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

OF THE SECURITIES EXCHANGE ACT OF 1934

March 2022

Commission File Number: 001-35158

 

PHOENIX NEW MEDIA LIMITED

 

Sinolight Plaza, Floor 16

No. 4 Qiyang Road

Wangjing, Chaoyang District, Beijing, 100102

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 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):  

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes              No  

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): N/A

 

 

 


 

TABLE OF CONTENTS

 

Exhibit 99.1 — Press release: Phoenix New Media Reports Fourth Quarter and Fiscal Year 2021 Unaudited Financial Results

2


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

 

 

 

 

 

PHOENIX NEW MEDIA LIMITED

 

 

 

 

By:

 

/s/ Edward Lu

 

 

Name:

 

Edward Lu

 

 

Title:

 

Chief Financial Officer

 

Date: March 14, 2022

 

 

 

3

0001564590-22-010117feng-ex991_6.htm

 

Exhibit 99.1

 Phoenix New Media Reports Fourth Quarter and Fiscal Year 2021 Unaudited Financial Results

Live Conference Call to be Held at 9:00 PM U.S. Eastern Time on March 14, 2022

 

BEIJING, China, March 15, 2022 — Phoenix New Media Limited (NYSE: FENG) (“Phoenix New Media”, “ifeng” or the “Company”), a leading new media company in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2021.

 

Mr. Shuang Liu, CEO of Phoenix New Media, commented, “In an unpredictable environment due to the pandemic and macroeconomic volatility, we continuously leveraged our core competencies to successfully deliver values to our users and advertisers. During the fourth quarter of 2021, we organized a series of high-profile signature events that further expanded our brand influence and enabled our advertisers to achieve their offline marketing goals. Furthermore, we continued to augment our original content offerings by launching unique periodical columns and captivating video series as we widened our content distribution network and commercialized content from our library of copyrighted works. We also continued to improve our technology as we optimized the algorithm to increase short video distribution efficiency and enhanced the interactive features of our iFeng app, increasing user engagement and stickiness. Additionally, we remained committed to diversifying our revenue streams through promoting online reading, real estate advertising and e-commerce. Going forward, we remain confident in the fundamentals of our business and will leverage the strength of our platform and our competitive advantages to continue driving growth in key strategic areas.”

 

Mr. Edward Lu, CFO of Phoenix New Media, further stated, “During the quarter, we faced a number of challenges, including a resurgence of COVID and a deteriorating macroeconomic environment. Despite these obstacles, our team executed in the face of adversity to achieve a total revenue of RMB302.9 million in the fourth quarter of 2021, exceeding our expectation. Stepping into 2022, we are confident in our strategy and expect our monetization initiatives and the optimization of our revenue streams to accelerate our return to profitability.”

 

Fourth Quarter 2021 Financial Results

 

REVENUES

 

Total revenues in the fourth quarter of 2021 decreased by 16.4% to RMB302.9 million (US$47.5 million) from RMB362.2 million in the same period of 2020, primarily due to the year-over-year decline in the Company’s net advertising revenues.

 

Net advertising revenues in the fourth quarter of 2021 decreased by 17.1% to RMB279.2 million (US$43.8 million) from RMB336.7 million in the same period of 2020, mainly due to the reduction in advertising spending of advertisers from certain industries, the intensified industry-wide competition and the negative impact of the COVID-19 outbreak in certain regions in China in the fourth quarter of 2021.

  

Paid services revenues1 in the fourth quarter of 2021 decreased by 7.1% to RMB23.7 million (US$3.7 million) from RMB25.5 million in the same period of 2020. Revenues from paid contents in the fourth quarter of 2021 decreased by 29.5% to RMB7.9 million (US$1.2 million) from RMB11.2 million in the same period of 2020, mainly due to the reduction in the content spending of certain customers. Revenues from E-commerce and others in the fourth quarter of 2021 increased by 10.5% to RMB15.8 million (US$2.5 million) from RMB14.3 million in the same period of 2020. 

 

COST OF REVENUES

 

Cost of revenues in the fourth quarter of 2021 increased by 10.2% to RMB197.5 million (US$31.0 million) from RMB179.2 million in the same period of 2020. The increase in cost of revenues was mainly due to the following:

 

 

Content and operational costs in the fourth quarter of 2021 increased by 6.8% to RMB169.1 million (US$26.5 million) from RMB158.4 million in the same period of 2020, mainly caused by the increase in personnel related costs to develop original content in the fourth quarter of 2021.

 

 

Revenue sharing fees in the fourth quarter of 2021 increased by 108.7% to RMB14.4 million (US$2.3 million) from RMB6.9 million in the same period of 2020, primarily attributable to the increase in certain revenues that requires revenue-sharing.

 

 

Bandwidth costs in the fourth quarter of 2021 increased by 0.7% to RMB14.0 million (US$2.2 million) from RMB13.9 million in the same period of 2020.

 

1 

Prior to 2021, paid services revenues comprised of (i) revenues from paid contents, which included digital reading, audio books, paid videos, and other content-related sales activities, (ii) revenues from games, which included web-based games and mobile games, (iii) revenues from MVAS, and (iv) revenues from others.

Beginning from January 1, 2021, MVAS, games and others are referred to collectively as E-commerce and others, and the revenues from paid services for the quarters of 2020 have been retrospectively regrouped.


 

 

 

GROSS PROFIT

 

Gross profit in the fourth quarter of 2021 decreased by 42.4% to RMB105.4 million (US$16.5 million) from RMB183.0 million in the same period of 2020. Gross margin in the fourth quarter of 2021 decreased to 34.8% from 50.5% in the same period of 2020.

  

To supplement the financial measures presented in accordance with the United States Generally Accepted Accounting Principles (“GAAP”), the Company has presented certain non-GAAP financial measures in this press release, which excluded the impact of certain reconciling items as stated in the “Use of Non-GAAP Financial Measures” section below. The related reconciliations to GAAP financial measures are presented in the accompanying “Reconciliations of Non-GAAP Results of Operation Measures to the Nearest Comparable GAAP Measures.”

 

Non-GAAP gross margin in the fourth quarter of 2021, excluding share-based compensation, decreased to 35.2% from 50.6% in the same period of 2020.

 

OPERATING EXPENSES AND LOSS FROM OPERATIONS

 

Total operating expenses in the fourth quarter of 2021 decreased by 25.2% to RMB158.4 million (US$24.9 million) from RMB211.8 million in the same period of 2020, primarily attributable to the decrease in the personnel-related expenses, which was partially offset by the increase in promotion and advertising expenses and traffic acquisition expenses. Share-based compensation included in operating expenses in the fourth quarter of 2021 was RMB0.8 million (US$0.1 million), compared to RMB2.5 million in the same period of 2020.

