Quantcast

GigaMedia Reports Second-Quarter 2011 Financial Results

August 15, 2011

TAIPEI, Taiwan, Aug. 15, 2011 /PRNewswire-Asia-FirstCall/ – GigaMedia Limited (NASDAQ: GIGM) today announced second-quarter 2011 revenues of $8.8 million, down 16 percent quarter-over-quarter.

Second-quarter 2011 core net loss was $1.7 million; core basic and fully-diluted loss per share were each $0.03.(1)

“FunTown delivered solid year-over-year growth in Taiwan and Hong Kong, with revenues up 11 percent, driven by continued strong contributions from existing games and the addition of new MMOs to our operations,” stated GigaMedia Chief Executive Officer Yichin Lee. “We have successfully broadened and diversified our revenue base and forecast continued strong results and sustained profitability in Taiwan and Hong Kong going forward.”

“IAHGames, our new operations in Southeast Asia, continued to underperform, but results do not reflect the full impact of an ongoing internal restructuring focused on the realization of major operating efficiencies,” stated CEO Yichin Lee. “We target profitability in Southeast Asia by yearend on the back of ongoing cost cutting and increased focus on key markets.”

“We look forward to a busy second half of 2011 with the launch of 4Story this month in Taiwan followed by several major game tournaments and new mobile game launches – all part of plans to expand our platform and extend our offerings,” stated CEO Yichin Lee. “Finally, we are committed to realizing gains and cashing up our balance sheet later this year via plans to dispose of certain minority investments that have substantially increased in value.”


          Core net loss and core basic and fully-diluted loss per share
          are provided as a supplement to results provided in accordance
          with U.S. generally accepted accounting principles ("GAAP").
    (1)   See, "Use of Non-GAAP Measures," for more details.

Overview

  • Taiwan: the new MMO game A.V.A. continued making solid contributions, driving an 11 percent year-over-year increase in FunTown’s revenues; new Web-based and iPad MahJong products successfully launched – initial steps in strategic platform extension to mobile and Web-based games; new tournament competitions launched and several scheduled for the second-half of 2011, representing significant progress in expanding GigaMedia’s game tournament platform.
  • Southeast Asia: restructuring underway to increase focus on Vietnam, Thailand and Indonesia and enhance efficiencies; FIFA Online 2 grew 36 percent Q-o-Q, driven by performance in Thailand and Vietnam – fully localized version launched in Indonesia in July.
  • Investments ongoing in new China platform while continuing to pursue all means to resolve the dispute in connection with the China-based business T2CN.
  • Corporate update: 1) share buyback continues to return value to shareholders; under the board-approved share buyback plan, as of August 12, 2011 GigaMedia has repurchased a total of 2.5 million shares; 2) management committed to the disposal of certain minority investments in 2H11 to realize gains and crystallize value on GigaMedia’s balance sheet; and 3) company positioned for upside potential from remaining 40 percent interest in Mangas Everest; recent losses reflect ongoing investments.

Consolidated Financial Results

GigaMedia Limited is a major provider of online entertainment software and services, developing and operating a suite of online games in Asia covering the regions of Greater China and Southeast Asia. GigaMedia also retains a 40 percent equity interest in Mangas Everest (“Everest Gaming”).

