株探米国株
英語
エドガーで原本を確認する
6-K 1 ea0233218-6k_clpsinc.htm REPORT OF FOREIGN PRIVATE ISSUER

 

 

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 2025

 

Commission File No. 001-38505

 

CLPS Incorporation

 

c/o Unit 1000, 10th Floor, Millennium City III

370 Kwun Tong Road, Kwun Tong, Kowloon

Hong Kong SAR

Tel: (852) 37073600

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)

 

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

 

Form 20-F ☒         Form 40-F  ☐

 

 

 


 

Information Contained in this Form 6-K Report

 

On March 5, 2025, CLPS Inc. (the “Company”) issued a press release announcing its financial results for the six months ended December 31, 2024, or the first half of the Company’s fiscal year 2025. A copy of this press release is filed as Exhibit 99.1 to this report.

 

Exhibits

 

99.1   Press Release

 

1


 

SIGNATURE

 

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.

 

  CLPS Incorporation
     
  By: /s/ Raymond Ming Hui Lin
  Name: Raymond Ming Hui Lin
  Title: Chief Executive Officer

 

Dated: March 5, 2025

 

2

EX-99.1 2 ea023321801ex99-1_clpsinc.htm PRESS RELEASE

Exhibit 99.1

 

CLPS Incorporation Reports Financial Results for the First Half of Fiscal Year 2025

 

Hong Kong, March 5, 2025 /PRNewswire/ -- CLPS Incorporation (the “Company” or “CLPS”) (Nasdaq: CLPS), today announced its unaudited financial results for the six months ended December 31, 2024, or the first half of the Company’s fiscal year 2025.

 

This period marked significant progress for CLPS as we executed our dual-engine strategy of global expansion and industry diversification, balanced with disciplined organic growth. By broadening our geographic reach and penetrating new sectors, we reinforced our core IT services expertise while diversifying revenue streams. To drive sustainable growth, we intensified investments in proprietary product development by establishing the Company’s China Development Center (CDC) and Global Testing Center (GTC). These strategic hubs are dedicated to building technological edge and fostering ecosystem synergies, while leveraging standardized IT solutions to strengthen our competitive position. Ultimately, these efforts have bolstered our market standing and laid the groundwork for sustainable value creation across our global client base and shareholders.

 

First Half of Fiscal 2025 Highlights (all results compared to the six months ended December 31, 2023)

 

Revenue increased by 15.3% to $82.8 million from $71.8 million.

 

Revenue generated outside of mainland China increased by 110.4% to $19.0 million from $9.0 million.

 

Gross profit increased by 21.6% to $19.2 million from $15.8 million.

 

Operating income was $0.2 million compared to an operating loss of $0.9 million.

 

Net income was $0.2 million compared to a net loss of $1.0 million.

 

Non-GAAP net income1 increased by 31.8% to $2.3 million from $1.7 million.

 

Total number of employees was 3,642 compared to 3,516.

 

Total number of clients was 277 compared to 225.

 

Mr. Raymond Lin, Chief Executive Officer of CLPS, commented, “Our financial and operational performance for the first half of fiscal year 2025 reflects our commitment to sustainable growth. We achieved meaningful improvements in both our top-line and bottom-line results, driven by our strategic initiatives and the successful execution of our growth plans.

 

“Internationally, revenue outside of mainland China surged 110.4% year-over-year, demonstrating the success of our investments in high-potential markets, particularly within the Asia Pacific (APAC) region. In North America, the U.S. experienced consistent growth, while initial revenue generation has begun in Canada. By leveraging key synergies from our global footprint, we effectively mitigated single-market exposure and reduced dependency on domestic operations, thereby strengthening our international market position and sustaining the expansion of our market reach. 

 


 

“We are equally proud of the progress our subsidiary, JAJI Global Incorporation (JAJI), has made toward its Nasdaq IPO, a strategic milestone that will unlock value and amplify our global brand. This listing will allow JAJI to pursue focused growth strategies while maintaining strong strategic alignment with our core objectives.

