These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nevada
|
20-4672080
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
PAGE
|
|||
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
(US $)
|
(US $)
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 8,513 | $ | 10,695 | ||||
|
Accounts receivable, net
|
9,822 | 4,444 | ||||||
|
Other receivables, net
|
5,702 | 3,631 | ||||||
|
Prepayment and deposit to suppliers
|
12,037 | 15,360 | ||||||
|
Due from related parties
|
321 | 324 | ||||||
|
Contingent consideration receivables
|
160 | 159 | ||||||
|
Other current assets
|
96 | 129 | ||||||
|
Deferred tax assets-current
|
95 | - | ||||||
|
Total current assets
|
36,746 | 34,742 | ||||||
|
Investment in and advance to equity investment affiliates
|
1,010 | 1,396 | ||||||
|
Property and equipment, net
|
1,654 | 1,902 | ||||||
|
Intangible assets, net
|
7,408 | 8,151 | ||||||
|
Goodwill
|
11,052 | 10,999 | ||||||
|
Deferred tax assets-non current
|
582 | 92 | ||||||
|
Total Assets
|
$ | 58,452 | $ | 57,282 | ||||
|
Liabilities and Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable *
|
$ | 98 | $ | 268 | ||||
|
Advances from customers *
|
839 | 724 | ||||||
|
Accrued payroll and other accruals *
|
483 | 616 | ||||||
|
Due to equity investment affiliate *
|
- | 220 | ||||||
|
Due to related parties *
|
- | 161 | ||||||
|
Payable for acquisition *
|
5,210 | 550 | ||||||
|
Taxes payable *
|
6,272 | 5,040 | ||||||
|
Other payables *
|
159 | 114 | ||||||
|
Dividend payable
|
- | 5 | ||||||
|
Total current liabilities
|
13,061 | 7,698 | ||||||
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
(US $)
|
(US $)
|
|||||||
|
(Unaudited)
|
||||||||
|
Long-term liabilities:
|
||||||||
|
Deferred tax liability-non current *
|
1,739 | 1,893 | ||||||
|
Long-term borrowing from director
|
138 | 137 | ||||||
|
Total Liabilities
|
14,938 | 9,728 | ||||||
|
Commitments and contingencies
|
||||||||
|
Equity:
|
||||||||
|
Common stock (US$0.001 par value; authorized 50,000,000 shares; issued
and outstanding 22,186,540 shares and 22,146,540 shares at September 30, 2012
and December 31, 2011, respectively)
|
22 | 22 | ||||||
|
Additional paid-in capital
|
19,998 | 20,747 | ||||||
|
Statutory reserves
|
2,117 | 2,117 | ||||||
|
Retained earnings
|
18,437 | 16,688 | ||||||
|
Accumulated other comprehensive income
|
2,287 | 2,132 | ||||||
|
Total ChinaNet Online Holdings, Inc.’s stockholders’ equity
|
42,861 | 41,706 | ||||||
|
Noncontrolling interests
|
653 | 5,848 | ||||||
|
Total equity
|
43,514 | 47,554 | ||||||
|
Total Liabilities and Equity
|
$ | 58,452 | $ | 57,282 | ||||
|
Nine Months Ended
September 30,
|
Three Months Ended
September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
Sales
|
||||||||||||||||
|
From unrelated parties
|
$ | 38,232 | $ | 21,987 | $ | 10,236 | $ | 6,329 | ||||||||
|
From related parties
|
117 | 547 | 51 | 89 | ||||||||||||
| 38,349 | 22,534 | 10,287 | 6,418 | |||||||||||||
|
Cost of sales
|
28,065 | 8,868 | 6,163 | 3,418 | ||||||||||||
|
Gross margin
|
10,284 | 13,666 | 4,124 | 3,000 | ||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Selling expenses
|
2,042 | 2,198 | 640 | 575 | ||||||||||||
|
General and administrative expenses
|
4,320 | 2,726 | 1,260 | 861 | ||||||||||||
|
Research and development expenses
|
1,112 | 1,100 | 356 | 376 | ||||||||||||
| 7,474 | 6,024 | 2,256 | 1,812 | |||||||||||||
|
Income from operations
|
2,810 | 7,642 | 1,868 | 1,188 | ||||||||||||
|
Other income (expenses)
|
||||||||||||||||
|
Interest income
|
123 | 9 | 2 | 5 | ||||||||||||
|
Gain on deconsolidation of subsidiaries
|
- | 232 | - | - | ||||||||||||
|
Other (expenses)/income
|
(148 | ) | 5 | (148 | ) | - | ||||||||||
| (25 | ) | 246 | (146 | ) | 5 | |||||||||||
|
Income before income tax expense, equity method investments and noncontrolling interests
|
2,785 | 7,888 | 1,722 | 1,193 | ||||||||||||
|
Income tax expense
|
196 | 861 | 182 | 107 | ||||||||||||
|
Income before equity method investments and noncontrolling interests
|
2,589 | 7,027 | 1,540 | 1,086 | ||||||||||||
|
Share of losses in equity investment affiliates
|
(394 | ) | (180 | ) | (97 | ) | (75 | ) | ||||||||
|
Net income
|
2,195 | 6,847 | 1,443 | 1,011 | ||||||||||||
|
Net (income) / losses attributable to noncontrolling interests
|
(446 | ) | 96 | (223 | ) | 100 | ||||||||||
|
Net income attributable to ChinaNet Online Holdings, Inc.
|
1,749 | 6,943 | 1,220 | 1,111 | ||||||||||||
|
Nine Months Ended
September 30,
|
Three Months Ended
September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
(US $)
|
(US $)
|
(US $)
|
(US $)
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
Net income attributable to ChinaNet Online Holdings, Inc.
|
$ | 1,749 | $ | 6,943 | $ | 1,220 | $ | 1,111 | ||||||||
|
Dividend of Series A convertible preferred stock
|
- | (407 | ) | - | (85 | ) | ||||||||||
|
Net income attributable to common stockholders of ChinaNet Online Holdings, Inc.
|
$ | 1,749 | $ | 6,536 | $ | 1,220 | $ | 1,026 | ||||||||
|
Net income
|
2,195 | 6,847 | 1,443 | 1,011 | ||||||||||||
|
Foreign currency translation gain / (loss)
|
159 | 1,074 | (139 | ) | 330 | |||||||||||
|
Comprehensive Income
|
$ | 2,354 | $ | 7,921 | $ | 1,304 | $ | 1,341 | ||||||||
|
Comprehensive (income) / losses attributable to noncontrolling interests
|
(450 | ) | 71 | (184 | ) | 98 | ||||||||||
|
Comprehensive income attributable to ChinaNet Online Holdings, Inc.
|
$ | 1,904 | $ | 7,992 | $ | 1,120 | $ | 1,439 | ||||||||
|
|
||||||||||||||||
|
Earnings per share
|
||||||||||||||||
|
Earnings per common share
|
||||||||||||||||
|
Basic
|
$ | 0.08 | $ | 0.37 | $ | 0.05 | $ | 0.06 | ||||||||
|
Diluted
|
$ | 0.08 | $ | 0.34 | $ | 0.05 | $ | 0.06 | ||||||||
|
Weighted average number of common shares outstanding:
|
||||||||||||||||
|
Basic
|
22,185,226 | 17,806,818 | 22,186,540 | 18,632,103 | ||||||||||||
|
Diluted
|
22,185,226 | 20,265,764 | 22,186,540 | 18,632,103 | ||||||||||||
|
Nine Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
(US $)
(Unaudited)
|
(US $)
(Unaudited)
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net income
|
$ | 2,195 | $ | 6,847 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||
|
Depreciation and amortization
|
1,223 | 727 | ||||||
|
Share-based compensation expenses
|
38 | 237 | ||||||
|
Allowances for doubtful debts
|
561 | - | ||||||
|
Share of losses in equity investment affiliates
|
394 | 180 | ||||||
|
Gain on deconsolidation of subsidiaries
|
- | (232 | ) | |||||
|
(Loss) / gain on disposal of property and equipment
|
2 | (3 | ) | |||||
|
Deferred taxes
|
(749 | ) | (65 | ) | ||||
|
Changes in operating assets and liabilities
|
||||||||
|
Accounts receivable
|
(5,712 | ) | (1,591 | ) | ||||
|
Other receivables
|
198 | 3,768 | ||||||
|
Prepayment and deposit to suppliers
|
3,401 | (19 | ) | |||||
|
Due from related parties
|
4 | (195 | ) | |||||
|
Other current assets
|
34 | (113 | ) | |||||
|
Accounts payable
|
(172 | ) | (72 | ) | ||||
|
Advances from customers
|
111 | (1,320 | ) | |||||
|
Accrued payroll and other accruals
|
(134 | ) | (67 | ) | ||||
|
Due to director
|
- | (82 | ) | |||||
|
Due to Control Group
|
- | (559 | ) | |||||
|
Due to related parties
|
(162 | ) | (138 | ) | ||||
|
Other payables
|
25 | 238 | ||||||
|
Taxes payable
|
1,210 | 902 | ||||||
|
Net cash provided by operating activities
|
2,467 | 8,443 | ||||||
|
Cash flows from investing activities
|
||||||||
|
Purchases of vehicles and office equipment
|
(185 | ) | (245 | ) | ||||
|
Purchase of intangible assets
|
- | (1,438 | ) | |||||
|
Project development deposit to a third party
|
(2,450 | ) | - | |||||
|
Cash from acquisition of VIEs
|
- | 24 | ||||||
|
Cash effect on deconsolidation of VIEs
|
(15 | ) | (184 | ) | ||||
|
Long-term investment in and advance to equity investment affiliates
|
- | (1,703 | ) | |||||
|
Disposal of investment in and loan repayment from equity investment affiliate
|
- | 2,613 | ||||||
|
Payment for acquisition of VIEs
|
(1,817 | ) | (2,183 | ) | ||||
|
Net cash used in investing activities
|
(4,467 | ) | (3,116 | ) | ||||
|
Nine Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
(US $)
(Unaudited)
|
(US $)
(Unaudited)
|
|||||||
|
Cash flows from financing activities
|
||||||||
|
Cash investment contributed by noncontrolling interests
|
- | 377 | ||||||
|
Dividend paid to convertible preferred stockholders
|
(5 | ) | (374 | ) | ||||
|
Short-term loan borrowed from an equity investment affiliate
|
316 | - | ||||||
|
Short-term loan repaid to an equity investment affiliate
|
(537 | ) | - | |||||
|
Net cash used in (provided by) financing activities
|
(226 | ) | 3 | |||||
|
Effect of exchange rate fluctuation on cash and cash equivalents
|
44 | 360 | ||||||
|
Net (decrease) / increase in cash and cash equivalents
|
(2,182 | ) | 5,690 | |||||
|
Cash and cash equivalents at beginning of the period
|
10,695 | 15,590 | ||||||
|
Cash and cash equivalents at end of the period
|
$ | 8,513 | $ | 21,280 | ||||
|
Supplemental disclosure of cash flow information
|
||||||||
|
Income taxes paid
|
$ | 74 | $ | 158 | ||||
|
Non-cash transactions:
|
||||||||
|
Restricted stock and options granted for future service
|
$ | 53 | $ | 63 | ||||
| Payment for acquisition | $ | 5,210 | $ | 550 | ||||
|
1.
