EX-99.1 2 v471913_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

500.com Limited
Condensed Consolidated Statements of Comprehensive Income
(Amounts in thousands of Renminbi (“RMB”) and U.S. dollars (“US$”),
 except for number of shares, per share (or ADS) data)
   Six Months Ended 
   June 30,
2016
   June 30,
2017
   June 30,
2017
 
   RMB   RMB   US$ 
   Unaudited   Unaudited   Unaudited 
Net Revenues   3,459    37,751    5,569 
                
Operating costs and expenses:               
        Cost of services   (7,206)   (11,541)   (1,702)
        Sales and marketing   (24,457)   (25,951)   (3,828)
        General and administrative   (124,820)   (104,454)   (15,408)
        Service development expenses   (39,818)   (30,472)   (4,495)
Total operating expenses   (196,301)   (172,418)   (25,433)
Other operating income   919    84    12 
Government grant   6,697    4,827    712 
Other operating expense   (1,494)   (3,610)   (533)
Operating loss   (186,720)   (133,366)   (19,673)
Others,net   -    (4,449)   (656)
Interest income   7,370    11,823    1,744 
Loss from equity method investments   (251)   (721)   (106)
Gain from disposal of subsidiaries   64,778    -    - 
Changes in fair value of contingent considerations   -    (1,089)   (161)
Loss before income tax   (114,823)   (127,802)   (18,852)
Income tax (expense) benefit   (9,731)   18,036    2,660 
Net loss   (124,554)   (109,766)   (16,192)
    Less: Net (loss) income attributable to the non-controlling interests   (5,913)   5,177    764 
Net loss attributable to 500.com Limited   (118,641)   (114,943)   (16,956)
Other comprehensive income (loss)               
    Foreign currency translation gain (loss)   25,960    (28,556)   (4,212)
    Change in fair value of available for sale securities   55    (754)   (111)
Other comprehensive income (loss), net of tax   26,015    (29,310)   (4,323)
Comprehensive income (loss)   (98,539)   (139,076)   (20,515)
   Less: Comprehensive (loss) income attributable to noncontrolling interests   (5,913)   5,177    764 
Comprehensive income (loss) attributable to 500.com Limited   (92,626)   (144,253)   (21,279)
                
Losses per share attributable to 500.com Limited               
Basic   (0.29)   (0.28)   (0.04)
Diluted   (0.29)   (0.28)   (0.04)
Losses per ADS*  attributable to 500.com Limited               
Basic   (2.90)   (2.81)   (0.41)
Diluted   (2.90)   (2.81)   (0.41)
Weighted average number of  Class A and Class B ordinary shares outstanding:               
Basic   416,199,358    408,699,104    408,699,104 
Diluted   416,199,358    408,699,104    408,699,104 
                
* American Depositary Shares, which are traded on the NYSE. Each ADS represents ten Class A ordinary shares of the Company.

 

 1 

 

 

500.com Limited
Reconciliation of non-GAAP results of operations measures to the nearest comparable GAAP measures
(Amounts in thousands of Renminbi (“RMB”) and U.S. dollars (“US$”),
except for number of shares, per share (or ADS) data)
             
   Six Months Ended 
   June 30,
2016
   June 30,
2017
   June 30,
2017
 
   RMB   RMB   US$ 
   Unaudited   Unaudited   Unaudited 
Operating loss   (186,720)   (133,366)   (19,673)
   Adjustment for share-based compensation expenses   96,723    54,571    8,050 
Adjusted operating loss (non-GAAP)   (89,997)   (78,795)   (11,623)
                
Net loss attributable to 500.com Limited   (118,641)   (114,943)   (16,956)
   Adjustment for share-based compensation expenses   96,723    54,571    8,050 
Adjusted net  (loss) income attributable to 500.com Limited (non-GAAP)   (21,918)   (60,372)   (8,906)
                
Earnings (Losses) per share attributable to 500.com Limited (non-GAAP)               
Basic   (0.05)   (0.15)   (0.02)
Diluted   (0.05)   (0.15)   (0.02)
Earnings (Losses) per ADS* attributable to 500.com Limited  (non-GAAP)               
Basic   (0.53)   (1.48)   (0.22)
Diluted   (0.53)   (1.48)   (0.22)
Weighted average number of  Class A and Class B ordinary shares outstanding:               
Basic   416,199,358    408,699,104    408,699,104 
Diluted   416,199,358    408,699,104    408,699,104 
                
* American Depositary Shares, which are traded on the NYSE. Each ADS represents ten Class A ordinary shares of the Company.

 

 2