HONG KONG, March 27, 2014 /PRNewswire/ -- NetDragon
Websoft Inc. ("NetDragon"; Stock Code: 777), a leading
developer and operator of online games and mobile internet
platforms in China, today
announced its financial results for the fourth quarter and fiscal
year ended December 31, 2013. A
conference call and live webcast is scheduled for March 27, 2014 at 8:00
pm Hong Kong time
(8:00 am U.S. Eastern Time) to review
the Company's financial results and recent business
developments.
Fourth Quarter 2013 Financial and Operational
Highlights
- Revenue from continuing operations was RMB229.0 million, an increase of 4.4% over the
third quarter of 2013 ("QoQ"), and keeping at a steady level as
compared with the fourth quarter of 2012 ("YoY");
- Gross profit from continuing operations was RMB205.9 million, an increase of 3.2% QoQ and a
decrease of 2.6% YoY;
- Operation loss from continuing operations was RMB1.7 million;
- Non-GAAP operating profit1 from continuing and
discontinued operations was RMB11.3
million;
- Profit attributable to owners of the Company from continuing
and discontinued operations2 was RMB5,807.1 million, an increase of 5,872.6%
QoQ;
- Non-GAAP loss attributable to owners of the Company from
continuing and discontinued operations was RMB7.5 million;
- Basic loss per share from continuing operations was
RMB0.95 cents, diluted loss per share
from continuing operations was RMB0.95
cents ;
- Basic earnings per share from continuing and discontinued
operations was RMB1,145.41 cents,
diluted earnings per share from continuing and discontinued
operations was RMB1,138.30 cents
;
- Peak concurrent users ("PCU") for online games were 477,000, a
decrease of 6.5% QoQ and a decrease of 8.4% YoY;
- Average concurrent users ("ACU") for online games were 266,000,
a decrease of 1.5% QoQ and a decrease of 7.3% YoY;
- On 1 October 2013, the disposal
of 57.41% equity interest in 91 Wireless, NetDragon's subsidiary,
to Baidu was completed, with total consideration of US$1.06 billion (approximately RMB6,520.4 million);
- On 6 November 2013, the Company
paid the special dividend of HK$7.77
per share to shareholders whose names appeared on the register of
members of the Company at the close of business on 29 October 2013; and
- The Board of Directors has proposed a final dividend of
HK$0.20 per share subject to the
final approval by the shareholders at the Annual General
Meeting.
1
|
See "Non-GAAP
Financial Measures" section for more details on the reasons for
presenting these measures
|
2
|
As NetDragon sold all
its equity interest in 91 Wireless and its subsidiaries during the
reporting period, the 91 Wireless businesses are classified as
Discontinued Operations in financial statements.
|
Fiscal Year 2013 Financial Highlights
- Full-year revenue from continuing and discontinued operations
for 2013 jumped to RMB1,492.7
million;
- Revenue from continuing operations was RMB884.5 million, an increase of 7.1% compared to
2012;
- Gross profit from continuing and discontinued operations was
RMB1,333.1 million, an increase of
34.4% compared to 2012;
- Gross profit from continuing operations was RMB803.1 million, an increase of 4.1% compared to
2012;
- Operating profit from continuing and discontinued operations
was RMB530.0 million, an increase of
29.9% compared to 2012;
- Operating profit from continuing operations was RMB202.8 million, a decrease of 38.8% compared to
2012;
- Non-GAAP operating profit from continuing and discontinued
operations was RMB671.2 million, an
increase of 51.6% compared to 2012;
- Profit attributable to owners of the Company from continuing
and discontinued operations was RMB6,140.8
million, an increase of 15,574.8% over 2012;
- Non-GAAP profit attributable to owners of the Company from
continuing and discontinued operations was RMB433.2 million, an increase of 17.7% over
2012;
- Profit for the year from continuing and discontinued operations
was RMB6,222.4 million, an increase
of 15,871.0% over 2012;
- Non-GAAP profit for the year from continuing and discontinued
operations was RMB514.8 million, an
increase of 40.0% over 2012;
- Basic earnings per share from continuing and discontinued
operations was RMB1,213.44 cents,
diluted earnings per share from continuing and discontinued
operations was RMB1,181.10
cents;
- Basic earnings per share from continuing operations was
RMB32.48 cents, diluted earnings per
share from continuing operations was RMB31.75 cents; and
- During the year ended 31 December
2013, the Company repurchased a total of 5,685,500 shares on
the Stock Exchange at an aggregate consideration of HKD104,000,240 before expenses.