 

Loss from operations in the fourth quarter of 2021 was RMB53.0 million (US$8.3 million), compared to loss from operations of RMB28.8 million in the same period of 2020. Operating margin in the fourth quarter of 2021 was negative 17.5%, compared to negative 8.0% in the same period of 2020.

 

Non-GAAP loss from operations in the fourth quarter of 2021, which excluded share-based compensation and impairment of goodwill, was RMB51.0 million (US$8.0 million), compared to non-GAAP loss from operations of RMB3.3 million in the same period of 2020. Non-GAAP operating margin in the fourth quarter of 2021, excluding share-based compensation and impairment of goodwill, was negative 16.8%, compared to negative 0.9% in the same period of 2020.

 

OTHER INCOME OR LOSS

 

Other income or loss reflects net interest income, foreign currency exchange gain or loss, income or loss from equity method investments, net of impairment, fair value changes in investments, net, gain on disposal of available-for-sale debt investments and others, net2. Total net other income in the fourth quarter of 2021 was RMB29.3 million (US$4.6 million), compared to total net other income of RMB499.1 million in the same period of 2020. The decrease in total net other income was mainly due to the following:

 

 

Net interest income in the fourth quarter of 2021 increased to RMB11.0 million (US$1.7 million) from RMB9.3 million in the same period of 2020.

 

 

Foreign currency exchange gain in the fourth quarter of 2021 was RMB6.4 million (US$1.0 million), compared to a gain of RMB3.9 million in the same period of 2020.

 

 

Income from equity method investments, net of impairment, in the fourth quarter of 2021 was RMB1.2 million (US$0.2 million), compared to a loss of RMB0.2 million in the same period of 2020.

 

 

Fair value changes in investments, net in the fourth quarter of 2021 was a loss of RMB1.3 million (US$0.2 million), compared to nil in the same period of 2020, which represented changes in fair value of investments in certain private equity funds.

 

 

Gain on disposal of available-for-sale debt investments in the fourth quarter of 2021 was nil, compared to RMB477.3 million in the same period of 2020, which represented the gain from the disposal of part of the Company’s investments in Particle.

 

 

Others, net, in the fourth quarter of 2021 increased to RMB12.0 million (US$1.9 million), from RMB8.8 million in the same period of 2020, primarily due to more government subsidies received in the fourth quarter of 2021.

 


 

2 “Others, net” primarily consists of government subsidies and litigation loss provisions.


 

NET LOSS FROM CONTINUING OPERATIONS ATTRIBUTABLE TO PHOENIX NEW MEDIA LIMITED

 

Net loss from continuing operations attributable to Phoenix New Media Limited in the fourth quarter of 2021 was RMB35.4 million (US$5.6 million), compared to net income from continuing operations attributable to Phoenix New Media Limited of RMB454.8 million in the same period of 2020. Net margin from continuing operations in the fourth quarter of 2021 was negative 11.7%, compared to positive 125.6% in the same period of 2020. Net loss from continuing operations per diluted ordinary share in the fourth quarter of 2021 was RMB0.06 (US$0.01), compared to a net income from continuing operations per diluted ordinary share of RMB0.78 in the same period of 2020.

 

Non-GAAP net loss from continuing operations attributable to Phoenix New Media Limited, which excluded share-based compensation, income or loss from equity method investments, net of impairment, fair value changes in investments, net, gain on disposal of available-for-sale debt investments and impairment of goodwill, was RMB33.2 million (US$5.2 million) in the fourth quarter of 2021, compared to non-GAAP net loss from continuing operations attributable to Phoenix New Media Limited of RMB8.2 million in the same period of 2020. Non-GAAP net margin from continuing operations in the fourth quarter of 2021 was negative 11.0%, compared to negative 2.3% in the same period of 2020. Non-GAAP net loss from continuing operations per diluted ADS3 in the fourth quarter of 2021 was RMB0.46 (US$0.07), compared to non-GAAP net loss from continuing operations per diluted ADS of RMB0.11 in the same period of 2020.

 

In the fourth quarter of 2021, the Company’s weighted average number of ADSs used in the computation of diluted net loss per ADS was 72,790,541. As of December 31, 2021, the Company had a total of 582,324,325 ordinary shares outstanding, or the equivalent of 72,790,541 ADSs.

 Full Year 2021 Financial Results

REVENUES

Total revenues in 2021 decreased by 14.8% to RMB1.03 billion (US$161.7 million) from RMB1.21 billion in 2020, primarily attributable to the year-over-year decline in the Company’s net advertising revenues.

Net advertising revenues in 2021 decreased by 16.4% to RMB930.0 million (US$145.9 million) from RMB1.11 billion in 2020, primarily due to the reduction in advertising spending of advertisers from certain industries and intensified industry-wide competition.

Paid services revenues in 2021 increased by 4.7% to RMB100.3 million (US$15.8 million) from RMB95.8 million in 2020, primarily attributable to the increase in revenues from E-commerce and revenues from licensing fees related to audio books.

COST OF REVENUES AND GROSS PROFIT

Cost of revenues in 2021 increased by 6.8% to RMB597.4 million (US$93.8 million) from RMB559.3 million in 2020, primarily caused by the increase in revenue sharing fees paid to business partners and the increase in personnel related costs to develop original content in 2021. Share-based compensation included in cost of revenues in 2021 was RMB3.1 million (US$0.5 million) as compared to RMB2.6 million in 2020.

Gross profit in 2021 decreased to RMB432.9 million (US$67.9 million) from RMB649.6 million in 2020. Gross margin in 2021 decreased to 42.0% from 53.7% in 2020.

OPERATING EXPENSES AND LOSS FROM OPERATIONS

Total operating expense in 2021 increased to RMB769.0 million (US$120.7 million) from RMB752.1 million in 2020, primarily attributable to the increase in allowance for credit losses recognized in 2021 related to the accounts receivable and notes receivable from Evergrande Group caused by Evergrande’s operating results, which was partially offset by the decrease in certain operating expense items as a result of the strict cost control measures, and the absence of impairment of goodwill in 2021 as compared to impairment of goodwill for the reporting unit of Beijing Fenghuang Tianbo Network Technology Co., Ltd. (“Tianbo”) recognized in 2020. Share-based compensation included in operating expenses was RMB6.5 million (US$1.0 million) in 2021, compared to RMB6.8 million in 2020.