 

“Innovation remains central to our client value proposition. Our five core engines, including AI, low-code platforms, RPA, cloud computing, and big data—are powering transformative initiatives. We build solutions that create a cycle of growth for our clients’ specific needs, helping them cut costs and enhance efficiency. Supporting this effort, we established the CLPS AI Innovation Committee, a dedicated team tasked with advancing our AI application initiatives and ensuring we remain at the forefront of technological advancements. A standout example of our innovation in action is the launch of our next-generation RPA product, Nibot, which is already gaining market traction and revolutionizing automation for businesses seeking to streamline operations, enhance productivity, and improve resource allocation.

 

“We remain focused on our mission to deliver innovative, professional IT services that generate significant benefits for all of our stakeholders. This period has set a strong foundation for continued growth, and we are confident in our ability to capitalize on the opportunities ahead.”

 

Ms. Rui Yang, Chief Financial Officer of CLPS, said, “Our financial performance for the first half of fiscal year 2025 underscores our commitment to delivering shareholder value and maintaining a robust financial position.

 

“Despite navigating a complex and challenging macroeconomic environment, we are proud to have delivered improved financial results. Revenue grew by 15.3% year-over-year, and gross margin expanded to 23.1%, up from 21.9% in the prior year period. Notably, we achieved a turnaround in profitability, reporting a net income of $0.2 million compared to a net loss of $1.0 million in the prior year period.

 

“In November 2024, we distributed a special cash dividend of $0.13 per share, reflecting our confidence in the Company’s financial stability and our dedication to rewarding shareholders.

 

“We will prioritize operational efficiency, optimize the return on our technological innovation investments, and upgrade our high-value business structure to secure steady financial results going forward.”

 

First Half of Fiscal Year 2025 Financial Results

 

Revenues

 

In the first half of fiscal 2025, revenues increased by $11.0 million, or 15.3%, to $82.8 million from $71.8 million in the prior year period. The increase was primarily due to the increased in revenue from IT consulting services.

 

Revenues by Service

 

Revenue from IT consulting services increased by $10.6 million, or 15.2%, to $80.1 million in the first half of fiscal year 2025 from $69.5 million in the prior year period. Revenue from IT consulting services accounted for 96.7% of total revenue compared to 96.8% in the prior year period. The increase was primarily due to a growth in client base and the successful execution of our global expansion strategy.

 

2


 

Revenue from customized IT solution services decreased by $0.3 million, or 22.5%, to $0.9 million in the first half of fiscal year 2025 from $1.2 million in the prior year period. Revenue from customized IT solution services accounted for 1.1% of total revenue compared to 1.7% in the prior year period. The decrease was primarily due to some existing clients’ budget optimization efforts, which resulted in decreased demand.

 

Revenue from academic education services was $1.1 million, as a result of the acquisition of College of Allied Educators Pte. Ltd.

 

Revenue from other services decreased by $0.3 million, or 34.7%, to $0.7 million in the first half of fiscal year 2025 from $1.0 million in the prior year period. Revenue from other services accounted for 0.8% of total revenue compared to 1.5% in the prior year period. The decrease was primarily due to the decrease in revenue from IT product sales and head hunting services.

 

Revenues by Operational Areas

 

Revenue from the banking area increased by $4.9 million, or 17.0%, to $33.5 million in the first half of fiscal year 2025 from $28.6 million in the prior year period. Revenue from banking area accounted for 40.4% and 39.9% of total revenues in the first half of fiscal 2025 and 2024, respectively.

 

Revenue from the wealth management area decreased by $3.2 million, or 17.3%, to $15.4 million in the first half of fiscal year 2025 from $18.6 million in the prior year period. Revenue from wealth management area accounted for 18.6% and 25.9% of total revenues in the first half of fiscal 2025 and 2024, respectively.