Mr. Liu Dejian, Chairman and Executive Director of NetDragon,
commented, "2013 was an important year during which NetDragon was
able to reap the rewards and start a new journey. As a result of
the joint efforts of all the employees, our full-year revenue from
continuing and discontinued operations exceeded RMB1.49 billion, reaching a new high. The Company
updated several of the games in operation including 'Eudemons
Online' and 'Zero Online', constantly delivering even more exciting
gaming experiences to players and extended the games' life cycle.
Moreover, we continued to operate games in many countries and
regions with marketing potential and ensured a substantial and
healthy development of Company's online game business. The
full-year revenue from the gaming business reached RMB 884.5 million, up 7.1% year on year.
"Meanwhile, we sold our subsidiary 91 Wireless to Baidu in 2013,
yielding recognition and rewards for the enormous resources and
effort we devoted to mobile Internet business and laying a solid
foundation for our new dynamic business project. After the
completion of the transaction, we shifted our strategy to the
R&D and operating of mobile games by launching a variety of
mobile games including 'Crazy Horde', 'War of Gods' and 'The
Pirate'. We believed that mobile games will become another growth
driver in the near term, driven by our years of experience in the
R&D and operating of online games.
"In order to maximize our achievements, NetDragon has devoted
more effort and resources to the development of new strategic
businesses by leveraging our strengths. Given the anticipated rapid
growth of China's online education
market, we built an overall framework for online education in 2013
with a focus on the large open cloud-based education platform which
integrates back-end support and front-end applications and is
designed for PC, mobile and many other types of terminals, as well
as specific projects such as tablets for students. Leveraging its
strong internet capacities and ample financial support, NetDragon
plans to gradually build a highly inclusive lifelong learning
system from kindergarten to universities offering continuing
education, in a move to gain a competitive edge in the fast-growing
online education market. Both management and employees are
confident the success of NetDragon's short-and-long term
developments."
Fourth Quarter 2013 Business Highlights
Games Business
-- MMO Series
- The new expansion pack for "Eudemons Online", "Gods Recovery",
conducted official open beta testing on October 31 and again received a warm response
from players, demonstrating that this classic game is still
compelling with the ongoing updates.
- The iPhone-based English version of "Conquer Online" was
officially launched in December. It is inter-operable with the
previously-released iPad version, providing more choices for
oversea players.
- NetDragon continued in its attempts to diversify its products
through its well-established overseas channels and became the
exclusive agent for simulation-based web game "Total Football
Online" in the Arabic-speaking world in late September 2013.
-- Mobile Games
- The iOS version of "War of Gods", NetDragon's self-developed
cultivated strategic mobile game with Chinese myths as background
and strategies normally associated with casual games, real-time
combat and community interaction, was launched in Vietnam in October. The Android version is
scheduled for release in China in
early 2014, in a move to attract more players.
- "The Celestial Saga", NetDragon's in-house developed 2.5D
action role-play mobile game, launched a new EP "Born to reign*"
with enhancements such as multiple sacred animal plays to provide
richer experience.
- "Hero Cut", an original leisure action mobile game combined
three types of games -parkour, card and touch-screen cut, began
channel testing in November. "Fatal Fighter", the Company's
self-developed "beat-em-up" side scrolling mobile game based on a
storyline of travelling through time with extra-sensory powers,
entered stress testing in October and commenced closed beta testing
in November.
- "Crazy Horde", the Company's major mobile game of the year,
simultaneously kicked off beta testing for its simplified Chinese
Android and iOS versions in 15 domestic and foreign mainstream
channels. The traditional Chinese version "Crazy Primitive*" was
also officially launched and began open beta testing in
Hong Kong, Macau and Taiwan.
- The Arabic version of "The Pirate", NetDragon's first in-house
developed role-play turn-based mobile game based on nautical theme,
was officially launched on the App Store in December. Two updated
versions were subsequently launched in the first quarter of
2014.
- "Age of Egmont", the Company's first fantasy style ARPG, is in
the closed beta testing stage. During this review period, this game
was awarded the "2013 Annual Boyden Best Original Mobile
Platform Online Game Award" from the China International Digital
Content Expo.