Loss from operations in 2021 was RMB336.1 million (US$52.7 million), compared to RMB102.6 million in 2020. Operating margin in 2021 was negative 32.6%, compared to negative 8.5% in 2020.

Non-GAAP loss from operations in 2021, which excluded share-based compensation and impairment of goodwill, was RMB326.5 million (US$51.2 million), compared to RMB70.4 million in 2020. Non-GAAP operating margin in 2021, which excluded share-based compensation and impairment of goodwill, was negative 31.7%, compared to negative 5.8% in 2020.


 

3 “ADS” means American Depositary Share of the Company. Each ADS represents eight Class A ordinary shares of the Company.


 

NET INCOME OR LOSS FROM CONTINUING OPERATIONS ATTRIBUTABLE TO PHOENIX NEW MEDIA LIMITED

Net loss from continuing operations attributable to the Company in 2021 was RMB205.7 million (US$32.3 million), compared to net income from continuing operations attributable to the Company of RMB418.0 million in 2020. Net margin from continuing operations in 2021 was negative 20.0%, compared to positive 34.6% in 2020. Net loss from continuing operations per diluted ordinary share in 2021 was RMB0.35 (US$0.05), compared to a net income from continuing operations per diluted ordinary share of RMB0.72 in 2020.

Non-GAAP net loss from continuing operations attributable to the Company in the fiscal year of 2021, which excluded share-based compensation, income or loss from equity method investments, net of impairment, fair value changes in investments, net, changes in fair value of forward contract in relation to disposal of investments in Particle, changes in fair value of loan related to co-sale of Particle shares, gain on disposal of available-for-sale debt investments, impairment of available-for-sale debt investment and impairment of goodwill, was RMB198.4 million (US$31.1 million), compared to non-GAAP net loss from continuing operations attributable to the Company of RMB33.7 million in 2020. Non-GAAP net margin from continuing operations in the fiscal year of 2021 was negative 19.3%, compared to negative 2.8% in 2020. Non-GAAP net loss from continuing operations per diluted ADS in 2021 was RMB2.73 (US$0.43), compared to non-GAAP net loss from continuing operations per diluted ADS of RMB0.46 in 2020.

 

CERTAIN BALANCE SHEET ITEMS

 

As of December 31, 2021, the Company’s cash and cash equivalents, term deposits and short term investments and restricted cash were RMB1.51 billion (US$237.5 million).

 

Business Outlook

 

For the first quarter of 2022, the Company expects its total revenues to be between RMB172.0 million and RMB197.0 million; net advertising revenues are expected to be between RMB158.5 million and RMB178.5 million; and paid services revenues are expected to be between RMB13.5 million and RMB18.5 million.

 

All of the above forecasts reflect the current and preliminary view of the Company’s management, which are subject to changes and substantial uncertainty, particularly in view of the potential impact of the COVID-19 outbreak, the effects of which are difficult to analyse and predict.

 

Conference Call Information

 

The Company will hold a conference call at 9:00 p.m. U.S. Eastern Time on March 14, 2022 (March 15, 2022 at 9:00 a.m. Beijing/Hong Kong time) to discuss its fourth quarter and fiscal year 2021 unaudited financial results and operating performance.

 

To participate in the call, please register in advance of the conference by navigating to http://apac.directeventreg.com/registration/event/7485577. Upon registering, you will be provided with participant dial-in numbers, Direct Event passcode and unique registrant ID by email. Please dial in 10 minutes prior to the call, using the participant dial-in numbers, Direct Event Passcode and unique registrant ID that will be provided upon registering. You will be automatically linked to the live call after completion of this process.

 

A replay of the call will be available through March 22, 2022 by using the dial-in numbers and conference ID below:

 

International:

 

+61 2 8199 0299

Mainland China:

 

4008209703

Hong Kong:

 

+852 30512780

United States:

 

+1 646 254 3697

Conference ID:

 

7485577

  

A live and archived webcast of the conference call will also be available at the Company’s investor relations website at http://ir.ifeng.com.


Use of Non-GAAP Financial Measures

 

To supplement the consolidated financial statements presented in accordance with the United States Generally Accepted Accounting Principles (“GAAP”), Phoenix New Media Limited uses non-GAAP gross profit, non-GAAP gross margin, non-GAAP income or loss from operations, non-GAAP operating margin, non-GAAP net income or loss from continuing operations attributable to Phoenix New Media Limited, non-GAAP net margin from continuing operations and non-GAAP net income or loss from continuing operations per diluted ADS, each of which is a non-GAAP financial measure. Non-GAAP gross profit is gross profit excluding share-based compensation. Non-GAAP gross margin is non-GAAP gross profit divided by total revenues. Non-GAAP income or loss from operations is income or loss from operations excluding share-based compensation and impairment of goodwill. Non-GAAP operating margin is non-GAAP income or loss from operations divided by total revenues. Non-GAAP net income or loss from continuing operations attributable to Phoenix New Media Limited is net income or loss from continuing operations attributable to Phoenix New Media Limited excluding share-based compensation, income or loss from equity method investments, net of impairment, fair value changes in investments, net, changes in fair value of forward contract in relation to disposal of investments in Particle, changes in fair value of loan related to co-sale of Particle shares, impairment of available-for-sale debt investments, gain on disposal of available-for-sale debt investments and impairment of goodwill. Non-GAAP net margin from continuing operations is non-GAAP net income or loss from continuing operations attributable to Phoenix New Media Limited divided by total revenues. Non-GAAP net income or loss from continuing operations per diluted ADS is non-GAAP net income or loss from continuing operations attributable to Phoenix New Media Limited divided by weighted average number of diluted ADSs. The Company believes that separate analysis and exclusion of the aforementioned non-GAAP to GAAP reconciling items add clarity to the constituent parts of its performance. The Company reviews these non-GAAP financial measures together with the related GAAP financial measures to obtain a better understanding of its operating performance. It uses these non-GAAP financial measures for planning, forecasting and measuring results against the forecast. The Company believes that using these non-GAAP financial measures to evaluate its business allows both management and investors to assess the Company’s performance against its competitors and ultimately monitor its capacity to generate returns for investors. The Company also believes that these non-GAAP financial measures are useful supplemental information for investors and analysts to assess its operating performance without the effect of items like share-based compensation, income or loss from equity method investments, net of impairment, fair value changes in investments, net, which have been and will continue to be significant recurring items, and without the effect of changes in fair value of loan related to co-sale of Particle shares, impairment of available-for-sale debt investments, changes in fair value of forward contract in relation to disposal of investments in Particle, gain on disposal of available-for-sale debt investments and impairment of goodwill, which have been significant and one-time items. However, the use of these non-GAAP financial measures has material limitations as an analytical tool. One of the limitations of using these non-GAAP financial measures is that they do not include all items that impact the Company’s gross profit, income or loss from operations and net income or loss attributable to Phoenix New Media Limited for the period. In addition, because these non-GAAP financial measures are not calculated in the same manner by all companies, they may not be comparable to other similarly titled measures used by other companies. In light of the foregoing limitations, you should not consider these non-GAAP financial measures in isolation from, or as an alternative to, the financial measures prepared in accordance with GAAP. 



