株探米国株
英語
エドガーで原本を確認する
6-K 1 tm248439d1_6k.htm FORM 6-K

 

 

 

UNITED STATES 

SECURITIES AND EXCHANGE COMMISSION 

Washington, D.C. 20549

 

 

 

FORM 6-K

 

 

 

REPORT OF FOREIGN PRIVATE ISSUER 

PURSUANT TO RULE 13a-16 OR 15d-16 

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of March 2024

 

Commission File Number: 001-36397

 

 

 

Weibo Corporation 

(Registrant’s Name)

 

 

 

8/F, QIHAO Plaza, No. 8 Xinyuan S. Road 

Chaoyang District, Beijing 100027 

People’s Republic of China 

(Address of Principal Executive Offices)

 

 

 

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

 

Form 20-F x      Form 40-F ¨

 

 

 

 


 

EXHIBIT INDEX

 

Exhibit No.

  Description
   
99.1   Press Release regarding Financial Results for the Fourth Quarter and Fiscal Year Ended December 31, 2023 issued by Weibo Corporation on March 14, 2024

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  WEIBO CORPORATION
   
Date: March 14, 2024 By: /s/ Fei Cao 
    Fei Cao
    Chief Financial Officer

 

 

 

EX-99.1 2 tm248439d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

Weibo Announces Fourth Quarter and Fiscal Year 2023 Unaudited Financial Results and Dividend

 

 

 

BEIJING, China – March 14, 2024 – Weibo Corporation (“Weibo” or the “Company”) (NASDAQ: WB and HKEX: 9898), a leading social media in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2023.

 

“In 2023, we further improved our product’s competitiveness and operating efficiency,” said Gaofei Wang, CEO of Weibo. “Our user community expanded this year, as we have reinforced our content ecosystem and enhanced core competitiveness of our products. On monetization front, our advertising business exhibited solid performance this quarter and gradually recovered throughout the year. With our continued focus on operating efficiency and financial discipline, we achieved decent profitability and solid growth of operating cash flow in 2023. As we are committed to driving shareholder value, we are pleased to announce that our board of directors has approved a special cash dividend of US$200 million to our shareholders.”

 

Fourth Quarter 2023 Highlights

 

· Net revenues were US$463.7 million, an increase of 3% year-over-year or an increase of 5% year-over-year on a constant currency basis [1].

 

· Advertising and marketing revenues were US$403.7 million, an increase of 3% year-over-year or an increase of 5% year-over-year on a constant currency basis [1].

 

· Value-added services (“VAS”) revenues were US$59.9 million, an increase of 4% year-over-year or an increase of 6% year-over-year on a constant currency basis [1].

 

· Income from operations was US$119.0 million, representing an operating margin of 26%.

 

· Net income attributable to Weibo’s shareholders was US$83.2 million and diluted net income per share was US$0.34.

 

· Non-GAAP income from operations was US$145.9 million, representing a non-GAAP operating margin of 31%.

 

· Non-GAAP net income attributable to Weibo’s shareholders was US$76.4 million and non-GAAP diluted net income per share was US$0.31.

 

· Monthly active users (“MAUs”) were 598 million in December 2023, a net addition of approximately 11 million users on a year-over-year basis. Mobile MAUs represented 95% of MAUs.

 

· Average daily active users (“DAUs”) were 257 million in December 2023, a net addition of approximately 5 million users on a year-over-year basis.

 

 

[1] On a constant currency (non-GAAP) basis, we assume that the exchange rate in the fourth quarter of 2023 had been the same as it was in the fourth quarter of 2022, or RMB7.13=US$1.00.

 

 


 

Fiscal Year 2023 Highlights

 

· Net revenues were US$1.76 billion, a decrease of 4% year-over-year or an increase of 1% year-over-year on a constant currency basis [1].

 

· Advertising and marketing revenues were US$1.53 billion, a decrease of 4% year-over-year or an increase of 1% year-over-year on a constant currency basis [1].

 

· VAS revenues were US$225.8 million, a decrease of 6% year-over-year or a decrease of 1% year-over-year on a constant currency basis [1].

 

· Income from operations was US$472.9 million, representing an operating margin of 27%.