Education Business
- On 30 October, NetDragon BVI, Foxteq Holding Inc., an
indirectly wholly owned subsidiary of Hon Hai Precision Industry
Co., Ltd. and Vision Knight Capital (China) Fund I, L.P. entered into a Memorandum
of Understanding to jointly explore and conduct business in the
online education and related application markets.
Recent Developments and Business Outlook
Game Business
-- MMO Series
- "Way of the Five" launched a new expansion pack, "Demon is
coming*", in March 2014, with new
classes and properties, significantly increasing the interest value
of the game.
- Eudemons Online's new expansion pack, "Dragon Knight -
Apocalypse*", entered no-file-deleted closed beta testing on
25 March, 2014. This expansion pack
will enrich the class system within the game again and launch
official beta testing in April
2014.
- "Caliber of Spirit", a 3D MOBA web game developed in-house, is
currently in the non-file-deleted testing stage, with more than
100,000 aggregate concurrent players.
- "Tiger Knight", NetDragon's self-developed new action strategy
online game, is planned to commence beta testing in the first half
of 2014. This game, using the story of the Three Kingdoms, a period
of Chinese history that is well-known and of high interest to both
domestic and overseas players, as background enables large-scale
synchronous online battles.
- The English version of "Conquer Online" rolled out the new
expansion pack "Wrath of the Trojan" on March 20, 2014.
Mobile Games
- "Blade & Sword", NetDragon self-developed 2.5D martial arts
role-play mobile game, carried out non-file-deleted closed testing
in January 2014.
- "Waku & Maou", a next-generation strategy game that
combines the features of both card and landscape turn-based games,
conducted first closed beta testing in March
2014.
- The mobile version of "Age of Egmont", the Company's first
fantasy ARPG, will carry out an open beta test in the second
quarter of 2014 and will also be available on several platforms,
including PC, iOS and Android.
- The mobile version of "Eudemons Online", a free mobile game
with a focus on feeding phantom beasts interspersed with PK gang
fights, and developed by NetDragon's core development team, entered
closed beta testing and is scheduled for an official launch in the
third quarter of 2014. With a sizable player base and popularity in
the MMORPG market, this mobile game is expected to be popular.
- "Fatal Fight", NetDragon's independently developed
landscape-based fighting mobile game, will carry out open beta
testing in the second quarter of 2014.
Education Business
- On January 24, 2014, NetDragon
BVI entered into an agreement with Foxteq and Vision Knight Capital
to collaborate in the exploration and business operation in the
online education and related application market through the
establishment of the wholly foreign owned enterprise and a limited
liability company in the PRC at the proposed registered capital of
US$8,000,000 and RMB10,000,000, respectively.
*Working Titles
- NetDragon will strengthen the strategic position of the online
education business within the Group and further invest into this
business through acquisitions and roll out of new products. The
Company will enhance the education contents on"Open Cloud-based
Education Platform" as the pillar of our online education business
and boost the development of large scale cloud-based education
platforms running on several terminals, including PC, smartphones
and tablets.
- Leveraging our strong internet capacities and experience in the
R&D and operating of mobile platform products and combining the
power of a world's leading 3C electronic product manufacturer in
hardware production, NetDragon plans to introduce its first tablet
with the own brand especially designed for students in the second
half of 2014 with the advantages of smart tablets together with
education software and huge volume of educational resources.