|
Organization and nature of operations
|
|
2.
|
Variable Interest Entities
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 7,227 | $ | 8,322 | ||||
|
Accounts receivable, net
|
9,516 | 3,705 | ||||||
|
Other receivables, net
|
5,520 | 3,619 | ||||||
|
Prepayment and deposit to suppliers
|
12,035 | 15,360 | ||||||
|
Due from related parties
|
164 | 192 | ||||||
|
Contingent consideration receivables
|
160 | 159 | ||||||
|
Other current assets
|
41 | 23 | ||||||
|
Deferred tax assets-current
|
95 | - | ||||||
|
Total current assets
|
34,758 | 31,380 | ||||||
|
Investment in and advance to equity investment affiliates
|
967 | 1,354 | ||||||
|
Property and equipment, net
|
1,374 | 1,507 | ||||||
|
Intangible assets, net
|
7,386 | 8,111 | ||||||
|
Goodwill
|
11,052 | 10,999 | ||||||
|
Deferred tax assets-non current
|
468 | 92 | ||||||
|
Total Assets
|
$ | 56,005 | $ | 53,443 | ||||
|
Liabilities
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 97 | $ | 268 | ||||
|
Advances from customers
|
838 | 724 | ||||||
|
Accrued payroll and other accruals
|
365 | 251 | ||||||
|
Due to equity investment affiliate
|
- | 220 | ||||||
|
Due to related parties
|
- | 161 | ||||||
|
Due to Control Group
|
11 | 11 | ||||||
|
Payable for acquisition
|
5,210 | 550 | ||||||
|
Taxes payable
|
5,708 | 4,409 | ||||||
|
Other payables
|
155 | 107 | ||||||
|
Total current liabilities
|
12,384 | 6,701 | ||||||
|
Deferred tax Liabilities-non current
|
1,739 | 1,893 | ||||||
|
Total Liabilities
|
$ | 14,123 | $ | 8,594 | ||||
|
3.
|
Summary of significant accounting policies
|
|
a)
|
Basis of presentation
|
|
b)
|
Principles of consolidation
|
|
c)
|
Use of estimates
|
|
d)
|
Foreign currency translation and transactions
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
Balance sheet items, except for equity accounts
|
6.3340 | 6.3647 | ||||||
|
Nine Months Ended September 30,
|
||||||||
| 2012 | 2011 | |||||||
|
Items in the statements of income and comprehensive
income, and statements of cash flows
|
6.3275 | 6.5060 | ||||||
|
Three Months Ended September 30,
|
||||||||
| 2012 | 2011 | |||||||
|
Items in the statements of income and comprehensive
income, and statements of cash flows
|
6.3313 | 6.4231 | ||||||
|
f)
|
Research and development expenses
|
|
g)
|
Income taxes
|
|
h)
|
Uncertain tax positions
|
|
i)
|
Recent accounting standards
|
|
4.
|
Cash and cash equivalent
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Cash
|
1,546 | 181 | ||||||
|
Bank deposit
|
6,967 | 10,514 | ||||||
| 8,513 | 10,695 | |||||||
|
5.
|
Accounts receivable, net
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Accounts receivable
|
12,284 | 6,546 | ||||||
|
Allowance for doubtful debts
|
(2,462 | ) | (2,102 | ) | ||||
|
Accounts receivable, net
|
9,822 | 4,444 | ||||||
|
6.
|
Other receivables, net
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Short-term loan for marketing campaign
|
3,000 | 2,985 | ||||||
|
Project development deposit
|
2,447 | - | ||||||
|
Staff advances for normal business purpose
|
255 | 279 | ||||||
|
Overdue contract guarantee deposits
|
738 | 891 | ||||||
|
Allowance for doubtful debts
|
(738 | ) | (524 | ) | ||||
|
Other receivables, net
|
5,702 | 3,631 | ||||||
|
7.
|
Prepayments and deposit to suppliers
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Contract execution guarantees to TV advertisement and internet resources providers
|
9,892 | 10,050 | ||||||
|
Prepayments to TV advertisement and internet resources providers
|
2,107 | 5,285 | ||||||
|
Other deposits and prepayments
|
38 | 25 | ||||||
| 12,037 | 15,360 | |||||||
|
8.
|
Due from related parties
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Beijing Fengshangyinli Technology Co., Ltd.
|
98 | 113 | ||||||
|
Beijing Saimeiwei Food Equipment Technology Co., Ltd.
|
97 | 74 | ||||||
|
Beijing Telijie Century Environmental Technology Co., Ltd.
|
126 | 137 | ||||||
| 321 | 324 | |||||||
|
9.
|
Contingent consideration receivables
|
|
Amount
|
||||
|
US$(’000)
|
||||
|
Balance as of December 31, 2011 (audited)
|
159 | |||
|
Recognized from acquisition of VIEs
|
- | |||
|
Changes in fair value of contingent consideration receivables recognized
|
- | |||
|
Exchange translation adjustment
|
1 | |||
|
Balance as of September 30, 2012 (unaudited)
|
160 | |||
|
10.
|
Investment in and advance to equity investment affiliates
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
|
US$(’000)
|
|||||||
|
(Unaudited)
|
||||||||
|
Investment in equity investment affiliates
|
967 | 1,354 | ||||||
|
Advance to equity investment affiliates
|
43 | 42 | ||||||
| 1,010 | 1,396 | |||||||
|
Shenzhen
Mingshan
|
Zhao Shang
Ke Hubei
|
Total
|
||||||||||
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
||||||||||
|
Balance as of December 31, 2011 (audited)
|
595 | 801 | 1,396 | |||||||||
|
Share of losses in equity investment affiliates
|
(120 | ) | (274 | ) | (394 | ) | ||||||
|
Exchange translation adjustment
|
4 | 4 | 8 | |||||||||
|
Balance as of September 30, 2012 (unaudited)
|
479 | 531 | 1,010 | |||||||||
|
11.
|
Property and equipment, net
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Vehicles
|
843 | 683 | ||||||
|
Office equipment
|
1,428 | 1,399 | ||||||
|
Electronic devices
|
1,201 | 1,196 | ||||||
|
Property and equipment, cost
|
3,472 | 3,278 | ||||||
|
Less: accumulated depreciation
|
(1,818 | ) | (1,376 | ) | ||||
|
Property and equipment, net
|
1,654 | 1,902 | ||||||
|
12.
|
Intangible assets, net
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Intangible assets not subject to amortization:
|
||||||||
|
Trade name
|
308 | 306 | ||||||
|
Domain name
|
1,525 | 1,518 | ||||||
|
Intangible assets subject to amortization:
|
||||||||
|
Contract backlog
|
196 | 195 | ||||||
|
Customer relationship
|
3,424 | 3,408 | ||||||
|
Non-compete agreements
|
1,355 | 1,348 | ||||||
|
Software technologies
|
324 | 322 | ||||||
|
Cloud-computing based software platforms
|
1,465 | 1,458 | ||||||
|
Other computer software
|
76 | 75 | ||||||
|
Intangible assets, cost
|
8,673 | 8,630 | ||||||
|
Less: accumulated amortization
|
(1,265 | ) | (479 | ) | ||||
|
Intangible assets, net
|
7,408 | 8,151 | ||||||
|
13.
|
Goodwill
|
|
Amount
|
||||
|
US$(’000)
|
||||
|
Balance as of December 31, 2011 (audited)
|
10,999 | |||
|
Exchange translation adjustment
|
53 | |||
|
Balance as of September 30, 2012 (unaudited)
|
11,052 | |||
|
14.
|
Accrued payroll and other accruals
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Accrued payroll and staff welfare
|
436 | 344 | ||||||
|
Accrued operating expenses
|
47 | 272 | ||||||
| 483 | 616 | |||||||
|
15.
|
Due to equity investment affiliate
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Zhao Shang Ke Hubei
|
- | 220 | ||||||
|
16.
|
Due to related parties
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Beijing Saimeiwei Food Equipments Technology Co., Ltd
|
- | 4 | ||||||
|
Due to legal (nominal) shareholders of Shanghai Jing Yang
|
- | 157 | ||||||
| - | 161 | |||||||
|
17.
|
Payable for acquisition
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Sou Yi Lian Mei
|
5,210 | 550 | ||||||
|
18.
|
Taxation
|
|
1)
|
Income tax
|
|
·
|
Rise King WFOE is a software company qualified by the related PRC governmental authorities and was approved by the local tax authorities of Beijing, the PRC, to be entitled to a two-year EIT exemption from its first profitable year and a 50% reduction of its applicable EIT rate, which is 25% to 12.5% of its taxable income for the succeeding three years. Rise King WFOE had a net loss for the year ended December 31, 2008 and its first profitable year was fiscal year 2009 which has been verified by the local tax bureau by accepting the application filed by the Company. Therefore, it was approved to be entitled to a two-year EIT exemption for fiscal year 2009 through fiscal year 2010 and a 50% reduction of its applicable EIT rate which is 25% to 12.5% for fiscal year 2011 through fiscal year 2013. Therefore, for the nine and three months ended September 30, 2012 and 2011, the applicable income tax rate for Rise King WFOE was 12.5%. After fiscal year 2013, the applicable income tax rate for Rise King WFOE will be 25% under the current EIT law of PRC.
|
|
·
|
Business Opportunity Online was approved as a High and New Technology Enterprise under the New EIT law on September 4, 2009, and was approved by the local tax authorities to be entitled to a favorable statutory tax rate of 15%. Business Opportunity Online’s High and New Technology Enterprise certificate will expire on September 4, 2012 and subject to an administrative review by the relevant PRC governmental regulatory authorities for obtaining the renewed certificate. On July 9, 2012, Business Opportunity Online passed this administrative review, which enabled the entity continue to enjoy the 15% preferential income tax rate as a High and New Technology Enterprise. Therefore, for the nine and three months ended September 30, 2012 and 2011, the applicable income tax rate of Business Opportunity Online was 15%.
|
|
·
|
Business Opportunity Online Hubei was incorporated in Xiaotian Industrial Park of Xiaogan Economic Development Zone in Xiaogan City, Hubei province of the PRC in 2011. It was approved by the related local government authorities to apply the deemed income tax method for its computation of income tax expense for the year ended December 31, 2011. Under the deemed income tax method, the deemed profit is calculated based on 10% of the total revenue and the applicable income tax rate is 25%. Therefore, for the nine and three months ended September 30, 2011, Business Opportunity Online Hubei calculated its income tax expenses based on 2.5% of the total revenue recognized for each of the reporting periods. Starting from January 1, 2012, the local tax authorities cancelled the current applicable deemed income tax method for computation of income tax expenses for the entity and the applicable income tax rate for the entity increased to 25%. On June 15, 2012, Business Opportunity Online Hubei was approved by the related PRC governmental authorities to be qualified as a software company and was approved by the local tax authorities of Xiaogan City, Hubei province, the PRC, to be entitled to a two-year EIT exemption from its first profitable year, which are fiscal year 2012 and 2013, and a 50% reduction of its applicable EIT rate, which is 25% to 12.5% of its taxable income for the succeeding three years until December 31, 2016. Therefore, for the nine and three months ended September 30, 2012, the applicable income tax rate of Business Opportunity Online Hubei is nil%.
