Agora, Inc(NASDAQ:API)

Agora, Inc. provides Real-Time Engagement Platform-as-a-Service (RTE-PaaS) in the People's Republic of China, the United States, and internationally. Its RTE-PaaS offers developers with software tools to embed real-time video, voice, and messaging functionalities into applications. The company's ent...
Website: http://www.agora.io
Founded: 2013
IPO Price: $20 (Jun 26, 2020)
Full Time Employees: 447
CEO / Co-Founder: Tony Zhao
Sector: Technology
Industry: Software-Application
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-11-20 | 2025-08-19 | 2025-05-28 | 2025-02-25 | 2024-12-31 | 2024-11-26 | 2024-08-20 | 2024-05-23 | 2024-02-27 | 2023-12-31 | 2023-11-22 | 2023-08-22 | 2023-05-31 | 2023-02-28 | 2022-12-31 | 2022-08-16 | 2022-05-24 | 2022-02-23 | 2021-12-31 | 2021-11-16 | 2021-08-09 | 2021-05-31 | 2021-02-28 | 2020-12-31 | 2020-11-17 | 2020-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
real-time engagement service revenues | 34,783,000 | 33,716,000 | 32,673,000 | 127,624,000 | 30,356,000 | 33,138,000 | 32,222,000 | 32,300,000 | 32,300,000 | 32,718,000 | 32,979,000 | 35,101,000 | 152,886,000 | 39,203,000 | 37,057,000 | 159,943,000 | -122,074,057 | 42,390,000 | 40,357,000 | 39,487,000 | 131,149,000 | 30,620,000 | 33,672,000 | |||
real-time engagement on-premise solution and other revenues | 591,000 | 543,000 | 596,000 | 5,632,000 | 1,217,000 | 1,071,000 | 799,000 | 3,741,000 | ||||||||||||||||||
total revenues | 35,374,000 | 34,259,000 | 33,269,000 | 133,256,000 | 31,573,000 | 34,209,000 | 33,021,000 | 36,041,000 | 36,041,000 | 35,016,000 | 34,038,000 | 36,443,000 | 160,670,000 | 40,979,000 | 38,585,000 | 167,982,000 | -127,428,018 | 45,038,000 | 42,333,000 | 40,225,000 | 133,564,000 | 30,847,000 | 33,904,000 | |||
yoy | 8.51% | -2.75% | 303.55% | -12.40% | -2.30% | -2.99% | -1.10% | -77.57% | -16.94% | -5.55% | -4.35% | -9.01% | -8.85% | 317.61% | -195.41% | 37.24% | 18.64% | |||||||||
qoq | 3.25% | 2.98% | -75.03% | -7.71% | 3.60% | -8.38% | 0.00% | 2.93% | 2.87% | -6.60% | -77.32% | 6.20% | -77.03% | -231.83% | -382.93% | 6.39% | 5.24% | -69.88% | -9.02% | |||||||
cost of revenues | 12,042,000 | 11,389,000 | 10,635,000 | 47,809,000 | 10,524,000 | 12,983,000 | 12,797,000 | 13,370,000 | -90,756,000 | 12,594,000 | 12,502,000 | 13,597,000 | 61,247,000 | 14,370,000 | 14,511,000 | 63,975,000 | -49,079,975 | 15,689,000 | 16,474,000 | 16,853,000 | 47,199,000 | 11,583,000 | 11,377,000 | |||
gross profit | 23,332,000 | 22,870,000 | 22,634,000 | 85,447,000 | 21,049,000 | 21,226,000 | 20,224,000 | 22,671,000 | 22,671,000 | 22,422,000 | 21,536,000 | 22,846,000 | 99,423,000 | 26,609,000 | 24,074,000 | 104,007,000 | -78,475,993 | 29,349,000 | 25,859,000 | 23,372,000 | 86,365,000 | 19,264,000 | 22,527,000 | |||
yoy | 8.65% | 6.63% | 322.50% | -7.15% | -5.33% | -6.09% | -0.77% | -77.20% | -19.06% | -5.10% | -4.41% | -9.34% | -6.90% | 345.01% | -190.87% | 34.23% | 3.75% | |||||||||
qoq | 2.02% | 1.04% | -73.51% | -0.83% | 4.95% | -10.79% | 0.00% | 1.11% | 4.11% | -5.73% | -77.02% | 10.53% | -76.85% | -232.53% | -367.39% | 13.50% | 10.64% | -72.94% | -14.48% | |||||||
gross margin % | 65.96% | 66.76% | 68.03% | 64.12% | NaN% | 66.67% | 62.05% | 61.25% | 62.90% | 62.90% | 64.03% | 63.27% | 62.69% | 61.88% | NaN% | 64.93% | 62.39% | 61.92% | 61.58% | 65.16% | 61.08% | 58.10% | 64.66% | NaN% | 62.45% | 66.44% |
operating expenses: | ||||||||||||||||||||||||||
research and development | 13,817,000 | 13,976,000 | 14,018,000 | 80,344,000 | 29,271,000 | 18,141,000 | 18,139,000 | 16,310,000 | 15,339,000 | 20,040,000 | 20,285,000 | 21,031,000 | 114,502,000 | 32,442,000 | 31,034,000 | 110,666,000 | 20,471,750 | 29,668,000 | 27,003,000 | 25,216,000 | 49,494,000 | 12,449,000 | 10,919,000 | |||
sales and marketing | 6,473,000 | 6,521,000 | 6,235,000 | 27,220,000 | 6,860,000 | 6,270,000 | 6,814,000 | 7,055,000 | 6,725,750 | 7,789,000 | 8,638,000 | 10,476,000 | 53,769,000 | 13,117,000 | 13,856,000 | 46,276,000 | 8,119,500 | 12,734,000 | 11,009,000 | 8,735,000 | 25,724,000 | 6,372,000 | 5,913,000 | |||
general and administrative | 5,029,000 | 6,039,000 | 6,238,000 | 32,772,000 | 9,741,000 | 8,228,000 | 8,380,000 | 7,876,000 | 6,775,000 | 9,070,000 | 9,221,000 | 8,809,000 | 38,671,000 | 8,952,000 | 9,230,000 | 30,326,000 | 5,247,000 | 7,996,000 | 7,271,000 | 5,721,000 | 18,010,000 | 4,401,000 | 3,396,000 | |||
total operating expenses | 25,319,000 | 26,536,000 | 26,491,000 | 140,336,000 | 45,872,000 | 32,639,000 | 33,333,000 | 31,241,000 | -261,959,000 | 36,899,000 | 38,144,000 | 40,316,000 | 206,942,000 | 54,511,000 | 54,120,000 | 187,268,000 | -135,540,268 | 50,398,000 | 45,283,000 | 39,672,000 | 93,228,000 | 23,222,000 | 20,228,000 | |||
other operating income | 377,000 | 548,000 | 154,000 | 1,578,000 | 134,000 | 304,000 | 476,000 | 214,000 | 214,000 | 620,000 | 399,000 | 496,000 | 3,697,000 | 190,000 | 1,038,000 | 2,568,000 | -837,432 | 210,000 | 342,000 | 288,000 | 1,672,000 | 181,000 | 770,000 | |||
income from operations | -1,610,000 | -3,118,000 | -3,703,000 | -53,311,000 | -24,689,000 | -11,109,000 | -12,633,000 | -8,356,000 | -8,356,000 | -13,857,000 | -48,137,000 | -16,974,000 | -103,822,000 | -27,712,000 | -29,008,000 | -80,693,000 | 55,852,307 | -20,839,000 | -19,082,000 | -16,012,000 | -5,191,000 | -3,777,000 | 3,069,000 | |||
yoy | -87.37% | -66.67% | 322.00% | 195.46% | -19.83% | -73.76% | -50.77% | -91.95% | 73.70% | -41.49% | 28.66% | 32.98% | 52.02% | 403.95% | -1175.95% | 405.22% | -621.73% | |||||||||
qoq | -48.36% | -15.80% | -93.05% | 122.24% | -12.06% | 51.18% | 0.00% | -39.70% | -71.21% | 183.59% | -83.65% | -4.47% | -64.05% | -244.48% | -368.02% | 9.21% | 19.17% | 208.46% | -223.07% | |||||||
operating margin % | -4.55% | -9.10% | -11.13% | -40.01% | NaN% | -78.20% | -32.47% | -38.26% | -23.18% | -23.18% | -39.57% | -141.42% | -46.58% | -64.62% | NaN% | -67.62% | -75.18% | -48.04% | -43.83% | -46.27% | -45.08% | -39.81% | -3.89% | NaN% | -12.24% | 9.05% |
exchange gain | 576,000 | 85,000 | 71,000 | 168,000 | 43,000 | 110,000 | -45,000 | 40,000 | 40,000 | 20,000 | 117,000 | -5,021,000 | -5,297,000 | 266,000 | 557,000 | 676,000 | -65,000 | -34,000 | 7,000 | |||||||