 

· Net income attributable to Weibo’s shareholders was US$342.6 million and diluted net income per share was US$1.43.

 

· Non-GAAP income from operations was US$592.1 million, representing a non-GAAP operating margin of 34%.

 

· Non-GAAP net income attributable to Weibo’s shareholders was US$450.6 million and non-GAAP diluted net income per share was US$1.88.

 

Fourth Quarter 2023 Financial Results

 

For the fourth quarter of 2023, Weibo’s total net revenues were US$463.7 million, an increase of 3% compared to US$448.0 million for the same period last year.

 

Advertising and marketing revenues for the fourth quarter of 2023 were US$403.7 million, an increase of 3% compared to US$390.5 million for the same period last year. Advertising and marketing revenues excluding advertising revenues from Alibaba were US$358.8 million, an increase of 3% compared to US$348.3 million for the same period last year.

 

VAS revenues for the fourth quarter of 2023 were US$59.9 million, an increase of 4% year-over-year compared to US$57.5 million for the same period last year, primarily attributable to increase of game-related revenues.

 

Costs and expenses for the fourth quarter of 2023 totaled US$344.7 million, an increase of 20% compared to US$287.5 million for the same period last year. The increase of costs and expenses was primarily due to lower general and administrative expenses booked in the fourth quarter of 2022, because of the reversal of US$58.8 million compensation expenses previously accrued, based on a contingent payment arrangement between the Company and the founder of Shanghai Jiamian Information Technology Co., Ltd. (“JM Tech”), an entity consolidated into the Company’s financial statements since the fourth quarter of 2020.

 

[1] On a constant currency (non-GAAP) basis, we assume that the average exchange rate of 2023 had been the same as 2022, or RMB 6.73=US$1.00.

 

 


 

Income from operations for the fourth quarter of 2023 was US$119.0 million, compared to US$160.5 million for the same period last year. Operating margin was 26%, compared to 36% last year. Non-GAAP income from operations was US$145.9 million, compared to US$152.0 million for the same period last year. Non-GAAP operating margin was 31%, compared to 34% last year.

 

Non-operating income for the fourth quarter of 2023 was US$42.3 million, compared to a loss of US$21.1 million for the same period last year. Non-operating income for the fourth quarter of 2023 mainly included (i) a US$25.4 million gain from fair value change of investments, which was excluded under non-GAAP measures; and (ii) a US$16.7 million net interest and other income.

 

Income tax expenses for the fourth quarter of 2023 were US$72.6 million, compared to benefits of US$18.7 million for the same period last year. The increase was primarily due to (i) the reversal recorded in the fourth quarter of 2022 of previously recognized tax liabilities related to uncertain tax positions; and (ii) withholding tax paid and accrued related to the Company’s wholly-foreign owned enterprise’s ("WFOE") earnings, remitted and to be remitted to Weibo Hong Kong Limited in the foreseeable future to fund its demand for U.S. dollars in business operations, payments of dividends and debts, and potential investments, etc.

 

Net income attributable to Weibo’s shareholders for the fourth quarter of 2023 was US$83.2 million, compared to US$141.9 million for the same period last year. Diluted net income per share attributable to Weibo’s shareholders for the fourth quarter of 2023 was US$0.34, compared to US$0.60 for the same period last year. Non-GAAP net income attributable to Weibo’s shareholders for the fourth quarter of 2023 was US$76.4 million, compared to US$178.5 million for the same period last year. Non-GAAP diluted net income per share attributable to Weibo’s shareholders for the fourth quarter of 2023 was US$0.31, compared to US$0.75 for the same period last year.

 

As of December 31, 2023, Weibo’s cash, cash equivalents and short-term investments totaled US$3.2 billion. For the fourth quarter of 2023, cash provided by operating activities was US$218.2 million, capital expenditures totaled US$7.5 million, and depreciation and amortization expenses amounted to US$14.7 million.

 

 


 

Fiscal Year 2023 Financial Results

 

For fiscal year 2023, Weibo’s total net revenues were US$1.76 billion, a decrease of 4% compared to US$1.84 billion in 2022.