|
|
·
|
Hubei CNET was incorporated in Xiaotian Industrial Park of Xiaogan Economic Development Zone in Xiaogan City, Hubei province of the PRC in 2011. It was approved by the related local government authorities to apply the deemed income tax method for its computation of income tax expense for the year ended December 31, 2011. Under the deemed income tax method, the deemed profit is calculated based on 10% of the total revenue and the applicable income tax rate is 25%. Therefore, for the nine and three months ended September 30, 2011, Hubei CNET calculated its income tax expenses based on 2.5% of the total revenue recognized for each of the reporting periods. Starting from January 1, 2012, the local tax authorities cancelled the current applicable deemed income tax method for computation of income tax expenses for the entity and the applicable income tax rate for the entity increased to 25%. Therefore, for the nine and three months ended September 30, 2012, the applicable income tax rate for Hubei CNET is 25%.
|
|
·
|
The applicable income tax rate for other PRC operating entities of the Company is 25% for the nine and three months ended September 30, 2012 and 2011.
|
|
·
|
The New EIT also imposed a 10% withholding income tax for dividends distributed by a foreign invested enterprise to its immediate holding company outside China, which were exempted under the previous enterprise income tax law and rules. A lower withholding tax rate will be applied if there is a tax treaty arrangement between mainland China and the jurisdiction of the foreign holding company. Holding companies in Hong Kong, for example, will be subject to a 5% rate. Rise King WFOE is invested by immediate holding company in Hong Kong and will be entitled to the 5% preferential withholding tax rate upon distribution of the dividends to its immediate holding company.
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Business tax payable
|
2,533 | 2,210 | ||||||
|
Culture industry development surcharge payable
|
6 | 2 | ||||||
|
Value added tax payable
|
22 | - | ||||||
|
Enterprise income tax payable
|
3,653 | 2,770 | ||||||
|
Individual income tax payable
|
58 | 58 | ||||||
| 6,272 | 5,040 | |||||||
|
Nine Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
(Unaudited)
|
|||||||
|
Current-PRC
|
945 | 926 | ||||||
|
Deferred-PRC
|
(749 | ) | (65 | ) | ||||
| 196 | 861 | |||||||
|
Three Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
(Unaudited)
|
|||||||
|
Current-PRC
|
373 | 125 | ||||||
|
Deferred-PRC
|
(191 | ) | (18 | ) | ||||
| 182 | 107 | |||||||
|
Amount
|
||||
|
US$(’000)
|
||||
|
Balance as of December 31, 2011 (audited)
|
1,893 | |||
|
Reversal during the period
|
(164 | ) | ||
|
Exchange translation adjustment
|
10 | |||
|
Balance as of September 30, 2012 (unaudited)
|
1,739 | |||
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Tax effect of net operating losses carried forward
|
2,762 | 1,975 | ||||||
|
Bad debts provision
|
793 | 651 | ||||||
|
Valuation allowance
|
(2,878 | ) | (2,534 | ) | ||||
| 677 | 92 | |||||||
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Deferred tax assets reclassified as current asset
|
95 | - | ||||||
|
Deferred tax assets reclassified as non-current asset
|
582 | 92 | ||||||
| 677 | 92 | |||||||
|
19.
|
Dividend payable
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Dividend payable to Series A convertible stock holders
|
- | 5 | ||||||
|
20.
|
Long-term borrowing from director
|
|
September 30,
2012
|
December 31,
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
|
|||||||
|
Long-term borrowing from director
|
138 | 137 | ||||||
|
21.
|
Warrants
|
| Warrants Outstanding |
Warrants Exercisable
|
|||||||||||||||||||||||
|
Number of
underlying
shares
|
Weighted
Average
Exercise
Price
|
Average
Remaining
Contractual
Life (years)
|
Number of
underlying
shares
|
Weighted
Average
Exercise
Price
|
Average
Remaining
Contractual
Life (years)
|
|||||||||||||||||||
|
Balance, December 31, 2011 (audited)
|
3,005,456 | $ | 3.41 | 2.21 | 3,005,456 | $ | 3.41 | 2.21 | ||||||||||||||||
|
Granted / Vested
|
- | - | ||||||||||||||||||||||
|
Forfeited
|
- | - | ||||||||||||||||||||||
|
Exercised
|
- | - | ||||||||||||||||||||||
|
Expired
|
(642,000 | ) | (642,000 | ) | ||||||||||||||||||||
|
Balance, September 30, 2012 (unaudited)
|
2,363,456 | $ | 3.52 | 1.88 | 2,363,456 | $ | 3.52 | 1.88 | ||||||||||||||||
|
22.
|
Restricted Net Assets
|
|
·
|
Foreign Exchange Administration Rules (1996), as amended in August 2008, or the Exchange Rules;
|
|
·
|
Administration Rules of the Settlement, Sale and Payment of Foreign Exchange (1996), or the Administration Rules.
|
|
23.
|
Related party transactions
|
|
Nine Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
(Unaudited)
|
|||||||
|
-Beijing Saimeiwei Food Equipment Technology Co., Ltd,
|
73 | 66 | ||||||
|
-Beijing Fengshangyinli Technology Co., Ltd.
|
2 | 269 | ||||||
|
-Beijing Telijie Century Environmental Technology Co., Ltd.
|
42 | 212 | ||||||
| 117 | 547 | |||||||
|
Three Months Ended September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
US$(’000)
(Unaudited)
|
US$(’000)
(Unaudited)
|
|||||||
|
-Beijing Saimeiwei Food Equipment Technology Co., Ltd,
|
18 | 7 | ||||||
|
-Beijing Fengshangyinli Technology Co., Ltd.
|
1 | 37 | ||||||
|
-Beijing Telijie Century Environmental Technology Co., Ltd.
|
32 | 45 | ||||||
| 51 | 89 | |||||||
|
24.
|
Employee defined contribution plan
|
|
25.
|
Concentration of risk
|
|
26.
|
Commitments
|
|
Office Rental
|
Purchase of TV
advertisement time
|
Server hosting
and board-band
Leasing
|
Total
|
||||||||||
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
||||||||||
|
Three months ending December 31,
|
|||||||||||||
| -2012 | 73 | 3,772 | 54 | 3,899 | |||||||||
|
Year ending December 31,
|
|||||||||||||
| -2013 | 293 | - | 115 | 408 | |||||||||
| -2014 | 293 | - | - | 293 | |||||||||
| -2015 | 293 | - | - | 293 | |||||||||
| -2016 | 73 | - | - | 73 | |||||||||
|
Total
|
1,025 | 3,772 | 169 | 4,966 | |||||||||
|
27.
|
Segment reporting
|
|
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Brand
management
and sales
channel
building
|
Others
|
Inter-
segment and
reconciling item
|
Total
|
||||||||||||||||||||||
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
||||||||||||||||||||||
|
Revenue
|
15,393 | 19,751 | 214 | 3,031 | - | (40 | ) | 38,349 | ||||||||||||||||||||
|
Cost of sales
|
7,447 | 19,519 | 19 | 1,080 | - | - | 28,065 | |||||||||||||||||||||
|
Total operating expenses
|
4,666 | 675 | 155 | 813 | 1,165 | * | - | 7,474 | ||||||||||||||||||||
|
Depreciation and amortization expense
included in total operating expenses
|
782 | 51 | 155 | 161 | 74 | - | 1,223 | |||||||||||||||||||||
|
Operating income (loss)
|
3,280 | (443 | ) | 40 | 1,138 | (1,165 | ) | (40 | ) | 2,810 | ||||||||||||||||||
|
Share of losses in equity investment affiliates
|
- | - | - | (274 | ) | (120 | ) | - | (394 | ) | ||||||||||||||||||
|
Expenditure for long-term assets
|
179 | 6 | - | - | - | - | 185 | |||||||||||||||||||||
|
Net income (loss)
|
3,208 | (417 | ) | 40 | 579 | (1,175 | ) | (40 | ) | 2,195 | ||||||||||||||||||
|
Total assets - September 30,2012
|
41,547 | 15,607 | 649 | 8,207 | 15,012 | (22,570 | ) | 58,452 | ||||||||||||||||||||
|
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Brand
management
and sales
channel
building
|
Others
|
Inter-
segment and
reconciling
item
|
Total
|
||||||||||||||||||||||
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
||||||||||||||||||||||
|
Revenue
|
5,690 | 3,238 | 72 | 1,327 | - | (40 | ) | 10,287 | ||||||||||||||||||||
|
Cost of sales
|
2,522 | 3,162 | 7 | 472 | - | - | 6,163 | |||||||||||||||||||||
|
Total operating expenses
|
1,313 | 208 | 52 | 339 | 344 | * | - | 2,256 | ||||||||||||||||||||
|
Depreciation and amortization expense included in total operating expenses
|
261 | 16 | 52 | 54 | 22 | - | 405 | |||||||||||||||||||||
|
Operating income (loss)
|
1,855 | (132 | ) | 13 | 516 | (344 | ) | (40 | ) | 1,868 | ||||||||||||||||||
|
Share of losses in equity investment affiliates
|
- | - | - | (70 | ) | (27 | ) | - | (97 | ) | ||||||||||||||||||
|
Expenditure for long-term assets
|
133 | 6 | - | - | - | - | 139 | |||||||||||||||||||||
|
Net income (loss)
|
1,622 | (124 | ) | 13 | 317 | (345 | ) | (40 | ) | 1,443 | ||||||||||||||||||
|
Total assets - September 30,2012
|
41,547 | 15,607 | 649 | 8,207 | 15,012 | (22,570 | ) | 58,452 | ||||||||||||||||||||
|
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Brand
management
and sales
channel
building
|
Others
|
Inter-
segment and
reconciling item
|
Total
|
||||||||||||||||||||||
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
||||||||||||||||||||||
|
Revenue
|
16,434 | 4,756 | 415 | 943 | - | (14 | ) | 22,534 | ||||||||||||||||||||
|
Cost of sales
|
4,711 | 3,847 | 36 | 288 | - | (14 | ) | 8,868 | ||||||||||||||||||||
|
Total operating expenses
|
3,645 | 394 | 155 | 523 | 1,307 | * | - | 6,024 | ||||||||||||||||||||
|
Depreciation and amortization expense included in total operating expenses
|
183 | 75 | 120 | 275 | 74 | - | 727 | |||||||||||||||||||||
|
Operating income (loss)
|
8,078 | 515 | 224 | 132 | (1,307 | ) | - | 7,642 | ||||||||||||||||||||
|
Gain on deconsolidation of subsidiaries
|
- | - | - | - | 232 | - | 232 | |||||||||||||||||||||
|
Share of earnings (losses) in equity investment affiliates
|
- | 26 | - | - | (206 | ) | - | (180 | ) | |||||||||||||||||||
|
Expenditure for long-term assets
|
1,477 | 1 | 185 | 7 | 13 | - | 1,683 | |||||||||||||||||||||
|
Net income (loss)
|
7,291 | 502 | 224 | 106 | (1,276 | ) | - | 6,847 | ||||||||||||||||||||
|
Total assets - September 30,2011
|
49,474 | 3,681 | 866 | 4,916 | 20,941 | (30,210 | ) | 49,668 | ||||||||||||||||||||
|
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Brand
management
and sales
channel
building
|
Others
|
Inter-
segment and
reconciling item
|
Total
|
||||||||||||||||||||||
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
||||||||||||||||||||||
|
Revenue
|
3,860 | 1,972 | 140 | 446 | - | - | 6,418 | |||||||||||||||||||||
|
Cost of sales
|
1,605 | 1,669 | 12 | 132 | - | - | 3,418 | |||||||||||||||||||||
|
Total operating expenses
|
1,102 | 76 | 24 | 234 | 376 | * | - | 1,812 | ||||||||||||||||||||
|
Depreciation and amortization expense included in total operating expenses
|
91 | 37 | 24 | 80 | 25 | - | 257 | |||||||||||||||||||||
|
Operating income (loss)
|
1,153 | 227 | 104 | 80 | (376 | ) | - | 1,188 | ||||||||||||||||||||
|
Gain on deconsolidation of subsidiaries
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Share of earnings (losses) in equity investment affiliates
|
- | (4 | ) | - | - | (71 | ) | - | (75 | ) | ||||||||||||||||||
|
Expenditure for long-term assets
|
13 | 1 | 74 | 4 | 1 | - | 93 | |||||||||||||||||||||
|
Net income (loss)
|
1,119 | 191 | 105 | 42 | (446 | ) | - | 1,011 | ||||||||||||||||||||
|
Total assets - September 30,2011
|
49,474 | 3,681 | 866 | 4,916 | 20,941 | (30,210 | ) | 49,668 | ||||||||||||||||||||
|
28.