interest income | 3,852,000 | 3,706,000 | 3,635,000 | 16,941,000 | 3,924,000 | 4,586,000 | 4,734,000 | 4,810,000 | 4,830,000 | 4,850,000 | 4,750,000 | 4,406,000 | 9,636,000 | 2,142,000 | 1,836,000 | 8,353,000 | -6,271,647 | 2,154,000 | 120,000 | |||||||
interest expense | -16,000 | -253,000 | -86,000 | -105,000 | -60,000 | |||||||||||||||||||||
investment income | -348,000 | 797,000 | 689,000 | -3,328,000 | 839,000 | -88,000 | ||||||||||||||||||||
income before income taxes | 2,454,000 | 1,469,000 | 687,000 | -38,990,000 | -19,969,000 | -9,355,000 | -10,039,000 | -2,436,000 | -2,436,000 | -22,343,000 | -45,108,000 | -16,879,000 | -119,961,000 | -30,955,000 | -26,906,000 | -71,845,000 | 50,756,156 | -21,188,000 | -14,969,000 | -14,670,000 | -2,552,000 | -2,851,000 | 3,196,000 | |||
income taxes | -107,000 | -43,000 | -42,000 | -258,000 | -99,000 | -99,000 | -164,000 | -169,000 | 10,000 | -663,000 | -255,000 | 3,000 | -840,000 | 352,160 | 93,000 | -425,000 | -21,000 | -562,000 | -74,000 | -190,000 | ||||||
income from equity in affiliates | 394,000 | 36,000 | ||||||||||||||||||||||||
net income | 2,741,000 | 1,462,000 | 407,000 | -42,727,000 | -24,180,000 | -9,242,000 | -9,463,000 | -2,611,000 | -21,152,000 | -22,513,000 | -45,293,000 | -16,802,000 | -120,380,000 | -30,678,000 | -26,944,000 | -72,356,000 | 51,108,645 | -21,095,000 | -15,394,000 | -14,691,000 | -3,114,000 | -2,925,000 | 3,006,000 | |||
yoy | -106.05% | -104.40% | 351.52% | 14.32% | -58.95% | -79.11% | -84.46% | -82.43% | 47.64% | -37.64% | 66.37% | 45.43% | 75.03% | 392.52% | -1741.25% | 426.29% | -588.72% | |||||||||
qoq | 87.48% | 259.21% | -100.95% | 161.63% | -2.34% | 262.43% | -87.66% | -6.05% | -50.29% | 169.57% | -86.04% | 13.86% | -62.76% | -241.57% | -342.28% | 37.03% | 4.79% | 371.77% | -197.31% | |||||||
net income margin % | 7.75% | 4.27% | 1.22% | -32.06% | NaN% | -76.58% | -27.02% | -28.66% | -7.24% | -58.69% | -64.29% | -133.07% | -46.10% | -74.92% | NaN% | -74.86% | -69.83% | -43.07% | -40.11% | -46.84% | -36.36% | -36.52% | -2.33% | NaN% | -9.48% | 8.87% |
net income attributable to ordinary shareholders | 2,741,000 | 1,462,000 | 407,000 | -42,727,000 | ||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||
foreign currency translation adjustments | 1,615,000 | 343,000 | -669,000 | -2,231,000 | 3,197,000 | -738,000 | -340,000 | 2,678,000 | 2,679,000 | 1,164,000 | -9,430,000 | 2,169,000 | -9,856,000 | -1,832,000 | 2,000 | 1,307,000 | -880,693 | 493,000 | 513,000 | -124,000 | 2,930,000 | 1,587,000 | 31,000 | |||
total comprehensive income attributable to ordinary shareholders | 4,356,000 | 1,805,000 | -44,958,000 | 67,000 | ||||||||||||||||||||||
net income per ads attributable to ordinary shareholders, basic and diluted | 4 | -460 | ||||||||||||||||||||||||
basic | 30 | 20 | ||||||||||||||||||||||||
diluted | 30 | 10 | ||||||||||||||||||||||||
weighted-average shares used for eps calculation | 371,733,050,000 | 373,103,149,000 | 372,186,672,000 | 379,033,868,000 | 389,359,207,000 | 402,116,231,000 | 424,016,857,000 | 446,367,671,000 | 440,864,190,000 | 443,732,607,000 | 441,449,908,000 | 268,849,967,000 | 407,297,929,000 | 137,167,618,000 | ||||||||||||
basic | 365,742,857,000 | 370,332,857,000 | 377,173,029,000 | 373,122,317,000 | ||||||||||||||||||||||
diluted | 395,328,829,000 | 392,602,913,000 | 406,087,244,000 | 373,122,317,000 | ||||||||||||||||||||||
share-based compensation expenses included in: | ||||||||||||||||||||||||||
research and development expenses | 744,000 | 978,000 | 1,359,000 | 10,776,000 | 2,065,000 | 3,045,000 | 2,027,000 | -88,334,000 | 3,769,000 | 3,356,000 | 18,055,000 | 4,839,000 | 5,353,000 | 19,737,000 | 5,420,000 | 3,760,000 | 5,312,000 | 894,000 | ||||||||
sales and marketing expenses | 227,000 | 210,000 | 214,000 | 241,000 | 294,000 | 303,000 | 440,000 | -37,663,000 | 800,000 | 1,172,000 | 6,140,000 | 1,859,000 | 1,947,000 | 4,843,000 | 1,321,000 | 956,000 | 2,061,000 | 434,000 | ||||||||
general and administrative expenses | 288,000 | 314,000 | 328,000 | 2,599,000 | 748,000 | 985,000 | 1,197,000 | -40,929,000 | 1,945,000 | 2,077,000 | 7,262,000 | 1,986,000 | 1,835,000 | 6,022,000 | 1,612,000 | 1,226,000 | 4,244,000 | 1,117,000 | ||||||||
(losses) income from equity in affiliates | -238,000 | -4,211,000 | ||||||||||||||||||||||||
other comprehensive loss: | ||||||||||||||||||||||||||
total comprehensive loss attributable to ordinary shareholders | -262,000 | -20,983,000 | -9,980,000 | -9,803,000 | -22,330,000 | -21,349,000 | -54,723,000 | -13,248,000 | -131,522,000 | -32,939,000 | -27,039,000 | -71,148,000 | -12,536,750 | -20,537,000 | -14,794,000 | -14,815,000 | -200,365,000 | -1,338,000 | -157,781,000 | |||||||
net income per ads attributable to ordinary shareholders, basic and diluted | 4 | -460 | ||||||||||||||||||||||||
impairment of goodwill | -31,928,000 | -11,941,000 | ||||||||||||||||||||||||
losses from extinguishment of convertible note | ||||||||||||||||||||||||||
other income | 793,000 | 1,099,000 | 1,099,000 | 550,000 | 1,597,000 | |||||||||||||||||||||
losses from equity in affiliates | -3,479,000 | |||||||||||||||||||||||||
gain on available-for-sale debt securities | 346,250 | 1,385,000 | ||||||||||||||||||||||||
net loss attributable to ordinary shareholders | -24,180,000 | -9,242,000 | -9,463,000 | -2,611,000 | -21,152,000 | -22,513,000 | -45,293,000 | -16,802,000 | -120,380,000 | -30,678,000 | -26,944,000 | -72,356,000 | -12,795,250 | -21,095,000 | -15,394,000 | -14,691,000 | -203,295,000 | -2,925,000 | -157,812,000 | |||||||
net loss per ads attributable to ordinary shareholders, basic and diluted | -260 | -100 | -100 | -30 | -210 | -230 | -450 | -160 | -1,080 | -270 | -240 | -660 | -117.5 | -190 | -140 | -140 | -3,020 | -30 | ||||||||
weighted-average shares used for eps calculation | 371,733,050,000 | 373,103,149,000 | 372,186,672,000 | 379,033,868,000 | 389,359,207,000 | 402,116,231,000 | 424,016,857,000 | 446,367,671,000 | 440,864,190,000 | 443,732,607,000 | 441,449,908,000 | 268,849,967,000 | 407,297,929,000 | 137,167,618,000 | ||||||||||||
investment loss | -2,837,000 | -2,035,000 | -29,000 | 1,201,000 | -13,356,000 | -1,943,000 | -4,428,000 | -8,813,000 | -1,659,000 | 965,341 | -2,314,000 | |||||||||||||||
