Aurora Mobile Limited
jg-6k_20190816.htm

 

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 August 2019

Commission File Number: 001-38587

 

Aurora Mobile Limited

 

3/F, Building No. 7, Zhiheng Industrial Park

No. 15, Guankou Road 2, Anle Community, Nantou Street, Nanshan District

Shenzhen, Guangdong, 518052

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              Form 40-F  

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  

 


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.

 

AURORA MOBILE LIMITED

 

 

 

By

 

:

 

/s/ Shan-Nen Bong

Name

 

:

 

Shan-Nen Bong

Title

 

:

 

Chief Financial Officer

Date: August 16, 2019


Exhibit Index

 

Exhibit 99.1—Press Release

jg-ex991_6.htm

Exhibit 99.1

Aurora Mobile Limited Announces Second Quarter 2019

Unaudited Financial Results

SHENZHEN, CHINA, August 16, 2019 – Aurora Mobile Limited (“Aurora Mobile” or the “Company”) (NASDAQ:JG), a leading mobile developer service provider in China, today announced its unaudited financial results for the second quarter ended June 30, 2019.

Second Quarter 2019 Financial Highlights

 

Revenues were RMB291.2 million (US$42.4 million), an increase of 76% year-over-year.

 

Cost of revenues was RMB214.9 million (US$31.3 million), an increase of 82% year-over-year.

 

Gross profit was RMB76.3 million (US$11.1 million), an increase of 62% year-over-year.

 

Total operating expenses were RMB95.2 million (US$13.9 million), an increase of 39% year-over-year.

 

Net loss was RMB14.2 million (US$2.1 million), compared with a net loss of RMB11.8 million for the same period last year.

 

Adjusted net income (non-GAAP) was RMB1.6 million (US$0.2 million), compared with a RMB17.1 million adjusted net loss for the same period last year

 

Adjusted EBITDA (non-GAAP) was RMB12.5 million (US$1.8 million), compared with negative RMB11.1 million for the same period last year.

Second Quarter 2019 Operational Highlights

 

Number of mobile apps utilizing at least one of the Company’s developer services, or the cumulative app installations, increased to approximately 1,289,000 as of June 30, 2019 from approximately 887,000 as of June 30, 2018.

 

Number of monthly active unique mobile devices increased to 1.13 billion in June 2019 from 972 million in June 2018.

 

Cumulative SDK installations increased to 26.6 billion as of June 30, 2019 from 14.9 billion as of June 30, 2018.

 

Number of paying customers increased to 2,211 from 1,602 in the second quarter of 2018.

Mr. Weidong Luo, Chairman and Chief Executive Officer of Aurora Mobile, commented, “I am pleased to announce that we achieved an important milestone as we recorded our first ever quarterly profit on both an adjusted EBITDA and adjusted net income basis. This demonstrates both the scalability of our business model and the continued progress we have made in executing our strategy. We also announced a new partnership with Tencent Cloud yesterday to build an open and diverse mobile developer ecosystem. The partnership will provide mobile developer communities with accounts that seamlessly link to each other’s systems, an enhanced user experience, and more joint developer service products.”

“The number of mobile applications that used our services during the second quarter of 2019 grew from 887,000 during the same period last year to approximately 1,165,000 as of March 31, 2019 and 1,289,000 as of June 30, 2019. We continue to see a steady stream of new apps that use our developer services SDK, with approximately 41,000 new apps signing up monthly during the quarter. JVerification, our new product which launched at the end of last year, has also gained wider acceptance in the developer community as we added more than 70 paying customers this quarter.”

“The higher number of paying customers and average spending per paying customer for all business lines helped to drive the 26% sequential and 76% year-over-year revenue growth during the quarter.”

Mr. Fei Chen, President of Aurora Mobile, added, “Our developer services continued to generate solid results with revenues increasing by 39% year-over-year to RMB20.2 million, primarily driven by growth in the number of paying customers, which expanded to 1,488.”

1 / 5


“Within data solutions, our targeted marketing revenue expanded 84% year-over-year to RMB241.8 million. Growth continues to be fueled by an increase in both the number of customers and the average spend per paying customer. The number of targeted marketing customers and ARPU increased by approximately 21% and 52%, respectively, which demonstrated continued growing acceptance of our services in the market as customers increasingly shift a larger proportion of their advertising budgets to us. Other vertical data solution revenues increased 55% year-over-year to RMB29.2 million, mainly due to the growth in our Market Intelligence and Financial Risk Management product lines.”