|
Earnings per share
|
|
Nine months ended
September 30,
|
Three months ended
September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
|||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
|
(Amount in thousands except for the
number of shares and per share data)
|
(Amount in thousands except for the
number of shares and per share data)
|
|||||||||||||||
|
Net income attributable to ChinaNet Online Holdings, Inc.
|
$ | 1,749 | $ | 6,943 | $ | 1,220 | $ | 1,111 | ||||||||
|
Less: Dividend for Series A convertible preferred stock
|
- | 407 | - | 85 | ||||||||||||
|
Net income attributable to common shareholders of ChinaNet Online Holdings, Inc. (numerator for basic earnings per share)
|
$ | 1,749 | 6,536 | $ | 1,220 | 1,026 | ||||||||||
|
Add: Dividend for Series A convertible preferred stock
|
- | 407 | - | - | ||||||||||||
|
Net income attributable to common shareholders of ChinaNet Online Holdings, Inc. (numerator for diluted earnings per share)
|
$ | 1,749 | $ | 6,943 | $ | 1,220 | $ | 1,026 | ||||||||
|
Weighted average number of common shares outstanding - Basic
|
22,185,226 | 17,806,818 | 22,186,540 | 18,632,103 | ||||||||||||
|
Effect of diluted securities:
|
||||||||||||||||
|
Series A Convertible preferred stock
|
- | 2,173,322 | - | - | ||||||||||||
|
Warrants
|
- | 285,624 | - | - | ||||||||||||
|
Weighted average number of common shares outstanding -Diluted
|
22,185,226 | 20,265,764 | 22,186,540 | 18,632,103 | ||||||||||||
|
Earnings per share-Basic
|
$ | 0.08 | $ | 0.37 | $ | 0.05 | $ | 0.06 | ||||||||
|
Earnings per share-Diluted
|
$ | 0.08 | $ | 0.34 | $ | 0.05 | $ | 0.06 | ||||||||
|
29.
|
Share-based compensation expenses
|
|
Option Outstanding
|
Option Exercisable
|
|||||||||||||||||||||||
|
Number of
underlying
shares
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
Weighted
Average
Exercise
Price
|
Number of
underlying
shares
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
Weighted
Average
Exercise
Price
|
|||||||||||||||||||
|
Balance, December 31, 2011 (audited)
|
939,440 | 9.51 | $ | 1.42 | 939,440 | 9.51 | $ | 1.42 | ||||||||||||||||
|
Granted/Vested
|
- | - | ||||||||||||||||||||||
|
Forfeited
|
- | - | ||||||||||||||||||||||
|
Exercised
|
- | - | ||||||||||||||||||||||
|
Balance, September 30, 2012 (unaudited)
|
939,440 | 8.76 | $ | 1.42 | 939,440 | 8.76 | $ | 1.42 | ||||||||||||||||
|
Nine Months Ended September 30,
|
Three Months Ended September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
US$
|
US$
|
US$
|
US$
|
|||||||||||||
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
|
Sales
|
||||||||||||||||
|
From unrelated parties
|
$ | 38,232 | $ | 21,987 | $ | 10,236 | $ | 6,329 | ||||||||
|
From related parties
|
117 | 547 | 51 | 89 | ||||||||||||
| 38,349 | 22,534 | 10,287 | 6,418 | |||||||||||||
|
Cost of sales
|
28,065 | 8,868 | 6,163 | 3,418 | ||||||||||||
|
Gross margin
|
10,284 | 13,666 | 4,124 | 3,000 | ||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Selling expenses
|
2,042 | 2,198 | 640 | 575 | ||||||||||||
|
General and administrative expenses
|
4,320 | 2,726 | 1,260 | 861 | ||||||||||||
|
Research and development expenses
|
1,112 | 1,100 | 356 | 376 | ||||||||||||
| 7,474 | 6,024 | 2,256 | 1,812 | |||||||||||||
|
Income from operations
|
2,810 | 7,642 | 1,868 | 1,188 | ||||||||||||
|
Other income (expenses)
|
||||||||||||||||
|
Interest income
|
123 | 9 | 2 | 5 | ||||||||||||
|
Gain on deconsolidation of subsidiaries
|
- | 232 | - | - | ||||||||||||
|
Other (expenses)/income
|
(148 | ) | 5 | (148 | ) | - | ||||||||||
| (25 | ) | 246 | (146 | ) | 5 | |||||||||||
|
Income before income tax expense, equity method investments and noncontrolling interests
|
2,785 | 7,888 | 1,722 | 1,193 | ||||||||||||
|
Income tax expense
|
196 | 861 | 182 | 107 | ||||||||||||
|
Income before equity method investments and noncontrolling interests
|
2,589 | 7,027 | 1,540 | 1,086 | ||||||||||||
|
Share of losses in equity investment affiliates
|
(394 | ) | (180 | ) | (97 | ) | (75 | ) | ||||||||
|
Net income
|
2,195 | 6,847 | 1,443 | 1,011 | ||||||||||||
|
Net (income) / loss attributable to noncontrolling interests
|
(446 | ) | 96 | (223 | ) | 100 | ||||||||||
|
Net income attributable to ChinaNet Online Holdings, Inc.
|
1,749 | 6,943 | 1,220 | 1,111 | ||||||||||||
|
Dividend of Series A convertible preferred stock
|
- | (407 | ) | - | (85 | ) | ||||||||||
|
Net income attributable to common stockholders of ChinaNet Online Holdings, Inc.
|
$ | 1,749 | $ | 6,536 | $ | 1,220 | $ | 1,026 | ||||||||
|
Earnings per share
|
||||||||||||||||
|
Earnings per common share
|
||||||||||||||||
|
Basic
|
$ | 0.08 | $ | 0.37 | $ | 0.05 | $ | 0.06 | ||||||||
|
Diluted
|
$ | 0.08 | $ | 0.34 | $ | 0.05 | $ | 0.06 | ||||||||
|
Weighted average number of common shares outstanding:
|
||||||||||||||||
|
Basic
|
22,185,226 | 17,806,818 | 22,186,540 | 18,632,103 | ||||||||||||
|
Diluted
|
22,185,226 | 20,265,764 | 22,186,540 | 18,632,103 | ||||||||||||
|
Nine Months Ended
September 30, 2011
|
||||||||
|
GAAP
|
NON GAAP
|
|||||||
|
US$
|
US$
|
|||||||
|
(Unaudited)
|
(Unaudited)
|
|||||||
|
Income from operations
|
$ | 7,642 | $ | 7,642 | ||||
|
Other income (expenses):
|
||||||||
|
Interest income
|
9 | 9 | ||||||
|
Gain on deconsolidation of subsidiaries
|
232 | - | ||||||
|
Other income
|
5 | 5 | ||||||
| 246 | ||||||||
| 14 | ||||||||
|
Income before income tax expense, equity method investments and noncontrolling interests
|
7,888 | |||||||
|
Adjusted income before income tax expense, equity method investments and noncontrolling interests
|
7,656 | |||||||
|
Income tax expense
|
861 | 861 | ||||||
|
Income before equity method investments and noncontrolling interests
|
7,027 | |||||||
|
Adjusted income before equity method investments and noncontrolling interests
|
6,795 | |||||||
|
Share of losses in equity investment affiliates
|
(180 | ) | (180 | ) | ||||
|
Net income
|
6,847 | |||||||
|
Adjusted net income
|
6,615 | |||||||
|
Net loss attributable to noncontrolling interest
|
96 | 96 | ||||||
|
Net income attributable to ChinaNet Online Holdings, Inc.
|
6,943 | |||||||
|
Adjusted net income attributable to ChinaNet Online Holdings, Inc.