equity in income of affiliates | 122,000 | 716,000 | -76,000 | -76,000 | -16,000 | 67,000 | 244,000 | 532,000 | 329,000 | |||||||||||||||||
income tax (expenses) benefits | -140,000 | |||||||||||||||||||||||||
other revenues | 3,741,000 | 2,298,000 | 1,059,000 | 1,342,000 | 7,784,000 | 1,776,000 | 1,528,000 | 8,039,000 | -5,353,961 | 2,648,000 | 1,976,000 | 738,000 | 2,415,000 | 227,000 | 232,000 | |||||||||||
exchange loss | -328,000 | -52,000 | -189,000 | -695,000 | ||||||||||||||||||||||
unrealized loss on available-for-sale debt securities | -1,286,000 | -97,000 | -99,000 | |||||||||||||||||||||||
unrealized gain on available-for-sale debt securities | -429,000 | 38,000 | 65,000 | 87,000 | ||||||||||||||||||||||
weighted-average shares outstanding used in computing net loss per ads attributable to ordinary shareholders, basic and diluted | 446,614,083,000 | 451,058,043,000 | 431,636,717,000 | |||||||||||||||||||||||
equity in loss of affiliates | -41,000 | |||||||||||||||||||||||||
less: cumulative undeclared dividends on convertible redeemable preferred shares | -6,715,000 | -3,316,000 | ||||||||||||||||||||||||
less: accretion on convertible redeemable preferred shares to redemption value | -193,466,000 | -157,502,000 | ||||||||||||||||||||||||
share-based compensation expenses* included in: | ||||||||||||||||||||||||||
interest and investment income | 3,437,000 | 2,037,000 | 2,704,000 | 960,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-11-20 | 2025-09-30 | 2025-08-19 | 2025-06-30 | 2025-05-28 | 2025-03-31 | 2025-02-25 | 2024-12-31 | 2024-11-26 | 2024-08-20 | 2024-05-23 | 2024-02-27 | 2023-12-31 | 2023-11-22 | 2023-08-22 | 2023-05-31 | 2023-02-28 | 2022-12-31 | 2022-11-22 | 2022-08-16 | 2022-06-30 | 2022-05-24 | 2022-03-31 | 2022-02-23 | 2021-12-31 | 2021-11-16 | 2021-09-30 | 2021-08-09 | 2021-06-30 | 2021-05-31 | 2021-03-31 | 2021-02-28 | 2020-12-31 | 2020-11-17 | 2020-09-30 | 2020-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 79,781,000 | 79,781,000 | 40,327,000 | 40,327,000 | 42,611,000 | 42,611,000 | 27,083,000 | 27,083,000 | 32,118,000 | 37,587,000 | 41,902,000 | 36,894,000 | 36,894,000 | 28,297,000 | 37,988,000 | 50,225,000 | 45,673,000 | 45,673 | 30,819,000 | 150,849,000 | 150,849,000 | 230,230,000 | 230,230,000 | 285,668,000 | 285,668 | 219,249,000 | 219,249,000 | 160,460,000 | 160,460,000 | 209,454,000 | 209,454,000 | 111,218,000 | 111,217,606 | 409,782,000 | 409,782,000 | 640,854,000 |
short-term bank deposits | 40,500,000 | 40,500,000 | 35,429,000 | 35,429,000 | 35,077,000 | 35,077,000 | 168,327,000 | 168,327,000 | 161,906,000 | 198,906,000 | 238,008,000 | 86,924,000 | 86,924,000 | 88,000,000 | 116,000,000 | 159,521,000 | ||||||||||||||||||||
short-term financial products issued by banks | 45,000,000 | 45,000,000 | 61,043,000 | 61,043,000 | 65,423,000 | 65,423,000 | 71,464,000 | 71,464,000 | 106,638,000 | 115,118,000 | 94,852,000 | 84,853,000 | 84,853,000 | 55,020,000 | 35,469,000 | 35,173,000 | ||||||||||||||||||||
short-term investments | 4,632,000 | 4,632,000 | 3,032,000 | 3,032,000 | 2,781,000 | 2,781,000 | 2,787,000 | 2,787,000 | 3,066,000 | 2,893,000 | 5,919,000 | 7,983,000 | 7,983,000 | 8,044,000 | 14,291,000 | 15,852,000 | 382,039,000 | 382,039 | 452,587,000 | 490,314,000 | 490,314,000 | 487,279,000 | 487,279,000 | 469,636,000 | 469,636 | 548,190,000 | 548,190,000 | 666,178,000 | 666,178,000 | 667,347,000 | 667,347,000 | 524,220,000 | 524,220,154 | 225,584,000 | 225,584,000 | |
restricted cash | 200,000 | 200,000 | 200,000 | 200,000 | 230,000 | 230,000 | 3,745,000 | 3,745,000 | ||||||||||||||||||||||||||||
accounts receivable | 24,857,000 | 24,857,000 | 26,488,000 | 26,488,000 | 27,199,000 | 27,199,000 | 30,952,000 | 30,952,000 | 37,381,000 | 37,456,000 | 36,843,000 | 34,668,000 | 34,668,000 | 34,795,000 | 32,016,000 | 34,081,000 | 32,803,000 | 32,803 | 33,130,000 | 35,328,000 | 35,328,000 | 29,910,000 | 29,910,000 | 32,619,000 | 32,619 | 35,967,000 | 35,967,000 | 33,382,000 | 33,382,000 | 34,476,000 | 34,476,000 | 27,840,000 | 27,840,149 | 28,921,000 | 28,921,000 | 27,940,000 |
prepayments and other current assets | 14,803,000 | 14,803,000 | 9,899,000 | 9,899,000 | 7,546,000 | 7,546,000 | 22,593,000 | 22,593,000 | 21,087,000 | 21,431,000 | 19,388,000 | 9,059,000 | 9,059,000 | 8,466,000 | 7,819,000 | 9,927,000 | 7,326,000 | 7,326 | 7,639,000 | 41,769,000 | 41,769,000 | 7,817,000 | 7,817,000 | 8,801,000 | 8,801 | 8,406,000 | 8,406,000 | 8,205,000 | 8,205,000 | 8,520,000 | 8,520,000 | 7,459,000 | 7,458,832 | 5,725,000 | 5,725,000 | 4,484,000 |
contract assets | 122,000 | 122,000 | 121,000 | 121,000 | 1,034,000 | 1,034,000 | 1,099,000 | 1,099,000 | 1,127,000 | 1,070,000 | 1,075,000 | 1,048,000 | 1,048,000 | 1,451,000 | 1,357,000 | 1,321,000 | 634,000 | 634 | 1,316,000 | 1,357,000 | 1,357,000 | 1,327,000 | 1,327,000 | 962,000 | 962 | 978,000 | 978,000 | 884,000 | 884,000 | 822,000 | 822,000 | |||||
held-for-sale assets | 831,000 | 831,000 | 831,000 | 831,000 | 17,004,000 | 17,004 | ||||||||||||||||||||||||||||||
total current assets | 210,726,000 | 210,726,000 | 177,370,000 | 177,370,000 | 181,901,000 | 181,901,000 | 328,050,000 | 328,050,000 | 363,323,000 | 414,461,000 | 437,987,000 | 261,429,000 | 261,429,000 | 224,073,000 | 244,940,000 | 306,100,000 | 485,479,000 | 485,479 | 525,491,000 | 719,617,000 | 719,617,000 | 756,563,000 | 756,563,000 | 797,686,000 | 797,686 | 812,790,000 | 812,790,000 | 869,109,000 | 869,109,000 | 920,619,000 | 920,619,000 | 670,737,000 | 670,736,741 | 670,012,000 | 670,012,000 | 673,278,000 |
property and equipment | 3,921,000 | 3,921,000 | 4,231,000 | 4,231,000 | 4,256,000 | 4,256,000 | 4,680,000 | 4,680,000 | 4,238,000 | 4,283,000 | 4,544,000 | 22,708,000 | 22,708,000 | 17,094,000 | 12,965,000 | 12,237,000 | 12,946,000 | 12,946 | 13,616,000 | 15,428,000 | 15,428,000 | 17,911,000 | 17,911,000 | 19,194,000 | 19,194 | 18,954,000 | 18,954,000 | 18,703,000 | 18,703,000 | 18,382,000 | 18,382,000 | 16,754,000 | 16,753,850 | 12,755,000 | 12,755,000 | 11,093,000 |
construction in progress in relation to the headquarters project | 72,745,000 | 72,745,000 | 59,255,000 | 59,255,000 | 45,635,000 | 45,635,000 | 44,486,000 | |||||||||||||||||||||||||||||