 

Advertising and marketing revenues for 2023 were US$1.53 billion, a decrease of 4% compared to US$1.60 billion in 2022, primarily due to the unfavorable impact from the overall depreciation of RMB against the U.S. dollar on a year-over-year basis. Advertising and marketing revenues excluding advertising revenues from Alibaba were US$1.42 billion, a decrease of 5% compared to US$1.49 billion for 2022.

 

VAS revenues for 2023 were US$225.8 million, a decrease of 6% compared to US$239.7 million for 2022.

 

Costs and expenses for 2023 totaled US$1.29 billion, compared to US$1.36 billion for 2022. The decrease of costs and expenses was primarily attributable to (i) the unfavorable impact from the overall depreciation of RMB against the U.S. dollar on a year-over-year basis; and (ii) the decrease of personnel-related costs. These decreases were partially offset by the increase of general and administrative expenses in 2023, primarily resulted from the fluctuation of compensation expenses relating to JM Tech.

 

Income from operations for 2023 was US$472.9 million, compared to US$480.5 million for 2022. Operating margin for 2023 was 27%, compared to 26% last year. Non-GAAP income from operations was US$592.1 million, compared to US$601.1 million for 2022. Non-GAAP operating margin was 34%, compared to 33% last year.

 

Non-operating income for 2023 was US$29.8 million, compared to a loss of US$352.4 million for 2022. Non-operating income in 2023 mainly included (i) a US$43.0 million gain from fair value change of investments, which is excluded under non-GAAP measures; and (ii) a US$25.7 million investment related impairment, which is excluded under non-GAAP measures; and (iii) net interest and other income of US$11.3 million.

 

Income tax expenses for 2023 were US$145.3 million, compared to US$30.3 million for 2022. The increase in income tax expense was primarily due to (i) the reversal recorded in the fourth quarter of 2022 of previously recognized tax liabilities related to uncertain tax positions; and (ii) withholding tax paid and accrued related to the Company’s WFOE’s earnings, remitted and to be remitted to Weibo Hong Kong Limited in the foreseeable future to fund its demand for U.S. dollars in business operations, payments of dividends and debts, potential investments, etc.

 

 


 

Net income attributable to Weibo’s shareholders for 2023 was US$342.6 million, compared to US$85.6 million for 2022. Diluted net income per share attributable to Weibo’s shareholders for 2023 was US$1.43, compared to US$0.36 for 2022. Non-GAAP net income attributable to Weibo’s shareholders for 2023 was US$450.6 million, compared to US$540.1 million for 2022. Non-GAAP diluted net income per share attributable to Weibo’s shareholders for 2023 was US$1.88, compared to US$2.27 for 2022.

 

For fiscal year 2023, cash provided by operating activities was US$672.8 million, compared to US$564.1 million for 2022, an increase of 19% year-over-year. Capital expenditures totaled US$36.8 million, and depreciation and amortization expenses amounted to US$58.5 million.

 

Recent Developments

 

Completion of Convertible Senior Notes Offering

 

In December 2023, the Company completed an offering of convertible senior notes due 2030 in an aggregate principal amount of US$330 million (the “Notes”), which reflected the exercise in full by the initial purchaser of its option to purchase an additional US$30 million in aggregate principal amount of the Notes. The Notes bear interest at a rate of 1.375% per year, payable semi-annually in arrears on June 1 and December 1 of each year, beginning on June 1, 2024. The Notes will mature on December 1, 2030, unless redeemed, repurchased or converted earlier in accordance with their terms prior to such date. In order to facilitate the short positions by some holders of the Notes for purposes of hedging their investment in the Notes, the Company lent 6,233,785 ADSs to an affiliate of the initial purchaser of the Notes.