|
6,711 | |||||||
|
Dividend for series A convertible preferred stock
|
(407 | ) | (407 | ) | ||||
|
Net income attributable to common stockholders of ChinaNet Online
|
$ | 6,536 | ||||||
|
Adjusted net income attributable to common stockholders of ChinaNet Online
|
$ | 6,304 | ||||||
|
Earnings per common share-Basic
|
$ | 0.37 | ||||||
|
Adjusted earnings per common share-Basic
|
$ | 0.35 | ||||||
| $ | 0.34 | |||||||
|
Earnings per common share-Diluted
|
||||||||
|
Adjusted earnings per common share-Diluted
|
$ | 0.33 | ||||||
|
Weighted average number of common shares outstanding:
|
||||||||
|
Basic
|
17,806,818 | 17,806,818 | ||||||
|
Diluted
|
20,265,764 | 20,265,764 | ||||||
|
Nine Months Ended September 30,
|
||||||||||||||||
|
2012
|
2011
|
|||||||||||||||
|
Revenue type
|
(Amounts expressed in thousands of US dollars, except percentages)
|
|||||||||||||||
|
Internet advertisement
|
$ | 15,204 | 39.6 | % | $ | 11,916 | 52.9 | % | ||||||||
|
Technical services
|
149 | 0.4 | % | 4,518 | 20.0 | % | ||||||||||
|
TV advertisement
|
19,751 | 51.5 | % | 4,742 | 21.1 | % | ||||||||||
|
Bank kiosks
|
214 | 0.5 | % | 415 | 1.8 | % | ||||||||||
|
Brand management and sales channel building
|
3,031 | 8.0 | % | 943 | 4.2 | % | ||||||||||
|
Total
|
$ | 38,349 | 100 | % | $ | 22,534 | 100 | % | ||||||||
|
Three Months Ended September 30,
|
||||||||||||||||
|
2012
|
2011
|
|||||||||||||||
|
Revenue type
|
(Amounts expressed in thousands of US dollars, except percentages)
|
|||||||||||||||
|
Internet advertisement
|
$ | 5,585 | 54.3 | % | $ | 3,697 | 57.6 | % | ||||||||
|
Technical services
|
65 | 0.6 | % | 163 | 2.5 | % | ||||||||||
|
TV advertisement
|
3,238 | 31.5 | % | 1,972 | 30.7 | % | ||||||||||
|
Bank kiosks
|
72 | 0.7 | % | 140 | 2.2 | % | ||||||||||
|
Brand management and sales channel building
|
1,327 | 12.9 | % | 446 | 7.0 | % | ||||||||||
|
Total
|
$ | 10,287 | 100 | % | $ | 6,418 | 100 | % | ||||||||
|
For the nine months ended September 30, 2012:
|
||||||||||||||||
|
Name of subsidiary or VIE
|
Revenue from
unrelated
parties
|
Revenue
from related
parties
|
Revenue
from inter-
company
|
Total
|
||||||||||||
| $ | (’000) | $ | (’000 ) | $ | (’000) | $ | (’000) | |||||||||
|
Rise King WFOE
|
107 | 42 | 40 | 189 | ||||||||||||
|
Business Opportunity Online and subsidiaries
|
31,800 | 75 | - | 31,875 | ||||||||||||
|
Beijing CNET Online and subsidiaries
|
6,325 | - | - | 6,325 | ||||||||||||
|
Inter-co., elimination
|
- | - | (40 | ) | (40 | ) | ||||||||||
|
Total revenue
|
38,232 | 117 | - | 38,349 | ||||||||||||
|
For the three months ended September 30, 2012:
|
||||||||||||||||
|
Name of subsidiary or VIE
|
Revenue from
unrelated
parties
|
Revenue
from related
parties
|
Revenue
from inter-
company
|
Total
|
||||||||||||
| $ | (’000) | $ | (’000) | $ | (’000) | $ | (’000) | |||||||||
|
Rise King WFOE
|
40 | 25 | 40 | 105 | ||||||||||||
|
Business Opportunity Online and subsidiaries
|
8,387 | 26 | - | 8,413 | ||||||||||||
|
Beijing CNET Online and subsidiaries
|
1,809 | - | - | 1,809 | ||||||||||||
|
Inter-co., elimination
|
- | - | (40 | ) | (40 | ) | ||||||||||
|
Total revenue
|
10,236 | 51 | - | 10,287 | ||||||||||||
|
For the nine months ended September 30, 2012:
|
||||||||
|
Name of subsidiary or VIE
|
Cost of Sales
|
Gross Margin
|
||||||
| $ | (’000) | $ | (’000) | |||||
|
Rise King WFOE
|
8 | 181 | ||||||
|
Business Opportunity Online and subsidiaries
|
23,795 | 8,080 | ||||||
|
Beijing CNET Online and subsidiaries
|
4,262 | 2,063 | ||||||
|
Inter-co., elimination
|
- | (40 | ) | |||||
|
Total
|
28,065 | 10,284 | ||||||
|
For the three months ended September 30, 2012:
|
||||||||
|
Name of subsidiary or VIE
|
Cost of Sales
|
Gross Margin
|
||||||
| $ | (’000) | $ | (’000) | |||||
|
Rise King WFOE
|
3 | 102 | ||||||
|
Business Opportunity Online and subsidiaries
|
5,289 | 3,124 | ||||||
|
Beijing CNET Online and subsidiaries
|
877 | 932 | ||||||
|
Shanghai Jing Yang
|
(6 | ) | 6 | |||||
|
Inter-co., elimination
|
- | (40 | ) | |||||
|
Total
|
6,163 | 4,124 | ||||||
|
For the nine months ended September 30, 2012:
|
||||
|
Name of subsidiary or VIE
|
Net (Loss)/Income
|
|||
| $ | (’000) | |||
|
Rise King WFOE
|
(1,172 | ) | ||
|
Business Opportunity Online and subsidiaries
|
3,585 | |||
|
Beijing CNET Online and subsidiaries
|
367 | |||
|
Shanghai Jing Yang
|
(9 | ) | ||
|
ChinaNet Online Holdings, Inc.
|
(576 | ) | ||
|
Total net income before allocation to the noncontrolling interest
|
2,195 | |||
|
For the three months ended September 30, 2012:
|
||||
|
Name of subsidiary or VIE
|
Net (Loss)/Income
|
|||
| $ | (’000) | |||
|
Rise King WFOE
|
(251 | ) | ||
|
Business Opportunity Online and subsidiaries
|
1,514 | |||
|
Beijing CNET Online and subsidiaries
|
332 | |||
|
Shanghai Jing Yang
|
(1 | ) | ||
|
ChinaNet Online Holdings, Inc.
|
(151 | ) | ||
|
Total net income before allocation to the noncontrolling interest
|
1,443 | |||
|
For the nine months ended September 30, 2011:
|
||||||||||||||||
|
Name of subsidiary or VIE
|
Revenue from
unrelated
parties
|
Revenue
from related
parties
|
Revenue
from inter-
company
|
Total
|
||||||||||||
| $ | (’000) | $ | (’000) | $ | (’000) | $ | (’000) | |||||||||
|
Rise King WFOE
|
4,347 | 171 | - | 4,518 | ||||||||||||
|
Business Opportunity Online and subsidiaries
|
15,070 | 376 | - | 15,446 | ||||||||||||
|
Beijing CNET Online and subsidiaries
|
2,567 | - | 14 | 2,581 | ||||||||||||
|
Shanghai Jing Yang
|
3 | - | - | 3 | ||||||||||||
|
Inter-co., elimination
|
- | - | (14 | ) | (14 | ) | ||||||||||
|
Total revenue
|
21,987 | 547 | - | 22,534 | ||||||||||||
|
For the three months ended September 30, 2011:
|
||||||||||||||||
|
Name of subsidiary or VIE
|
Revenue from
unrelated
parties
|
Revenue
from related
parties
|
Revenue
from inter-
company
|
Total
|
||||||||||||
| $ | (’000) | $ | (’000) | $ | (’000) | $ | (’000) | |||||||||
|
Rise King WFOE
|
163 | - | - | 163 | ||||||||||||
|
Business Opportunity Online and subsidiaries
|
5,338 | 89 | - | 5,427 | ||||||||||||
|
Beijing CNET Online and subsidiaries
|
828 | - | - | 828 | ||||||||||||
|
Shanghai Jing Yang
|
- | - | - | - | ||||||||||||
|
Inter-co., elimination
|
- | - | - | - | ||||||||||||
|
Total revenue
|
6,329 | 89 | 6,418 | |||||||||||||
|
For the nine months ended September 30, 2011:
|
||||||||
|
Name of subsidiary or VIE
|
Cost of Sales
|
Gross Margin
|
||||||
| $ | (’000) | $ | (’000) | |||||
|
Rise King WFOE
|
248 | 4,270 | ||||||
|
Business Opportunity Online and subsidiaries
|
6,992 | 8,454 | ||||||
|
Beijing CNET Online and subsidiaries
|
1,642 | 939 | ||||||
|
Shanghai Jing Yang
|
- | 3 | ||||||
|
Inter-co., elimination
|
(14 | ) | - | |||||
|
Total
|
8,868 | 13,666 | ||||||
|
For the three months ended September 30, 2011:
|
||||||||
|
Name of subsidiary or VIE
|
Cost of Sales
|
Gross Margin
|
||||||
| $ | (’000) | $ | (’000) | |||||
|
Rise King WFOE
|
9 | 154 | ||||||
|
Business Opportunity Online and subsidiaries
|
2,965 | 2,462 | ||||||
|
Beijing CNET Online and subsidiaries
|
444 | 384 | ||||||
|
Shanghai Jing Yang
|
- | - | ||||||
|
Inter-co., elimination
|
- | - | ||||||
|
Total
|
3,418 | 3,000 | ||||||
|
For the nine months ended September 30, 2011:
|
||||
|
Name of subsidiary or VIE
|
Net (Loss)/Income
|
|||
| $ | (’000) | |||
|
Rise King WFOE
|
2,520 | |||
|
Business Opportunity Online and subsidiaries
|
4,773 | |||
|
Beijing CNET Online and subsidiaries
|
120 | |||
|
Shanghai Jing Yang
|
28 | |||
|
ChinaNet Online Holdings, Inc.
|
(594 | ) | ||
|
Total net income before allocation to the noncontrolling interest
|
6,847 | |||
|
For the three months ended September 30, 2011:
|
||||
|
Name of subsidiary or VIE
|
Net (Loss)/Income
|
|||
| $ | (’000) | |||
|
Rise King WFOE
|
(248 | ) | ||
|
Business Opportunity Online and subsidiaries
|
1,274 | |||
|
Beijing CNET Online and subsidiaries
|
156 | |||
|
Shanghai Jing Yang
|
(4 | ) | ||
|
ChinaNet Online Holdings, Inc.
|
(167 | ) | ||
|
Total net income before allocation to the noncontrolling interest
|
1,011 | |||
|
·
|
Internet advertising revenues for the nine months ended September 30, 2012 were approximately US$15.20 million as compared to US$11.92 million for the same period in 2011, representing an increase of 28%. For the three months ended September 30, 2012 and 2011, internet advertising revenues were approximately US$5.59 million and US$3.70 million, respectively, representing an increase of 51%. The increase in internet advertising revenue for the nine months ended September 30, 2012 was due to the addition of the internet advertising revenue generated by Sou Yi Lian Mei of approximately US$5.01 million, resulting from the 51% equity interest acquisition in Sou Yi Lian Mei in late December 2011. The internet advertising revenue generated by the other operating VIEs of approximately US$10.19 million for the nine months ended September 30, 2012 decreased by approximately 15% as compared to US$11.92 million in internet advertising revenue generated in the same period of 2011. This decrease was primarily due to a decrease in the average advertising spending per customer caused by the general decline of China’s economy in the second quarter of 2011, continued into the third quarter of 2012. For the three months ended September 30, 2012, the internet advertising revenue generated by Sou Yi Lian Mei was approximately US$1.75 million, and the internet advertising revenue generated by the other operating VIEs was approximately US$3.84 million for the three months ended September 30, 2012, representing a slight increase of approximately 4% as compared to US$3.70 million in internet advertising revenue generated in the same period of 2011, which is due to stabilization of the economic downturn in the overall economy during the period.
