EX-99.1 2 tm2523095d2_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

Reconciliation between U.S. GAAP and International Financial Reporting Standards

 

PricewaterhouseCoopers was engaged by the Company to conduct limited assurance engagement in accordance with International Standard on Assurance Engagements 3000 (Revised) “Assurance Engagements Other Than Audits or Reviews of Historical Financial Information” (“ISAE 3000 (Revised)”) on the reconciliation statement of the unaudited financial information of the Company, its subsidiaries, VIEs and VIEs’ subsidiaries (collectively referred to as “the Group”) setting out the differences between the unaudited interim condensed consolidated financial information for the six months ended June 30, 2025 prepared under U.S. GAAP and the International Financial Reporting Standards (“IFRS”) (the “Reconciliation Statement”).

 

The extent of procedures selected depends on the PricewaterhouseCoopers’s judgment and their assessment of the risk. These procedures included:

 

(i) comparing the amounts in the columns “Amounts as reported under U.S. GAAP” as set out in the Reconciliation Statement with the corresponding amounts set out in the unaudited interim condensed consolidated financial information of the Group prepared under U.S. GAAP for the six months ended June 30, 2025;

 

(ii) assessing the appropriateness of the adjustments made in arriving at the “Amounts as reported under IFRS” as set out in the Reconciliation Statement, which included evaluating the differences between the Group’s accounting policies adopted under U.S. GAAP and IFRS for the six months ended June 30, 2025, and examining evidence supporting the adjustments made in arriving at the “Amounts as reported under IFRS”; and

 

(iii) checking the arithmetic accuracy of the calculation of the amounts in the columns “Amounts as reported under IFRS” as set out in the Reconciliation Statement.

 

The procedures performed by PricewaterhouseCoopers in this limited assurance engagement vary in nature and timing from, and are less in extent than for, a reasonable assurance engagement. Consequently, the level of assurance obtained in a limited assurance engagement is substantially lower than the assurance that would have been obtained had a reasonable assurance engagement been performed. For the purposes of this engagement, PricewaterhouseCoopers is not responsible for updating or reissuing any reports or opinions on any historical financial information used in compiling the Reconciliation Statement. PricewaterhouseCoopers’s engagement was intended solely for the use of the Directors in connection with this Reconciliation Statement and may not be suitable for another purpose.

 

Based on the procedures performed and evidence obtained, PricewaterhouseCoopers have concluded that nothing has come to their attention that causes them to believe that:

 

(i) the amounts in the column “Amounts as reported under U.S. GAAP” as set out in the Reconciliation Statement are not in agreement with the corresponding amounts in the unaudited interim condensed consolidated financial information of the Group under U.S. GAAP for the six months ended June 30, 2025;

 

(ii) the Reconciliation Statement is not prepared, in all material respects, in accordance with the basis of preparation; and

 

(iii) the calculation of the amounts in the columns “Amounts as reported under IFRS” as set out in the Reconciliation Statement are not arithmetically accurate.

 

 

 

 

The unaudited condensed consolidated financial information are prepared in accordance with U.S. GAAP, which differ in certain respects from IFRS. The effects of material differences between the unaudited condensed consolidated financial information of the Group prepared under U.S. GAAP and IFRS are as follows:

 

Reconciliation of unaudited condensed consolidated statements of operations (in US$ thousands):

 

      

For the Six Months Ended June 30, 2024

IFRS adjustments

     
  

Amounts

as reported

under

U.S. GAAP

   Convertible
senior notes
(Note (i))
   Leases
(Note (ii))
   Investments
measured at
fair value
(Note (iii))
   Share-based
compensation
(Note (iv))
   Redeemable
non-controlling
interests
(Note (v))
  

Amounts

as reported

under IFRS

 
Costs and expenses:                                   
Cost of revenues   176,611        (143)       (1,239)       175,229 
Sales and marketing   217,859        (577)       (2,225)       215,057 
Product development   152,415        (234)       (7,530)       144,651 
General and administrative   51,363        (329)       (2,580)   (1,986)   46,468 
Total costs and expenses   598,248        (1,283)       (13,574)   (1,986)   581,405 
Investment related income (loss), net   (4,725)           (2,266)           (6,991)
Interest and other income (loss), net   (7,429)   3,876    (1,301)               (4,854)
Fair value changes of convertible senior notes       33,885                    33,885 
Financial expense                       (2,355)   (2,355)
Income before income tax expenses   222,968    37,761    (18)   (2,266)   13,574    (369)   271,650 
Less: Income tax expenses   58,319            (248)           58,071 
Net income   164,649    37,761    (18)   (2,018)   13,574    (369)   213,579 
Less: Net income attributable to non-controlling interests   1,019                    1,913    2,932 
            Accretion to redeemable non-controlling interests   2,261                    (2,261)    
Net income attributable to Weibo's shareholders   161,369    37,761    (18)   (2,018)   13,574    (21)   210,647 

