Aurora Mobile Limited
jg-6k_20191121.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 November 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: November 21, 2019


Exhibit Index

 

Exhibit 99.1—Press Release

jg-ex991_6.htm

                                                                                                                                                      Exhibit 99.1

Aurora Mobile Limited Announces Third Quarter 2019

Unaudited Financial Results

 

SHENZHEN, CHINA, November 21, 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 third quarter ended September 30, 2019.

Third Quarter 2019 Financial Highlights

 

Revenues were RMB202.0 million (US$28.3 million), an increase of 3% year-over-year.

 

Cost of revenues was RMB145.1 million (US$20.3 million), an increase of 1% year-over-year.

 

Gross profit was RMB56.9 million (US$8.0 million), an increase of 7% year-over-year.

 

Total operating expenses were RMB111.5 million (US$15.6 million), an increase of 41% year-over-year.

 

Net loss was RMB31.7 million (US$4.4 million), compared with a net loss of RMB8.6 million for the same period last year.

 

Adjusted net loss (non-GAAP) was RMB37.6 million (US$5.3 million), compared with a RMB14.1 million adjusted net loss for the same period last year

 

Adjusted EBITDA (non-GAAP) was negative RMB26.0 million (US$3.6 million), compared with negative RMB6.9 million for the same period last year.

Third 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 1,386,000 as of September 30, 2019 from approximately 991,000 as of September 30, 2018.

 

Number of monthly active unique mobile devices increased to 1.34 billion in September 2019 from 1.03 billion in September 2018.

 

Cumulative SDK installations increased to 30.8 billion as of September 30, 2019 from 17.4 billion as of September 30, 2018.

 

Number of paying customers increased to 2,312 from 1,877 in the third quarter of 2018.

 

Mr. Weidong Luo, Chairman and Chief Executive Officer of Aurora Mobile, commented, “The number of mobile apps utilizing at least one of our developer services, or the cumulative app installations, reached 1.39 million as of September 30, 2019 from approximately 991 thousand last September. The cumulative SDK installations increased to 30.8 billion as of September, 2019 from 17.4 billion last September. The number of monthly active unique mobile devices we cover continued to increase, reaching 1.34 billion in September 2019 from 1.03 billion in September 2018. This was largely fueled by the increasing number of apps that used our SDK, and in particular, the rapid adoption of JVerification SDK. The number of paying customers increased from 1,877 during the third quarter of 2018 to 2,312 in the third quarter of 2019.”

 

“Starting this quarter, we will begin breaking down revenue into three categories to better reflect our core strategic focus of serving app developers: developer services, SaaS products, and targeted marketing. Targeted marketing revenue decreased 8% year-over-year to RMB146.4 million. This was due to the


combined effect of a softening macroeconomic environment which impacted advertising budgets and our strategic shift in focus from a traditional targeted marketing model to a new SaaS-based model. This transition will lower gross revenues but also help improve gross margins, lower our working capital requirements, and expand our advertising customer base to address a bigger TAM over time.”

 

Mr. Fei Chen, President of Aurora Mobile, added, “Our revenues from developer services, which are by their nature, a SaaS business model, increased 39% from RMB15.7 million during the same period last year to RMB21.9 million. This was mainly due to the growth in the number of customers from 1170 to 1675, while our ARPU remained stable.”

 

“Revenues from our SaaS products, which include financial risk management, market intelligence and iZone, continue to show resilience and grew 52% from RMB22 million in the third quarter last year to RMB33.6 million in the third quarter of 2019. This was mainly due to a strong 18% year-over-year increase in the number of paying customers as well as the continued expansion of ARPU which increased 29% year-over-year.”

 

“Together, our SaaS-nature developer services and SaaS products generated RMB55.5 million in revenue during the quarter, up 47% year-over-year. As more enterprises outsource some of their IT functions to third party specialists to improve efficiency, we will continue to devote resources towards these SaaS businesses to drive growth.”