 

Mr. Shan-Nen Bong, Chief Financial Officer of Aurora Mobile, added, “Our strong revenue growth, coupled with greater operating leverage as we continue to scale our business, drove our turn to bottom line profitability at the adjusted EBITDA and adjusted net income level this quarter. We maintain a healthy level of working capital at RMB566 million as of June 30, 2019, and we believe we are well positioned to drive further growth.”

Second Quarter 2019 Financial Results

Revenues were RMB291.2 million (US$42.4 million), an increase of 76% from RMB165.1 million in the same quarter of last year, mainly due to an increase in the number of customers by 38% from 1,602 in the second quarter of 2018 to 2,211 in the second quarter of 2019, and an increase in average spending per customer by 28% from RMB103,100 in the second quarter of 2018 to RMB131,700 in the second quarter of 2019.

Cost of revenues was RMB214.9 million (US$31.3 million), an increase of 82% from RMB118.1 million in the second quarter of 2018. The increase was mainly due to a RMB94.4 million increase in the cost of media inventory, and a RMB1.5 million increase in cloud costs.

Gross profit was RMB76.3 million (US$11.1 million), an increase of 62% from RMB47.0 million in the second quarter of 2018, primarily due to the significant growth in revenue during the quarter.

Total operating expenses were RMB95.2 million (US$13.9 million), an increase of 39% from RMB68.7 million in the same quarter of last year.

 

Research and development expenses were RMB46.3 million (US$6.8 million), an increase of 47% from RMB31.6 million in the same quarter of last year, mainly due to a RMB5.3 million increase in staff costs, a RMB3.4 million increase in depreciation of servers, and a RMB 2.1 million increase in bandwidth costs.

 

Sales and marketing expenses were RMB30.6 million (US$4.5 million), an increase of 41% from RMB21.6 million in the same quarter of last year, mainly due to a RMB2.5 million increase in staff costs, a RMB2.7 million increase in marketing expenses, and a RMB 1.1 million increase in lease and office expenses.

 

General and administrative expenses were RMB18.3 million (US$2.7 million), an increase of 19% from RMB15.4 million in the same quarter of last year, mainly due to a RMB1.7 million increase in staff costs and a RMB1.7 million increase in professional fees.

 

Loss from operations was RMB18.9 million (US$2.8 million), compared with RMB 21.7 million in the same quarter of last year.

Net Loss was RMB14.2 million (US$2.1 million), compared with RMB11.8 million in the same quarter of last year.

Adjusted net income (non-GAAP) was RMB1.6 million (US$0.2 million), compared with a RMB17.1 million adjusted net loss for the same period of last year.

Adjusted EBITDA (non-GAAP) was RMB12.5 million (US$1.8 million) compared with negative RMB11.1 million for the same period of last year.

As of June 30, 2019, the Company had cash and cash equivalents, restricted cash and short -term investment of RMB381.4 million (US$55.6 million), compared with RMB576.7 million as of December 31, 2018.

2 / 5


Business Outlook

For the third quarter of 2019, the Company expects total revenues to be between RMB295 million and RMB305 million, representing year-over-year growth of approximately 50% to 55%.

The above outlook is based on current market conditions and reflects the Company’s current and preliminary estimates of market and operating conditions and customer demand, which are all subject to change.

Update on Share Repurchase

As of June 30, 2019, the Company had repurchased a total of 797,711 ADS, of which 490,917 ADSs, or around US$3.5 million were repurchased during second quarter of 2019 at an average purchase price of US$7.13.

 

Conference Call

The Company will host an earnings conference call on Friday, August 16, 2019 at 7:00 a.m. U.S. Eastern Time (7:00 p.m. Hong Kong time on the same day).

Dial-in details for the live conference call are as follows:

 

International:

+65 6713-5090

U.S.:

+1 845-675-0437

Hong Kong:

+852 3018-6771

China:

400-620-8038

Passcode:

7596257 

 

A telephone replay of the call will be available after the conclusion of the conference call through 9:00 p.m. U.S. Eastern Time, August 23, 2019.