 

 

Exchange Rate

 

This announcement contains translations of certain RMB amounts into U.S. dollars (“USD”) at specified rates solely for the convenience of the readers. Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB6.3726 to US$1.00, the noon buying rate in effect on December 31, 2021 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred could be converted into USD or RMB, as the case may be, at any particular rate or at all. For analytical presentations, all percentages are calculated using the numbers presented in the financial statements contained in this earnings release.

 

About Phoenix New Media Limited

 

Phoenix New Media Limited (NYSE: FENG) is a leading new media company providing premium content on an integrated Internet platform, including PC and mobile, in China. Having originated from a leading global Chinese language TV network based in Hong Kong, Phoenix TV, the Company enables consumers to access professional news and other quality information and share user-generated content on the Internet through their PCs and mobile devices. Phoenix New Media’s platform includes its PC channel, consisting of ifeng.com website, which comprises interest-based verticals and interactive services; its mobile channel, consisting of mobile news applications, mobile video application, digital reading applications and mobile Internet website; and its operations with the telecom operators that provides mobile value-added services.

 

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” and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as Phoenix New Media’s strategic and operational plans, contain forward-looking statements. Phoenix New Media may also make written or oral forward−looking statements in its periodic reports to the U.S. Securities and Exchange Commission (“SEC”) on Forms 20−F and 6−K, 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 statements about Phoenix New Media’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: the Company’s goals and strategies; the Company’s future business development, financial condition and results of operations; the expected growth of online and mobile advertising, online video and mobile paid services markets in China; the Company’s reliance on online and mobile advertising for a majority of its total revenues; the Company’s expectations regarding demand for and market acceptance of its services; the Company’s expectations regarding maintaining and strengthening its relationships with advertisers, partners and customers; the Company’s investment plans and strategies; fluctuations in the Company’s quarterly operating results; the Company’s plans to enhance its user experience, infrastructure and services offerings; competition in its industry in China; relevant government policies and regulations relating to the Company; and the effects of the COVID-19 on the economy in China in general and on the Company’s business in particular. Further information regarding these and other risks is included in the Company’s filings with the SEC, including its registration statement on Form F−1, as amended, and its annual reports on Form 20−F. All information provided in this press release and in the attachments is as of the date of this press release, and Phoenix New Media does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

For investor and media inquiries please contact:

 

Phoenix New Media Limited

Qing Liu

Email: investorrelations@ifeng.com

 

ICR, LLC

Robin Yang

Tel: +1 (646) 405-4883

Email: investorrelations@ifeng.com

 

 



 

 

Phoenix New Media Limited

Condensed Consolidated Balance Sheets

(Amounts in thousands)

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

 

2020

 

 

2021

 

 

2021

 

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

Audited*

 

 

Unaudited

 

 

Unaudited

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

357,796

 

 

 

188,980

 

 

 

29,655

 

Term deposits and short term investments

 

 

1,280,033

 

 

 

1,309,028

 

 

 

205,415

 

Restricted cash

 

 

31,039

 

 

 

15,618

 

 

 

2,451

 

Accounts receivable, net

 

 

675,616

 

 

 

456,935

 

 

 

71,703

 

Amounts due from related parties

 

 

32,587

 

 

 

57,079

 

 

 

8,957

 

Prepayment and other current assets

 

 

42,846

 

 

 

49,363

 

 

 

7,746

 

Total current assets

 

 

2,419,917

 

 

 

2,077,003

 

 

 

325,927

 

Non-current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

62,649

 

 

 

29,051

 

 

 

4,559

 

Intangible assets, net

 

 

12,396

 

 

 

22,495

 

 

 

3,530

 

Available-for-sale debt investments

 

 

36,662

 

 

 

29,401

 

 

 

4,614

 

Equity investments, net

 

 

94,821

 

 

 

111,128

 

 

 

17,438

 

Deferred tax assets

 

 

86,867

 

 

 

92,189

 

 

 

14,467

 

Operating lease right-of-use assets, net

 

 

49,487

 

 

 

41,361

 

 

 

6,490

 

Other non-current assets

 

 

9,753

 

 

 

3,218

 

 

 

505

 

Total non-current assets

 

 

352,635

 

 

 

328,843

 

 

 

51,603

 

Total assets

 

 

2,772,552

 

 

 

2,405,846

 

 

 

377,530

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

221,203

 

 

 

217,172

 

 

 

34,079

 

Amounts due to related parties

 

 

34,420

 

 

 

34,735

 

 

 

5,451

 

Advances from customers

 

 

38,835

 

 

 

33,461

 

 

 

5,251

 

Taxes payable

 

 

402,610

 

 

 

412,776

 

 

 

64,774

 

Salary and welfare payable

 

 

156,599

 

 

 

119,812

 

 

 

18,801

 

Accrued expenses and other current liabilities

 

 

172,376

 

 

 

123,243

 

 

 

19,340

 

Operating lease liabilities

 

 

36,370

 

 

 

25,780

 

 

 

4,045

 

Total current liabilities

 

 

1,062,413

 

 

 

966,979

 

 

 

151,741

 

Non-current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

1,312

 

 

 

1,312

 

 

 

206

 

Long-term liabilities

 

 

28,182

 

 

 

28,330

 

 

 

4,446

 

Operating lease liabilities

 

 

16,672

 

 

 

20,070

 

 

 

3,149

 

Total non-current liabilities

 

 

46,166

 

 

 

49,712

 

 

 

7,801

 

Total liabilities

 

 

1,108,579

 

 

 

1,016,691

 

 

 

159,542

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

Phoenix New Media Limited shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

Class A ordinary shares

 

 

17,499

 

 

 

17,499

 

 

 

2,746

 

Class B ordinary shares

 

 

22,053

 

 

 

22,053

 

 

 

3,461

 

Additional paid-in capital

 

 

1,620,580

 

 

 

1,629,014

 

 

 

255,628

 

Statutory reserves

 

 

92,017

 

 

 

98,482

 

 

 

15,454

 

Accumulated deficit

 

 

(88,191

)

 

 

(300,357

)

 

 

(47,134

)

Accumulated other comprehensive loss

 

 

(28,214

)

 

 

(39,308

)

 

 

(6,168

)

Total Phoenix New Media Limited shareholders’ equity

 

 

1,635,744

 

 

 

1,427,383

 

 

 

223,987

 

Noncontrolling interests

 

 

28,229

 

 

 

(38,228

)

 

 

(5,999

)

Total shareholders' equity

 

 

1,663,973

 

 

 

1,389,155

 

 

 

217,988

 

Total liabilities and shareholders’ equity

 

 

2,772,552

 

 

 

2,405,846

 

 

 

377,530

 

 

* Derived from audited financial statements included in the Company's Form 20-F dated April 28, 2021.