 

Revenue from the e-Commerce area increased by $3.9 million, or 36.2%, to $14.9 million in the first half of fiscal year 2025 from $11.0 million in the prior year period. Revenue from e-Commerce area accounted for 18.0% and 15.3% of total revenues in the first half of fiscal 2025 and 2024, respectively.

 

Revenue from the automotive area increased by $2.0 million, or 27.1%, to $9.2 million in the first half of fiscal year 2025 from $7.2 million in the prior year period. Revenue from automotive area accounted for 11.1% and 10.1% of total revenues in the first half of fiscal 2025 and 2024, respectively.

 

Revenues by Geography

 

Revenue generated outside of mainland China increased by 110.4% to $19.0 million in the first half of fiscal year 2025 from $9.0 million in the prior year period. The increase was primarily due to the strong operational performance in the APAC region, notably in Singapore and Hong Kong SAR.

 

Gross Profit and Gross Margin

 

Gross profit increased by $3.4 million, or 21.6%, to $19.2 million in the first half of fiscal 2025 compared to $15.8 million in the prior year period. Gross margin increased to 23.1% in the first half of fiscal 2025 compared to 21.9% in the prior year period. The increase was primarily due to an increase in total revenue and our efforts to control cost of revenue’s growth rate.

 

3


 

Operating Expenses

 

Selling and marketing expenses decreased by $0.2 million, or 10.0%, to $2.5 million in the first half of fiscal year 2025 from $2.7 million in the prior year period. As a percentage of total revenues, selling and marketing expenses decreased to 3.0% in the first half of fiscal 2025 compared to 3.8% in the prior year period. The decrease was primarily due to AI-driven automation, workforce optimization, and structural realignment, which reduced redundancies, targeted high-value tasks, and aligned resources with business goals, improving efficiency while lowering expenses.

 

Research and development expenses increased by $0.1 million, or 2.7%, to $3.3 million in the first half of fiscal year 2025 from $3.2 million in the prior year period. As a percentage of total revenues, research and development expenses decreased to 4.0% in the first half of fiscal 2025 compared to 4.5% in the prior year period. The increase was primarily due to the increased R&D personnel-related costs associated with the Company’s ongoing research and development initiatives in cutting-edge technologies and new projects, such as AI-generated content (AIGC), CAKU 2.0, Nibot and a new generation of loan system.

 

General and administrative expenses increased by $2.9 million, or 26.2%, to $14.1 million in the first half of fiscal year 2025 from $11.2 million in the prior year period. As a percentage of total revenues, general and administrative expenses increased to 17.1% in the first half of fiscal 2025 compared to 15.6% in the prior year period. The increase was primarily due to a higher G&A personnel-related costs linked to the establishment of our CDC and GTC, which support our efforts to capture the anticipated growth in demand for customized IT solution services.

 

Operating Income (Loss)

 

Operating income was $0.2 million in the first half of fiscal 2025 compared to $0.9 million operating loss in the same period of the previous year. Operating margin was 0.2% in the first half of fiscal 2025 compared to -1.3% in the prior year period.

 

Other Income and Expenses

 

Total other income, net of other expenses was $0.2 million in the first half of fiscal 2025 compared to $0.1 million total other income, net of other expenses in the prior year period.

 

Provision for Income Taxes

 

Provision for income taxes decreased by $0.07 million to $0.27 million in the first half of fiscal 2025 from $0.34 million in the same period of the previous year.

 

Net Income (Loss) and EPS

 

Net income was $0.2 million in the first half of fiscal 2025 compared to $1.0 million net loss in the prior year period.

 

4


 

Non-GAAP net income1 increased by $0.6 million, or 31.8%, to $2.3 million in the first half of fiscal year 2025 from $1.7 million in the prior year period.

 

Net loss attributable to CLPS Incorporation’s shareholders was $0.4 million, or $0.015 basic and diluted losses per share in the first half of fiscal 2025 compared to a net loss attributable to CLPS Incorporation’s shareholders of $1.5 million, or $0.06 basic and diluted losses per share in the prior year period.