Financial Highlights:
RMB('000)
|
4Q
2013
|
3Q 2013
|
4Q 2012
|
QoQ(%)
|
YoY(%)
|
2013
|
2012
|
YoY(%)
|
Revenue from
continuing operations
|
229,001
|
219,364
|
229,104
|
4.4%
|
(0.04%)
|
884,518
|
825,744
|
7.1%
|
Gross profit from
continuing operations
|
205,931
|
199,527
|
211,393
|
3.2%
|
(2.6%)
|
803,092
|
771,340
|
4.1%
|
Gross profit margin
from
continuing operations
|
89.9%
|
91.0%
|
92.3%
|
(1.1%)
|
(2.4%)
|
90.8%
|
93.4%
|
(2.6%)
|
Operating (loss)
profit
from continuing
operations
|
(1,707)
|
49,808
|
98,713
|
N/A
|
N/A
|
202,810
|
331,556
|
(38.8%)
|
(Loss) profit for
the
period/year from
continuing operations
|
(2,732)
|
36,961
|
78,767
|
N/A
|
N/A
|
166,407
|
281,840
|
(41.0%)
|
Basic (loss) earnings
per
share from continuing
operations
(RMB
cents)
|
(0.95)
|
7.27
|
15.67
|
N/A
|
N/A
|
32.48
|
55.50
|
(41.5%)
|
Diluted (loss)
earnings per share from continuing operations
(RMB
cents)
|
(0.95)
|
7.22
|
15.57
|
N/A
|
N/A
|
31.75
|
54.74
|
(42.0%)
|
Metrics
Online Games
|
4Q
2013
|
3Q 2013
|
2Q 2013
|
1Q 2013
|
4Q 2012
|
3Q 2012
|
2Q 2012
|
PCU
|
477,000
|
510,000
|
468,000
|
445,000
|
521,000
|
525,000
|
582,000
|
ACU
|
266,000
|
270,000
|
255,000
|
237,000
|
287,000
|
281,000
|
307,000
|
Non-GAAP Financial Measures
To supplement the consolidated results of the Group prepared in
accordance with HKFRSs, the use of certain non-GAAP measures is
provided solely to enhance the overall understanding of the Group's
current financial performance. These non-GAAP measures are not
expressly permitted measures under HKFRSs and may not be comparable
to similarly titled measures for other companies. The non-GAAP
financial measures of the Group exclude share-based payments
expense, interest income on pledged bank deposit, exchange
gain/loss on pledged bank deposit, secured bank borrowing and
redeemable convertible preferred shares, net gain/loss on
derivative financial instruments of convertible redeemable
preferred shares and other financial liability, finance costs and
profit on disposal of subsidiaries (net of related income tax).
Management Conference Call
NetDragon will host a management conference call and webcast to
review its fourth quarter and fiscal year 2013 financial results
ended December 31, 2013 on
Thursday, March 27, 2014, at
8pm Hong
Kong time.
Details of the live conference call are as follows:
Time:
|
8:00 PM Beijing / Hong Kong Time / 8:00 AM Eastern Standard Time,
March 27, 2014
|
International
Toll
|
61-283-733-610
|
US Toll
Free
|
1-800-742-9301
|
Hong Kong Toll
Free
|
800-906-648
|
China Toll Free (for fixed line users)
|
800-870-0210
|
China Toll Free (for
mobile users)
|
400-120-3170
|
Passcode
|
NetDragon
|
A live and archived webcast of the conference call will be
available on the Investor Relations section of NetDragon's website
at http://ir.netdragon.com/investor/ir_events.shtml. Participants
in the live webcast should visit the aforementioned website 10
minutes prior to the call, then click on the icon for "4Q and
Fiscal Year 2013 Results Conference Call" and follow the
registration instructions.
About NetDragon
NetDragon Websoft Inc. (HKSE: 0777) is a leading
innovator and creative force in China's online gaming and mobile internet
industries. Established in 1999, we are a vertically integrated
developer & operator of MMORPGs and a cutting-edge R&D
powerhouse. We launched our first self-made online game "Monster
& Me" in 2002, followed by multiple titles including "Eudemons
Online", "Conquer Online" and "Zero Online". Meanwhile, leveraging
our years of experience in R&D and operation of games, we have
successively launched a variety of mobile games, including "Warring
States", "War of Gods" and "Crazy Horde". We are also China's pioneer in overseas expansion,
directly operating titles in overseas markets since 2003 in
English, Spanish, Arabic and other languages. NetDragon has proven
track record in incubating online gaming and mobile Internet
projects over the years, including the No. 1 Chinese online game
portal - 17173.com, and the China's biggest and most influential
smartphone service platform - 91 Wireless.
For investor enquiries, please contact:
NetDragon Websoft Inc.