operating lease right-of-use assets | 2,574,000 | 2,574,000 | 2,945,000 | 2,945,000 | 3,365,000 | 3,365,000 | 3,866,000 | 3,866,000 | 4,476,000 | 3,238,000 | 3,725,000 | 4,011,000 | 4,011,000 | 4,125,000 | 4,763,000 | 5,281,000 | 2,344,000 | 2,344 | 4,194,000 | 5,191,000 | 5,191,000 | 6,474,000 | 6,474,000 | 7,436,000 | 7,436 | 7,562,000 | 7,562,000 | 6,080,000 | 6,080,000 | 5,789,000 | 5,789,000 | |||||
intangible assets | 222,000 | 222,000 | 352,000 | 352,000 | 481,000 | 481,000 | 611,000 | 611,000 | 741,000 | 872,000 | 1,001,000 | 1,274,000 | 1,274,000 | 1,622,000 | 1,967,000 | 2,314,000 | 2,727,000 | 2,727 | 4,947,000 | 5,532,000 | 5,532,000 | 6,119,000 | 6,119,000 | 6,697,000 | 6,697 | 7,252,000 | 7,252,000 | 7,785,000 | 7,785,000 | 8,320,000 | 8,320,000 | 209,000 | 209,277 | |||
long-term bank deposits | 189,001,000 | 189,001,000 | 188,501,000 | 188,501,000 | 189,501,000 | 189,501,000 | 35,500,000 | 35,500,000 | 20,500,000 | 10,000,000 | 143,127,000 | 143,127,000 | 143,127,000 | 143,127,000 | 112,606,000 | |||||||||||||||||||||
long-term financial products issued by banks | 20,000,000 | 20,000,000 | 52,000,000 | 52,000,000 | 55,400,000 | 55,400,000 | 61,400,000 | 61,400,000 | 41,400,000 | 9,400,000 | 6,000,000 | 20,000,000 | 20,000,000 | 59,000,000 | 59,000,000 | 59,000,000 | ||||||||||||||||||||
long-term investments | 29,405,000 | 29,405,000 | 31,542,000 | 31,542,000 | 40,483,000 | 40,483,000 | 40,710,000 | 40,710,000 | 41,012,000 | 44,560,000 | 44,596,000 | 43,893,000 | 43,893,000 | 43,898,000 | 50,180,000 | 51,051,000 | 94,159,000 | 94,159 | 63,388,000 | 70,857,000 | 70,857,000 | 67,882,000 | 67,882,000 | 53,925,000 | 53,925 | 53,396,000 | 53,396,000 | 26,532,000 | 26,532,000 | |||||||
land use right | 160,704,000 | 160,704,000 | 160,364,000 | 160,364,000 | 160,775,000 | 160,775,000 | 161,395,000 | 161,395,000 | 166,434,000 | 164,501,000 | 166,097,000 | 167,246,000 | 167,246,000 | 165,833,000 | 165,621,000 | 175,043,000 | ||||||||||||||||||||
other non-current assets | 20,806,000 | 20,806,000 | 21,053,000 | 21,053,000 | 21,962,000 | 21,962,000 | 18,956,000 | 18,956,000 | 13,943,000 | 7,577,000 | 7,084,000 | 10,907,000 | 10,907,000 | 7,902,000 | 5,816,000 | 3,750,000 | 2,888,000 | 2,888 | 167,960,000 | 4,953,000 | 4,953,000 | 5,271,000 | 5,271,000 | 3,919,000 | 3,919 | 2,529,000 | 2,529,000 | 2,257,000 | 2,257,000 | 1,175,000 | 1,175,000 | 1,604,000 | 1,603,937 | 1,036,000 | 1,036,000 | 492,000 |
total assets | 710,104,000 | 710,104,000 | 697,613,000 | 697,613,000 | 703,759,000 | 703,759,000 | 699,654,000 | 699,654,000 | 691,496,000 | 679,326,000 | 690,454,000 | 674,595,000 | 674,595,000 | 666,674,000 | 688,379,000 | 759,310,000 | 800,715,000 | 800,715 | 835,738,000 | 877,720,000 | 877,720,000 | 916,362,000 | 916,362,000 | 944,999,000 | 944,999 | 959,139,000 | 959,139,000 | 987,124,000 | 987,124,000 | 1,010,934,000 | 1,010,934,000 | 692,904,000 | 692,903,737 | 684,679,000 | 684,679,000 | 685,687,000 |
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||
accounts payable | 10,611,000 | 10,611,000 | 11,988,000 | 11,988,000 | 11,095,000 | 11,095,000 | 12,965,000 | 12,965,000 | 15,196,000 | 17,513,000 | 15,419,000 | 12,996,000 | 12,996,000 | 13,260,000 | 10,537,000 | 11,573,000 | 10,103,000 | 10,103 | 8,551,000 | 7,099,000 | 7,099,000 | 6,436,000 | 6,436,000 | 5,309,000 | 5,309 | 5,059,000 | 5,059,000 | 6,100,000 | 6,100,000 | 10,298,000 | 10,298,000 | 7,721,000 | 7,721,368 | 4,558,000 | 4,558,000 | 5,839,000 |
advances from customers | 7,695,000 | 7,695,000 | 8,117,000 | 8,117,000 | 9,061,000 | 9,061,000 | 8,738,000 | 8,738,000 | 8,155,000 | 8,082,000 | 8,256,000 | 7,765,000 | 7,765,000 | 7,603,000 | 7,463,000 | 8,156,000 | 8,352,000 | 8,352 | 9,027,000 | 8,773,000 | 8,773,000 | 9,201,000 | 9,201,000 | 9,068,000 | 9,068 | 7,934,000 | 7,934,000 | 7,915,000 | 7,915,000 | 7,975,000 | 7,975,000 | 1,339,000 | 1,338,516 | 1,132,000 | 1,132,000 | 957,000 |
taxes payable | 1,182,000 | 1,182,000 | 1,224,000 | 1,224,000 | 1,195,000 | 1,195,000 | 2,210,000 | 2,210,000 | 1,686,000 | 1,553,000 | 1,346,000 | 906,000 | 906,000 | 1,247,000 | 1,209,000 | 938,000 | 1,867,000 | 1,867 | 852,000 | 1,528,000 | 1,528,000 | 1,209,000 | 1,209,000 | 2,435,000 | 2,435 | 1,525,000 | 1,525,000 | 1,698,000 | 1,698,000 | 1,793,000 | 1,793,000 | 2,172,000 | 2,171,280 | 2,792,000 | 2,792,000 | 2,059,000 |
current operating lease liabilities | 1,836,000 | 1,836,000 | 1,669,000 | 1,669,000 | 1,711,000 | 1,711,000 | 1,749,000 | 1,749,000 | 1,924,000 | 2,306,000 | 2,350,000 | 2,447,000 | 2,447,000 | 2,417,000 | 2,220,000 | 2,293,000 | 1,932,000 | 1,932 | 3,278,000 | 3,728,000 | 3,728,000 | 3,748,000 | 3,748,000 | 3,957,000 | 3,957 | 3,378,000 | 3,378,000 | 2,743,000 | 2,743,000 | 2,361,000 | 2,361,000 | |||||
payables for construction costs | 13,283,000 | 13,283,000 | 13,824,000 | 13,824,000 | 5,091,000 | 5,091,000 | ||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | 13,978,000 | 13,978,000 | 13,208,000 | 13,208,000 | 23,662,000 | 23,662,000 | 32,673,000 | 19,839,000 | 32,148,000 | 20,571,000 | 28,484,000 | 32,777,000 | 32,780,000 | 31,460,000 | 31,517,000 | 30,615,000 | 47,008,000 | 47,011 | 41,827,000 | 51,990,000 | 51,990,000 | 52,717,000 | 52,717,000 | 53,034,000 | 53,034 | 56,661,000 | 56,661,000 | 75,263,000 | 75,263,000 | 87,235,000 | 87,235,000 | 25,075,000 | 23,925,523 | 20,123,000 | 20,123,000 | 21,896,000 |
total current liabilities | 48,585,000 | 48,585,000 | 50,030,000 | 50,030,000 | 51,815,000 | 51,815,000 | 58,335,000 | 58,335,000 | 59,109,000 | 50,025,000 | 55,855,000 | 56,891,000 | 56,894,000 | 55,987,000 | 52,946,000 | 53,575,000 | 71,650,000 | 71,653 | 63,535,000 | 73,118,000 | 73,118,000 | 73,311,000 | 73,311,000 | 73,803,000 | 73,803 | 74,557,000 | 74,557,000 | 93,719,000 | 93,719,000 | 109,662,000 | 109,662,000 | 36,307,000 | 36,306,687 | 28,605,000 | 28,605,000 | 30,751,000 |
long-term payable | 5,000 | 5,000 | 3,000 | 3,000 | 2,000 | 2,000 | 1,000 | 3,000 | 3,000 | 7,000 | 15,000 | 53,000 | 55,000 | 546,000 | 517,000 | 517,000 | 540,000 | 540,000 | 495,000 | 838,000 | 838,000 | 571,000 | 571,000 | 335,000 | 335,000 | 82,000 | ||||||||||