|
|
·
|
Revenues generated from technical services offered by Rise King WFOE were US$0.15 million for the nine months ended September 30, 2012, as compared to US$4.5 million for the same period in 2011. For the three months ended September 30, 2012 and 2011, revenues generated from technical services offered by Rise King WFOE were approximately US$0.07 million and US$0.16 million, respectively. Due to the Chinese government’s monetary policy of increasing interest rates and tightening the money supply, economic difficulties began in the second quarter of 2011, which only slightly recovered, in the first nine months of 2012, with no significant improvement in the overall economy. In response to the overall economic downturn in China, and from the second half of 2011, the majority of our clients cancelled the subscription of these services and only continued their basic internet advertising service, which was recorded in as our internet advertising revenue discussed above and reduced their advertising spending significantly.
|
|
·
|
Our TV advertising revenue increased significantly to US$19.75 million for the nine months ended September 30, 2012 from US$4.74 million for the same period in 2011. For the three months ended September 30, 2012 and 2011, our TV advertising revenue was approximately US$3.24 million and US$1.97 million, respectively. We generated this US$19.75 million of TV advertising revenue for the nine months ended September 30, 2012 by selling approximately 17,950 minutes of advertising time purchased from different provincial TV stations as compared with approximately 4,700 minutes of advertising time that we sold in the same period of 2011. This increase in TV advertising time selling was due to enhanced cooperation with the TV station responsible for launching the entrepreneurial reality show, which is based on the same concept and premise as the hit TV game show “Shark Tank” in the U.S. This show is intended to get the general public to visit our website, Chuanye.com and create additional traffic on our two advertising portals, 28.com and Liansuo.com, and in return to monetize more branded larger size small and medium enterprises to use our services while securing our competitive advantage in the TV business segment against our competitors with more time purchased in 2012 as compared with 2011. The TV show is considered to be an alternative economic resource to obtain internet traffic to our web portals as the costs associated with our internet resources are increasing year over year and TV cost has a relatively lower rate of increase. However, due to the regular Chinese New Year holiday which takes place in the first quarter of each fiscal year and is always considered to be the slowest time of the year, and the continued economic downturn, we had to combine the time slots of the first quarter of 2012 at cost with other quarter’s available time slots sales in order to mitigate the deficiency in sales margin incurred during this time of the year. As a result of such combination, we achieved only 0.2% gross margin for this segment in the first quarter of 2012, this situation was improved in the second and third quarter of 2012 with our gross margin of this business segment improved to 2% for the three months ended June 30, 2012 and September 30, 2012 respectively, and the overall gross margin of this segment improved to 1% for the nine months ended September 30, 2012. For the nine and three months ended September 30, 2011, we limited TV time slots with affordable costs to the needed customers at an agreed profitable sales, which enabled us to achieve a 19% and 15% gross margin for each respective period.
|
|
·
|
For the nine and three months ended September 30, 2012, we earned approximately US$0.21 million and US$0.07 million of revenue from the bank kiosk business segment, respectively, as compared to approximately US$0.42 million and US$0.14 million for the same period in 2011, respectively. The decrease in advertising revenue from the bank kiosk business was a result of the decline of the general economy in China, which caused a significant reduction in our customers’ overall advertising spending as discussed above. The bank kiosk advertising business is not intended to expand at the moment as management’s main focus is on expanding internet business. Therefore, it was not a significant contributor to revenue for either the nine and three months ended September 30, 2012 or 2011. Management currently maintains this business without any expansion plans and some of the technology used in this business unit will be fully integrated into the overall advertising and marketing platform.
|
|
·
|
For the nine months ended September 30, 2012, we achieved approximately US$3.03 million service revenue from our brand management and sales channel building segment as compared to US$0.94 million service revenue generated in the same period of 2011. For the three months ended September 30, 2012, we achieved approximately US$1.33 million service revenue from our brand management and sales channel building segment as compared to US$0.45 million service revenue generated in the same period of 2011. The increase in the revenue from this business segment for the nine and three months ended September 30, 2012 was primarily due to the increase in the average brand advertising and marketing spending per customer from larger-sized and ex-exporting customers acquired for these periods, as a result of our further expansion of our client base in the fiscal year of 2012.
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
2012
|
2011
|
|||||||||||||||||||||||
|
(Amounts expressed in thousands of US dollars, except percentages)
|
||||||||||||||||||||||||
|
Revenue
|
Cost
|
GP ratio
|
Revenue
|
Cost
|
GP ratio
|
|||||||||||||||||||
|
Internet advertisement
|
$ | 15,204 | $ | 7,439 | 51 | % | $ | 11,916 | $ | 4,463 | 63 | % | ||||||||||||
|
Technical service
|
149 | 8 | 95 | % | 4,518 | 248 | 95 | % | ||||||||||||||||
|
TV advertisement
|
19,751 | 19,519 | 1 | % | 4,742 | 3,833 | 19 | % | ||||||||||||||||
|
Bank kiosk
|
214 | 19 | 91 | % | 415 | 36 | 91 | % | ||||||||||||||||
|
Brand management and sales channel building
|
3,031 | 1,080 | 64 | % | 943 | 288 | 69 | % | ||||||||||||||||
|
Total
|
$ | 38,349 | $ | 28,065 | 27 | % | $ | 22,534 | $ | 8,868 | 61 | % | ||||||||||||
|
Three Months Ended September 30,
|
||||||||||||||||||||||||
|
2012
|
2011
|
|||||||||||||||||||||||
|
(Amounts expressed in thousands of US dollars, except percentages)
|
||||||||||||||||||||||||
|
Revenue
|
Cost
|
GP ratio
|
Revenue
|
Cost
|
GP ratio
|
|||||||||||||||||||
|
Internet advertisement
|
$ | 5,585 | $ | 2,519 | 55 | % | $ | 3,697 | $ | 1,596 | 57 | % | ||||||||||||
|
Technical service
|
65 | 3 | 95 | % | 163 | 9 | 94 | % | ||||||||||||||||
|
TV advertisement
|
3,238 | 3,162 | 2 | % | 1,972 | 1,669 | 15 | % | ||||||||||||||||
|
Bank kiosk
|
72 | 7 | 90 | % | 140 | 12 | 91 | % | ||||||||||||||||
|
Brand management and sales channel building
|
1,327 | 472 | 64 | % | 446 | 132 | 70 | % | ||||||||||||||||
|
Total
|
$ | 10,287 | $ | 6,163 | 40 | % | $ | 6,418 | $ | 3,418 | 47 | % | ||||||||||||
|
·
|
Cost associated with obtaining internet resources was the largest component of our cost of revenue for internet advertisement, accounting for approximately 80% of our total internet advertisement cost of sales. We purchased these internet resources from other well-known portal websites in China, for example, Baidu and Tecent (QQ). Our purchasing of these internet resources in large volumes allowed us to negotiate discounts with our suppliers. The majority of the resources purchased were used by the internet advertising unit to attract more internet traffic to our advertising portals, assist our internet advertisement clients to obtain more diversified exposure and to generate more visits to their advertisements and mini-sites placed on our portal websites, which result in potential sales leads. For the nine months ended September 30, 2012 and 2011, our total cost of sales for internet advertising revenue was US$7.44 million and US$4.46 million, respectively. For the three months ended September 30, 2012 and 2011, our total cost of sales for internet advertising was US$2.52 million and US$1.60 million, respectively. The increase in our cost of sales for internet advertising revenue was primarily due to the increase in the purchase price of these resources and the addition of the internet advertising cost of sales recorded by Sou Yi Lian Mei for the nine and three months ended September 30, 2012, which are approximately US$1.95 million and US$0.62 million, respectively. The internet cost of revenue incurred by the other operating VIEs of approximately US$5.49 million and US$1.90 million for the nine and three months ended September 30, 2012, respectively, increased by approximately 23% and 19%, respectively, as compared to US$4.46 million and US$1.60 million in internet advertising cost of revenue incurred in the same period of 2011, respectively. This increase was primarily due to the increase in the purchase price of such resources in 2012 as compared to 2011 and the increased demand of these resources to improve customer satisfaction. Given the foregoing, gross profit margin of internet advertising business segment furnished approximately 51% and 55% for the nine and three months ended September 30, 2012, respectively, as compared to 63% and 57% achieved in the same period in 2011, respectively.
|
|
·
|
Beginning in December 2009, our WFOE began providing a number of value added technical services to our internet advertisement customers. The direct cost of sales for the WFOE’s technical services revenue recognized by our WFOE was primarily the PRC business tax expenses, which was approximately 5% of the total technical service revenue recognized by Rise King WFOE. The decrease in the business tax expenses incurred by our WFOE for the nine and three months ended September 30, 2012 was in line with the decrease in the technical services revenue earned by our WFOE for the nine and three months ended September 30, 2012 as compared to the same periods in 2011.
|
|
·
|
TV advertisement time cost is the largest component of the cost of the TV advertisement revenue. We purchase TV advertisement time from different provincial TV stations and resell it to our TV advertisement clients. Our TV advertisement time cost was approximately US$19.5 million and US$3.8 million for the nine months ended September 30, 2012 and 2011, respectively, and US$3.2 million and US$1.7 million for the three months ended September 30, 2012 and 2011, respectively. The significant increase in our total TV advertisement time cost was in line with the significant increase of TV advertising revenue for the nine and three months ended September 30, 2012 as compared to that in the same periods of 2011, as discussed above.
|
|
·
|
Cost recognized for brand management and sales channel building business segment mainly consisted of director labor cost for providing these services to our customers and the related business tax and surcharges. The increase in cost of service in this segment was in line with the increase of revenue achieved by this segment for the nine and three months ended September 30, 2012 as compared to that in the same periods of 2011.