 

Phoenix New Media Limited

Condensed Consolidated Statements of Comprehensive Income/(loss)

(Amounts in thousands, except for number of shares and per share (or ADS) data)

Three Months Ended

 

 

Twelve Months Ended

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

2020

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2021

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Net advertising revenues

 

336,653

 

 

 

216,561

 

 

 

279,163

 

 

 

43,807

 

 

 

1,113,017

 

 

 

930,025

 

 

 

145,941

 

         Paid service revenues

 

25,546

 

 

 

28,048

 

 

 

23,750

 

 

 

3,727

 

 

 

95,828

 

 

 

100,306

 

 

 

15,740

 

Total revenues

 

362,199

 

 

 

244,609

 

 

 

302,913

 

 

 

47,534

 

 

 

1,208,845

 

 

 

1,030,331

 

 

 

161,681

 

         Cost of revenues

 

(179,224

)

 

 

(154,719

)

 

 

(197,539

)

 

 

(30,998

)

 

 

(559,286

)

 

 

(597,397

)

 

 

(93,745

)

Gross profit

 

182,975

 

 

 

89,890

 

 

 

105,374

 

 

 

16,536

 

 

 

649,559

 

 

 

432,934

 

 

 

67,936

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Sales and marketing expenses

 

(75,660

)

 

 

(62,162

)

 

 

(83,881

)

 

 

(13,163

)

 

 

(279,429

)

 

 

(276,254

)

 

 

(43,350

)

         General and administrative expenses

 

(70,716

)

 

 

(194,939

)

 

 

(33,757

)

 

 

(5,297

)

 

 

(277,931

)

 

 

(334,189

)

 

 

(52,442

)

         Technology and product development expenses

 

(42,617

)

 

 

(39,111

)

 

 

(40,771

)

 

 

(6,398

)

 

 

(171,989

)

 

 

(158,586

)

 

 

(24,886

)

         Impairment of goodwill

 

(22,786

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(22,786

)

 

 

-

 

 

 

-

 

Total operating expenses

 

(211,779

)

 

 

(296,212

)

 

 

(158,409

)

 

 

(24,858

)

 

 

(752,135

)

 

 

(769,029

)

 

 

(120,678

)

Loss from operations

 

(28,804

)

 

 

(206,322

)

 

 

(53,035

)

 

 

(8,322

)

 

 

(102,576

)

 

 

(336,095

)

 

 

(52,742

)

Other income/(loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Interest income, net

 

9,309

 

 

 

13,068

 

 

 

10,957

 

 

 

1,719

 

 

 

35,421

 

 

 

47,304

 

 

 

7,423

 

         Foreign currency exchange gain/(loss)

 

3,921

 

 

 

(1,877

)

 

 

6,392

 

 

 

1,003

 

 

 

5,494

 

 

 

8,612

 

 

 

1,351

 

        (Loss)/income from equity method investments, net of

           impairment

 

(179

)

 

 

(192

)

 

 

1,152

 

 

 

181

 

 

 

5,598

 

 

 

401

 

 

 

63

 

         Fair value changes in investments, net

 

-

 

 

 

3,092

 

 

 

(1,318

)

 

 

(207

)

 

 

-

 

 

 

1,906

 

 

 

299

 

         Impairment of available-for-sale debt investments

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,000

)

 

 

-

 

 

 

-

 

         Gain on disposal of available-for-sale debt investments

 

477,254

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

477,254

 

 

 

-

 

 

 

-

 

         Changes in fair value of loan related to

            co-sale of Particle shares

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(24,535

)

 

 

-

 

 

 

-

 

         Changes in fair value of forward contract in

           relation to disposal of investments

           in Particle

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,085

 

 

 

-

 

 

 

-

 

         Others, net

 

8,770

 

 

 

3,670

 

 

 

12,122

 

 

 

1,902

 

 

 

35,881

 

 

 

25,387

 

 

 

3,984

 

Income/(loss) from continuing operations before income

  taxes

 

470,271

 

 

 

(188,561

)

 

 

(23,730

)

 

 

(3,724

)

 

 

446,622

 

 

 

(252,485

)

 

 

(39,622

)

          Income tax expense

 

(14,793

)

 

 

(12,022

)

 

 

(6,823

)

 

 

(1,071

)

 

 

(18,977

)

 

 

(20,581

)

 

 

(3,230

)

Net income/(loss) from continuing operations

 

455,478

 

 

 

(200,583

)

 

 

(30,553

)

 

 

(4,795

)

 

 

427,645

 

 

 

(273,066

)

 

 

(42,852

)

Net loss from discontinued operations, net of income

  taxes*

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(62,366

)

 

 

-

 

 

 

-

 

Net income/(loss)

 

455,478

 

 

 

(200,583

)

 

 

(30,553

)

 

 

(4,795

)

 

 

365,279

 

 

 

(273,066

)

 

 

(42,852

)

Net income/(loss) attributable to noncontrolling

  interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Net (income)/loss from continuing operations

            attributable to noncontrolling interests

 

(700

)

 

 

66,585

 

 

 

(4,874

)

 

 

(764

)

 

 

(9,669

)

 

 

67,365

 

 

 

10,573

 

         Net loss from discontinued operations

            attributable to noncontrolling interests*

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

24,759

 

 

 

-

 

 

 

-

 

     Net (income)/loss attributable to noncontrolling

       interests

 

(700

)

 

 

66,585

 

 

 

(4,874

)

 

 

(764

)

 

 

15,090

 

 

 

67,365

 

 

 

10,573

 

Net income/(loss) attributable to Phoenix New

  Media Limited:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

        Net income/(loss) from continuing operations

          attributable to Phoenix New Media Limited

 

454,778

 

 