long-term operating lease liabilities | 723,000 | 723,000 | 1,055,000 | 1,055,000 | 1,481,000 | 1,481,000 | 1,922,000 | 1,922,000 | 2,429,000 | 799,000 | 1,314,000 | 1,726,000 | 1,726,000 | 1,931,000 | 2,437,000 | 2,871,000 | 340,000 | 340 | 793,000 | 1,475,000 | 1,475,000 | 2,520,000 | 2,520,000 | 3,452,000 | 3,452 | 3,984,000 | 3,984,000 | 3,204,000 | 3,204,000 | 3,158,000 | 3,158,000 | |||||
deferred tax liabilities | 31,000 | 31,000 | 52,000 | 52,000 | 72,000 | 72,000 | 92,000 | 92,000 | 113,000 | 133,000 | 154,000 | 196,000 | 196,000 | 248,000 | 301,000 | 354,000 | 407,000 | 407 | 735,000 | 819,000 | 819,000 | 904,000 | 904,000 | 988,000 | 988 | 1,073,000 | 1,073,000 | 1,157,000 | 1,157,000 | 1,242,000 | 1,242,000 | 52,000 | 52,319 | |||
long-term borrowings in relation to the headquarters project | 73,703,000 | 73,703,000 | 60,838,000 | 60,838,000 | 57,158,000 | 57,158,000 | 46,469,000 | |||||||||||||||||||||||||||||
advance in relation to the headquarters project | 20,409,000 | 20,409,000 | 20,258,000 | 20,258,000 | 20,203,000 | 20,203,000 | 20,174,000 | 20,174,000 | ||||||||||||||||||||||||||||
total liabilities | 143,456,000 | 143,456,000 | 132,236,000 | 132,236,000 | 130,731,000 | 130,731,000 | 126,993,000 | 126,993,000 | 114,956,000 | 92,263,000 | 94,497,000 | 69,843,000 | 69,846,000 | 58,173,000 | 55,699,000 | 56,853,000 | 72,452,000 | 72,455 | 65,609,000 | 75,929,000 | 75,929,000 | 77,275,000 | 77,275,000 | 78,738,000 | 78,738 | 80,452,000 | 80,452,000 | 98,651,000 | 98,651,000 | 114,397,000 | 114,397,000 | 36,441,000 | 36,440,575 | 28,605,000 | 28,605,000 | 30,751,000 |
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||
class a ordinary shares | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | 39 | 38,000 | 38,000 | 38,000 | 37,000 | 37,000 | 37,000 | 37,000 | 37,000 | 36,000 | 36,000 | 33,000 | 33,000 | 33,000 | 33,000 | |||||||||||||
class b ordinary shares | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | |||||||||||||
additional paid-in-capital | 1,145,259,000 | 1,145,259,000 | 1,144,702,000 | 1,144,238,000 | 1,138,346,000 | 1,135,232,000 | 1,141,597,000 | 1,134,704,000 | 1,134,704 | 1,126,441,000 | 1,114,635,000 | 1,114,635,000 | 1,099,369,000 | 1,090,794,000 | 1,090,794,000 | 1,080,043,000 | 1,080,043,000 | 1,073,315,000 | 1,073,315,000 | 818,428,000 | 813,670,000 | 813,670,000 | 811,194,000 | |||||||||||||
treasury shares, at cost | -85,673,000 | -85,673,000 | -82,031,000 | -69,956,000 | -61,267,000 | -23,221,000 | -19,760,000 | -19,760,000 | ||||||||||||||||||||||||||||
accumulated other comprehensive loss | -10,967,000 | -10,967,000 | -12,582,000 | -12,257,000 | -10,027,000 | -13,869,000 | -4,439,000 | -7,994,000 | 3,149,000 | 1,941,000 | 128,000 | 128,000 | -1,459,000 | |||||||||||||||||||||||
accumulated deficit | -482,018,000 | -482,018,000 | -486,628,000 | -443,901,000 | -418,774,000 | -373,481,000 | -356,679,000 | -356,682 | -321,621,000 | -293,922,000 | -293,922,000 | -236,302,000 | -215,127,000 | -215,127,000 | -194,032,000 | -194,032,000 | -178,639,000 | -178,639,000 | -163,947,000 | -157,765,000 | -157,765,000 | -154,840,000 | ||||||||||||||
construction in progress for the headquarters project | 44,486,000 | 35,429,000 | 20,434,000 | 19,420,000 | ||||||||||||||||||||||||||||||||
long-term borrowings for the headquarters project | 46,469,000 | 33,762,000 | ||||||||||||||||||||||||||||||||||
other non-current liabilities | 1,000 | 19,543,000 | 19,217,000 | 19,301,000 | ||||||||||||||||||||||||||||||||
non-current assets: | ||||||||||||||||||||||||||||||||||||
total non-current assets | 371,604,000 | 413,166,000 | 315,236 | 147,313 | 22,166,996 | |||||||||||||||||||||||||||||||
payables for construction cost | 12,834,000 | |||||||||||||||||||||||||||||||||||
non-current liabilities: | ||||||||||||||||||||||||||||||||||||
total non-current liabilities | 68,658,000 | 12,952,000 | 802 | 4,935 | 133,888 | |||||||||||||||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||||||||||||||||
treasury shares at cost | -72,739,000 | -79,716,000 | -41,815,000 | -41,815 | ||||||||||||||||||||||||||||||||
total shareholders’ equity | 572,661,000 | 604,749,000 | 632,680,000 | 702,457,000 | 728,263,000 | 728,260 | 770,129,000 | |||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 699,654,000 | 674,595,000 | 688,379,000 | 759,310,000 | 800,715,000 | 800,715 | 835,738,000 | 877,720,000 | 877,720,000 | 944,999,000 | 959,139,000 | 959,139,000 | 987,124,000 | 987,124,000 | 1,010,934,000 | 1,010,934,000 | ||||||||||||||||||||
long-term borrowings | 22,089,000 | 17,870,000 | 11,027,000 | 11,027,000 | ||||||||||||||||||||||||||||||||
goodwill | 31,928,000 | 31,928,000 | 31,928 | 56,142,000 | 56,142,000 | 56,142,000 | 56,142,000 | 56,142,000 | 56,142,000 | 56,142 | 56,142,000 | 56,142,000 | 56,142,000 | 56,142,000 | 56,142,000 | 56,142,000 | 3,089,000 | 3,089,432 | ||||||||||||||||||
prepayment for land use right | 168,244,000 | 168,244 | ||||||||||||||||||||||||||||||||||
held-for-sale liabilities | 2,388,000 | 2,388 | ||||||||||||||||||||||||||||||||||
long term payable | 3,000 | 55 | 495 | 81,569 | ||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -7,994 | -11,516,000 | 792,000 | 792,000 | 2,975,000 | 2,975,000 | 2,417,000 | 2,417,000 | 1,817,000 | 1,817,000 | ||||||||||||||||||||||||||
liabilities and shareholders' equity | ||||||||||||||||||||||||||||||||||||
shareholders' equity: | ||||||||||||||||||||||||||||||||||||
total shareholders' equity | 801,791,000 | 801,791,000 | 866,261,000 | 878,687,000 | 878,687,000 | 888,473,000 | 888,473,000 | 896,537,000 | 896,537,000 | 656,463,000 | 656,074,000 | 656,074,000 | 654,936,000 | |||||||||||||||||||||||
deferred tax assets | 514,000 | 514,000 | 516,000 | 516,000 | 507,000 | 507,000 | 511,000 | 510,500 | 876,000 | 876,000 | 824,000 | |||||||||||||||||||||||||
amounts due to a related party | 1,150,000 | |||||||||||||||||||||||||||||||||||
liabilities, mezzanine equity and shareholders' equity | ||||||||||||||||||||||||||||||||||||
mezzanine equity | ||||||||||||||||||||||||||||||||||||
shareholders' equity | ||||||||||||||||||||||||||||||||||||
ordinary shares | ||||||||||||||||||||||||||||||||||||
total liabilities, mezzanine equity and shareholders’ equity | 692,904,000 | 684,679,000 | 684,679,000 | 685,687,000 | ||||||||||||||||||||||||||||||||