Ms. Maggie Zhou
Senior Director of Investor Relations
Tel.: +86 591 8754 3120
Email: maggie@nd.com.cn /
ndir@nd.com.cn
Website:
www.nd.com.cn/ir
CONSOLIDATED
STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE
INCOME
|
(FOR THE FOURTH
QUARTER AND FISCAL YEAR ENDED 31 DECEMBER 2013)
|
|
|
4Q
2013
|
|
3Q 2013
|
|
2013
|
|
2012
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
(Audited and
restated)
|
|
RMB
'000
|
|
RMB '000
|
|
RMB '000
|
|
RMB '000
|
Continuing
operations
|
|
|
|
|
|
|
|
Revenue
|
229,001
|
|
219,364
|
|
884,518
|
|
825,744
|
Cost of
revenue
|
(23,070)
|
|
(19,837)
|
|
(81,426)
|
|
(54,404)
|
|
|
|
|
|
|
|
|
Gross
profit
|
205,931
|
|
199,527
|
|
803,092
|
|
771,340
|
Other income and
gains
|
14,687
|
|
12,476
|
|
44,980
|
|
48,909
|
Selling and marketing
expenses
|
(31,692)
|
|
(27,935)
|
|
(106,200)
|
|
(113,555)
|
Administrative
expenses
|
(140,882)
|
|
(87,611)
|
|
(366,143)
|
|
(206,137)
|
Development
costs
|
(44,469)
|
|
(45,349)
|
|
(162,857)
|
|
(146,208)
|
Other
expenses
|
(5,290)
|
|
(1,259)
|
|
(10,046)
|
|
(22,249)
|
Share of profit
(losses) of associates
|
8
|
|
(41)
|
|
(16)
|
|
(544)
|
Operating
(loss)profit
|
(1,707)
|
|
49,808
|
|
202,810
|
|
331,556
|
Interest income on
pledged bank deposit
|
840
|
|
222
|
|
4,883
|
|
4,849
|
Exchange gain (loss)
on pledged bank deposit and
secured bank borrowing
|
4,465
|
|
(1,769)
|
|
4,593
|
|
10,807
|
Net loss on other
financial liability
|
(3,122)
|
|
-
|
|
(5,481)
|
|
(10,679)
|
Gain on disposal of
available-for-sale investment
|
5,761
|
|
-
|
|
5,761
|
|
-
|
Net gain (loss) on
held for trading investments
|
8,756
|
|
-
|
|
8,756
|
|
(61)
|
Finance
costs
|
(968)
|
|
(326)
|
|
(4,651)
|
|
(4,276)
|
Profit before
taxation
|
14,025
|
|
47,935
|
|
216,671
|
|
332,196
|
Taxation
|
(16,757)
|
|
(10,974)
|
|
(50,264)
|
|
(50,356)
|
(Loss)profit for the
period/year from continuing operations
|
(2,732)
|
|
36,961
|
|
166,407
|
|
281,840
|
Discontinued
operations
|
|
|
|
|
|
|
|
Profit (loss) for the
period/year from discontinued operations
|
5,811,963
|
|
105,586
|
|
6,056,041
|
|
(242,879)
|
Profit for the
period/year
|
5,809,231
|
|
142,547
|
|
6,222,448
|
|
38,961
|
Other comprehensive
expense for the period/year, net of
income tax:
|
|
|
|
|
|
|
|
Exchange differences
arising on translation of foreign
operations that may be reclassified subsequently
to profit
or loss
|
(338)
|
|
(167)
|
|
(1,130)
|
|
(64)
|
Total comprehensive
income for the period/year
|
5,808,893
|
|
142,380
|
|
6,221,318
|
|
38,897
|
|
|
|
|
|
|
|
|
Profit (loss) for the
period/year attributable to:
|
|
|
|
|
|
|
|
-Owners of the
Company
|
5,807,145
|
|
97,230
|
|
6,140,776
|
|
39,176
|
-Non-controlling
interests
|
2,086
|
|
45,317
|
|
81,672
|
|
(215)
|
|
5,809,231
|
|
142,547
|
|
6,222,448
|
|
38,961
|
Profit (loss) for the
period/year attributable to owner of the
Company:
|
|
|
|
|
|
|
|
-from continuing operations
|
(4,818)
|
|
36,926
|
|
164,352
|
|
282,029
|
-from discontinued
operations
|
5,811,963
|
|
60,304
|
|
5,976,424
|
|
(242,853)
|
Profit for the
period/year attributable to owner of
the
Company
|
5,807,145
|
|
97,230
|
|
6,140,776
|
|
39,176
|
|
|
|
|
|
|
|
|
Profit (loss) for the
period/year attributable to
non-controlling interests:
|
|
|
|
|
|
|
|