 

Special Cash Dividend

 

On March 14, 2024, the Company’s board of directors has approved a special cash dividend of US$0.82 per ordinary share and ADS to holders of its ordinary shares and ADSs as of the close of business on April 12, 2024, Beijing/Hong Kong Time and New York Time, respectively, payable in U.S. dollars. For holders of Class A ordinary shares, in order to qualify for the dividend, all valid documents for the transfer of shares accompanied by the relevant share certificates must be lodged for registration with the Company’s Hong Kong branch share registrar, Computershare Hong Kong Investor Services Limited, at Shops 1712-1716, 17th Floor, Hopewell Centre, 183 Queen’s Road East, Wanchai, Hong Kong, no later than 4:30 p.m. on April 12, 2024 (Beijing/Hong Kong Time). The aggregate amount of the dividend will be approximately US$200 million. The payment date for holders of ordinary shares is expected to be on or around May 6, 2024. The payment date for holders of ADSs is expected to be on or around May 13, 2024.

 

 


 

Conference Call

 

Weibo’s management team will host a conference call from 7:00 AM to 8:00 AM Eastern Time on March 14, 2024 (or 7:00 PM to 8:00 PM Beijing Time on March 14, 2024) to present an overview of the Company's financial performance and business operations.

 

Participants who wish to dial in to the teleconference must register through the below public participant link. Dial in and instruction will be in the confirmation email upon registering.

 

Participants Registration Link: https://register.vevent.com/register/BI7140d89e0c3844dd981dcf7b042efa87

 

Additionally, a live and archived webcast of this conference call will available at http://ir.weibo.com.

 

Non-GAAP Financial Measures

 

This release contains the following non-GAAP financial measures: non-GAAP income from operations, non-GAAP net income attributable to Weibo’s shareholders, non-GAAP diluted net income per share attributable to Weibo’s shareholders and adjusted EBITDA. These non-GAAP financial measures should be considered in addition to, not as a substitute for, measures of the Company’s financial performance prepared in accordance with U.S. GAAP.

 

The Company’s non-GAAP financial measures exclude stock-based compensation, amortization of intangible assets resulting from business acquisitions, non-cash compensation cost to non-controlling interest shareholders, impairment of intangible assets, net results of impairment and provision on investments, gain/loss on sale of investments and fair value change of investments, non-GAAP to GAAP reconciling items on the share of equity method investments, non-GAAP to GAAP reconciling items for the income/loss attributable to non-controlling interests, income tax expense related to the amortization of intangible assets resulting from business acquisitions and fair value change of investments (other non-GAAP to GAAP reconciling items have no tax effect), and amortization of issuance cost of convertible senior notes, unsecured senior notes and long-term loans. Adjusted EBITDA excludes interest income/expense, net, income tax expenses/benefits, and depreciation expenses.

 

 


 

The Company’s management uses these non-GAAP financial measures in their financial and operating decision-making, because management believes these measures reflect the Company’s ongoing operating performance in a manner that allows more meaningful period-to-period comparisons. The Company believes that these non-GAAP financial measures provide useful information to investors and others in the following ways: (i) in comparing the Company’s current financial results with the Company’s past financial results in a consistent manner, and (ii) in understanding and evaluating the Company’s current operating performance and future prospects in the same manner as management does. The Company also believes that the non-GAAP financial measures provide useful information to both management and investors by excluding certain expenses, gains/losses and other items (i) that are not expected to result in future cash payments or (ii) that are non-recurring in nature or may not be indicative of the Company’s core operating results and business outlook.

 

Use of non-GAAP financial measures has limitations. The Company’s non-GAAP financial measures do not include all income and expense items that affect the Company’s operations. They may not be comparable to non-GAAP financial measures used by other companies. Accordingly, care should be exercised in understanding how the Company defines its non-GAAP financial measures. Reconciliations of the Company’s non-GAAP financial measures to the nearest comparable GAAP measures are set forth in the section below titled “Unaudited Reconciliation of Non-GAAP to GAAP Results.”

 

About Weibo

 

Weibo is a leading social media for people to create, share and discover content online. Weibo combines the means of public self-expression in real time with a powerful platform for social interaction, content aggregation and content distribution. Any user can create and post a feed and attach multi-media and long-form content. User relationships on Weibo may be asymmetric; any user can follow any other user and add comments to a feed while reposting. This simple, asymmetric and distributed nature of Weibo allows an original feed to become a live viral conversation stream.