liabilities, mezzanine equity and shareholders’ equity |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-11-20 | 2025-08-19 | 2025-05-28 | 2024-11-26 | 2024-08-20 | 2024-05-23 | 2023-12-31 | 2023-08-22 | 2023-05-31 | 2022-11-22 | 2022-08-16 | 2022-05-24 | 2021-12-31 | 2021-08-09 | 2021-05-31 | 2020-11-17 | 2020-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||
net income | 2,741,000 | 1,462,000 | 407,000 | -15,394,000 | -14,691,000 | -2,925,000 | 3,006,000 | ||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||
share-based compensation expenses | 1,274,000 | 1,531,000 | 1,948,000 | 13,647,000 | 3,159,000 | 4,434,000 | 6,835,000 | 7,424,000 | |||||||||
allowance for current expected credit losses | 851,000 | 1,332,000 | 1,684,000 | 2,415,000 | 2,557,000 | 2,291,000 | 1,947,000 | 1,554,000 | 788,000 | 1,637,000 | 1,272,000 | ||||||
depreciation of property and equipment | 477,000 | 525,000 | 592,000 | 788,000 | 930,000 | 1,008,000 | 1,908,000 | 2,214,000 | 2,334,000 | 2,424,000 | 2,473,000 | -1,985,719 | 2,084,000 | 1,899,000 | 1,196,000 | 1,005,000 | |
amortization of intangible assets | 130,000 | 130,000 | 130,000 | 131,000 | 129,000 | 273,000 | 345,000 | 346,000 | 576,000 | 577,000 | 579,000 | -572,067 | 574,000 | 207,000 | |||
amortization of land use right | 855,000 | 848,000 | 849,000 | 856,000 | 858,000 | 858,000 | 869,000 | 593,000 | |||||||||
deferred tax expense | -20,000 | -20,000 | -20,000 | -42,000 | -53,000 | -53,000 | -84,000 | -84,000 | -84,000 | 84,238 | -84,000 | -30,000 | |||||
amortization of right-of-use asset and interest on lease liabilities | 527,000 | 540,000 | 538,000 | 687,000 | 688,000 | 660,000 | 704,000 | 810,000 | 1,013,000 | 1,034,000 | 1,077,000 | -981,276 | 947,000 | 795,000 | |||
investment loss | 348,000 | -797,000 | -689,000 | -839,000 | 2,837,000 | 2,035,000 | 1,943,000 | 4,428,000 | |||||||||
loss from equity in affiliates | -394,000 | -36,000 | |||||||||||||||
loss on disposal of property and equipment | 2,000 | 2,000 | 1,000 | 17,000 | |||||||||||||
changes in assets and liabilities, net of effect of acquisition: | |||||||||||||||||
accounts receivable | 886,000 | -572,000 | 2,099,000 | -1,627,000 | -3,284,000 | -4,507,000 | -970,000 | -2,383,000 | 155,000 | -8,247,000 | 1,547,000 | 2,689,487 | 1,603,000 | -6,433,000 | 3,320,000 | ||
contract assets | 912,000 | 66,000 | -38,000 | -29,000 | -104,000 | -752,000 | -34,000 | -104,000 | -360,000 | 96,760 | -48,000 | -128,000 | |||||
prepayments and other current assets | -4,951,000 | 474,000 | 14,817,000 | 347,000 | -2,118,000 | -10,358,000 | -817,000 | 468,000 | -163,000 | -728,000 | 885,000 | 343,093 | 249,000 | -802,000 | -1,084,000 | -980,000 | |
other non-current assets | -905,000 | -2,209,000 | -1,215,000 | -472,000 | -106,000 | 7,246,000 | -2,208,000 | -848,000 | 3,142,000 | 742,000 | -772,000 | 343,872 | -105,000 | 150,000 | -601,000 | -17,000 | |
accounts payable | -1,255,000 | 710,000 | -1,520,000 | -2,531,000 | 2,125,000 | 2,448,000 | -393,000 | 1,379,000 | 2,088,000 | 761,000 | 1,182,000 | 1,610,266 | -4,328,000 | 4,463,000 | -661,000 | -3,236,000 | |
advances from customers | -468,000 | -959,000 | 313,000 | -41,000 | -144,000 | 501,000 | -364,000 | -295,000 | 671,000 | 17,000 | 96,000 | -48,122 | -194,000 | 24,000 | 138,000 | 184,000 | |
taxes payable | -48,000 | 27,000 | -1,018,000 | 107,000 | 213,000 | 441,000 | 322,000 | -1,155,000 | -631,000 | 354,000 | -1,232,000 | 167,155 | -125,000 | -440,000 | 664,000 | -631,000 | |
operating lease liabilities | -340,000 | -587,000 | -572,000 | -677,000 | -759,000 | -883,000 | -692,000 | -853,000 | -1,148,000 | -817,000 | -1,370,000 | 1,146,005 | -796,000 | -1,027,000 | |||
deferred income | 63,000 | 111,000 | 256,000 | 63,000 | -257,000 | -160,000 | 145,000 | -185,102 | |||||||||
accrued expenses and other liabilities | 958,000 | -3,665,000 | -1,182,000 | 2,357,000 | -5,441,000 | -2,485,000 | -1,091,000 | -4,789,000 | 1,827,000 | 849,000 | -3,498,000 | 901,061 | 90,000 | 7,246,000 | |||
net cash from operating activities | 731,000 | -352,000 | 17,577,000 | -4,622,000 | -7,555,000 | -6,487,000 | -5,330,000 | -8,928,000 | -8,833,000 | -23,797,000 | -15,861,000 | -2,742,000 | |||||
capital expenditures | -413,000 | -317,000 | -555,000 | -1,333,000 | -377,000 | -587,000 | -265,000 | -185,000 | -1,085,000 | -450,000 | -1,172,000 | -5,233,000 | |||||
free cash flows | 318,000 | -669,000 | 17,022,000 | -5,955,000 | -7,932,000 | -7,074,000 | -5,595,000 | -9,113,000 | -9,918,000 | -24,247,000 | -17,033,000 | -7,975,000 | |||||
cash flows from investing activities: | |||||||||||||||||
purchase of property and equipment | -413,000 | -317,000 | -555,000 | -1,333,000 | -377,000 | -587,000 | -265,000 | -185,000 | -1,085,000 | -450,000 | -1,172,000 | 1,625,789 | -3,209,000 | -5,233,000 | -3,210,000 | -3,825,000 | |
purchase of short-term bank deposits | -15,422,000 | -10,429,000 | -25,077,000 | -12,000,000 | -31,100,000 | -129,521,000 | |||||||||||
purchase of short-term financial products issued by banks | -50,000,000 | -5,070,000 | -10,279,000 | -50,300,000 | -20,091,000 | -369,000 | -10,005,000 | ||||||||||
proceeds from maturity of short-term bank deposits | 20,854,000 | 20,077,000 | 158,327,000 | 37,000,000 | 51,098,000 | 23,143,000 | 43,521,000 | 304,537,000 | |||||||||
proceeds from maturity of short-term financial products issued by banks | 98,353,000 | 13,429,000 | 23,013,000 | 59,482,000 | 10,029,000 | 8,310,000 | |||||||||||
proceeds from sales of short-term investments | 240,000 | ||||||||||||||||
proceeds from dividends of short-term investments | 110,000 | ||||||||||||||||
purchase of long-term bank deposits | -11,000,000 | -9,000,000 | -154,001,000 | -10,500,000 | -10,000,000 | -30,521,000 | -112,606,000 | ||||||||||
purchase of long-term financial products issued by banks | -32,000,000 | -3,400,000 | -6,000,000 | -20,000,000 | |||||||||||||
purchase of long-term investments | -562,000 | -15,000 | -13,930,000 | ||||||||||||||
purchase of construction in progress for the headquarters project | -12,295,000 | -3,472,000 | -10,281,000 | -4,199,000 | -6,778,000 | -440,000 | -2,047,000 | ||||||||||