 

Mr. Shan-Nen Bong, Chief Financial Officer of Aurora Mobile, added, “Despite the tough operating environment we faced this quarter, we remain confident in our strategy and ability to effectively control costs and allocate financial resources to focused business areas. As of September 30, 2019, we maintained a healthy level of working capital at RMB501 million and believe this will ideally position us to drive future sustainable growth.”

Third Quarter 2019 Financial Results

Revenues were RMB202.0 million (US$28.3 million), an increase of 3% from RMB196.8 million in the same quarter of last year, mainly due to an increase in the number of customers by 23% from 1,877 in the third quarter of 2018 to 2,312 in the third quarter of 2019.

Cost of revenues was RMB145.1 million (US$20.3 million), an increase of 1% from RMB143.6 million in the third quarter of 2018. The increase was mainly due to a RMB1.0 million increase in cloud computing costs and a RMB0.8 million in short message costs.

Gross profit was RMB56.9 million (US$8.0 million), an increase of 7% from RMB53.2 million in the third quarter of 2018, primarily due to the continued optimization of the Company’s businesses towards higher gross margin services which contributed a larger percentage of total revenues during the quarter, increasing from 19% during the same period last year to 28% during the third quarter of 2019.

Total operating expenses were RMB111.5 million (US$15.6 million), an increase of 41% from RMB78.9 million in the same quarter of last year.

 

Research and development expenses were RMB43.3 million (US$6.1 million), an increase of 16% from RMB37.2 million in the same quarter of last year, mainly due to a RMB3.3 million increase in depreciation of servers, a RMB1.9 million increase in bandwidth costs, and a RMB0.5 million increase in personnel costs.

 

Sales and marketing expenses were RMB30.5 million (US$4.3 million), an increase of 26% from RMB24.2 million in the same quarter of last year, mainly due to a RMB2.1 million increase in marketing expenses, a RMB1.3 million increase in personnel costs, and a RMB 1.1 million increase in lease and office expenses.

 

General and administrative expenses were RMB37.7 million (US$5.3 million), an increase of 115% from RMB17.6 million in the same quarter of last year, mainly due to a RMB16.7 million increase in


 

bad debt allowance, a RMB2.6 million increase in staff costs, and a RMB1.0 million increase in professional fees.

 

Loss from operations was RMB54.6 million (US$7.6 million), compared with RMB 25.8 million in the same quarter of last year.

Net Loss was RMB31.7million (US$4.4 million), compared with RMB8.6 million in the same quarter of last year.

Adjusted net loss (non-GAAP) was RMB37.6 million (US$5.3 million), compared with a RMB14.1 million in the same period of last year.

Adjusted EBITDA (non-GAAP) was negative RMB26.0 million (US$3.6 million) compared with negative RMB6.9 million for the same period of last year.

Through disciplined cash management, the cash and cash equivalents, restricted cash and short -term investment increased from RMB381.4 million as of June 30, 2019 to RMB419.9 million (US$58.7 million) as of September 30, 2019.  

Business Outlook

For the full year 2019, the Company expects total revenues to be between RMB909 million and RMB919 million, representing year-over-year growth of approximately 27% to 29%.

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 September 30, 2019, the Company had repurchased a total of 805,648 ADS, of which 7,937 ADSs, or around US$29.9 thousand were repurchased during third quarter of 2019 at an average purchase price of US$3.77

 

Conference Call

The Company will host an earnings conference call on Thursday, November 21, 2019 at 7:00 a.m. U.S. Eastern Time (8:00 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:

3993899

 

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, November 28, 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:

3993899

 

 

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.

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 1.39 million mobile applications that have utilized the Company’s developer services and nearly 30.8 billion installations of the Company’s software development kits (SDKs), with monthly active unique device base of nearly 1.34 billion, as of September 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.

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 7.1477 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 September 30, 2019.