               GIGAMEDIA 2Q11 CONSOLIDATED FINANCIAL RESULTS
    (unaudited,
     all figures
     in US$
     thousands,
     except per
     share                             Change
     amounts)         2Q11     2Q10      (%)   2Q11     1Q11    Change (%)
    Revenues
     (A)               8,797   10,864      -19   8,797   10,422          -16
    Gross
     Profit (A)        4,682    7,243      -35   4,682    5,761          -19
    Loss from
     Operations
     (A)               3,633   11,756       NA   3,633    2,684           NA
    Income
     (Loss)
     from
     Continuing
     Operations
     (A)              (7,089)  52,568       NA  (7,089)  (5,199)          NA
    Net Income
     (Loss)
     Attributable
     to
     GigaMedia        (6,959)  52,549       NA  (6,959)  (5,155)          NA
    Net Income
     (Loss)
     Per Share,
     Diluted           (0.12)    0.87       NA   (0.12)   (0.09)          NA
    Core Loss
     from
     Operations(A)(B) (2,761)  (4,826)      NA  (2,761)  (1,906)          NA
    Core Net
     Loss (A)
     (B)              (1,720)  (5,400)      NA  (1,720)    (975)          NA
    Core Net
     Loss Per
     Share,
     Diluted
     (A) (B)           (0.03)   (0.10)      NA   (0.03)   (0.02)          NA
    EBITDA(C)         (5,896)  59,843       NA  (5,896)  (3,976)          NA
    Cash, Cash
     Equivalents,
     Restricted
     Cash, and
     Marketable
     Securities-
     Current          70,663  116,515      -39  70,663   72,924           -3

        Excludes results from discontinued operations; 2Q11 and 1Q11 figures
        exclude the results of T2CN operations and include the results of
        IAHGames. (See, "Deconsolidation of T2CN operations" and "Quarterly
    (A) figures," for more details.)
        Core loss from operations, core net loss and core net loss per share
        exclude results from discontinued operations, financial results
        related to our gambling software business, non-cash share-based
        compensation expenses, bad debt expenses for loans receivable and
        certain non-cash or one-time items. (See, "Use of Non-GAAP
    (B) Measures," for more details.)
        EBITDA (earnings before interest, taxes, depreciation, and
        amortization) is provided as a supplement to results provided in
        accordance with U.S. generally accepted accounting principles
    (C) ("GAAP"). (See, "Use of Non-GAAP Measures," for more details.)

Consolidated revenues for the second quarter of 2011 decreased to $8.8 million from $10.9 million in the same period of 2010 and from $10.4 million in the first quarter of 2011. Results reflected lower contributions from GigaMedia’s Asian online games business.

Revenues in the company’s Asian online games business in the second quarter decreased 19 percent year-over-year and 16 percent compared with the first quarter. The decrease from the prior year was mainly attributable to deconsolidation of T2CN, which more than offset growth in FunTown and new contributions from IAHGames. (See “Deconsolidation of T2CN operations” for further details.) The decline from the first quarter of 2011 reflected revenue decreases in FunTown and IAHGames.

Second-quarter revenues from FunTown, our operations in Taiwan and Hong Kong, increased to $6.5 million from $5.8 million a year ago and were down from $7.4 million in the first quarter of 2011. The year-over-year increase was largely attributable to new contributions from the game A.V.A.; Tales Runner also contributed to the growth. The quarterly sequential decrease reflected traditional seasonality, with online game revenues declining following a peak during Chinese New Year in the first quarter. Average monthly active paying accounts for all games in Taiwan and Hong Kong decreased to approximately 76,000 during the second quarter, down 10 percent quarter-over-quarter. Average monthly revenue per active paying account was approximately $28.54 during the second quarter of 2011, down 2 percent from the previous quarter. Second-quarter peak concurrent users were approximately 41,000, down 8 percent from the first quarter. FunTown plans to launch a new MMO game 4Story in late August, and is continuing to expand its mobile offerings with a new iPhone variation of its popular MahJong product scheduled for the third quarter.

Second-quarter revenues from IAHGames, our operations in Southeast Asia, were $2.3 million, down from $3.0 million in the first quarter of 2011. The decrease largely resulted from a decline in contributions from Dragonica Online reflecting a lack of new game content in the current quarter. The decline also resulted from a planned decrease in game box sales. These declines more than offset growth of FIFA Online 2 in the key markets of Thailand and Vietnam. Online game revenues in the second quarter were led by contributions from FIFA Online 2, Dragonica Online and Granado Espada. In line with management’s plans to increase focus on key regional markets, at the end of July GigaMedia launched a new fully localized offering of FIFA Online 2 in Indonesia. The company plans to gradually increase marketing in Indonesia going forward.