 

Weibo enables its advertising and marketing customers to promote their brands, products and services to users. Weibo offers a wide range of advertising and marketing solutions to companies of all sizes. The Company generates a substantial majority of its revenues from the sale of advertising and marketing services, including the sale of social display advertisement and promoted marketing offerings. Designed with a “mobile first” philosophy, Weibo displays content in a simple information feed format and offers native advertisement that conform to the information feed on our platform. To support the mobile format, we have developed and continuously refining our social interest graph recommendation engine, which enables our customers to perform people marketing and target audiences based on user demographics, social relationships, interests and behaviors, to achieve greater relevance, engagement and marketing effectiveness.

 

 


 

Safe Harbor Statement

 

This press release contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology, such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “confidence,” “estimates” and similar statements. Among other things, Weibo’s expected financial performance and strategic and operational plans, as described, without limitation, in quotations from management in this press release, contain forward-looking statements. Weibo may also make written or oral forward-looking statements in the Company’s periodic reports to the U.S. Securities and Exchange Commission (“SEC”), in announcements, circulars or other publications made on the website of The Stock Exchange of Hong Kong Limited (the “Hong Kong Stock Exchange”), in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, Weibo’s limited operating history in certain new businesses; failure to grow active user base and the level of user engagement; the uncertain regulatory landscape in China; fluctuations in the Company’s quarterly operating results; the Company’s reliance on advertising and marketing sales for a majority of its revenues; failure to successfully develop, introduce, drive adoption of or monetize new features and products; failure to compete effectively for advertising and marketing spending; failure to successfully integrate acquired businesses; risks associated with the Company’s investments, including equity pick-up and impairment; failure to compete successfully against new entrants and established industry competitors; changes in the macro-economic environment, including the depreciation of the Renminbi; and adverse changes in economic and political policies of the PRC government and its impact on the Chinese economy. Further information regarding these and other risks is included in Weibo’s annual report on Form 20-Fs and other filings with the SEC and the Hong Kong Stock Exchange. All information provided in this press release is current as of the date hereof, and Weibo assumes no obligation to update such information, except as required under applicable law.

 

 


 

Contact:

 

Investor Relations 

Weibo Corporation 

Phone: +86 10 5898-3336 

Email: ir@staff.weibo.com

 

 


 

WEIBO CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except per share data)

 

    Three months ended     Twelve months ended  
    December 31,     September 30,     December 31,     December 31,     December 31,  
    2022     2023     2023     2022     2023  
Net revenues:                                        
Advertising and marketing   $ 390,544     $ 389,301     $ 403,739     $ 1,596,650     $ 1,534,014  
Value-added services     57,454       52,850       59,928       239,682       225,822  
Net revenues     447,998       442,151       463,667       1,836,332       1,759,836  
                                         
Costs and expenses:                                        
Cost of revenues (1)     106,087       93,998       100,156       400,585       374,279  
Sales and marketing (1)     122,665       109,776       139,726       477,107       461,421  
Product development (1)     99,328       82,764       67,243       415,190       333,628  
General and administrative (1)     (40,552 )     21,627       37,537       52,806       117,574  
Impairment of intangible assets     -       -       -       10,176       -  
Total costs and expenses     287,528       308,165       344,662       1,355,864       1,286,902  
Income from operations     160,470       133,986       119,005       480,468       472,934  
                                         
Non-operating income (loss):                                        
Investment related income (loss), net     (3,582 )     (8,915 )     25,544       (313,109 )     18,594  
Interest and other income (loss), net     (17,508 )     (19,498 )     16,713       (39,273 )     11,254  
      (21,090 )     (28,413 )     42,257       (352,382 )     29,848  
                                         
Income before income tax expenses     139,380       105,573       161,262       128,086       502,782  
Less: Income tax expenses (benefits)     (18,701 )     25,407       72,578       30,277       145,287  
                                         
Net income     158,081       80,166       88,684       97,809       357,495  
Less: Net income attributable to non-controlling interests     16,165       474       808       12,254       2,095  
Accretion to redeemable non-controlling interests     -       2,203       4,646       -       12,802  
Net income attributable to Weibo’s shareholders   $ 141,916     $ 77,489     $ 83,230     $ 85,555     $ 342,598  
                                         