The dial-in details for the replay are as follows:

 

International:

+61 2 8199 0299

 

U.S. Toll Free:

1-855-452-5696

 

Passcode:

7596257

 

 

A live and archived webcast of the conference call will be available on the Investor Relations section of Aurora Mobile’s website at http://ir.jiguang.cn/.

Use of Non-GAAP Financial Measures

In evaluating the business, the Company considers and uses two non-GAAP measures, adjusted net loss and adjusted EBITDA, as a supplemental measure to review and assess its operating performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. The Company defines adjusted net loss as net loss excluding share-based compensation and change in fair value of derivative liability. The Company defines adjusted EBITDA as net loss excluding interest expense, depreciation of property and equipment, amortization of intangible assets, income tax (expense) benefit, share-based compensation and change in fair value of derivate liability.

The Company believes that adjusted net loss and adjusted EBITDA help identify underlying trends in its business that could otherwise be distorted by the effect of certain expenses that it includes in loss from operations and net loss.

The Company believes that adjusted net loss and adjusted EBITDA provide useful information about its operating results, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by the management in their financial and operational decision-making.

3 / 5


The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using adjusted net loss and adjusted EBITDA is that they do not reflect all items of income and expense that affect the Company’s operations. Further, the non-GAAP financial measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited.

The Company compensates for these limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating the Company’s performance. The Company encourages you to review its financial information in its entirety and not rely on a single financial measure.

Reconciliations of the non-GAAP financial measures to the most comparable U.S. GAAP measure are included at the end of this press release.

Safe Harbor Statement

This announcement 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,” “estimates,” “confident” and similar statements. Among other things, the Business Outlook and quotations from management in this announcement, as well as Aurora Mobile’s strategic and operational plans, contain forward-looking statements. Aurora Mobile may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in its annual report to shareholders, 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 but not limited to statements about Aurora Mobile’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: Aurora Mobile’s strategies; Aurora Mobile’s future business development, financial condition and results of operations; Aurora Mobile’s ability to attract and retain customers; its ability to develop and effectively market data solutions, and penetrate the existing market for developer services; its ability maintain or enhance its brand; the competition with current or future competitors; its ability to continue to gain access to mobile data in the future; the laws and regulations relating to data privacy and protection; general economic and business conditions globally and in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in the Company’s filings with the Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of the press release, and Aurora Mobile undertakes no duty to update such information, except as required under applicable law.

About Aurora Mobile Limited

Founded in 2011, Aurora Mobile is a leading mobile developer service provider in China, and a pioneer in providing mobile developer services such as push notification, instant messaging, analytics, sharing and short message service (SMS). Aurora Mobile has accumulated data from approximately 1.29 million mobile applications that have utilized the Company’s developer services and nearly 26.6 billion installations of the Company’s software development kits (SDKs), with monthly active unique device base of nearly 1.13 billion, as of June 2019. Based on Aurora Mobile’s vast data coverage and insights garnered, the Company has expanded its offerings into big data solutions, including targeted marketing, financial risk management, market intelligence and location-based intelligence. By utilizing artificial intelligence and machine learning, Aurora Mobile strives to help improve productivity for businesses and society through harnessing the power of mobile big data to derive actionable insights and knowledge.

4 / 5


For more information, please visit http://ir.jiguang.cn/.

For investor and media inquiries, please contact:

Aurora Mobile Limited

ir@jiguang.cn

Christensen

In China

Mr. Christian Arnell

Phone: +86-10-5900-1548

E-mail: carnell@christensenir.com

In U.S.

Ms. Linda Bergkamp

Phone: +1-480-614-3004

Email: lbergkamp@ChristensenIR.com

 

Footnote:

This announcement contains translations of certain RMB amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB 6.8650 to US$1.00, the exchange rate set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System as of June 28, 2019.