 

AURORA MOBILE LIMITED

UNAUDITED INTERIM CONDENSED CONSOLIDATED INCOME STATEMENTS

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

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30,

2018

 

 

June 30,

2019

 

 

September 30,

2019

 

 

September 30,

2018

 

 

September 30,

2019

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

Revenues

 

 

196,771

 

 

 

291,225

 

 

 

201,951

 

 

 

28,254

 

 

 

488,288

 

 

 

723,695

 

 

 

101,249

 

Cost of revenues

 

 

(143,616

)

 

 

(214,910

)

 

 

(145,076

)

 

 

(20,297

)

 

 

(353,520

)

 

 

(527,218

)

 

 

(73,761

)

Gross profit

 

 

53,155

 

 

 

76,315

 

 

 

56,875

 

 

 

7,957

 

 

 

134,768

 

 

 

196,477

 

 

 

27,488

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development

 

 

(37,200

)

 

 

(46,349

)

 

 

(43,295

)

 

 

(6,057

)

 

 

(93,224

)

 

 

(132,302

)

 

 

(18,510

)

Sales and marketing

 

 

(24,156

)

 

 

(30,550

)

 

 

(30,478

)

 

 

(4,264

)

 

 

(63,216

)

 

 

(88,041

)

 

 

(12,317

)

General and administrative

 

 

(17,554

)

 

 

(18,298

)

 

 

(37,679

)

 

 

(5,271

)

 

 

(46,574

)

 

 

(80,468

)

 

 

(11,258

)

Total operating expenses

 

 

(78,910

)

 

 

(95,197

)

 

 

(111,452

)

 

 

(15,592

)

 

 

(203,014

)

 

 

(300,811

)

 

 

(42,085

)

Loss from operations

 

 

(25,755

)

 

 

(18,882

)

 

 

(54,577

)

 

 

(7,635

)

 

 

(68,246

)

 

 

(104,334

)

 

 

(14,597

)

Foreign exchange (loss)/gain, net

 

 

921

 

 

 

39

 

 

 

499

 

 

 

70

 

 

 

(74

)

 

 

495

 

 

 

69

 

Interest income

 

 

965

 

 

 

1,485

 

 

 

1,395

 

 

 

195

 

 

 

1,104

 

 

 

4,966

 

 

 

695

 

Interest expense

 

 

(2,494

)

 

 

(2,733

)

 

 

(2,858

)

 

 

(400

)

 

 

(4,455

)

 

 

(8,213

)

 

 

(1,149

)

Other income

 

 

5,772

 

 

 

5,313

 

 

 

23,308

 

 

 

3,261

 

 

 

7,809

 

 

 

35,347

 

 

 

4,945

 

Change in fair value of derivative liability/asset

 

 

12,008

 

 

 

584

 

 

 

662

 

 

 

93

 

 

 

21,302

 

 

 

2,231

 

 

 

312

 

Loss before income taxes

 

 

(8,583

)

 

 

(14,194

)

 

 

(31,571

)

 

 

(4,416

)

 

 

(42,560

)

 

 

(69,508

)

 

 

(9,725

)

Income tax (expenses)/benefit

 

 

 

 

 

 

 

 

(162

)

 

 

(23

)

 

 

5

 

 

 

(162

)

 

 

(23

)

Net loss

 

 

(8,583

)

 

 

(14,194

)

 

 

(31,733

)

 

 

(4,439

)

 

 

(42,555

)

 

 

(69,670

)

 

 

(9,748

)

 

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

 

 

Nine months ended

 

 

September 30,

2018

 

 

June 30,

2019

 

September 30,

2019

September 30,

2018

 

 

September 30,

2019

 

 

RMB

 

 

RMB

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

Net loss attributable to Aurora Mobile Limited’s shareholders

 

(8,583

)

 

 

(14,194

)

 

(31,733

)

 

 

(4,439

)

 

 

(42,555

)

 

 

(69,670

)

 

 

(9,748

)

Accretion of contingently redeemable convertible preferred shares

 

(2,938

)

 

 

 

 

 

 

 

 

 

 

(24,094

)

 

 

 

 

 

 

Net loss attributable to common shareholders

 

(11,521

)

 

 

(14,194

)

 

(31,733

)

 

 

(4,439

)

 

 

(66,649

)

 

 

(69,670

)

 

 

(9,748

)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares - basic and diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A Common Shares -  basic and diluted