Consolidated gross profit and gross profit for the Asian online games business for the second quarter decreased to $4.7 million from $7.2 million in 2010 and from $5.8 million in the first quarter of 2011, with the year-over-year decrease primarily resulting from the period revenue decrease and resulting lower gross margin, and the quarterly sequential decrease reflecting the aforementioned revenue decrease in the Asian online games business in the second quarter of 2011. Second-quarter 2011 consolidated gross profit margin and gross profit margin in the Asian online games business decreased to 53.2 percent from 66.7 percent in the same period in the prior year, and decreased from 55.3 percent in the first quarter of 2011 with the year-over-year decrease primarily reflecting deconsolidation of T2CN and the addition of lower margins of Southeast Asia, and the quarter-over-quarter decrease reflecting the aforementioned revenue decrease.

Consolidated operating expenses for the second quarter decreased to $8.3 million from $19.0 million in the second quarter of 2010 and from $8.4 million in the first quarter of 2011. Operating expenses in the Asian online games in the first quarter of 2011 were $6.2 million compared to $10.3 million in the prior year period and $6.1 million in the first quarter.

Consolidated product development and engineering expenses decreased to $384 thousand in the second quarter of 2011 from $2.4 million in the prior year with the variation reflecting front-loaded expenses in the second quarter last year related to development of the SpongeBob SquarePants game title. Second-quarter 2011 results were comparable to the $370 thousand reported in the first quarter of 2011.

Consolidated selling and marketing expenses increased to $2.7 million in the first quarter from $2.3 million in 2010 and held steady compared to $2.9 million in the first quarter of 2011. The year-over-year variation resulted from A.V.A. promotions in 2011.

Consolidated general and administrative expenses were $5.2 million in the second quarter compared to $11.6 million in 2010 and $5.2 million in the first quarter of 2011, with the year-over-year comparison reflecting certain one-time expenses last year. Corporate operating expenses decreased to $1.6 million from $2.0 million quarter-over-quarter. Results were in line with management’s ongoing initiatives to control costs and expenses.

Consolidated loss from operations was $3.6 million compared to $11.8 million in the second quarter of 2010 and $2.7 million in the first quarter of 2011. The quarter-over-quarter period variations reflected the aforementioned factors affecting revenues and costs and expenses. The year-over-year variations reflected these same factors and certain one-time items recorded in the second quarter of 2010.

Core loss from operations for the second quarter of 2011 was $2.8 million compared to $4.8 million in the second quarter of 2010 and $1.9 million in the first quarter of 2011. (See, the attachment to this release entitled “Reconciliations of Non-GAAP Results of Operations” for more details.)

Consolidated non-operating expenses/income during the second quarter of 2011 were expenses of $3.2 million compared to income of $70.6 million in the second quarter of 2010 that resulted largely from the sale of the gambling software business Everest Gaming in 2010, and expenses of $2.2 million recorded in the first quarter of 2011. Second-quarter 2011 results included the following: 1) an equity loss of $4.4 million reflecting GigaMedia’s remaining interest in Everest Gaming, which more than offset 2) equity income of approximately $893 thousand related to GigaMedia’s Asian online game operations.

Consolidated net loss for the second quarter of 2011 increased to a loss of $7.0 million from net income of $52.5 million in the second quarter of 2010 and increased from a net loss of $5.2 million in the first quarter of 2011. The period variations reflected the aforementioned factors affecting income from operations and consolidated non-operating expenses/income.

Core net loss for the first quarter of 2011 was $1.7 million compared to a core net loss of $5.4 million in the second quarter of 2010 and a core net loss of $975 thousand in the first quarter of 2011. Core basic and fully-diluted loss per share in the second quarter of 2011 were both $0.03.

Consolidated EBITDA for the second quarter of 2011 was a loss of $5.9 million compared to positive EBITDA of $59.8 million in the same period last year and a loss of $4.0 million in the first quarter of 2011. Operating cash outflow for the second quarter of 2011 dropped sharply to $415 thousand. Capital expenditures totaled $436 thousand during the second quarter of 2011.