 

(133,998

)

 

 

(35,427

)

 

 

(5,559

)

 

 

417,976

 

 

 

(205,701

)

 

 

(32,279

)

        Net loss from discontinued operations

          attributable to Phoenix New Media Limited*

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(37,607

)

 

 

-

 

 

 

-

 

     Net income/(loss) attributable to Phoenix New

       Media Limited

 

454,778

 

 

 

(133,998

)

 

 

(35,427

)

 

 

(5,559

)

 

 

380,369

 

 

 

(205,701

)

 

 

(32,279

)

Net income/(loss)

 

455,478

 

 

 

(200,583

)

 

 

(30,553

)

 

 

(4,795

)

 

 

365,279

 

 

 

(273,066

)

 

 

(42,852

)

         Other comprehensive loss, net of tax: fair

            value remeasurement for available-for-sale

            investments

 

(2,736

)

 

 

-

 

 

 

(4,881

)

 

 

(766

)

 

 

(887,248

)

 

 

(6,611

)

 

 

(1,037

)

         Other comprehensive loss, net of tax: disposal of

            available-for-sale debt investments

 

(491,197

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(491,197

)

 

 

-

 

 

 

-

 

         Other comprehensive (loss)/income, net of tax:

           foreign currency translation adjustment

 

(41,326

)

 

 

1,230

 

 

 

(3,590

)

 

 

(563

)

 

 

(55,577

)

 

 

(4,483

)

 

 

(704

)

Comprehensive loss

 

(79,781

)

 

 

(199,353

)

 

 

(39,024

)

 

 

(6,124

)

 

 

(1,068,743

)

 

 

(284,160

)

 

 

(44,593

)

         Comprehensive (income)/loss attributable to

           noncontrolling interests

 

(700

)

 

 

66,585

 

 

 

(4,874

)

 

 

(764

)

 

 

15,090

 

 

 

67,366

 

 

 

10,573

 

Comprehensive loss attributable to

  Phoenix New Media Limited

 

(80,481

)

 

 

(132,768

)

 

 

(43,898

)

 

 

(6,888

)

 

 

(1,053,653

)

 

 

(216,794

)

 

 

(34,020

)


Basic net income/(loss) per Class A and Class B

  ordinary share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

              -Continuing operations

 

0.78

 

 

 

(0.23

)

 

 

(0.06

)

 

 

(0.01

)

 

 

0.72

 

 

 

(0.35

)

 

 

(0.05

)

              -Discontinued operations*

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(0.07

)

 

 

-

 

 

 

-

 

        Basic net income/(loss) per Class A and

           Class B ordinary share

 

0.78

 

 

 

(0.23

)

 

 

(0.06

)

 

 

(0.01

)

 

 

0.65

 

 

 

(0.35

)

 

 

(0.05

)

Diluted net income/(loss) per Class A

  and Class B ordinary share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

              -Continuing operations

 

0.78

 

 

 

(0.23

)

 

 

(0.06

)

 

 

(0.01

)

 

 

0.72

 

 

 

(0.35

)

 

 

(0.05

)

              -Discontinued operations*

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(0.07

)

 

 

-

 

 

 

-

 

Diluted net income/(loss) per Class A

  and Class B ordinary share

 

0.78

 

 

 

(0.23

)

 

 

(0.06

)

 

 

(0.01

)

 

 

0.65

 

 

 

(0.35

)

 

 

(0.05

)

Basic income/(loss) per ADS (1 ADS

  represents 8 Class A ordinary shares):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

              -Continuing operations

 

6.25

 

 

 

(1.84

)

 

 

(0.49

)

 

 

(0.08

)

 

 

5.74

 

 

 

(2.83

)

 

 

(0.44

)

              -Discontinued operations*

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(0.51

)

 

 

-

 

 

 

-

 

        Basic net income/(loss) per ADS (1 ADS

          represents 8 Class A ordinary shares)

 

6.25

 

 

 

(1.84

)

 

 

(0.49

)

 

 

(0.08

)

 

 

5.23

 

 

 

(2.83

)

 

 

(0.44

)

Diluted net income/(loss) per ADS (1 ADS

  represents 8 Class A ordinary shares):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

              -Continuing operations

 

6.25

 

 

 

(1.84

)

 

 

(0.49

)

 

 

(0.08

)

 

 

5.74

 

 

 

(2.83

)

 

 

(0.44

)

              -Discontinued operations*

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(0.51

)

 

 

-

 

 

 

-

 

         Diluted net income/(loss) per ADS (1 ADS

           represents 8 Class A ordinary shares)

 

6.25

 

 

 

(1.84

)

 

 

(0.49

)

 

 

(0.08

)

 

 

5.23

 

 

 

(2.83

)

 

 

(0.44

)

Weighted average number of Class A and Class B

  ordinary shares used in computing net income/(loss) per

  share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

         Basic

 

582,324,325

 

 

 

582,324,325

 

 

 

582,324,325

 

 

 

582,324,325

 

 

 

582,324,325

 

 

 

582,324,325

 

 

 

582,324,325

 

         Diluted

 

582,324,325

 

 

 

582,324,325

 

 

 

582,324,325

 

 

 

582,324,325

 

 

 

582,324,325

 

 

 

582,324,325

 

 

 

582,324,325

 

 

* As disclosed in the second quarter 2020 unaudited financial results announcement made on August 17, 2020, the Company sold all of its investment in Beijing Yitian Xindong Network Technology Co., Ltd. (“Yitian Xindong” or “Tadu”) in the second quarter of 2020 and the disposal of Tadu was qualified for reporting as a “discontinued operation” in the Company’s financial statements. Accordingly, Tadu’s results of operations had been excluded from the Company’s results from continuing operations in the condensed consolidated statements of comprehensive income/(loss) and were presented in separate line items as discontinued operations for all prior periods. The financial information and non-GAAP financial information disclosed in this press release is presented on a continuing operations basis, unless otherwise specifically stated.