 

(0.17

)

 

 

(0.19

)

 

(0.42

)

 

 

(0.06

)

 

 

(1.31

)

 

 

(0.91

)

 

 

(0.13

)

Class B Common Shares -  basic and diluted

 

(0.17

)

 

 

(0.19

)

 

(0.42

)

 

 

(0.06

)

 

 

(1.31

)

 

 

(0.91

)

 

 

(0.13

)

Shares used in net loss per share computation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares - basic and diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A Common Shares -  basic and diluted

 

50,367,160

 

 

 

59,273,921

 

 

59,236,116

 

 

 

59,236,116

 

 

 

33,990,519

 

 

 

59,336,906

 

 

 

59,336,906

 

Class B Common Shares -  basic and diluted

 

17,000,189

 

 

 

17,000,189

 

 

17,000,189

 

 

 

17,000,189

 

 

 

17,000,189

 

 

 

17,000,189

 

 

 

17,000,189

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

8,160

 

 

 

(8,134

)

 

(5,641

)

 

 

(789

)

 

 

2,476

 

 

 

(21,903

)

 

 

(3,064

)

Total other comprehensive loss, net of tax

 

8,160

 

 

 

(8,134

)

 

(5,641

)

 

 

(789

)

 

 

2,476

 

 

 

(21,903

)

 

 

(3,064

)

Comprehensive loss

 

(423

)

 

 

(22,328

)

 

(37,374

)

 

 

(5,228

)

 

 

(40,079

)

 

 

(91,573

)

 

 

(12,812

)

Comprehensive loss attributable to Aurora Mobile Limited

 

(423

)

 

 

(22,328

)

 

(37,374

)

 

 

(5,228

)

 

 

(40,079

)

 

 

(91,573

)

 

 

(12,812

)

 

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

 

 

September 30, 2019

 

 

RMB

 

 

RMB

 

 

US$

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

576,562

 

 

 

199,784

 

 

 

27,951

 

Restricted cash

 

115

 

 

 

115

 

 

 

16

 

Derivative assets

 

 

 

 

441

 

 

 

62

 

Short-term investment

 

 

 

 

220,000

 

 

 

30,779

 

Accounts receivable

 

141,911

 

 

 

149,725

 

 

 

20,947

 

Prepayments and other current assets

 

80,578

 

 

 

131,080

 

 

 

18,339

 

Amounts due from related parties

 

4,564

 

 

 

521

 

 

 

73

 

Total current assets

 

803,730

 

 

 

701,666

 

 

 

98,167

 

Non-current assets:

 

 

 

 

 

 

 

 

 

 

 

Other non-current assets

 

14,237

 

 

 

17,050

 

 

 

2,385

 

Long-term investments

 

79,696

 

 

 

133,946

 

 

 

18,740

 

Property and equipment, net

 

92,874

 

 

 

110,442

 

 

 

15,451

 

Intangible assets, net

 

1,531

 

 

 

8,303

 

 

 

1,162

 

Total non-current assets

 

188,338

 

 

 

269,741

 

 

 

37,738

 

Total assets

 

992,068

 

 

 

971,407

 

 

 

135,905

 

LIABILITIES AND SHAREHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

18,811

 

 

 

21,761

 

 

 

3,044

 

Deferred revenue and customer deposits

 

59,483

 

 

 

84,841

 

 

 

11,870

 

Accrued liabilities and other current liabilities

 

76,666

 

 

 

91,593

 

 

 

12,814

 

Amounts due to related parties

 

8,864

 

 

 

2,113

 

 

 

296

 

Total current liabilities

 

163,824

 

 

 

200,308

 

 

 

28,024

 

Non-current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Other non-current liabilities

 

140

 

 

 

140

 

 

 

20

 

Deferred revenue

 

10,265

 

 

 

9,340

 

 

 

1,307

 

Convertible notes

 

216,179

 

 

 

230,566

 

 

 

32,257

 

Total non-current liabilities

 

226,584

 

 

 

240,046

 

 

 

33,584

 

Total liabilities

 