Cash and Strategic Investments

GigaMedia continued to maintain a solid balance sheet during the second quarter. Cash, cash equivalents, restricted cash, and marketable securities-current were $70.7 million, down from $72.9 million in the first quarter of 2011. Total short-term borrowings were $13.2 million at the end of the second quarter of 2011 compared to $12.9 million for the prior quarter. The net cash decrease in the second quarter of 2011 was $2.5 million, with the decrease primarily reflecting share repurchases under the company’s share buyback program.

Marketable securities – noncurrent plus investments, consisting of GigaMedia’s strategic holdings in game studios, developers and other related entities and the company’s remaining 40 percent interest in Everest Gaming, were $88.1 million in the second quarter, down from $103.3 million last quarter. The period decrease mainly reflected decreases in fair values based on share prices of certain investments.

Management is committed to the disposal of certain investments in the second half of 2011 to realize gains and crystallize value on the company’s balance sheet.

Additional Information

The loss on equity method investments during the second quarter of 2011 reported in the consolidated financial statements attached hereto includes GigaMedia’s 40 percent share of Everest Gaming’s net loss for the second quarter of 2011.

In addition, GigaMedia is providing the following supplemental figures related to Everest Gaming’s operations in order to facilitate investors’ understanding of GigaMedia’s results. All amounts were provided to GigaMedia by Everest Gaming’s management and are unaudited.

During the second quarter of 2011, Everest Gaming reported to GigaMedia total revenues of $13.7 million, including poker revenues of $8.5 million, with approximately 110,000 active depositing players and 25,000 new depositing players. Everest Gaming also reported to GigaMedia total net loss of $11.0 million for the period.

Business Outlook

The following forward-looking statements reflect GigaMedias expectations as of August 16, 2011. Given potential changes in economic conditions and consumer spending, the evolving nature of gambling software, online games, and various other risk factors, including those discussed in the companys 2010 Annual Report on Form 20-F filed with the U.S. Securities and Exchange Commission as referenced below, actual results may differ materially.

In the third quarter of 2011, management anticipates revenues and expenses to be largely in line with the second quarter. Management also expects to record gains from the disposal of certain minority investments in the second half of 2011, which will have a favorable impact on the company’s period results.

Use of Non-GAAP Measures

To supplement GigaMedia’s consolidated financial statements presented in accordance with US GAAP, the company uses the following measures defined as non-GAAP by the SEC: core income (loss) from operations, core net income (loss), core basic and fully-diluted earnings (loss) per share, and EBITDA, which are US GAAP income from operations, net income and basic and fully-diluted earnings per share data adjusted to exclude the following: 1) financial results related to the gambling software business; 2) the impact of discontinued operations; 3) share-based compensation; and 4) certain non-cash or one-time items, including impairment losses related to game licensing, game studios and other related assets, gains and losses on the sale of businesses and discontinued operations, and impairment losses on marketable securities and investments. GigaMedia may consider whether other significant items that arise in the future should also be excluded in calculating the non-GAAP financial measures it uses. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with US GAAP. For more information on these non-GAAP financial measures, please see the tables captioned “Reconciliations of Non-GAAP Results of Operations” set forth at the end of this release.

The company’s management uses non-GAAP financial measures to gain an understanding of the company’s comparative operating performance (when comparing such results with previous periods or forecasts) and future prospects. The company’s non-GAAP financial measures exclude the aforementioned items from GigaMedia’s internal financial statements for purposes of its internal budgets. Non-GAAP financial measures are used by the company’s management in their financial and operational decision-making, because management believes they reflect the company’s ongoing business in a manner that allows meaningful period-to-period comparisons. The company’s management believes that these non-GAAP financial measures provide useful information to investors in the following ways: (1) in understanding and evaluating the company’s current operating performance and future prospects in the same manner as management does, if they so choose, and (2) in comparing in a consistent manner the company’s current financial results with the company’s past financial results. GigaMedia further believes these non-GAAP financial measures provide useful and meaningful supplemental information to both management and investors regarding GigaMedia’s performance by excluding certain expenses, expenditures, gains and losses (i) that are not expected to result in future cash payments or (ii) that may not be indicative of the company’s core operating results and business outlook.