 

 

5 / 5


 

AURORA MOBILE LIMITED

UNAUDITED INTERIM CONDENSED CONSOLIDATED INCOME STATEMENTS

(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”))

 

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

2018

 

 

March 31,

2019

 

 

June 30,

2019

 

 

June 30,

2018

 

 

June 30,

2019

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

Revenues

 

 

165,125

 

 

 

230,519

 

 

 

291,225

 

 

 

42,422

 

 

 

291,517

 

 

 

521,744

 

 

 

76,001

 

Cost of revenues

 

 

(118,102

)

 

 

(167,232

)

 

 

(214,910

)

 

 

(31,305

)

 

 

(209,904

)

 

 

(382,142

)

 

 

(55,665

)

Gross profit

 

 

47,023

 

 

 

63,287

 

 

 

76,315

 

 

 

11,117

 

 

 

81,613

 

 

 

139,602

 

 

 

20,336

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

(31,611

)

 

 

(42,658

)

 

 

(46,349

)

 

 

(6,752

)

 

 

(56,024

)

 

 

(89,007

)

 

 

(12,965

)

Sales and marketing

 

 

(21,629

)

 

 

(27,013

)

 

 

(30,550

)

 

 

(4,450

)

 

 

(39,060

)

 

 

(57,563

)

 

 

(8,385

)

General and administrative

 

 

(15,433

)

 

 

(24,491

)

 

 

(18,298

)

 

 

(2,665

)

 

 

(29,020

)

 

 

(42,789

)

 

 

(6,233

)

Total operating expenses

 

 

(68,673

)

 

 

(94,162

)

 

 

(95,197

)

 

 

(13,867

)

 

 

(124,104

)

 

 

(189,359

)

 

 

(27,583

)

Loss from operations

 

 

(21,650

)

 

 

(30,875

)

 

 

(18,882

)

 

 

(2,750

)

 

 

(42,491

)

 

 

(49,757

)

 

 

(7,247

)

Foreign exchange (loss)/gain, net

 

 

424

 

 

 

(43

)

 

 

39

 

 

 

6

 

 

 

(995

)

 

 

(4

)

 

 

(1

)

Interest income

 

 

80

 

 

 

2,086

 

 

 

1,485

 

 

 

216

 

 

 

139

 

 

 

3,571

 

 

 

520

 

Interest expense

 

 

(1,901

)

 

 

(2,622

)

 

 

(2,733

)

 

 

(398

)

 

 

(1,961

)

 

 

(5,355

)

 

 

(780

)

Other income

 

 

1,919

 

 

 

6,726

 

 

 

5,313

 

 

 

774

 

 

 

2,037

 

 

 

12,039

 

 

 

1,754

 

Change in fair value of derivative liability/asset

 

 

9,294

 

 

 

985

 

 

 

584

 

 

 

85

 

 

 

9,294

 

 

 

1,569

 

 

 

229

 

Loss before income taxes

 

 

(11,834

)

 

 

(23,743

)

 

 

(14,194

)

 

 

(2,067

)

 

 

(33,977

)

 

 

(37,937

)

 

 

(5,525

)

Income tax (expenses)/benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

 

Net loss

 

 

(11,834

)

 

 

(23,743

)

 

 

(14,194

)

 

 

(2,067

)

 

 

(33,972

)

 

 

(37,937

)

 

 

(5,525

)

 

1


 

AURORA MOBILE LIMITED

UNAUDITED INTERIM CONDENSED CONSOLIDATED INCOME STATEMENTS (continued)

(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”), except for number of shares and per share data)

 

 

Three months ended

 

 

Six months ended

 

 

June 30,

2018

 

 

March 31,

2019

 

June 30,

2019

June 30,

2018

 

 

June 30,

2019

 

 

RMB

 

 

RMB

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

Net loss attributable to Aurora Mobile Limited’s shareholders

 

(11,834

)

 

 

(23,743

)

 

(14,194

)

 

 

(2,067

)

 

 

(33,972

)

 

 

(37,937

)

 

 

(5,525

)

Accretion of contingently redeemable convertible preferred shares

 

(10,279

)

 

 

 

 

 

 

 

 

 

 

(21,156

)

 

 

 

 

 

 

Net loss attributable to common shareholders

 

(22,113

)

 

 

(23,743

)

 

(14,194

)

 

 

(2,067

)

 

 

(55,128

)

 

 

(37,937

)

 

 

(5,525

)

Net loss per share, for Class A and Class B common shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares - basic and diluted

 

(0.52

)

 

 

 

 

 

 

 

 

 

 

(1.29

)

 

 

 

 

 

 

Class A Common Shares -  basic and diluted

 

 

 

 

(0.31

)

 

(0.19

)