390,408

 

 

 

440,354

 

 

 

61,608

 

 

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

 

 

September 30, 2019

 

 

 

RMB

 

 

RMB

 

 

US$

 

Shareholders’ (deficit) equity

 

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

 

48

 

 

 

48

 

 

 

7

 

Treasury shares

 

 

(3,165

)

 

 

(9,012

)

 

 

(1,261

)

Additional paid-in capital

 

 

944,500

 

 

 

952,167

 

 

 

133,213

 

Accumulated deficit

 

 

(348,123

)

 

 

(417,791

)

 

 

(58,451

)

Accumulated other comprehensive loss

 

 

8,400

 

 

 

5,641

 

 

 

789

 

Total shareholders’ (deficit) equity

 

 

601,660

 

 

 

531,053

 

 

 

74,297

 

Total liabilities, mezzanine equity and shareholders’ deficit

 

 

992,068

 

 

 

971,407

 

 

 

135,905

 

 

4


 

AURORA MOBILE LIMITED

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

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

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30,

2018

 

 

June 30,

2019

 

 

September 30,

2019

 

 

September 30,

2018

 

 

September 30,

2019

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

Reconciliation of Net Loss to Adjusted Net Loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(8,583

)

 

 

(14,194

)

 

 

(31,733

)

 

 

(4,439

)

 

 

(42,555

)

 

 

(69,670

)

 

 

(9,748

)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

6,493

 

 

 

15,749

 

 

 

8,384

 

 

 

1,173

 

 

 

13,387

 

 

 

34,169

 

 

 

4,780

 

Change in fair value of derivative liability /asset

 

 

(12,008

)

 

 

 

 

 

 

 

 

 

 

 

(21,302

)

 

 

 

 

 

 

Fair value gain of long-term investment

 

 

 

 

 

 

 

 

(14,255

)

 

 

(1,994

)

 

 

 

 

 

(17,231

)

 

 

(2,411

)

Adjusted net (loss)/income

 

 

(14,098

)

 

 

1,555

 

 

 

(37,604

)

 

 

(5,260

)

 

 

(50,470

)

 

 

(52,732

)

 

 

(7,379

)

Reconciliation of Net Loss to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(8,583

)

 

 

(14,194

)

 

 

(31,733

)

 

 

(4,439

)

 

 

(42,555

)

 

 

(69,670

)

 

 

(9,748

)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

2,494

 

 

 

2,733

 

 

 

2,858

 

 

 

400

 

 

 

4,455

 

 

 

8,213

 

 

 

1,149

 

Depreciation of property and equipment

 

 

4,599

 

 

 

7,611

 

 

 

7,976

 

 

 

1,116

 

 

 

11,924

 

 

 

21,883

 

 

 

3,062

 

Amortization of intangible assets

 

 

71

 

 

 

638

 

 

 

604

 

 

 

85

 

 

 

125

 

 

 

1,594

 

 

 

223

 

Income tax expense/(benefit)

 

 

 

 

 

 

 

 

162

 

 

 

23

 

 

 

(5

)

 

 

162

 

 

 

23

 

EBITDA

 

 

(1,419

)

 

 

(3,212

)

 

 

(20,133

)

 

 

(2,815

)

 

 

(26,056

)

 

 

(37,818

)

 

 

(5,291

)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

 

6,493

 

 

 

15,749

 

 

 

8,384

 

 

 

1,173

 

 

 

13,387

 

 

 

34,169

 

 

 

4,780

 

Change in fair value of derivative liability /asset

 

 

(12,008

)

 

 

 

 

 

 

 

 

 

 

 

(21,302

)

 

 

 

 

 

 

Fair value gain of long-term investment

 

 

 

 

 

 

 

 

(14,255

)

 

 

(1,994

)

 

 

 

 

 

(17,231

)

 

 

(2,411

)

Adjusted EBITDA

 

 

(6,934

)

 

 

12,537

 

 

 

(26,004

)

 

 

(3,636

)

 

 

(33,971

)

 

 

(20,880

)

 

 

(2,922

)

 

5