 

Phoenix New Media Limited

Condensed Segments Information

(Amounts in thousands)

Three Months Ended

 

 

Twelve Months Ended

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

2020

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2021

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

 

Unaudited

 

 

Unaudited

 

 

Unaudited

 

 

Unaudited

 

 

Audited*

 

 

Unaudited

 

 

Unaudited

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net advertising service

 

336,653

 

 

 

216,561

 

 

 

279,163

 

 

 

43,807

 

 

 

1,113,017

 

 

 

930,025

 

 

 

145,941

 

Paid services

 

25,546

 

 

 

28,048

 

 

 

23,750

 

 

 

3,727

 

 

 

95,828

 

 

 

100,306

 

 

 

15,740

 

Total revenues

 

362,199

 

 

 

244,609

 

 

 

302,913

 

 

 

47,534

 

 

 

1,208,845

 

 

 

1,030,331

 

 

 

161,681

 

Cost of revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net advertising service

 

165,581

 

 

 

146,110

 

 

 

189,306

 

 

 

29,706

 

 

 

523,813

 

 

 

566,443

 

 

 

88,887

 

Paid services

 

13,643

 

 

 

8,609

 

 

 

8,233

 

 

 

1,292

 

 

 

35,473

 

 

 

30,954

 

 

 

4,858

 

Total cost of revenues

 

179,224

 

 

 

154,719

 

 

 

197,539

 

 

 

30,998

 

 

 

559,286

 

 

 

597,397

 

 

 

93,745

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net advertising service

 

171,072

 

 

 

70,451

 

 

 

89,857

 

 

 

14,101

 

 

 

589,204

 

 

 

363,582

 

 

 

57,054

 

Paid services

 

11,903

 

 

 

19,439

 

 

 

15,517

 

 

 

2,435

 

 

 

60,355

 

 

 

69,352

 

 

 

10,882

 

Total gross profit

 

182,975

 

 

 

89,890

 

 

 

105,374

 

 

 

16,536

 

 

 

649,559

 

 

 

432,934

 

 

 

67,936

 

 



 

Phoenix New Media Limited

Condensed Information of Cost of Revenues

(Amounts in thousands)

Three Months Ended

 

 

Twelve Months Ended

 

 

December 31,

 

 

September 30,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

2020

 

 

2021

 

 

2021

 

 

2021

 

 

2020

 

 

2021

 

 

2021

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

 

Unaudited

 

 

Unaudited

 

 

Unaudited

 

 

Unaudited

 

 

Audited*

 

 

Unaudited

 

 

Unaudited

 

Revenue sharing fees

 

6,897

 

 

 

6,639

 

 

 

14,380

 

 

 

2,257

 

 

 

19,550

 

 

 

27,673

 

 

 

4,342

 

Content and operational costs

 

158,458

 

 

 

134,175

 

 

 

169,141

 

 

 

26,541

 

 

 

482,641

 

 

 

513,449

 

 

 

80,572

 

Bandwidth costs

 

13,869

 

 

 

13,905

 

 

 

14,018

 

 

 

2,200

 

 

 

57,095

 

 

 

56,275

 

 

 

8,831

 

Total cost of revenues

 

179,224

 

 

 

154,719

 

 

 

197,539

 

 

 

30,998

 

 

 

559,286

 

 

 

597,397

 

 

 

93,745

 

 


 

Reconciliations of Non-GAAP Results of Operations Measures to the Nearest Comparable GAAP Measures

(Amounts in thousands, except for number of ADSs and per ADS data) 

Three Months Ended December 31, 2020

 

 

Three Months Ended September 30, 2021

 

 

Three Months Ended December 31, 2021

 

 

GAAP

 

 

Non-GAAP

Adjustments

 

 

 

 

Non-

GAAP

 

 

GAAP

 

 

Non-GAAP

Adjustments

 

 

 

 

Non-

GAAP

 

 

GAAP

 

 

Non-GAAP

Adjustments

 

 

 

 

Non-

GAAP

 

 

RMB

 

 

RMB

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

 

 

RMB

 

 

Unaudited

 

 

Unaudited

 

 

 

 

Unaudited

 

 

Unaudited

 

 

Unaudited

 

 

 

 

Unaudited

 

 

Unaudited

 

 

Unaudited

 

 

 

 

Unaudited

 

Gross profit

 

182,975

 

 

 

229

 

 

(1

)

 

183,204

 

 

 

89,890

 

 

 

455

 

 

(1

)

 

90,345

 

 

 

105,374

 

 

 

1,261

 

 

(1

)

 

106,635

 

Gross margin

 

50.5

%

 

 

 

 

 

 

 

 

50.6

%

 

 

36.7

%

 

 

 

 

 

 

 

 

36.9

%

 

 

34.8

%

 

 

 

 

 

 

 

 

35.2

%

 

 

 

 

 

 

2,734

 

 

(1

)

 

 

 

 

 

 

 

 

 

1,508

 

 

(1

)

 

 

 

 

 

 

 

 

 

2,079

 

 

(1

)

 

 

 

 

 

 

 

 

 

22,786

 

 

(2

)

 

 

 

 

 

 

 

 

 

-

 

 

(2

)

 

 

 

 

 

 

 

 

 

-

 

 

(2

)

 

 

 

Loss from operations

 

(28,804

)

 

 

25,520

 

 

 

 

 

(3,284

)

 

 

(206,322

)

 

 

1,508

 

 

 

 

 

(204,814

)

 

 

(53,035

)

 

 

2,079

 

 

 

 

 

(50,956

)

Operating margin

 

(8.0

)%

 

 

 

 

 

 

 

 

(0.9

)%

 

 

(84.3

)%

 

 

 

 

 

 

 

 

(83.7

)%

 

 

(17.5

)%

 

 

 

 

 

 

 

 

(16.8

)%

 

 

 

 

 

 

2,734

 

 

(1

)

 

 

 

 

 

 

 

 

 

1,508

 

 

(1

)

 

 

 

 

 

 

 

 

 

2,079

 

 

(1

)

 

 

 

 

 

 

 

 

 

22,786

 

 

(2

)

 

 

 

 

 

 

 

 

 

-

 

 

(2

)

 

 

 

 

 

 

 

 

 

-

 

 

(2

)

 

 

 

 

 

 

 

 

 

179

 

 

(3

)

 

 

 

 

 

 

 

 

 

192

 

 

(3

)

 

 

 

 

 

 

 

 

 

(1,152

)

 

(3

)

 

 

 

 

 

 

 

 

 

-

 

 

(4

)

 

 

 

 

 

 

 

 

 

(3,092

)

 

(4

)

 

 

 

 

 

 

 

 

 

1,318

 

 

(4

)

 

 

 

 

 

 

 

 

 

(573,860

)

 

(5

)

 

 

 

 

 

 

 

 

 

-

 

 

(5

)

 

 

 

 

 

 

 

 

 

-

 

 

(5

)

 

 

 

 

 

 

 

 

 

(11,393

)

 

(6

)

 

 

 

 

 

 

 

 

 

-

 

 

(6

)

 

 

 

 

 

 

 

 

 

-

 

 

(6

)

 

 

 

 

 

 

