I_#TOI^&K[5Y/'X+H:_$VH+*^.$54TE M#I-LS8\.X5*0YDT"G7>))F6.4HE2*HJ<"@)MMS"`!U$-`L&?4M5^$+(=5G_% M=QEFDIJ(;L*C3I^O61PM*-"(03RJVB=8R`32RJB1(HQ46Y7!BK]G:BH4^XD, M4PQ'?4EC_BK9R&D^'7&`8V582*00`%"&$IO5+MOOJ$T%2JQ/,\9LLSFO'KPK>,3&,@GQGP[&'$X``^ZA:/#Q# MXH=IC`)2O6*@!UWV#J`#N&JL3U7/5^*^62)1>))#*$!7]LKHN5,3@"HI(130 M%5"I?KG(05"@([;`)@#YAJA9,\TIC*O'1S$X(^0"NUZ3LN&LH8)P!?(N2 M214^V61!7&4'"9-I(R1B@W;3[58JCM%J)R*@3T!-VE,(Z+(>H$!=J^%/*CP` MSK18^]U;E)B"`:N8U!_(0&0;K!4"SP;@6Z:SJ+D(:UO(IPN_8*'],_M?<)'. M4?3.<-A&+QEI"I*J^0[&7-WD-=N*W&"ONJ^]?`CW)[9Y3BD-!?RP;X">@F MC.YGSH6^\KVCAN;_`+;Y':Y5_P#)9)1X\V.T=\NOP5JX'M(4/(9V$Z'L&\JD MM!2!G0@B#!V18JK',+JT`_B,#"30!KBZM`MF.Z.#/*.(MNL5266!S9H]NN]M"'`? MNN+@!J2*=5%UA6R/EPXM^Y4D];!,@(@)@)'D=BJ'=_)(1JEMOOL&X:]'N3<] MX_R"0?EY,0M%Q-2:9=IN*3EI@ MIB1)LF6BLQRQ^^+@FZ?:*ISEV>FK MK;N3E;6Q@WN%F=6V0<50\U:K=$,9YA'UXPF:F9QS=\9LBH83'4,GZO3N`H7Q M5#O50=$W/%W@,\?MHQM0;)+0N6E9*>I];F)$Y,J6%%,[R0BFKMT*:11'TB&5 M5'8H#T#10O*K[PF5NH<><@^4^CQTC*-<;X:,JW[E/;4%?;NI![ M7<;M'("9-G%HF.U6<-A/W%$K5J4KQ&+O.XG.,IWNS[3]F2 M9\&/8[4,C;5IN^V^J5D[ MP7CYS_\`=GC+'_[)N-O_`'J;_IU%6]"IQC3?^_FY,?'_`-F&'_T#_P`+J?#3 MP3]CXKFSYL4G/7)7D=Y=*]BJU)QO%3'5G8YGSG9X8Y7L5:K9CVG,H"DT$7S5 M7T7[U.P+OC*-.[TTC-%3J_SB*)1JRZ`#Q7:KPA-W<,^-QNWL[L)T80('0"[U MYJ.P=`^'Z-1>,BAHE+?A^/\`HKY`_P#7[SAT_P"6^$KS@',D0K,4.^1Q&@4YF4M#R*"; MANJ`#VJ$#XAOJ+Q`TU2*L4_AI>/N.9MVWE>4O)FUXJD7P/)7#S2P-:569E,I MA,5G+O:TJ@\?('*!2JB)0,L4NQAZZM5GO*L^S?AS^&M^='4R+E'DW=V#%=0* MI#S.6I)2,I\683E2AX5J=%9!-JV;^FD0W:4X)I@&_P`=0ZBA3>:+7G"[Q68K MX+79Y8<09HY"2-/7K4M76F*;ID1Y8:#&C+KQ[@\PSBW)-DY9D=B/ME"]H(@L M<`#KHH7565\E?AZ^)V;KG8+SFW,')S*$U-S,K+M1L65'RB$$$O(+OW$?%(BB MJD@R3,L5,A2E+VIIE#Y:('$"G@K,Q)X,N(V,XZ>I=@L.7,RXX1/[=-P=F9X1J4X[`0#[@0.W?YZ)O*N=0`M`'IFC:"]SC0/8T@^H-KL'V9 MY;EYKO\`M:=IFQS8W/8_QA`UH:]6.)H`-0XZ:54.XQQ46G:G$I+"JA(JQIR5 MM-RW430>D,KVR*[51LO&NV<;+9=I_'L+;)>K2 MSBSUF/C)279J5:?8SR"*+.8*9BHF[59`F<3!N4IA$.NB@-#50GDKPNRGFJC8 M?I.)>;&?^**>+(P8J1EL,)UDK[(#5.)91;(EF)--'**8,!:"LF"/:`'4-\MM M%01Y!4[QT\54%Q]Q1F:@_P!HO+62+CR#R"QON7\M71G7U+9<%(M%8L=%.FK- M)*/123<.#JJK%#U%A'M-T#7H'TRNB:QSGL:=WVSOT M#2X-)(U-*="5[[VWYTWMYRB/E+;""_O(&.$397/:V-[AM^X-FI<&ES0#H*UZ MA,XI%-A0!O$5V,:QC,O:0JBI6R12&<+B0I0.X<'`3J&^)CB(Z]BX MSQ['<4P-KQ[$MVV%I"V-O2IVBFYU.KG'5Q\25ZYR7D&2Y7G;OD.6=OO[N9TC MSK0%QJ&MKT:T:`>`"E>N="X-<^T]X.KO7WSQX3V6.8YR#U'?43=[ M%;F#O$S:L'SW(_+1N;F>,N\E<^XIC\3-,Z9585J0G*%"Q0')'O(N+C$6S&2> ML$SB5N*W:"(`&WPWT4)TIX*Y,2>+W#&(^"%YX.0DY.GCI0:SM7\" M>"<7P;B\]QD9D"3OQ8QC"*92*5N<-&XH!"OEG0@HP; MG^/J)[GT0&BBO-;A9R2Y,7BLV?"_/S.O$R!A:L,#*TW%:<4:(LO!L+\ M[Y%1#D^`[C@^3+>1P=N\NL\]N,Z>UAOV MW4RS'R3^1:6,8GM^S^W1&373!OOMVJ";N[M19;S6J>%HL$:(C1$:(C1$:(C1 M%\#\-$62\CQDCF+)3&DQIE$ZO4.U>R2)`_F2/'0%,JW2,/T*/"M@]-,`W[14 M,(AL4=:!]Y,)F/R*[S6O;3"N27@!S>1JVWC/4M;6CB.H9NJYWGM`'5:BCH>.BH]C%,6B*+& M-1109H`0H@B1`@$(8HB`CZFP=3?$1UO%A^/8?`X>UP.,@CCQEG$QD3*`AH8* M-(J/J\W=223XKI*\O[R_NY;ZZDSHO9;:YD+\:^=5$:(C M1$:(C1$:(C1$:(C1$:(C1$:(C1$:(C1$:(C1$:(C1$:(C1$:(OJ7*8Z*I"*" MB-S0145I45Z5\*^:B%&3JZ40HG5W";I`C]X62<"15-XM+@L?WR MD@FX(FY(Y,MW=#E``+MV_3MKK_M?#P>#CSX>#2LGMFW4HN9*.;*^ZWG[[IVR M-;()"^NCP*"FWTT7/\F?FI,@'YMA9*8F?;;4%@BH-@C+26EM*=#UK76JFFNR C%ZZC1$:(C1$:(C1$:(C1$:(C1$:(C1$:(C1$:(C1$:(O_]D_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----