-from continuing operations
|
2,086
|
|
35
|
|
2,055
|
|
(189)
|
-from discontinued
operations
|
-
|
|
45,282
|
|
79,617
|
|
(26)
|
Profit (loss) for the
period/year attributable to
non-controlling interests
|
2,086
|
|
45,317
|
|
81,672
|
|
(215)
|
|
|
|
|
|
|
|
|
Total comprehensive
income (expense) attributable to:
|
|
|
|
|
|
|
|
-Owners of the
Company
|
5,806,807
|
|
97,063
|
|
6,139,646
|
|
39,112
|
-Non-controlling
interests
|
2,086
|
|
45,317
|
|
81,672
|
|
(215)
|
|
5,808,893
|
|
142,380
|
|
6,221,318
|
|
38,897
|
|
|
|
|
|
|
|
|
|
RMB
cents
|
|
RMB cents
|
|
RMB cents
|
|
RMB cents
|
Earnings per
share
|
|
|
|
|
|
|
|
From continuing and
discontinued operations
|
|
|
|
|
|
|
|
-
Basic
|
1,145.41
|
|
19.14
|
|
1,213.44
|
|
7.71
|
-
Diluted
|
1,138.30
|
|
19.02
|
|
1,181.10
|
|
7.60
|
From continuing
operations
|
|
|
|
|
|
|
|
-
Basic
|
(0.95)
|
|
7.27
|
|
32.48
|
|
55.50
|
-
Diluted
|
(0.95)
|
|
7.22
|
|
31.75
|
|
54.74
|
CONSOLIDATED
STATEMENT OF FINANCIAL POSITION (AS AT 31 DECEMBER
2013)
|
|
|
2013
|
|
2012
|
|
(Audited)
|
|
(Audited)
|
|
RMB
'000
|
|
RMB '000
|
Non-current
assets
|
|
|
|
Property, plant and
equipment
|
532,684
|
|
345,415
|
Prepaid lease
payments
|
185,819
|
|
139,678
|
Investment
property
|
15,725
|
|
16,217
|
Intangible
assets
|
-
|
|
2,626
|
Interests in
associates
|
1,299
|
|
11,793
|
Interest in a joint
venture
|
-
|
|
18,015
|
Available-for-sale
investments
|
5,000
|
|
5,000
|
Loan
receivables
|
16,041
|
|
9,969
|
Deposits made for
acquisition of property, plant and equipment
|
16,769
|
|
-
|
Other
receivable
|
60,969
|
|
-
|
Goodwill
|
12,534
|
|
12,534
|
Deferred tax
assets
|
54
|
|
1,586
|
|
846,894
|
|
562,833
|
Current
assets
|
|
|
|
Prepaid lease
payments
|
2,583
|
|
2,902
|
Loan
receivables
|
713
|
|
3,143
|
Trade
receivables
|
41,718
|
|
61,427
|
Other receivables,
prepayments and deposits
|
69,770
|
|
72,101
|
Held for trading
investments
|
20,735
|
|
4,939
|
Amounts due from
related companies
|
4,564
|
|
3,637
|
Amount due from a
joint venture
|
-
|
|
3,060
|
Pledged bank
deposit
|
107,368
|
|
194,405
|
Bank
deposits
|
3,051,289
|
|
394,081
|
Bank balances and
cash
|
1,304,355
|
|
1,142,825
|
|
4,603,095
|
|
1,882,520
|
|
|
|
|
Current
liabilities
|
|
|
|
Trade and other
payables
|
152,837
|
|
222,137
|
Deferred
income
|
26,553
|
|
24,778
|
Amount due to a
related company
|
-
|
|
121
|
Amount due to an
associate
|
-
|
|
5,600
|
Secured bank
borrowing
|
104,672
|
|
183,595
|
Other financial
liability
|
3,122
|
|
10,679
|
Income tax
payable
|
539,927
|
|
66,355
|
|
827,111
|
|
513,265
|
|
|
|
|
Net current
assets
|
3,775,984
|
|
1,369,255
|
Total assets less
current liabilities
|
4,622,878
|
|
1,932,088
|
|
|
|
|
Non-current
liabilities
|
|
|
|
Redeemable
convertible preferred shares
|
-
|
|
195,115
|
Conversion option
derivative liability
|
-
|
|
314,829
|
Deferred tax
liabilities
|
-
|
|
6,141
|
|
-
|
|
516,085
|
|
|
|
|
Net
assets
|
4,622,878
|
|
1,416,003
|
|
|
|
|
Capital and
reserves
|
|
|
|
Share
capital
|
37,664
|
|
37,532
|
Share premium and
reserves
|
4,577,478
|
|
1,356,317
|
|
|
|
|
Equity attributable
to owners of the Company
|
4,615,142
|
|
1,393,849
|
Non-controlling
interests
|
7,736
|
|
22,154
|
|
4,622,878
|
|
1,416,003
|
SOURCE NetDragon Websoft Inc.