GigaMedia records the expensing of share-based compensation based on the FASB Accounting Standards Codification. The company’s management believes excluding share-based compensation from its non-GAAP financial measures is useful for itself and investors as such expense will not result in future cash payments and is otherwise unrelated to the company’s core operating results. Non-GAAP financial measures that exclude stock-based compensation also enhance the comparability of results against prior periods.

The company’s management believes excluding the non-cash write-offs of loans receivable, game capitalized costs and investments is useful for itself and for investors, as such write-offs do not impact cash and are not indicative of the company’s core operating results and business outlook. The company’s management believes excluding the results of discontinued operations from its non-GAAP financial measure of net income is useful for itself and for investors because such gains and losses are not indicative of the company’s core operating results and are no longer associated with the company’s continuing operations.

The company believes that the presentation of core income (loss) from operations, core net income (loss) and core basic and fully-diluted earnings (loss) per share enables more meaningful comparisons of performances across periods to be made by excluding the effect of financial results related to the gambling software business, and that EBITDA is a measure of performance used by some investors, equity analysts and others to make informed investment decisions.

The non-GAAP financial measures have limitations. They do not include all items of income and expense that affect the company’s operations. Specifically, these non-GAAP financial measures are not prepared in accordance with US GAAP, may not be comparable to non-GAAP financial measures used by other companies and, with respect to the non-GAAP financial measures that exclude certain items under US GAAP, do not reflect any benefit that such items may confer to the company. A limitation of using core income (loss) from operations, core net income (loss) and core basic and fully-diluted earnings (loss) per share is that these non-GAAP measures exclude share-based compensation expenses and may exclude other items that have been and will continue to be for the foreseeable future a recurring expense in the company’s business. A limitation of using EBITDA is that it does not include all items that impact the company’s net income for the period. Management compensates for these limitations by also considering the company’s financial results as determined in accordance with US GAAP and by providing specific information regarding the US GAAP amounts excluded from each non-GAAP measure. Reconciliations of the adjusted income statement data to GigaMedia’s US GAAP income statement data are provided on the attached unaudited financial statements.

About the Numbers in This Release

Deconsolidation of T2CN operations

As previously mentioned in Forms 6-K dated November 15 and 26, 2010, due to the dispute with Wang Ji that arose in July 2010, GigaMedia has been prevented from obtaining and currently does not have access to the financial information of T2CN Information Technology (Shanghai) Co., Ltd. and its VIEs. Since GigaMedia does not have access to the operating assets of T2CN and has been prevented from obtaining the financial information necessary to report the financial results of T2CN, GigaMedia has effectively lost control over T2CN’s financial reporting process. Therefore, the company deconsolidated T2CN’s results with effect from July 1, 2010.

Quarterly figures

All quarterly figures referred to in the text, tables and attachments to this release are unaudited. The financial statements from which the financial results reported in this press release are derived have been prepared in accordance with U.S. GAAP, unless otherwise noted as “non-GAAP,” and are presented in U.S. dollars.

Consolidated financial results for 2010 include the results from GigaMedia’s strategic acquisition from July 2010 of leading Southeast Asian online games operator, publisher and distributor IAHGames. Period results were also impacted by a dispute between GigaMedia and its former China head related to T2CN operations, as detailed in GigaMedia’s filings with the United States Securities and Exchange Commission. In accordance with reporting guidelines, beginning in the third quarter of 2010 GigaMedia began to consolidate the results of its IAHGames online games operations and deconsolidated the results of its T2CN operations. As a result, consolidated financial results for 2010 may not be comparable with other periods.