 

Non-GAAP net income attributable to CLPS Incorporation’s shareholders2 was $1.7 million, or $0.06 basic and diluted earnings per share in the first half of fiscal 2025 compared to $1.2 million, or $0.05 basic and diluted earnings per share in the prior year period.

 

Cash Flow

 

As of December 31, 2024, the Company had cash and cash equivalents of $35.6 million compared to $29.1 million as of June 30, 2024.

 

Net cash provided by operating activities was approximately $7.1 million. Net cash used in investing activities was approximately $1.6 million. Net cash provided by financing activities was approximately $1.1 million. The effect of exchange rate change on cash was approximately negative $0.1 million. The Company believes that its current cash position and cash flow from operations are sufficient to meet its anticipated cash needs for at least the next 12 months.

 

Financial Outlook

 

For fiscal year 2025, the Company expects total sales growth to be in the range of approximately 12% to 17% and non-GAAP net income growth in the range of approximately 15% to 20% year-over-year.

 

This forecast reflects the Company’s current and preliminary views, which are subject to change and are subject to risks and uncertainties, including, but not limited to various risks and uncertainties facing the Company’s business and operations as identified in its public filings.

 

Exchange Rate

 

The balance sheet amounts with the exception of equity as of December 31, 2024, were translated at 7.2993 RMB to 1.00 USD compared to 7.2672 RMB to 1.00 USD as of June 30, 2024. The equity accounts were stated at their historical rate. The average translation rates applied to the income statements accounts for the periods ended December 31, 2024 and 2023 were 7.1767 RMB to 1.00 USD and 7.2347 RMB to 1.00 USD, respectively. The change in the value of the RMB relative to the U.S. dollar may affect our financial results reported in the U.S. dollar terms without giving effect to any underlying change in our business or results of operation.

 

About CLPS Incorporation

 

Headquartered in Hong Kong, CLPS Incorporation is a leading global information technology (“IT”) consulting and solutions service provider, primarily focused on serving global institutions in the banking, wealth management, e-commerce, and automotive sectors. As an IT services provider for a growing network of clients within the fintech and financial services industry, CLPS has expanded its business beyond core IT services, venturing into the loan, e-commerce, academic education, and tourism sectors. Through its diversified offerings, CLPS is committed to providing comprehensive services and solutions for its clients. The Company maintains 19 delivery and/or research & development centers to serve different customers in various geographic locations. Mainland China centers are located in Shanghai, Beijing, Dalian, Tianjin, Xi’an, Chengdu, Guangzhou, Shenzhen, Hangzhou, and Hainan. The remaining 9 global centers are located in Hong Kong SAR, USA, Japan, Singapore, Malaysia, India, Philippines, Canada, and UAE. For further information regarding the Company, please visit: https://ir.clpsglobal.com/, or follow CLPS on Facebook, Instagram, LinkedIn, X (formerly Twitter), and YouTube. 

 

5


 

Forward-Looking Statements

 

Certain of the statements made in this press release are “forward-looking statements” within the meaning and protections of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include statements with respect to the Company’s beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates, intentions, and future performance, and involve known and unknown risks, uncertainties and other factors, which may be beyond the Company’s control, and which may cause the actual results, performance, capital, ownership or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. All such statements attributable to us are expressly qualified in their entirety by this cautionary notice, including, without limitation, those risks and uncertainties related to the Company’s financial and operational performance in the first half of fiscal year 2025, its expectations of the Company’s future performance, its preliminary outlook and guidance offered in this presentation, as well as the risks and uncertainties described in the Company’s most recently filed SEC reports and filings. Such reports are available upon request from the Company, or from the Securities and Exchange Commission, including through the SEC’s Internet website at http://www.sec.gov. We have no obligation and do not undertake to update, revise or correct any of the forward-looking statements after the date hereof, or after the respective dates on which any such statements otherwise are made.