 

 

 

96,606

 

 

(7

)

 

 

 

 

 

 

 

 

 

-

 

 

(7

)

 

 

 

 

 

 

 

 

 

-

 

 

(7

)

 

 

 

Net income/(loss) attributable

   to Phoenix New Media Limited

 

454,778

 

 

 

(462,948

)

 

 

 

 

(8,170

)

 

 

(133,998

)

 

 

(1,392

)

 

 

 

 

(135,390

)

 

 

(35,427

)

 

 

2,245

 

 

 

 

 

(33,182

)

Net margin

 

125.6

%

 

 

 

 

 

 

 

 

(2.3

)%

 

 

(54.8

)%

 

 

 

 

 

 

 

 

(55.3

)%

 

 

(11.7

)%

 

 

 

 

 

 

 

 

(11.0

)%

Net income/(loss) per

   ADS-diluted

 

6.25

 

 

 

 

 

 

 

 

 

(0.11

)

 

 

(1.84

)

 

 

 

 

 

 

 

 

(1.86

)

 

 

(0.49

)

 

 

 

 

 

 

 

 

(0.46

)

Weighted average number

   of ADSs used in computing

   diluted net (loss)/income per ADS

 

72,790,541

 

 

 

 

 

 

 

 

 

72,790,541

 

 

 

72,790,541

 

 

 

 

 

 

 

 

 

72,790,541

 

 

 

72,790,541

 

 

 

 

 

 

 

 

 

72,790,541

 

 

(1) Share-based compensation

(2) Impairment of goodwill

(3) Loss/(income) from equity method investments, net of impairment

(4) Fair value changes in investments, net

(5) Gain on disposal of available-for-sale debt investments

(6) Loss attributable to noncontrolling interest related to item (2)

(7) Accrued withholding taxes of item (5). Other non-GAAP to GAAP reconciling items have no income tax effect.

 

 



 

 

Reconciliations of Non-GAAP Results of Operations Measures to the Nearest Comparable GAAP Measures

 

(Amounts in thousands, except for number of ADSs and per ADS data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended December 31, 2020

 

 

Twelve Months Ended December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

Non-GAAP

Adjustments

 

 

 

 

Non-

GAAP

 

 

GAAP

 

 

Non-GAAP

Adjustments

 

 

 

 

Non-

GAAP

 

 

RMB

 

 

RMB

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

 

 

RMB

 

 

Unaudited

 

 

Unaudited

 

 

 

 

Unaudited

 

 

Unaudited

 

 

Unaudited

 

 

 

 

Unaudited

 

Gross profit

 

649,559

 

 

 

2,613

 

 

(1

)

 

652,172

 

 

 

432,934

 

 

 

3,052

 

 

(1

)

 

435,986

 

Gross margin

 

53.7

%

 

 

 

 

 

 

 

 

54.0

%

 

 

42.0

%

 

 

 

 

 

 

 

 

42.3

%

 

 

 

 

 

 

9,383

 

 

(1

)

 

 

 

 

 

 

 

 

 

9,582

 

 

(1

)

 

 

 

 

 

 

 

 

 

22,786

 

 

(2

)

 

 

 

 

 

 

 

 

 

-

 

 

(2

)

 

 

 

Loss from operations

 

(102,576

)

 

 

32,169

 

 

 

 

 

(70,407

)

 

 

(336,095

)

 

 

9,582

 

 

 

 

 

(326,513

)

Operating margin

 

(8.5

)%

 

 

 

 

 

 

 

 

(5.8

)%

 

 

(32.6

)%

 

 

 

 

 

 

 

 

(31.7

)%

 

 

 

 

 

 

9,383

 

 

(1

)

 

 

 

 

 

 

 

 

 

9,582

 

 

(1

)

 

 

 

 

 

 

 

 

 

22,786

 

 

(2

)

 

 

 

 

 

 

 

 

 

-

 

 

(2

)

 

 

 

 

 

 

 

 

 

(5,598

)

 

(3

)

 

 

 

 

 

 

 

 

 

(401

)

 

(3

)

 

 

 

 

 

 

 

 

 

-

 

 

(4

)

 

 

 

 

 

 

 

 

 

(1,906

)

 

(4

)

 

 

 

 

 

 

 

 

 

(573,860

)

 

(5

)

 

 

 

 

 

 

 

 

 

-

 

 

(5

)

 

 

 

 

 

 

 

 

 

(16,085

)

 

(6

)

 

 

 

 

 

 

 

 

 

-

 

 

(6

)

 

 

 

 

 

 

 

 

 

24,535

 

 

(7

)

 

 

 

 

 

 

 

 

 

-

 

 

(7

)

 

 

 

 

 

 

 

 

 

2,000

 

 

(8

)

 

 

 

 

 

 

 

 

 

-

 

 

(8

)

 

 

 

 

 

 

 

 

 

(11,393

)

 

(9

)

 

 

 

 

 

 

 

 

 

-

 

 

(9

)

 

 

 

 

 

 

 

 

 

96,606

 

 

(10

)

 

 

 

 

 

 

 

 

 

-

 

 

(10

)

 

 

 

Net income/(loss) attributable to Phoenix New Media Limited

 

417,976

 

 

 

(451,626

)

 

 

 

 

(33,650

)

 

 

(205,701

)

 

 

7,275

 

 

 

 

 

(198,426

)

Net margin

 

34.6

%

 

 

 

 

 

 

 

 

(2.8

)%

 

 

(20.0

)%

 

 

 

 

 

 

 

 

(19.3

)%

Net income/(loss) per ADS-diluted

 

5.74

 

 

 

 

 

 

 

 

 

(0.46

)

 

 

(2.83

)

 

 

 

 

 

 

 

 

(2.73

)

Weighted average number of ADSs used in computing diluted net (loss)/income per ADS

 

72,790,541

 

 

 

 

 

 

 

 

 

72,790,541

 

 

 

72,790,541

 

 

 

 

 

 

 

 

 

72,790,541

 

 

(1)  Share-based compensation

(2)  Impairment of goodwill  

(3)  Income from equity method investments, net of impairment

(4)  Fair value changes in investments, net

(5)  Gain on disposal of available-for-sale debt investments

(6)  Changes in fair value of forward contract in relation to disposal of investments in Particle

(7)  Changes in fair value of loan related to co-sale of Particle shares

(8)  Impairment of available-for-sale debt investments

(9)  Loss attributable to noncontrolling interest related to item (2)

(10) Accrued withholding taxes of item (5). Other non-GAAP to GAAP reconciling items have no income tax effect.