Basic net income per share attributable to Weibo’s shareholders   $ 0.61     $ 0.33     $ 0.35     $ 0.36     $ 1.45  
Diluted net income per share attributable to Weibo’s shareholders   $ 0.60     $ 0.32     $ 0.34     $ 0.36     $ 1.43  
                                         
Shares used in computing basic net income per share attributable to Weibo’s shareholders     234,040       235,842       236,311       235,164       235,560  
Shares used in computing diluted net income per share attributable to Weibo’s shareholders     238,887       238,655       246,382       236,407       239,974  
                                         
(1) Stock-based compensation in each category:                                        
Cost of revenues   $ 1,820     $ 2,308     $ 1,851     $ 9,417     $ 8,933  
Sales and marketing     3,686       4,243       3,559       18,910       16,528  
Product development     10,774       13,306       11,079       55,294       51,441  
General and administrative     7,097       5,834       5,259       28,092       24,229  

 

 


 

WEIBO CORPORATION

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars)

 

    December 31,     December 31,  
    2022     2023  
Assets            
Current assets:                
Cash and cash equivalents   $ 2,690,768     $ 2,584,635  
Short-term investments     480,428       641,035  
Accounts receivable, net     502,443       440,768  
Prepaid expenses and other current assets     391,502       359,881  
Amount due from SINA(1)     487,117       486,397  
Current assets subtotal     4,552,258       4,512,716  
                 
Property and equipment, net     249,553       220,663  
Goodwill and intangible assets, net     245,223       300,565  
Long-term investments     993,630       1,320,386  
Other non-current assets     1,088,790       926,028  
Total assets   $ 7,129,454     $ 7,280,358  
                 
Liabilities, Redeemable Non-controlling Interests and Shareholders’ Equity                
Liabilities:                
Current liabilities:                
Accounts payable   $ 161,029     $ 161,493  
Accrued expenses and other current liabilities     923,678       666,833  
Income tax payable     55,282       94,507  
Deferred revenues     79,949       75,187  
Unsecured senior notes     -       799,325  
Current liabilities subtotal     1,219,938       1,797,345  
                 
Long-term liabilities:                
Convertible senior notes     -       317,625  
Unsecured senior notes     1,540,717       743,695  
Long-term loans     880,855       791,647  
Other long-term liabilities     97,404       112,430  
Total liabilities     3,738,914       3,762,742  
                 
Redeemable non-controlling interests     45,795       68,728  
                 
Shareholders’ equity :                
Weibo shareholders’ equity     3,330,250       3,398,735  
Non-controlling interests     14,495       50,153  
Total shareholders’ equity     3,344,745       3,448,888  
Total liabilities, redeemable non-controlling interests and shareholders’ equity   $ 7,129,454     $ 7,280,358  

 

(1) Included short-term loans to and interest receivable from SINA of US$420.4 million as of December 31, 2022 and US$445.2 million as of December 31, 2023.    

 

 


WEIBO CORPORATION

UNAUDITED RECONCILIATION OF NON-GAAP TO GAAP RESULTS

(In thousands of U.S. dollars, except per share data)

 

    Three months ended     Twelve months ended  
    December 31,     September 30,     December 31,     December 31,     December 31,  
    2022     2023     2023     2022     2023  
Income from operations   $ 160,470     $ 133,986     $ 119,005     $ 480,468     $ 472,934  
Add: Stock-based compensation     23,377       25,691       21,748       111,713       101,131  
Amortization of intangible assets resulting from business acquisitions     4,367       4,209       5,103       19,394       18,022  
Reversal of non-cash compensation cost to non-controlling interest shareholders     (36,225 )     -       -       (20,638 )     -  
Impairment of intangible assets     -       -       -       10,176       -  
Non-GAAP income from operations   $ 151,989     $ 163,886     $ 145,856     $ 601,113     $ 592,087  
                                         