 

 

 

 

      

For the Six Months Ended June 30, 2025

IFRS adjustments

     
  

Amounts

as reported

under

U.S. GAAP

   Convertible
senior notes
(Note (i))
   Leases
(Note (ii))
   Investments
measured at
fair value
(Note (iii))
   Share-based
compensation
(Note (iv))
   Redeemable
non-controlling
interests
(Note (v))
  

Amounts

as reported

under IFRS

 
Costs and expenses:                                   
Cost of revenues   192,253        (29)       (1,355)       190,869 
Sales and marketing   205,557        (114)       (3,336)       202,107 
Product development   154,089        (62)       (7,750)       146,277 
General and administrative   33,874        (357)       (3,868)   (877)   28,772 
Total costs and expenses   585,773        (562)       (16,309)   (877)   568,025 
Investment related income (loss), net   5,245            1,837            7,082 
Interest and other income (loss), net   29,691    3,840    (1,028)               32,503 
Fair value changes of convertible senior notes       (12,687)                   (12,687)
Financial expense                       (2,295)   (2,295)
Income before income tax expenses   290,816    (8,847)   (466)   1,837    16,309    (1,418)   298,231 
Less: Income tax expenses   55,996            (33)           55,963 
Net income   234,820    (8,847)   (466)   1,870    16,309    (1,418)   242,268 
Less: Net income attributable to non-controlling interests   763                    1,073    1,836 
         Accretion to redeemable non-controlling interests   1,408                    (1,408)    
Net income attributable to Weibo's shareholders   232,649    (8,847)   (466)   1,870    16,309    (1,083)   240,432 

 

 

 

 

Reconciliation of unaudited condensed consolidated balance sheets (in US$ thousands):

 

      

As of December 31, 2024

IFRS adjustments

     
  

Amounts

as reported

under

U.S. GAAP

   Convertible
senior notes
(Note (i))
   Leases
(Note (ii))
   Investments
measured at
fair value
(Note (iii))
   Share-based
compensation
(Note (iv))
   Redeemable
non-controlling
interest
(Note (v))
  

Amounts

as reported

under IFRS

 
Goodwill and intangible assets, net   272,004                    (10,822)   261,182 
Long-term investments   1,389,199            57,281            1,446,480 
Other non-current assets   1,136,481        (2,459)               1,134,022 
Total assets   6,504,499        (2,459)   57,281        (10,822)   6,548,499 
Accrued expenses and other current liabilities   652,369    (374)                   651,995 
Convertible senior notes   320,803    41,956                    362,759 
Financial liability                       49,699    49,699 
Other long-term liabilities   96,701            14,022            110,723 
Total liabilities   2,925,613    41,582        14,022        49,699    3,030,916 
Redeemable non-controlling interest   45,103                    (45,103)    
Weibo shareholders' equity   3,482,771    (41,582)   (2,459)   43,259        (45,913)   3,436,076 
Non-controlling interests   51,012                    30,495    81,507 
Total shareholders' equity   3,533,783    (41,582)   (2,459)   43,259        (15,418)   3,517,583 
Total liabilities, redeemable non-controlling interests and shareholders' equity   6,504,499        (2,459)   57,281        (10,822)   6,548,499 

 

 

 

 

      

As of June 30, 2025

IFRS adjustments

     
  

Amounts

as reported

under

U.S. GAAP

   Convertible
senior notes
(Note (i))
   Leases
(Note (ii))
   Investments
measured at
fair value
(Note (iii))
   Share-based
compensation
(Note (iv))
   Redeemable
non-controlling
interest
(Note (v))
  

Amounts

as reported

under IFRS

 
Goodwill and intangible assets, net   268,159                    (11,025)   257,134 
Long-term investments   1,419,411            60,161            1,479,572 
Other non-current assets   1,292,890        (2,975)               1,289,915 
Total assets   6,539,145        (2,975)   60,161        (11,025)   6,585,306 
Accrued expenses and other current liabilities   582,521    (375)                   582,146 
Convertible senior notes   322,374    50,804                    373,178 
Financial liability                       30,511    30,511 
Other long-term liabilities   101,895            14,252            116,147 
Total liabilities   2,863,437    50,429        14,252        30,511    2,958,629 
Redeemable non-controlling interest   25,817                    (25,817)    
Weibo shareholders' equity   3,597,121    (50,429)   (2,975)   45,909        (35,943)   3,553,683 
Non-controlling interests   52,770                    20,224    72,994 
Total shareholders' equity   3,649,891    (50,429)   (2,975)   45,909        (15,719)   3,626,677 
Total liabilities, redeemable non-controlling interests and shareholders' equity   6,539,145        (2,975)   60,161        (11,025)   6,585,306 

 

 

 

 

Notes:

 

Basis of Preparation

 

The Directors of the Company are responsible for preparation of the Reconciliation Statement in accordance with the relevant requirements of the Hong Kong Listing Rules and relevant guidance in HKEX-GL111-22. The Reconciliation Statement was prepared based on the Group’s unaudited interim condensed consolidated financial information for the six months ended June 30, 2025 prepared under U.S. GAAP, with adjustments made (if any) thereto in arriving at the unaudited financial information of the Group prepared under IFRS. The adjustments reflect the differences between the Group’s accounting policies under U.S. GAAP and IFRS.