 

Use of Non-GAAP Financial Measures

 

The consolidated financial information is prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”), except that the consolidated statement of changes in shareholders’ equity, consolidated statements of cash flows, and the detailed notes have not been presented. The Company uses non-GAAP cost of revenues, non-GAAP selling and marketing expenses, non-GAAP general and administrative expenses, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP net income attributable to CLPS Incorporation’s shareholders, and basic and diluted non-GAAP net income per share, which are non-GAAP financial measures. Non-GAAP cost of revenues is cost of revenue excluding share-based compensation expenses. Non-GAAP selling and marketing expenses is selling and marketing expenses excluding share-based compensation expenses. Non-GAAP general and administrative expenses is general and administrative expenses excluding share-based compensation expenses. Non-GAAP operating income is operating income excluding share-based compensation expenses. Non-GAAP operating margin is non-GAAP operating income as a percentage of revenues. Non-GAAP net income is net income excluding share-based compensation expenses. Non-GAAP net income attributable to CLPS Incorporation’s shareholders is net income attributable to CLPS Incorporation’s shareholders excluding share-based compensation expenses. Basic and diluted non-GAAP net income per share is non-GAAP net income attributable to common shareholders divided by weighted average number of shares used in the calculation of basic and diluted net income per share. The Company believes that separate analysis and exclusion of the non-cash impact of share-based compensation expenses clarity to the constituent parts of its performance. The Company reviews these non-GAAP financial measures together with GAAP financial measures to obtain a better understanding of its operating performance. It uses the non-GAAP financial measure for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measure is useful supplemental information for investors and analysts to assess its operating performance without the effect of non-cash share-based compensation expenses, which have been and will continue to be significant recurring expenses in its business. However, the use of non-GAAP financial measures has material limitations as an analytical tool. One of the limitations of using non-GAAP financial measures is that they do not include all items that impact the Company’s net income for the period. In addition, because non-GAAP financial measures are not measured in the same manner by all companies, they may not be comparable to other similar titled measures used by other companies. In light of the foregoing limitations, you should not consider non-GAAP financial measure in isolation from or as an alternative to the financial measure prepared in accordance with U.S. GAAP.

 

The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, or as a substitute for, the financial information prepared and presented in accordance with U.S. GAAP. The Company encourages investors to carefully consider its results under GAAP, as well as its supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand its business. For more information on these non-GAAP financial measures, please see the table captioned “Unaudited Reconciliation of Non-GAAP and GAAP Results” near the end of this release.

 

Contact:

 

CLPS Incorporation

Rhon Galicha

Investor Relations Office

Phone: +86-182-2192-5378

Email: ir@clpsglobal.com

 

 

1 Non-GAAP net income is a non-GAAP financial measure, which is defined as net income excluding share-based compensation expenses. Please refer to the section titled "Unaudited Reconciliation of Non-GAAP and GAAP Results" for details.

 

2 Non-GAAP net income attributable to CLPS Incorporation’s shareholders is a non-GAAP financial measure, which is defined as net income attributable to CLPS Incorporation’s shareholders excluding share-based compensation expenses. Please refer to the section titled “Unaudited Reconciliation of Non-GAAP and GAAP Results” for details.

 

6


 

CLPS INCORPORATION

 

CONSOLIDATED BALANCE SHEETS

 

 (Amounts in U.S. dollars (“$”), except for number of shares)

 

    As of  
   

December 31,

2024

(Unaudited)

   

June 30,

2024

(Audited)