disposal of property and equipment | 3,000 | 4,000 | 26,000 | 49,000 | 7,000 | 8,000 | 43,000 | ||||||||||
cash received from disposal of long-term investments | 28,000 | 127,000 | |||||||||||||||
refundable deposit received in relation to disposal of subsidiaries | 4,410,000 | ||||||||||||||||
net cash from investing activities | 30,430,000 | 5,222,000 | -14,417,000 | -9,101,000 | 1,207,000 | -11,286,000 | 14,641,000 | -44,454,000 | -32,714,000 | -40,795,000 | -150,298,000 | ||||||
cash flows from financing activities: | |||||||||||||||||
proceeds from long-term borrowings | 12,369,000 | 3,507,000 | 10,627,000 | 4,310,000 | 6,855,000 | ||||||||||||
proceeds from exercise of employees’ share options | 58,000 | 181,000 | 296,000 | 175,000 | 167,000 | 208,000 | 560,000 | 492,000 | 24,000 | 87,000 | 260,000 | 623,000 | -379,958 | 418,000 | 1,035,000 | ||
deposit received in relation to headquarters project | 19,280,000 | ||||||||||||||||
repurchase of class a ordinary shares | -4,746,000 | -10,862,000 | -1,241,000 | -3,913,000 | -2,346,000 | -3,408,000 | -50,449,000 | -20,964,000 | -19,403,000 | -3,079,000 | -12,157,000 | -7,603,000 | |||||
net cash from financing activities | 7,681,000 | -7,174,000 | 9,682,000 | 7,385,000 | 2,131,000 | 22,824,000 | -39,980,000 | -20,472,000 | -20,379,000 | -2,992,000 | -12,518,000 | -6,980,000 | -130,063 | 368,000 | 251,035,000 | -1,419,000 | 485,555,000 |
effect of foreign exchange rate changes on cash, cash equivalents and restricted cash | 612,000 | -10,000 | -829,000 | 819,000 | -98,000 | -43,000 | -858,000 | -926,000 | -413,000 | -2,829,000 | 1,387,000 | 116,000 | -193,721 | -241,000 | 317,000 | 634,000 | 20,000 |
net increase in cash, cash equivalents and restricted cash | 39,454,000 | -2,314,000 | 12,013,000 | 5,008,000 | 3,040,000 | -120,031,000 | -79,382,000 | -58,614,474 | -48,994,000 | 98,312,000 | -231,072,000 | 489,201,000 | |||||
cash, cash equivalents and restricted cash at beginning of period * | 40,527,000 | 42,841,000 | 30,828,000 | 37,867,000 | 42,182,000 | 37,174,000 | 50,355,000 | 45,827,000 | 151,004,000 | 230,386,000 | 285,825,000 | 209,610,000 | 111,298,000 | 640,934,000 | 151,733,000 | ||
cash, cash equivalents and restricted cash at end of period ** | 79,981,000 | 40,527,000 | 42,841,000 | 32,348,000 | 37,867,000 | 42,182,000 | 38,268,000 | 50,355,000 | 30,973,000 | 151,004,000 | 230,386,000 | 160,616,000 | 209,610,000 | 409,862,000 | 640,934,000 | ||
supplemental disclosure of cash flow information: | |||||||||||||||||
income taxes paid | 102,000 | 33,000 | 40,000 | 24,000 | 1,000 | 108,000 | 119,000 | 10,000 | 22,000 | 55,000 | 966,000 | 18,000 | 724,000 | ||||
cash payments included in the measurement of operating lease liabilities | 340,000 | 587,000 | 572,000 | 677,000 | 883,000 | 692,000 | 853,000 | 1,148,000 | 817,000 | 1,370,000 | 796,000 | 1,027,000 | |||||
right-of-use assets obtained in exchange for operating lease obligations | 3,000 | 86,000 | 1,812,000 | 336,000 | 394,000 | 3,694,000 | 198,000 | -2,143,700 | 1,076,000 | 413,000 | |||||||
non-cash financing and investing activities: | |||||||||||||||||
proceeds receivable from exercise of employees’ share options | 35,000 | 46,000 | 21,000 | 328,000 | 90,000 | 91,000 | 52,000 | 167,000 | 66,000 | 26,000 | 210,000 | -32,671 | 156,000 | 314,000 | |||
proceeds receivable from sales of short-term investments | 35,000 | ||||||||||||||||
proceeds receivable for disposal | 2,909,000 | 2,800,000 | |||||||||||||||
payables for property and equipment | 11,000 | 191,000 | 34,000 | 33,000 | 1,000 | -12,000 | 8,000 | 182,000 | 228,000 | 671,000 | 527,000 | -916,627 | 331,000 | 359,000 | 173,000 | 921,000 | |
payables for construction in progress in relation to the headquarters project | 9,839,000 | 11,497,000 | 641,000 | ||||||||||||||
payables for treasury shares, at cost | 115,000 | 37,000 | 47,000 | 24,000 | 25,000 | -91,000 | 479,000 | 730,000 | 383,000 | 423,000 | |||||||
* includes restricted cash balance | 200,000 | 230,000 | 3,745,000 | 280,000 | 280,000 | 130,000 | 155,000 | 156,000 | 156,000 | 156,000 | 80,000 | 80,000 | |||||
** includes restricted cash balance | 200,000 | 200,000 | 230,000 | 230,000 | 280,000 | 280,000 | 154,000 | 155,000 | 156,000 | 156,000 | 80,000 | 80,000 | |||||
proceeds receivable for dividend | 110,000 | ||||||||||||||||
losses (income) from equity in affiliates | 238,000 | 4,211,000 | |||||||||||||||
losses (gain) on disposal of property and equipment | 1,000 | ||||||||||||||||
deferred tax benefit | -20,000 | -20,000 | |||||||||||||||
losses from extinguishment of convertible note | |||||||||||||||||
losses from equity in affiliates | |||||||||||||||||
gain on disposal of property and equipment | -42,000 | ||||||||||||||||
impairments of goodwill | 31,928,000 | ||||||||||||||||
return on investment from equity affiliates | |||||||||||||||||
interest expense | 105,000 | 60,000 | |||||||||||||||
purchase of short-term investments | -159,340,000 | -128,194,000 | -243,745,000 | 41,793,437 | -196,966,000 | -193,481,000 | -225,143,000 | ||||||||||
purchase of land use right | -5,133,000 | ||||||||||||||||
payment for the headquarters project | -10,918,000 | ||||||||||||||||
cash received for business disposal | 2,707,000 | 3,062,000 | |||||||||||||||
cash received from disposal of property and equipment | 2,000 | ||||||||||||||||
cash paid for a business combination | -3,680,000 | ||||||||||||||||
return of investment from equity affiliates | |||||||||||||||||
proceeds from long-term borrowings for headquarters project | 11,123,000 | ||||||||||||||||
deposits returned for business disposal | -1,000,000 | ||||||||||||||||
cash balance recorded in held-for sale assets at beginning of period | 1,488,000 | ||||||||||||||||
payables for construction in progress for the headquarters project | 11,614,000 | 1,796,000 | 640,000 | 2,857,000 | 272,000 | ||||||||||||
settlement of compensation costs in relation to an acquisition with shares | |||||||||||||||||
payment of financing cost | -621,000 | ||||||||||||||||
deposits received for business disposal | |||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -5,519,000 | -4,315,000 | -12,087,000 | ||||||||||||||
cash balance recorded in held-for-sale assets | |||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | |||||||||||||||||