|
|
Nine Months Ended September 30,
|
||||||||||||||||
|
2012
|
2011
|
|||||||||||||||
|
(Amounts expressed in thousands of US dollars, except percentages)
|
||||||||||||||||
|
Amount
|
% of total
revenue
|
Amount
|
% of total
revenue
|
|||||||||||||
|
Total Revenue
|
$ | 38,349 | 100 | % | $ | 22,534 | 100 | % | ||||||||
|
Gross Profit
|
10,284 | 27 | % | 13,666 | 61 | % | ||||||||||
|
Selling expenses
|
2,042 | 5 | % | 2,198 | 10 | % | ||||||||||
|
General and administrative expenses
|
4,320 | 11 | % | 2,726 | 12 | % | ||||||||||
|
Research and development expenses
|
1,112 | 3 | % | 1,100 | 5 | % | ||||||||||
|
Total operating expenses
|
$ | 7,474 | 19 | % | $ | 6,024 | 27 | % | ||||||||
|
Three Months Ended September 30,
|
||||||||||||||||
|
2012
|
2011
|
|||||||||||||||
|
(Amounts expressed in thousands of US dollars, except percentages)
|
||||||||||||||||
|
Amount
|
% of total
revenue
|
Amount
|
% of total
revenue
|
|||||||||||||
|
Total Revenue
|
$ | 10,287 | 100 | % | $ | 6,418 | 100 | % | ||||||||
|
Gross Profit
|
4,124 | 40 | % | 3,000 | 47 | % | ||||||||||
|
Selling expenses
|
640 | 6 | % | 575 | 9 | % | ||||||||||
|
General and administrative expenses
|
1,260 | 12 | % | 861 | 13 | % | ||||||||||
|
Research and development expenses
|
356 | 4 | % | 376 | 6 | % | ||||||||||
|
Total operating expenses
|
$ | 2,256 | 22 | % | $ | 1,812 | 28 | % | ||||||||
|
·
|
Selling expenses: For the nine months ended September 30, 2012, our selling expenses decreased to US$2.04 million from US$2.20 million for the same period of 2011. For the three months ended September 30, 2012, our selling expenses increased to US$0.64 million as compared to US$0.58 million for the same period in 2011. Our selling expenses primarily consist of advertising expenses for brand development that we pay to TV stations and other media outlets for the promotion and marketing of our advertising web portals, other advertising and promotional expenses, website server hosting and broadband leasing expenses, staff salaries, staff benefits, performance bonuses, travelling expenses and communication expenses of our sales department. For the nine months ended September 30, 2012, the change in our selling expenses was primarily due to the following reasons: (1) the increase in staff salary, bonus, employee related benefit expenses and other general selling expenses, such as travelling expenses, business and entertainment expenses and communication expenses of approximately US$0.84 million, primarily due to the expansion of our sales department and inclusion of the selling expenses incurred by Sou Yi Lian Mei, the new VIE we acquired in December 2011; (2) increase in website server hosting and broadband leasing expense of approximately US$0.08 million due to the same reason as discussed above; (3) decrease in selling expenses of approximately US$0.11 million due to deconsolidation Zhao Shang Ke Hubei incurred in December 2011; and (4) our brand development advertising expenses for our advertising web portals decreased by approximately US$0.97 million. Due to the current economic downturn and overall cost reduction plan, we decided to slow down the brand-building activities until the recovery of the economy based on the factor that, our key advertising web portal, 28.com, has been already recognized as one of the most visiting Chinese internet portals providing internet advertising and marketing services with sales leads, and other value-added services to SMEs, particularly for small and medium-sized franchisors, in the PRC, by the investment we made in brand building over the last three years. For the three months ended September 30, 2012, the reasons for the change of selling expenses as compared to the same period of last year were similar to those discussed above for the nine months ended September 30, 2012. For the three months ended September 30, 2012, the decrease of our brand development advertising expenses was less than the amount of increased staff salary, bonus, employee related benefit expenses and other general selling expenses, due to inclusion of Sou Yi Liam Mei and other expansions of our sales department, there was slightly increase in our selling expenses for the period as compared with the same period of last year.
|
|
·
|
General and administrative expenses: For the nine months ended September 30, 2012, our general and administrative expenses increased to US$4.32 million as compared to US$2.73 million for the same period in 2011. For the three months ended September 30, 2012, our general and administrative expenses increased to US$1.26 million as compared to US$0.86 million for the same period in 2011. Our general and administrative expenses primarily consist of salaries and benefits for management, accounting and administrative personnel, office rentals, depreciation and amortization expenses, professional service fees, maintenance, utilities and other office expenses. The change in our general and administrative expenses for the nine months ended September 30, 2012 was primarily due to the following reasons: (1) the increase in the amortization expenses related to the intangible assets identified in the acquisition transactions consummated in 2011 of approximately US$0.40 million, which was primarily due to the acquisition of Sou Yi Lian Mei was consummated in late December 2011 and the related amortization expenses was only included for the nine months ended September 30, 2012; (2) the increase in staff salary, bonus, employee related benefit expenses and other general selling expenses, such as entertainment expenses, travelling expenses and communication expenses of approximately US$0.71 million, primarily due to expansion of our general and administrative department of new VIEs incorporated in 2011 and inclusion of the general and administrative expenses incurred by Sou Yi Lian Mei, the new VIE we acquired in December 2011; (3) the increase in allowance for doubtful accounts we provided for the nine months ended September 30, 2012 of approximately US$0.56 million; and (4) the decrease in general and administrative expenses of approximately US$0.07 million due to deconsolidation of Zhao Shang Ke Hubei incurred in December 2011. For the three months ended September 30, 2012, the reasons for the change in general and administrative expenses as compared to the same period of last year were similar to those for the nine months ended September 30, 2012, as discussed above.
|
|
·
|
Research and development expenses: For the nine months ended September 30, 2012 and 2011, research and development expenses was US$1.11 million and US$1.10 million, respectively. For the three months ended September 30, 2012 and 2011, research and development expenses was US$0.36 million and US$0.38 million, respectively. Our research and development expenses primarily consist of salaries and benefits for the research and development staff, equipment depreciation expenses, and office utilities and supplies allocated to our research and development department. The change in our research and development expenses for the nine months ended September 30, 2012 was primarily due to the following reasons: (1) the amortization expenses of approximately US$0.09 million for the cloud-computing based software technologies, which we acquired in June 2011, thus nine and three months of amortization expenses was included for the nine months ended September 30, 2012 and 2011, respectively; and (2) the decrease in salary and staff benefit expenses in our research and development department of approximately US$0.10 million, due to internal transfer of the research and development staff to the operating department. For the three months ended September 30, 2012, the decrease in our research and development expenses was primarily due to the internal transfer of the research and development staff to the operating department as discussed above.
|
|
·
|
Operating Profit:
As a result of the foregoing, our operating profit decreased to US$2.81 million for the nine months ended September 30, 2012 from US$7.64 million for the same period in 2011. This was primarily due to the increasing cost and economic impact of the economic downturn on SMEs. For the three months ended September 30, 2012, our operating profit increased to US$1.87 million as compared to US$1.19 million for the same period in 2011.
|
|
·
|
Interest income: Interest income for the nine months ended September 30, 2012 included an approximately US$0.11 million of interest income resulting from fixed deposit of approximately US$3.48 million. |
|
·
|
Gain on deconsolidation of subsidiaries: The deconsolidation of Shenzhen Mingshan that occurred on January 6, 2011, was accounted for in accordance with ASC Topic 810 “Consolidation”. We recognized a gain of approximately US$0.23 million upon deconsolidation of Shenzhen Mingshan in our consolidated statements of income and comprehensive income for the nine months ended September 30, 2011, with a corresponding increase to the carrying value of the investment in Shenzhen Mingshan on our consolidated balance sheet. The deconsolidation gain represented the excess of the fair value of our retained equity interest in Shenzhen Mingshan over its carrying value as of the date of deconsolidation. |
|
·
|
Income before income tax expense, equity method investments and noncontrolling interests:
As a result of the foregoing, our income before income tax expenses, equity method investment and noncontrolling interest decreased to US$2.79 million for the nine months ended September 30, 2012 from US$7.89 million for the same period in 2011. For the three months ended September 30, 2012, our income before income tax expenses, equity method investment and noncontrolling interest increased to US$1.72 million from US$1.19 million for the same period in 2011. Excluding the non-cash gain recognized for deconsolidation of Shenzhen Mingshan of approximately US$0.23 million, for the nine months ended September 30, 2011, our adjusted income before income tax expenses, equity method investments and noncontrolling interests was approximately US$7.66 million.
|
|
·
|
Income Tax expenses:
Our income tax expense was approximately US$0.20 million and US$0.86 million for the nine months ended September 30, 2012 and 2011, respectively. For the nine months ended September 30, 2012 and 2011, income tax expenses included: (1) current income tax expenses of approximately US$0.95 million and US$0.93 million, respectively; and (2) deferred income tax benefit of approximately US$0.75 million and US$ 0.07 million, respectively. For the three months ended September 30, 2012 and 2011, (1) our current income tax expense was approximately US$0.37 million and US$0.13 million, respectively; (2) deferred income tax benefit was approximately US$0.19 million and US$0.02 million, respectively. For the nine and three months ended September 30, 2012, the increase in current income tax expenses was mainly due to the increase in the overall effective income tax rate of the profitable PRC operating VIEs. For the nine months ended September 30, 2012 and 2011, deferred income tax benefit recognized in relation to the amortization of the intangible assets identified in the acquisition transactions consummated in 2011 was approximately US$0.16 million and US$0.07 million, respectively. For the nine months ended September 30, 2012, deferred income tax benefit recognized also include an approximately US$0.58 million deferred income tax benefit in relation to the net operating losses incurred by our PRC operating VIEs for the nine months ended September 30, 2012, which we consider likely to be able to be utilized with respect to future earnings of the entities to which the operating losses relate. For the three months ended September 30, 2012 and 2011, deferred income tax benefit recognized in relation to the amortization of the intangible assets identified in the acquisition transactions consummated in 2011 was approximately US$0.06 million and US$0.02 million, respectively. For the three months ended September 30, 2012, deferred income tax benefit recognized also included an approximately US$0.13 million deferred income tax benefit in relation to the net operating losses incurred by our PRC operating VIEs for the three months ended September 30, 2012, which we consider likely to be able to be utilized with respect to future earnings of the entities to which the operating losses relate.
|
|
·
|
Income before equity method investments and noncontrolling interests:
As a result of the foregoing, our income before equity method investments and noncontrolling interests decreased to approximately US$2.59 million for the nine months ended September 30, 2012 from US$7.03 million for the same period of 2011. For the three months ended September 30, 2012, our income before equity method investments and noncontrolling interest increased to US$1.54 million from US$1.09 million for the same period in 2011. Excluding the non-cash gain recognized for deconsolidation of Shenzhen Mingshan of approximately US$0.23 million, for the nine months ended September 30, 2011, our adjusted income before equity method investments and noncontrolling interests was US$6.80 million.