Segmental results

GigaMedia’s segmental financial results are based on the company’s method of internal reporting and are not necessarily in conformity with accounting principles generally accepted in the United States. Consolidated quarterly and/or annual financial results of the company may differ from totals of the company’s segmental financial results for the same period due to (1) the impact of certain of the company’s headquarters costs and expenses, which are not reflected in the business segment results, (2) the impact of certain non-operating subsidiaries of GigaMedia on the company’s consolidated financial results, and (3) certain inter-company eliminations.

Conference Call and Webcast

Management will hold an investor conference call and webcast on August 15, 2011 at 10:00 p.m. Eastern Daylight Time, which is 10:00 a.m. Hong Kong Time on August 16, 2011, to discuss GigaMedia’s second-quarter 2011 performance.

Dial-in numbers:


    U.S.:                  +1-800-510-0146
    International:         +1-617-614-3449
    Passcode:                                                   36395244

A replay will be available from 1:00 a.m. Eastern Daylight Time on August 16, 2011 for seven days.


    U.S.:                  +1-888-286-8010
    International:         +1-617-801-6888
    Passcode:                                                   25795641

A link to the live and archived webcast will be available at www.gigamedia.com.

Conference Call Format

The call will consist of brief prepared remarks, followed by Q&A with questions submitted via email. Please email your questions to IR@gigamedia.com.tw. The company will read the questions aloud on the call and respond to as many questions as possible.

About GigaMedia

GigaMedia Limited (Singapore registration number: 199905474H) is a major provider of online entertainment software and services. Through its subsidiaries, GigaMedia develops and operates a suite of online games in Asia covering the regions of Greater China and Southeast Asia. More information on GigaMedia can be obtained from www.gigamedia.com.

The statements included above and elsewhere in this press release that are not historical in nature are “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include statements regarding expected financial performance (as described without limitation in the “Business Outlook” section and in quotations from management in this press release) and GigaMedia’s strategic and operational plans. These statements are based on management’s current expectations and are subject to risks and uncertainties and changes in circumstances. There are important factors that could cause actual results to differ materially from those anticipated in the forward looking statements, including but not limited to, Everest Gaming’s ability to retain existing online gambling players and attract new players, our ability to license, develop or acquire additional online games that are appealing to users, our ability to retain existing online game players and attract new players, and our ability to launch online games in a timely manner and pursuant to our anticipated schedule. Further information on risks or other factors that could cause results to differ is detailed in GigaMedia’s Annual Report on Form 20-F filed in June 2011 and its other filings with the United States Securities and Exchange Commission.

                                         GIGAMEDIA LIMITED
                               CONSOLIDATED STATEMENTS OF OPERATIONS

                                            Three months ended
                                 6/30/2011       3/31/2011          6/30/2010
                                 ---------       ---------          ---------
                               unaudited        unaudited         unaudited
                               ---------        ---------         ---------
                                   USD              USD               USD
                                   ---              ---               ---
    Operating revenues
    Asian online game and
     service revenues            8,796,787      10,422,104         10,863,761
                                 8,796,787      10,422,104         10,863,761
                                 ---------      ----------         ----------

    Operating costs
    Cost of Asian online
     game and service
     revenues (includes
     share-based
     compensation expenses
     under ASC 718 of $0,
     $73 and, $4,649,
     respectively)               4,115,034    4,661,556       3,620,523
                                 4,115,034       4,661,556          3,620,523
                                 ---------       ---------          ---------

    Gross profit                 4,681,753       5,760,548          7,243,238
                                 ---------       ---------          ---------

    Operating expenses
    Product development and
     engineering expenses
     (includes share-based
     compensation expenses
     under  ASC 718 of
     $3,886, $3,886, and
     $18,539, respectively)        384,002      369,912       2,374,347
    Selling and marketing
     expenses (includes
     share-based
     compensation expenses
     under ASC 718 of
     $14,562, $15,113 and
     $48,144, respectively)      2,655,185    2,887,726       2,254,437
    General and
     administrative expenses
     (includes share-based
     compensation expenses
     under ASC 718 of
     $488,689, $458,043 and
     $1,509,843,
     respectively)               5,159,001    5,164,946      11,571,587
    Bad debt expenses              116,980          21,901            103,099
    Impairment losses                    0               0            715,220
    Other                                0               0          1,980,070
                                       ---             ---          ---------
                                 8,315,168       8,444,485         18,998,760
                                 ---------       ---------         ----------