 

 

(0.03

)

 

 

 

 

 

(0.50

)

 

 

(0.07

)

Class B Common Shares -  basic and diluted

 

 

 

 

(0.31

)

 

(0.19

)

 

 

(0.03

)

 

 

 

 

 

(0.50

)

 

 

(0.07

)

Shares used in net loss per share computation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares - basic and diluted

 

42,666,670

 

 

 

 

 

 

 

 

 

 

 

42,666,670

 

 

 

 

 

 

 

Class A Common Shares -  basic and diluted

 

 

 

 

59,503,621

 

 

59,273,921

 

 

 

59,273,921

 

 

 

 

 

 

59,388,137

 

 

 

59,388,137

 

Class B Common Shares -  basic and diluted

 

 

 

 

17,000,189

 

 

17,000,189

 

 

 

17,000,189

 

 

 

 

 

 

17,000,189

 

 

 

17,000,189

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

(2,059

)

 

 

(8,128

)

 

(8,134

)

 

 

(1,185

)

 

 

(5,684

)

 

 

(16,262

)

 

 

(2,369

)

Total other comprehensive loss, net of tax

 

(2,059

)

 

 

(8,128

)

 

(8,134

)

 

 

(1,185

)

 

 

(5,684

)

 

 

(16,262

)

 

 

(2,369

)

Comprehensive loss

 

(13,893

)

 

 

(31,871

)

 

(22,328

)

 

 

(3,252

)

 

 

(39,656

)

 

 

(54,199

)

 

 

(7,894

)

Comprehensive loss attributable to Aurora Mobile Limited

 

(13,893

)

 

 

(31,871

)

 

(22,328

)

 

 

(3,252

)

 

 

(39,656

)

 

 

(54,199

)

 

 

(7,894

)

 

2


 

AURORA MOBILE LIMITED

UNAUDITED INTERIM CONDENSED CONSOLIDATED BALANCE SHEET

(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”))

 

 

As of

 

 

December 31, 2018

 

 

June 30, 2019

 

 

RMB

 

 

RMB

 

 

US$

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

576,562

 

 

 

281,328

 

 

 

40,980

 

Restricted cash

 

115

 

 

 

115

 

 

 

17

 

Derivative assets

 

 

 

 

1,100

 

 

 

160

 

Short-term investment

 

 

 

 

100,000

 

 

 

14,567

 

Accounts receivable

 

141,911

 

 

 

225,205

 

 

 

32,805

 

Prepayments and other current assets

 

80,578

 

 

 

111,246

 

 

 

16,205

 

Amounts due from related parties

 

4,564

 

 

 

19,569

 

 

 

2,851

 

Total current assets

 

803,730

 

 

 

738,563

 

 

 

107,585

 

Non-current assets:

 

 

 

 

 

 

 

 

 

 

 

Other non-current assets

 

14,237

 

 

 

2,712

 

 

 

394

 

Long-term investments

 

79,696

 

 

 

104,038

 

 

 

15,155

 

Property and equipment, net

 

92,874

 

 

 

107,589

 

 

 

15,672

 

Intangible assets, net

 

1,531

 

 

 

8,851

 

 

 

1,289

 

Total non-current assets

 

188,338

 

 

 

223,190

 

 

 

32,510

 

Total assets

 

992,068

 

 

 

961,753

 

 

 

140,095

 

LIABILITIES AND SHAREHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

18,811

 

 

 

26,221

 

 

 

3,820

 

Deferred revenue and customer deposits

 

59,483

 

 

 

75,327

 

 

 

10,973

 

Accrued liabilities and other current liabilities

 

76,666

 

 

 

69,070

 

 

 

10,061

 

Amounts due to related parties

 

8,864

 

 

 

2,148

 

 

 

313

 

Total current liabilities

 

163,824

 

 

 

172,766

 

 

 

25,167

 

Non-current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Other non-current liabilities

 

140

 

 

 

140

 

 

 

20

 

Deferred revenue

 

10,265

 

 

 

10,696

 

 

 

1,558

 

Convertible notes

 

216,179

 

 

 

221,555

 

 

 

32,273

 

Total non-current liabilities

 

226,584

 

 

 

232,391

 

 

 

33,851

 

Total liabilities

 

390,408

 

 

 