 
ASSETS            
Current assets:            
Cash and cash equivalents     35,626,137       29,116,431  
Restricted cash     -       24,081  
Short-term investments     1,643,691       2,100,000  
Accounts receivable, net     40,394,147       38,779,209  
Prepayments, deposits and other assets, net     4,285,476       4,497,578  
Amounts due from related parties     4,899,451       3,559,109  
Total Current Assets   $ 86,848,902     $ 78,076,408  
Non-current assets:                
Property and equipment, net     20,972,905       21,168,524  
Intangible assets, net     2,067,127       2,254,372  
Operating lease right-of-use assets     3,430,925       2,776,858  
Goodwill     1,462,032       1,473,899  
Long-term investments     692,385       613,807  
Prepayments, deposits and other assets, net     1,005,886       594,603  
Amounts due from related parties     2,270,249       2,374,298  
Deferred tax assets, net     666,720       697,047  
Total Assets   $ 119,417,131     $ 110,029,816  
                 
LIABILITIES AND SHAREHOLDERS’ EQUITY                
Current liabilities:                
Bank loans   $ 27,949,778     $ 23,232,856  
Accounts payable     1,548,917       949,137  
Accrued expenses and other current liabilities     397,767       799,495  
Tax payables     1,906,938       2,351,615  
Contract liabilities     3,015,923       1,139,001  
Salaries and benefits payable     13,285,958       9,941,541  
Operating lease liabilities     1,853,798       1,361,928  
Amount due to related parties     20,324       20,230  
Total Current Liabilities   $ 49,979,403     $ 39,795,803  
Non-current liabilities:                
Operating lease liabilities     1,846,777       1,638,243  
Deferred tax liabilities     354,649       378,344  
Unrecognized tax benefit     3,696,355       3,413,850  
Other non-current liabilities     880,076       883,963  
TOTAL LIABILITIES   $ 56,757,260     $ 46,110,203  
Commitments and Contingencies                
                 
Shareholders’ Equity                
Common stock, $0.0001 par value, 100,000,000 shares authorized;  27,986,235 shares issued and outstanding as of December 31, 2024;  25,640,056 shares issued and outstanding as of June 30, 2024     2,799       2,564  
Additional paid-in capital     59,815,077       61,351,200  
Statutory reserves     5,761,656       5,553,104  
Accumulated deficit     (650,193 )     (51,728 )
Accumulated other comprehensive losses     (4,238,666 )     (4,345,902 )
                 
Total CLPS Incorporation’s Shareholders’ Equity     60,690,673       62,509,238  
                 
Noncontrolling Interests     1,969,198       1,410,375  
                 
Total Shareholders’ Equity     62,659,871       63,919,613  
                 
Total Liabilities and Shareholders’ Equity   $ 119,417,131     $ 110,029,816  

 

7


 

CLPS INCORPORATION

 

UNAUDITED CONSOLIDATED STATEMENT OF INCOME AND COMPREHENSIVE INCOME

 

(Amounts in U.S. dollars (“$”), except for number of shares)

 

    For the six months ended
December 31,
 
    2024     2023  
             
Revenues   $ 82,777,520     $ 71,774,201  
Less: Cost of revenues (note 1)     (63,622,547 )     (56,024,043 )
Gross profit     19,154,973       15,750,158  
                 
Operating income (expenses):                
Selling and marketing expenses (note 1)     2,452,957       2,724,226  
Research and development expenses     3,281,877       3,194,918  
General and administrative expenses (note 1)     14,115,055       11,184,626  
Subsidies and other operating income     (853,986 )     (437,598 )
Total operating expenses     18,995,903       16,666,172  
Income (loss) from operations     159,070       (916,014 )
Other income     585,266       308,017  
Other expenses     (371,032 )     (198,043 )
Income (loss) before income tax and share of income (loss) in equity investees     373,304       (806,040 )
Provision for income taxes     267,790       337,563  
Income (loss) before share of income in equity investees     105,514       (1,143,603 )
Share of income in equity investees, net of tax     77,505       150,148  
Net income (loss)     183,019       (993,455 )
Less: Net income attributable to noncontrolling interests     572,932       494,080  
Net loss attributable to CLPS Incorporation’s shareholders   $ (389,913 )   $ (1,487,535 )
                 