cash, cash equivalents and restricted cash at end of year | |||||||||||||||||
cash paid for fixed operating lease costs included in the measurement of lease obligations in operating activities | |||||||||||||||||
deposits utilized for employees’ share option exercises | 7,000 | ||||||||||||||||
net loss | -24,180,000 | -9,242,000 | -9,463,000 | -45,293,000 | -16,802,000 | -27,699,000 | -30,678,000 | -26,944,000 | |||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||
interest income on debt securities and investments | -105,000 | ||||||||||||||||
equity in loss of affiliates | -122,000 | -67,000 | 41,000 | ||||||||||||||
equity in income of affiliates | -716,000 | 16,000 | 227,000 | -532,000 | |||||||||||||
repayment of interest | -111,000 | ||||||||||||||||
payables for business disposal | 93,000 | ||||||||||||||||
payables for interest | 17,000 | ||||||||||||||||
adjustments to reconcile net loss to net cash generated from operating activities: | |||||||||||||||||
impairment of goodwill | |||||||||||||||||
net cash generated from operating activities | -1,934,000 | 7,451,000 | |||||||||||||||
prepayment for long-term investments | -1,476,000 | -473,000 | |||||||||||||||
withdrawal of long-term investments | 2,113,000 | ||||||||||||||||
deposit for land use rights purchase | -34,159,000 | ||||||||||||||||
withdrawal of deposit for land use right purchase | 34,159,000 | ||||||||||||||||
prepayment for land use right purchase | -171,592,000 | ||||||||||||||||
advance payment received for business disposal | |||||||||||||||||
interest paid | |||||||||||||||||
proceeds from the private placement, net of issuance costs paid | -50,000 | 250,000,000 | |||||||||||||||
consideration payable for the acquisition | |||||||||||||||||
payables for long-term investment | -5,891,510 | ||||||||||||||||
payables for deferred financing cost | 610,000 | ||||||||||||||||
net cash generated from (used) in investing activities | 32,760,000 | ||||||||||||||||
change in the fair value of investments | 976,000 | -80,000 | -35,000 | -2,343,936 | -1,230,000 | ||||||||||||
interest income on available-for-sale debt securities | -101,000 | -100,000 | -93,000 | ||||||||||||||
impairment of long-term investments | |||||||||||||||||
proceeds from sale and maturity of short-term investments | 193,501,000 | 122,997,000 | -157,275,382 | 200,078,000 | |||||||||||||
purchase of intangible assets | 41,737 | -37,000 | -165,000 | ||||||||||||||
deposit for land use right purchase | |||||||||||||||||
cash paid for acquisition, net of cash received | -14,309,000 | -1,419,000 | |||||||||||||||
net cash generated from investing activities | -228,353,000 | -3,825,000 | |||||||||||||||
payables for acquisition | 53,350,000 | ||||||||||||||||
payables for financing cost | |||||||||||||||||
payables for long-term investments | |||||||||||||||||
payables for treasury shares at cost | |||||||||||||||||
share-based compensation expense | 7,230,000 | 9,033,000 | 9,381,000 | 8,524,000 | 6,075,000 | 2,476,000 | 1,651,000 | ||||||||||
interest income on debt securities | -99,000 | 100,705 | |||||||||||||||
impairments of long-term investments | |||||||||||||||||
net cash (used in) generated from operating activities | -8,326,000 | ||||||||||||||||
prepayment for a long-term investment | |||||||||||||||||
prepayment for land use rights purchase | |||||||||||||||||
cash received from (paid for) an acquisition | |||||||||||||||||
proceeds from issuance of series c+ convertible redeemable preferred shares, net of issuance costs of nil | |||||||||||||||||
proceeds from the initial public offering and concurrent private placement, net of underwriter discounts and commissions and other offering costs paid | |||||||||||||||||
accretion to redemption value of convertible redeemable preferred shares | 157,502,000 | ||||||||||||||||
purchase of long-term investment | -1,657,000 | -4,175,000 | -26,352,000 | ||||||||||||||
cash paid for an acquisition | |||||||||||||||||
net cash (used in) generated from investing activities | -105,377,000 | ||||||||||||||||
proceeds from sale and maturity of short-term investment | 226,133,000 | 50,000,000 | |||||||||||||||
net (decrease) increase in cash, cash equivalents and restricted cash | -55,439,000 | ||||||||||||||||
payables for issuance costs of the private placement | |||||||||||||||||
proceeds from issuance of series c+ convertible redeemable preferred shares, net of the issuance costs of nil | |||||||||||||||||
proceeds from the ipo and concurrent private placement, net of underwriter discounts and commissions and other offering costs paid | -1,419,000 | 485,555,000 | |||||||||||||||
net cash generated from (used in) operating activities | |||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year/period | |||||||||||||||||
cash, cash equivalents and restricted cash at end of year/period | |||||||||||||||||
payables for deferred initial public offering cost | 277,000 | 1,690,000 | |||||||||||||||
adjustments to reconcile net income to net cash (used in) generated from operating activities: | |||||||||||||||||
share of results of equity method investments | |||||||||||||||||
net cash generated from (used in) investing activities | |||||||||||||||||
change in the fair value of short-term investments | -50,000 | -33,000 | |||||||||||||||
payment of deferred initial public offering cost | |||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||
deferred tax | |||||||||||||||||
cash received from acquisition | |||||||||||||||||
changes in assets and liabilities, net of effects of businesses acquired: | |||||||||||||||||
deferred tax assets | |||||||||||||||||
cash received from an acquisition | |||||||||||||||||
repurchase of ordinary shares | |||||||||||||||||
proceeds from issuance of series c convertible redeemable preferred shares, net of issuance costs of 110,059 | |||||||||||||||||
adjustments to reconcile net income to net cash generated from operating activities: | |||||||||||||||||
accrued expenses and other current liabilities | -1,097,000 | 3,149,000 | |||||||||||||||
adjustments to reconcile net income to net cash generated from (used in) operating activities: |