Net income attributable to Weibo’s shareholders   $ 141,916     $ 77,489     $ 83,230     $ 85,555     $ 342,598  
Add: Stock-based compensation     23,377       25,691       21,748       111,713       101,131  
Amortization of intangible assets resulting from business acquisitions     4,367       4,209       5,103       19,394       18,022  
Reversal of non-cash compensation cost to non-controlling interest shareholders     (36,225 )     -       -       (20,638 )     -  
Impairment of intangible assets     -       -       -       10,176       -  
Investment related gain/loss, net (1)     3,582       8,915       (25,544 )     313,109       (18,594 )
Non-GAAP to GAAP reconciling items on the share of equity method investments     24,662       19,430       (10,547 )     27,076       1,804  
Non-GAAP to GAAP reconciling items for the income/loss attributable to non-controlling interests     15,005       (101 )     (311 )     9,942       (725 )
Tax effects on non-GAAP adjustments (2)     394       (645 )     (781 )     (22,523 )     (1,957 )
Amortization of  issuance cost of convertible senior notes, unsecured senior notes and long-term loans     1,440       1,607       3,468       6,273       8,287  
Non-GAAP net income attributable to Weibo’s shareholders   $ 178,518     $ 136,595     $ 76,366     $ 540,077     $ 450,566  
                                         
Non-GAAP diluted net income per share attributable to Weibo’s shareholders   $ 0.75 *   $ 0.57     $ 0.31 *   $ 2.27 *   $ 1.88 *
                                         
Shares used in computing GAAP diluted net income per share attributable to Weibo’s shareholders     238,887       238,655       246,382       236,407       239,974  
Add: The number of shares for dilution resulted from convertible senior notes (3)     -       -       -       5,909       -  
Shares used in computing non-GAAP diluted net income per share attributable to Weibo’s shareholders     238,887       238,655       246,382       242,316       239,974  
                                         
Adjusted EBITDA:                                        
Net income attributable to Weibo’s shareholders   $ 141,916     $ 77,489     $ 83,230     $ 85,555     $ 342,598  
Non-GAAP adjustments     36,602       59,106       (6,864 )     454,522       107,968  
Non-GAAP net income attributable to Weibo’s shareholders     178,518       136,595       76,366       540,077       450,566  
Interest expense (income), net     (11,784 )     2,823       (870 )     (40,109 )     (6,424 )
Income tax expenses (benefits)     (19,095 )     26,052       73,359       52,800       147,245  
Depreciation expenses     7,626       9,354       9,303       33,240       39,220  
Adjusted EBITDA   $ 155,265     $ 174,824     $ 158,158     $ 586,008     $ 630,607  
                                         
Net revenues   $ 447,998     $ 442,151     $ 463,667     $ 1,836,332     $ 1,759,836  
                                         
Non-GAAP operating margin     34 %     37 %     31 %     33 %     34 %

 

(1)  To adjust impairment and provision on investments, gain/loss on sale of investments and fair value change of investments.

 

(2)  To adjust the income tax effects of non-GAAP adjustments, which primarily related to amortization and impairment of intangible assets resulting from business acquisitions and fair value change of investments. Other non-GAAP adjustment items have no tax effect, because (i) they were recorded in entities established in tax free jurisdictions, or (ii) full valuation allowances were provided for related deferred tax assets as it is more-likely-than-not they will not be realized.

 

(3)  To adjust the number of shares for dilution resulted from convertible senior notes which were anti-dilutive under GAAP measures.

 

* Net income attributable to Weibo’s shareholders is adjusted for interest expense of convertible senior notes for calculating diluted EPS.

 


 

WEIBO CORPORATION

UNAUDITED ADDITIONAL INFORMATION

(In thousands of U.S. dollars)

 

    Three months ended     Twelve months ended  
    December 31,     September 30,     December 31,     December 31,     December 31,  
    2022     2023     2023     2022     2023  
Net revenues                                        
Advertising and marketing                                        
     Non-Ali advertisers   $ 348,271     $ 367,633     $ 358,848     $ 1,489,676     $ 1,422,406  
     Alibaba - as an advertiser     42,273       21,668       44,891       106,974       111,608  
         Subtotal     390,544       389,301       403,739       1,596,650       1,534,014  
                                         
Value-added services     57,454       52,850       59,928       239,682       225,822  
    $ 447,998     $ 442,151     $ 463,667     $ 1,836,332     $ 1,759,836