    Loss from operations        (3,633,415)    (2,683,937)        (11,755,522)
                                ----------      ----------        -----------

    Non-operating income
     (expense)
    Interest income                229,734         227,244            188,862
    Interest expense              (104,728)        (79,830)           (77,590)
    Foreign exchange gain -
     net                            50,422           5,529             21,029
    Loss on disposal of
     property, plant and
     equipment                      (3,994)           (924)          (109,362)
    Loss on equity method
     investments -net           (3,505,168)    (2,419,071)           (719,126)
    Gain on deconsolidation
     of gaming software and
     service business                    0               0         75,827,332
    Impairment loss on
     marketable securities
     and investments                     0               0         (4,674,928)
    Other                          121,855          19,432            144,043
                                   -------          ------            -------
                                (3,211,879)    (2,247,620)         70,600,260
                                ----------      ----------         ----------

    Income (loss) from
     continuing operations
     before income taxes        (6,845,294)    (4,931,557)         58,844,738
    Income tax expense            (243,654)       (267,209)        (6,277,072)
                                  --------        --------         ----------

    Income (loss) from
     continuing operations      (7,088,948)    (5,198,766)         52,567,666
    Income (loss) from
     discontinued operations        17,611          34,555           (227,982)
                                    ------          ------           --------

    Net income (loss)           (7,071,337)    (5,164,211)         52,339,684
    Less: Net loss
     attributable to
     noncontrolling interest
     and subsidiary
     preferred shares              112,532        9,350         209,118
                                   -------           -----            -------

    Net  income (loss)
     attributable to
     GigaMedia                  (6,958,805)    (5,154,861)         52,548,802
                                ==========      ==========         ==========

    Earnings (loss) per
     share attributable to
     GigaMedia
    Basic:
      (Loss) income from
       continuing operations         (0.12)          (0.09)              0.95
      (Loss) income from
       discontinued operations        0.00            0.00              (0.01)
                                      ----            ----              -----
                                     (0.12)          (0.09)              0.94
                                     =====           =====               ====
    Fully-diluted:
      (Loss) income from
       continuing operations         (0.12)          (0.09)              0.88
      (Loss) income from
       discontinued operations        0.00            0.00              (0.01)
                                      ----            ----              -----
                                     (0.12)          (0.09)              0.87
                                     =====           =====               ====

    Weighted average shares
     outstanding:
    Basic                       55,922,021      56,272,341         55,709,989

    Diluted*                    55,922,021      56,272,341         60,172,482
    *Options to purchase 2,029 thousand shares and 1,954 thousand shares
    of common stock were not included in dilutive securities for the
     three months ended June 30, 2011 and March 31, 2011, respectively, as
     the effect would be anti-dilutive.

                              GIGAMEDIA LIMITED
                         CONSOLIDATED BALANCE SHEETS

                                6/30/2011    3/31/2011    6/30/2010
                                ---------    ---------    ---------
                               unaudited    unaudited    unaudited
                               ---------    ---------    ---------
                                  USD          USD          USD
                                  ---          ---          ---
    Assets
    Current assets
    Cash and cash equivalents  62,083,933   64,362,331  113,002,496
    Marketable securities -
     current                    3,578,999    3,561,868    3,512,955
    Accounts receivable - net   9,651,104   11,137,164    4,579,767
    Prepaid expenses            1,665,468    2,449,338    1,158,969
    Restricted cash             5,000,000    5,000,000            0
    Other receivables             811,656      781,676   10,885,990
    Other current assets        1,382,240    2,256,201    6,907,321
    Total current assets       84,173,400   89,548,578  140,047,498