405,157

 

 

 

59,018

 

 

3


 

AURORA MOBILE LIMITED

UNAUDITED INTERIM CONDENSED CONSOLIDATED BALANCE SHEET (continued)

(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”), except for number of shares and per share data)

 

 

 

As of

 

 

 

December 31, 2018

 

 

June 30, 2019

 

 

 

RMB

 

 

RMB

 

 

US$

 

Shareholders’ (deficit) equity

 

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

 

48

 

 

 

48

 

 

 

7

 

Treasury shares

 

 

(3,165

)

 

 

(29,442

)

 

 

(4,289

)

Additional paid-in capital

 

 

944,500

 

 

 

963,914

 

 

 

140,410

 

Accumulated deficit

 

 

(348,123

)

 

 

(386,058

)

 

 

(56,236

)

Accumulated other comprehensive loss

 

 

8,400

 

 

 

8,134

 

 

 

1,185

 

Total shareholders’ (deficit) equity

 

 

601,660

 

 

 

556,596

 

 

 

81,077

 

Total liabilities, mezzanine equity and shareholders’ deficit

 

 

992,068

 

 

 

961,753

 

 

 

140,095

 

 

4


 

AURORA MOBILE LIMITED

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(Amounts in thousands of Renminbi (“RMB”) and US dollars (“US$”))

 

 

Three months ended

 

 

Six months ended

 

 

 

June 30,

2018

 

 

March 31,

2019

 

 

June 30,

2019

 

 

June 30,

2018

 

 

June 30,

2019

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

Reconciliation of Net Loss to Adjusted Net Loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(11,834

)

 

 

(23,743

)

 

 

(14,194

)

 

 

(2,067

)

 

 

(33,972

)

 

 

(37,937

)

 

 

(5,525

)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

4,057

 

 

 

10,036

 

 

 

15,749

 

 

 

2,294

 

 

 

6,894

 

 

 

25,785

 

 

 

3,756

 

Change in fair value of derivative liability /asset

 

 

(9,294

)

 

 

 

 

 

 

 

 

 

 

 

(9,294

)

 

 

 

 

 

 

Fair value loss/(gain) of long-term investment

 

 

 

 

 

(2,976

)

 

 

 

 

 

 

 

 

 

 

 

(2,976

)

 

 

(434

)

Adjusted net (loss)/income

 

 

(17,071

)

 

 

(16,683

)

 

 

1,555

 

 

 

227

 

 

 

(36,372

)

 

 

(15,128

)

 

 

(2,203

)

Reconciliation of Net Loss to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(11,834

)

 

 

(23,743

)

 

 

(14,194

)

 

 

(2,067

)

 

 

(33,972

)

 

 

(37,937

)

 

 

(5,525

)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

1,901

 

 

 

2,622

 

 

 

2,733

 

 

 

398

 

 

 

1,961

 

 

 

5,355

 

 

 

780

 

Depreciation of property and equipment

 

 

4,015

 

 

 

6,296

 

 

 

7,611

 

 

 

1,109

 

 

 

7,325

 

 

 

13,907

 

 

 

2,026

 

Amortization of intangible assets

 

 

27

 

 

 

352

 

 

 

638

 

 

 

93

 

 

 

54

 

 

 

990

 

 

 

144

 

Income tax benefit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5

)

 

 

 

 

 

 

EBITDA

 

 

(5,891

)

 

 

(14,473

)

 

 

(3,212

)

 

 

(467

)

 

 

(24,637

)

 

 

(17,685

)

 

 

(2,575

)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

4,057

 

 

 

10,036

 

 

 

15,749

 

 

 

2,294

 

 

 

6,894

 

 

 

25,785

 

 

 

3,756

 

Change in fair value of derivative liability /asset

 

 

(9,294

)

 

 

 

 

 

 

 

 

 

 

 

(9,294

)

 

 

 

 

 

 

Fair value loss/(gain) of long-term investment

 

 

 

 

 

(2,976

)

 

 

 

 

 

 

 

 

 

 

 

(2,976

)

 

 

(434

)

Adjusted EBITDA

 

 

(11,128

)

 

 

(7,413

)

 

 

12,537

 

 

 

1,827

 

 

 

(27,037

)

 

 

5,124

 

 

 

747

 

 

5