|
|
·
|
Share of losses in equity investment affiliates:
We acquired a 49% equity interest in Beijing Yang Guang in December 2010. In August 2011, we transferred our 49% equity interest in Beijing Yang Guang back to its majority shareholder. For the nine months ended September 30, 2011, our pro-rata share of earnings recognized in Beijing Yang Guang was approximately US$0.026 million. For the three months ended September 30, 2011, our pro-rata share of losses recognized in Beijing Yang Guang was approximately US$0.004 million. Shenzhen Mingshan used to be 51% owned by one of our operating VIEs and was consolidated by us from its date of incorporation through January 6, 2011. On January 6, 2011, an unaffiliated third party invested RMB15,000,000 (approximately US$2,368,172) to Shenzhen Mingshan in exchange for a 60% equity interest in Shenzhen Mingshan, and our percentage equity interest in Shenzhen Mingshan decreased from 51% to 20.4% accordingly. Shenzhen Mingshan then became an equity investment affiliate of ours. Accordingly, we recognized our pro-rata share of losses in Shenzhen Mingshan immediately after the deconsolidation, which was approximately US$0.12 million and US$0.21 million for the nine months ended September 30, 2012 and 2011, respectively. For the three months ended September 30, 2012 and 2011, we recognized our pro-rata share of losses in Shenzhen Mingshan of approximately US$0.03 million and US$0.07 million respectively. Zhao Shang Ke Hubei used to be 51% owned by one of our operating VIEs and was consolidated by us from its date of incorporation through December 29, 2011. On December 29, 2011, two unaffiliated third party investors invested RMB10,000,000 (approximately US$1,578,781) to Zhao Shang Ke Hubei in exchange for a 50% equity interest in Zhao Shang Ke Hubei, and our percentage equity interest in Zhao Shang Ke Hubei decreased from 51% to 25.5% accordingly. Zhao Shang Ke Hubei then became an equity investment affiliate of ours. Accordingly, we recognized our pro-rata share of losses in Zhao Shang Ke Hubei immediately after the deconsolidation, which was approximately US$0.27 million and US$0.07 million for the nine and three months ended September 30, 2012, respectively. Given the foregoing, net amount recognized as share of losses in equity investment affiliates was approximately US$0.39 million and US$0.18 million for the nine months ended September 30, 2012 and 2011, respectively. For the three months ended September 30, 2012 and 2011, net amount recognized as share of losses in equity investment affiliates was both approximately US$0.10 and US$0.07 million, respectively.
|
|
·
|
Net income:
As a result of the foregoing, our net income decreased to approximately US$2.20 million for the nine months ended September 30, 2012 as compared to approximately US$6.8
5 million for the same period of 2011. For the three months ended September 30, 2012, our net income increased to approximately US$1.44 million as compared to approximately US$1.01 million for the same period of 2011. Excluding the non-cash gain recognized for deconsolidation of Shenzhen Mingshan of approximately US$0.23 million, for the nine months ended September 30, 2011, our adjusted net income was approximately US$6.62 million.
|
|
·
|
Income attributable to noncontrolling interest:
Quanzhou Tian Xi Shun He was 51% owned by Beijing CNET Online upon acquisition before it became a wholly-owned subsidiary of Beijing CNET Online in June 2011. Zhao Shang Ke Hubei was 51% owned by Business Opportunity Online Hubei upon incorporation until it was deconsolidated from us in December 2011. Beijing Chuang Fu Tian Xia and Sheng Tian Hubei were 51% owned by Business Opportunity Online and Business Opportunity Online Hubei, respectively, upon incorporation. In December 2011, we, through one of our operating VIEs, acquired a 51% equity interest in Sou Yi Lian Mei and Sou Yi Lian Mei became a majority-owned VIE of ours, before we acquired the remaining 49% equity interest in Sou Yi Lian Mei in September 2012. Accordingly, net income or net loss incurred by these entities during the reporting periods when they were majority-owned subsidiaries of our PRC operating VIEs were allocated between their respective shareholders based on their respective percentage of the ownership in these entities. For the nine and three months ended September 30, 2012, the aggregate net losses allocated to the noncontrolling interest of Beijing Chuang Fu Tian Xia and Sheng Tian Hubei was approximately US$0.18 million and US$0.04 million, respectively; net income allocated to the noncontrolling interest of Sou Yi Lian Mei was approximately US$0.62 million and US$0.26 million, respectively. For the nine months ended September 30, 2011, the aggregate net losses allocated to the noncontrolling interest of Quanzhou Tian Xi Shun He and Beijing Chuang Fu Tian Xia was approximately US$0.12 million and net income allocated to the noncontrolling interest of Zhao Shang Ke Hubei was approximately US$0.024 million. For the three months ended September 30, 2011, the aggregate net losses allocated to the noncontrolling interest of Quanzhou Tian Xi Shun He, Beijing Chuang Fu Tian Xia and Zhao Shang Ke Hubei was approximately US$0.10 million. Given the foregoing, net amount recognized as net income attributable to noncontrolling interests for the nine and three months ended September 30, 2012 was approximately US$0.45 million and US$0.22 million, respectively. For the nine and three months ended September 30, 2011, net amount recognized as net losses attributable to noncontrolling interest was approximately US$0.096 million and US$0.10 million, respectively.
|
|
·
|
Net income attributable to ChinaNet Online Holdings, Inc.:
Total net income as adjusted by the net income attributable to the noncontrolling interest shareholders as discussed above yields the net income attributable to ChinaNet Online Holdings, Inc. Our net income attributable to ChinaNet Online Holdings, Inc. was approximately US$1.75 million and US$1.22 million for the nine and three months ended September 30, 2012, respectively, as compared to approximately US$6.94 million and US$1.11 million for the same period of 2011, respectively. Excluding the non-cash gain recognized for deconsolidation of Shenzhen Mingshan of approximately US$0.23 million, for the nine months ended September 30, 2011, our adjusted net income attributable to ChinaNet Online Holdings, Inc. was approximately US$6.71 million.
|
|
·
|
Dividend for Series A convertible preferred stock:
Cash dividend to Series A convertible stock holders was calculated at the per annum rate of 10% of the liquidation preference amount of the Series A preferred stock which was US$2.5 per share and the actual number of days each share outstanding within each of the reporting periods. As all of the outstanding Series A convertible preferred stock of us was automatically converted into our common stock on August 21, 2011, no preferred stock dividend was accrued for the nine and three months ended September 30, 2012. The cash dividends we accrued for the Series A convertible preferred stock was approximately US$0.41 million US$0.09 million for the nine and three months ended September 30, 2011, respectively.
|
|
·
|
Net income attributable to ChinaNet’s common stockholders:
Net income attributable to ChinaNet’s common stockholders represents the net income after allocation to noncontrolling interests minus the cash dividend accrued for Series A convertible preferred stock. Our net income attributable to ChinaNet’s common stockholders was approximately US$1.75 million and US$1.22 million for the nine and three months ended September 30, 2012, respectively, as compared to approximately US$6.54 million and US$1.03 million for the same period of 2011, respectively. Excluding the non-cash gain recognized for deconsolidation of Shenzhen Mingshan of approximately US$0.23 million, for the nine months ended September 30, 2011, our adjusted net income attributable to ChinaNet’s common stockholders was approximately US$6.30 million.
|
| Nine Months Ended September 30, | ||||||||
| 2012 | 2011 | |||||||
|
Amounts in thousands of US dollars
|
||||||||
|
Net cash provided by operating activities
|
$ | 2,467 | $ | 8,443 | ||||
|
Net cash used in investing activities
|
(4,467 | ) | (3,116 | ) | ||||
|
Net cash (used in) provided by financing activities
|
(226 | ) | 3 | |||||
|
Effect of exchange rate fluctuation on cash and cash equivalents
|
44 | 360 | ||||||
|
Net (decrease) increase in cash and cash equivalents
|
$ | (2,182 | ) | $ | 5,690 | |||
|
(1)
|
net income excluding an approximately US$0.75 million net deferred income tax benefit, an approximately US$0.56 million of allowance for doubtful debts and a US$1.66 million non-cash expenses of depreciation, amortizations, share-based compensation and our share of losses in equity investment affiliates of approximately US$3.66 million;
|
|
(2)
|
the receipt of cash from operations from changes in operating assets and liabilities such as:
|
|
-
|
other receivables decreased by approximately US$0.20 million, which was primarily due to the collection of overdue contact deposit for TV advertising resources purchased;
|
|
-
|
prepayment and deposit to suppliers decreased by approximately US$3.40 million, which was primarily due to the transferring of prepayment to suppliers to cost of sales when the related services had been provided by the suppliers;
|
|
-
|
other current assets decreased by approximately US$0.03 million;
|
|
-
|
advances from customers increased by approximately US$0.11 million;
|
|
-
|
other payable increased by approximately $0.03 million; and
|
|
-
|
taxes payable increased by approximately US$1.21 million.
|
|
(3)
|
offset by the use from operations from changes in operating assets and liabilities such as:
|
|
-
|
accounts receivable and due from related parties for the advertising services provided increased by approximately US$5.71 million;
|
|
-
|
accounts payable and accruals decreased by approximately US$0.31 million; and
|
|
-
|
due to related parties decreased by approximately US$0.16 million, due to returning the nominal shareholders of Shanghai Jing Yang for their original paid-in capital contribution.
|
|
(1)
|
net income excluding the US$0.23 million of non-cash gain recognized upon deconsolidation of a subsidiary and the US$1.08 million of non-cash expenses of depreciation, amortization, share-based compensation expenses and our share of losses in equity investment affiliates of approximately US$7.69 million;
|
|
(2)
|
the receipt of cash from operations from changes in operating assets and liabilities such as:
|
|
-
|
other receivables decreased by approximately US$3.79 million, which primarily due to the collection of temporary loans from third parties;
|
|
-
|
other payables increased by approximately US$0.24 million; and
|
|
-
|
taxes payable increased by approximately US$0.90 million.
|
|
(3)
|
offset by the use from operations from changes in operating assets and liabilities such as:
|
|
-
|
accounts receivable and due from related parties for the advertising services provided increased by approximately US$1.79 million;
|
|
-
|
advance from customers and due to related parties for the advertising services to be provided decreased by approximately US$1.46 million;
|
|
-
|
other current assets increased by approximately US$0.13 million;
|
|
-
|
other current liabilities decreased by approximately US$0.14 million; and
|
|
-
|
we settled the amount due to a director and Control Group for approximately US$0.64 million for the cost and expenses paid by them on behalf of our company in previous years.
|
|
·
|
Foreign Exchange Administration Rules (1996), as amended in August 2008, or the Exchange Rules;
|
|
·
|
Administration Rules of the Settlement, Sale and Payment of Foreign Exchange (1996), or the Administration Rules.
|
|
Exhibit No.
|
Document Description
|
|
|
31.1
|
Certification of the Principal Executive Officer pursuant to Rule 13A-14(A)/15D-14(A) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification of the Principal Accounting and Financial Officer pursuant to Rule 13A-14(A)/15D-14(A) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification of the Principal Executive Officer and of the Principal Accounting and Financial Officer pursuant to 18 U.S.C. 1350 (Section 906 of the Sarbanes-Oxley Act of 2002).
|
|
|
101
|
Interactive Data Files
|
|
CHINANET ONLINE HOLDINGS, INC.
|
||
|
Date: November 19, 2012
|
By:
|
/s/ Handong Cheng
|
|
Name: Handong Cheng
|
||
|
Title: Chief Executive Officer
(Principal Executive Officer)
|
||
|
By:
|
/s/ Zhige Zhang
|
|
|
Name: Zhige Zhang
|
||
|
Title: Chief Financial Officer
(Principal Accounting and Financial Officer)
|
||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|