XML 33 R52.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED FINANCIAL INFORMATION OF THE COMPANY (Tables)
12 Months Ended
Dec. 31, 2014
Condensed Financial Information of Parent Company Only Disclosure  
Condensed Balance Sheet

 

 

 

 

As of December 31,

 

 

 

2013

 

2014

 

 

 

RMB

 

RMB

 

US$

 

ASSETS

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

282,584 

 

534,390 

 

86,128 

 

Short-term investments

 

 

428,330 

 

69,034 

 

Prepayments and other current assets

 

515 

 

2,325 

 

375 

 

Due from related parities

 

72,475 

 

698,888 

 

112,640 

 

 

 

 

 

 

 

 

 

Total current assets

 

355,574 

 

1,663,933 

 

268,177 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Intangible assets, net

 

18,815 

 

36,062 

 

5,812 

 

Goodwill

 

39,435 

 

39,578 

 

6,379 

 

Long-term investments

 

 

55,740 

 

8,984 

 

Investment in subsidiaries

 

204,338 

 

436,286 

 

70,317 

 

 

 

 

 

 

 

 

 

Total non-current assets

 

262,588 

 

567,666 

 

91,492 

 

 

 

 

 

 

 

 

 

Total assets

 

618,162 

 

2,231,599 

 

359,669 

 

 

 

 

 

 

 

 

 

LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accrued expenses and other current liabilities

 

5,257 

 

6,919 

 

1,117 

 

Redemption right liabilities

 

5,711 

 

520 

 

84 

 

Due to related parties

 

5,428 

 

12,272 

 

1,978 

 

Income tax payable

 

95 

 

1,188 

 

191 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

16,491 

 

20,899 

 

3,370 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

Other non-current liabilities

 

7,603 

 

4,362 

 

703 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

7,603 

 

4,362 

 

703 

 

 

 

 

 

 

 

 

 

Total liabilities

 

24,094 

 

25,261 

 

4,073 

 

Mezzanine equity

 

 

 

 

 

 

 

Series A Preferred Shares (par value of US$0.000025 per share, 102,409,639 and nil shares authorized, issued and outstanding as of December 31, 2013 and 2014, respectively)

 

119,976 

 

 

 

Series B Preferred Shares (par value of US$0.000025 per share, 122,495,531 and nil shares authorized, issued and outstanding as of December 31, 2013 and 2014, respectively)

 

321,965 

 

 

 

Total mezzanine equity

 

441,941 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

Ordinary shares (par value of US$0.000025 per share; 1,775,094,830 and nil shares authorized as of December 31, 2013 and 2014, respectively; 1,000,551,482 and nil shares issued as of December 31, 2013 and 2014, respectively; 900,551,482 and nil shares outstanding as of December 31, 2013 and 2014, respectively)

 

150 

 

 

 

Class A ordinary shares (par value of US$0.000025 per share; nil and 7,600,000,000 shares authorized as of December 31, 2013 and 2014, respectively; nil and 288,988,560 shares issued as of December 31, 2013 and 2014, respectively; nil and 260,045,912 shares outstanding as of December 31, 2013 and 2014, respectively)

 

 

42 

 

 

Class B ordinary shares (par value of US$0.000025 per share; nil and 1,400,000,000 shares authorized as of December 31, 2013 and 2014, respectively; nil and 1,127,614,152 shares issued as of December 31, 2013 and 2014, respectively; nil and 1,095,456,652 shares outstanding as of December 31, 2013 and 2014, respectively)

 

 

180 

 

29 

 

Additional paid-in capital

 

63,919 

 

2,059,983 

 

332,007 

 

Accumulated other comprehensive income

 

13,239 

 

3,373 

 

544 

 

Retained earnings

 

74,819 

 

142,760 

 

23,009 

 

Total shareholders’ equity

 

152,127 

 

2,206,338 

 

355,596 

 

 

 

 

 

 

 

 

 

Total liabilities, mezzanine equity and shareholders’ equity

 

618,162 

 

2,231,599 

 

359,669 

 

 

Condensed Income Statement

 

 

 

 

Years ended December 31,

 

 

 

2012

 

2013

 

2014

 

 

 

RMB

 

RMB

 

RMB

 

US$

 

Revenues

 

 

2,070

 

22,002

 

3,546

 

Cost of revenues

 

 

(1,950

)

(17,752

)

(2,861

)

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

120

 

4,250

 

685

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

Research and development

 

 

(12,491

)

(44,011

)

(7,093

)

Selling and marketing

 

 

 

(31

)

(5

)

General and administrative

 

(1,541

)

(15,146

)

(13,103

)

(2,112

)

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

(1,541

)

(27,637

)

(57,145

)

(9,210

)

 

 

 

 

 

 

 

 

 

 

Equity in profit of subsidiaries

 

9,747

 

76,031

 

99,213

 

15,990

 

Interest income

 

1,442

 

2,494

 

20,908

 

3,370

 

Changes in fair value of redemption right granted to a noncontrolling shareholder

 

 

11,146

 

3,576

 

576

 

Changes in fair value of contingent consideration

 

 

(973

)

(1,755

)

(283

)

Foreign exchange differences

 

215

 

946

 

(17

)

(3

)

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

9,863

 

62,127

 

69,030

 

11,125

 

 

 

 

 

 

 

 

 

 

 

Income tax expenses

 

(19

)

(109

)

(1,089

)

(176

)

 

 

 

 

 

 

 

 

 

 

Net income

 

9,844

 

62,018

 

67,941

 

10,949

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss, net of tax

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

(260

)

(8,807

)

(6,918

)

(1,115

)

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss

 

(260

)

(8,807

)

(6,918

)

(1,115

)

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

9,584

 

53,211

 

61,023

 

9,834

 

 

Condensed Cash Flow Statement

 

 

 

 

Years ended December 31,

 

 

 

2012

 

2013

 

2014

 

 

 

RMB

 

RMB

 

RMB

 

US$

 

Net cash provided (used) by operating activities

 

392

 

1,335

 

(629,518

)

(101,460

)

Net cash used in investing activities

 

(46,361

)

(57,070

)

(516,106

)

(83,181

)

Net cash provided by financing activities

 

628

 

321,965

 

1,404,056

 

226,293

 

Effect of exchange rate changes on cash

 

(209

)

(5,504

)

(6,626

)

(1,068

)

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

(45,550

)

260,726

 

251,806

 

40,584

 

 

 

 

 

 

 

 

 

 

 

Cash at beginning of the year

 

67,408

 

21,858

 

282,584

 

45,544

 

 

 

 

 

 

 

 

 

 

 

Cash at end of the year

 

21,858

 

282,584

 

534,390

 

86,128