Other comprehensive income (loss)                
                 
Foreign currency translation income   $ 93,127     $ 905,532  
Less: foreign currency translation (loss) income attributable to noncontrolling interest     (14,109 )     31,873  
Other comprehensive income attributable to CLPS Incorporation’s shareholders   $ 107,236     $ 873,659  
                 
Comprehensive loss attributable to                
CLPS Incorporation’s shareholders   $ (282,677 )   $ (613,876 )
Comprehensive income attributable to noncontrolling interests     558,823       525,953  
Comprehensive income (loss)   $ 276,146     $ (87,923 )
                 
Basic loss per common share   $ (0.015 )   $ (0.06 )
Weighted average number of share outstanding – basic     26,859,936       24,814,349  
Diluted loss per common share   $ (0.015 )   $ (0.06 )
Weighted average number of share outstanding – diluted     26,859,936       24,814,349  

 

Note:

 

(1) Includes share-based compensation expenses as follows:

 

Cost of revenues     5,306       5,809  
Selling and marketing expenses     89,652       192,947  
General and administrative expenses     2,011,255       2,532,137  
      2,106,213       2,730,893  

 

8


 

CLPS INCORPORATION

 

UNAUDITED RECONCILIATION OF NON-GAAP AND GAAP RESULTS

 

(Amounts in U.S. dollars (“$”), except for number of shares)

 

    For the six months ended
December 31,
 
    2024     2023  
             
Cost of revenues   $ (63,622,547 )   $ (56,024,043 )
Less: share-based compensation expenses     (5,306 )     (5,809 )
Non-GAAP cost of revenues   $ (63,617,241 )   $ (56,018,234 )
                 
Selling and marketing expenses   $ (2,452,957 )   $ (2,724,226 )
Less: share-based compensation expenses     (89,652 )     (192,947 )
                 
Non-GAAP selling and marketing expenses   $ (2,363,305 )   $ (2,531,279 )
                 
General and administrative expenses   $ (14,115,055 )   $ (11,184,626 )
Less: share-based compensation expenses     (2,011,255 )     (2,532,137 )
Non-GAAP general and administrative expenses   $ (12,103,800 )   $ (8,652,489 )
                 
Operating income (loss)   $ 159,070     $ (916,014 )
Add: share-based compensation expenses     2,106,213       2,730,893  
Non-GAAP operating income   $ 2,265,283     $ 1,814,879  
                 
Operating Margin     0.2 %     (1.3 )%
Add: share-based compensation expenses     2.5 %     3.8 %
Non-GAAP operating margin     2.7 %     2.5 %
                 
Net income (loss)   $ 183,019     $ (993,455 )
Add: share-based compensation expenses     2,106,213       2,730,893  
Non-GAAP net income   $ 2,289,232     $ 1,737,438  
                 
Net loss attributable to CLPS Incorporation’s shareholders   $ (389,913 )   $ (1,487,535 )
Add: share-based compensation expenses     2,106,213       2,730,893  
Non-GAAP net income attributable to CLPS Incorporation’s shareholders   $ 1,716,300     $ 1,243,358  
                 
Weighted average number of share outstanding used in computing GAAP and non-GAAP basic earnings     26,859,936       24,814,349  
GAAP basic loss per common share   $ (0.015 )   $ (0.06 )
Add: share-based compensation expenses     0.075       0.11  
Non-GAAP basic earnings per common share   $ 0.06     $ 0.05  
                 
Weighted average number of share outstanding used in computing GAAP diluted loss     26,859,936       24,814,349  
Weighted average number of share outstanding used in computing non-GAAP diluted earnings     27,343,717       24,814,477  
                 
GAAP diluted loss per common share   $ (0.015 )   $ (0.06 )
Add: share-based compensation expenses     0.075       0.11  
Non-GAAP diluted earnings per common share   $ 0.06     $ 0.05  

 

9