 

(i)Convertible senior notes

 

Under U.S. GAAP, the convertible senior notes were measured at amortized cost, with any difference between the initial carrying value and the repayment amount recognized as interest expenses using the effective interest method over the period from the issuance date to the maturity date. Under IFRS, the Group’s convertible senior notes were designated as at fair value through profit or loss such that the convertible senior notes were initially recognized at fair values. Subsequent to initial recognition, the Group considered that the amounts of changes in fair value of the convertible senior notes which were attributed to changes in own credit risk of the convertible senior notes recognized in other comprehensive income were insignificant. Therefore, the amounts of changes in fair value of the convertible senior notes were recognized in the profit or loss.

 

(ii)Leases

 

Under U.S. GAAP, the amortization of the right-of-use assets and interest expense related to the lease liabilities are recorded together as lease cost to produce a straight-line recognition effect in the income statement. Under IFRS, the amortization of the right-of-use asset is on a straight-line basis while the interest expense related to the lease liabilities are the amount that produces a constant periodic rate of interest on the remaining balance of the lease liability. The amortization of the right-of-use assets is recorded as lease expense and the interest expense is required to be presented in separate line items.

 

(iii)Investments measured at fair value

 

Under U.S. GAAP, convertible redeemable preferred shares and ordinary shares with preferential rights issued by privately-held companies without readily determinable fair values could elect an accounting policy choice. The Group elects the measurement alternative to record these equity investments without readily determinable fair values at cost, less impairment, and plus or minus subsequent adjustments for observable price changes. Under IFRS, these investments were classified as financial assets at fair value through profit or loss and measured at fair value with changes in fair value recognized through profit or loss. Fair value changes of these long-term investments were recognized in the profit or loss.

 

(iv)Share-based compensation

 

Under U.S. GAAP, companies are permitted to make an accounting policy election regarding the attribution method for awards with service-only conditions and graded vesting features. The valuation method that the company uses (single award or multiple tranches of individual awards) is not required to align with the choice in attribution method used (straight-line or accelerated tranche by tranche). Under IFRS, companies are not permitted to choose how the valuation or attribution method is applied to awards with graded-vesting features. Companies should treat each installment of the award as a separate grant. This means that each installment would be separately measured and attributed to expense over the related vesting period, which would accelerate the expense recognition.

 

 

 

 

(v)Redeemable non-controlling interest

 

On October 31, 2020, the Group entered into a series of share purchase agreements with then existing shareholders of Shanghai Jiamian Information Technology Co., Ltd. or JM Tech, to acquire the majority of JM Tech’s equity interest. The Group agreed to redeem the non-controlling interests (“NCI”) held by founders and CEO of JM Tech under certain circumstances. Under US GAAP, the Group determined that the NCI with redemption rights should be bundled and classified as redeemable NCI and mezzanine classified on the balance sheet, since they are contingently redeemable upon the occurrence of certain conditional events, which are not solely within the control of the Group. The redeemable NCI is recognized at fair value on the acquisition date taking into account the probability of future redemption as well as estimated redemption amount, and such fair value includes the right of redemption, which is viewed as part of the accounting purchase price when applying acquisition accounting. Subsequently, the Group records accretion on the redeemable NCI as a whole to the redemption value over the period from the date of the acquisition to the date of earliest redemption. The accretion using the effective interest method, is recorded as deemed dividends to NCI holders. Under IFRS, as it is considered that the Group undertakes the obligation to purchase the remaining equity of JM Tech held by the founders and CEO at fair value, the risk and reward of the shares reside with non-controlling interests in the consolidated statements. Therefore, the Company recognized the NCI at fair value as permanent equity on acquisition date, and the fair value of such permanent equity NCI does not consider the redemption right. IFRS requires the fair value of NCI redemption right (present value of the estimated redemption amount) to be recognized as a separate financial liability on the balance sheet because the Group has an obligation to pay cash in the future to purchase the NCI shares. This separate financial liability is not viewed as part of accounting purchase price when applying acquisition accounting, which resulted in lower purchase price and therefore, a lower goodwill being recognized from the acquisition. The initial recognition of this financial liability is a reduction of the parent’s equity. Subsequent changes in the carrying amount of the financial liability are recognized as finance charges in the income statement.