    Marketable securities -
     noncurrent                27,636,201   39,368,558   18,534,492
    Investments                60,479,866   63,914,232   56,817,135
    Property, plant &
     equipment -net             4,978,999    5,321,698    4,776,040
    Goodwill                   39,904,201   39,221,185   44,282,945
    Intangible assets - net    19,328,199   19,229,917   17,358,378
    Prepaid licensing and
     royalty fees               6,702,454    6,570,466    5,548,635
    Other assets                5,801,340    5,378,566    9,064,969
                                ---------    ---------    ---------
    Total assets              249,004,660  268,553,200  296,430,092
                              ===========  ===========  ===========

    Liabilities and equity
    Accounts payable            4,760,555    5,318,366      710,636
    Accrued compensation        3,111,677    2,912,535    4,256,747
    Accrued expenses           10,323,398   11,340,289   15,243,520
    Short-term borrowings      13,224,118   12,947,984   13,996,889
    Other current liabilities  11,265,618   10,991,439   15,101,942
                               ----------   ----------   ----------
    Total current liabilities  42,685,366   43,510,613   49,309,734
    Other liabilities           8,167,628    7,929,442      279,766
                                ---------    ---------      -------
    Total liabilities          50,852,994   51,440,055   49,589,500
                               ----------   ----------   ----------

    Subsidiary preferred
     shares                     1,625,441    1,545,115            0
                                ---------    ---------          ---

    GigaMedia's shareholders'
     equity                   199,755,037  218,603,268  244,017,405

    Noncontrolling interest    (3,228,812)  (3,035,238)   2,823,187
                               ----------   ----------    ---------

    Total equity              196,526,225  215,568,030  246,840,592
                              -----------  -----------  -----------

    Total liabilities and
     equity                   249,004,660  268,553,200  296,430,092
                              ===========  ===========  ===========

                                   GIGAMEDIA LIMITED
                   Reconciliations of Non-GAAP Results of Operations

                                               Three months ended
                                                   6/30/2011        3/31/2011
                                                   ---------        ---------
                                                 unaudited        unaudited
                                                 ---------        ---------
                                                    USD               USD
                                                    ---               ---
    I.    Loss from operations:
          GAAP result                             (3,633,415)      (2,683,937)
          Adjustments:
          (a) share-based compensation               507,137          477,115
          (b) bad debt expenses related to
           T2CN                                            0                0
          (c) impairment loss on
           capitalized software costs                      0                0
          (d) impairment loss on fixed
           assets                                          0                0
          (e) contract termination costs                   0                0
          (f) financial results related to
           gambling software business                365,443          300,709
          Core loss from operations (Non-
           GAAP result)                           (2,760,835)      (1,906,113)
                                                  ==========       ==========

           Net income (loss) attributable to
    II.    GigaMedia:
          GAAP result                             (6,958,805)      (5,154,861)
          Adjustments:
          (a) share-based compensation               498,402          467,735
          (b) bad debt expenses related to
           T2CN                                            0                0
          (c) impairment loss on
           capitalized software costs                      0                0
          (d) impairment loss on fixed
           assets                                          0                0
          (e) contract termination costs                   0                0
          (f) impairment loss on
           marketable securities and
           investments                                     0                0
          (g) loss (income) from
           discontinued operations                   (17,611)         (34,555)
          (h) financial results related to
           gambling software business              4,757,922        3,746,976
          Core net loss attributable to
           GigaMedia (Non-GAAP result)            (1,720,092)        (974,705)
                                                  ==========         ========

           Basic earnings (loss) per share
    III.   attributable to GigaMedia:
          GAAP result                                  (0.12)           (0.09)
          Adjustments                                   0.09             0.07
          Core basic EPS  (Non-GAAP
           result)                                     (0.03)           (0.02)
                                                       =====            =====

           Diluted earnings (loss) per share
    IV.    attributable to GigaMedia:
          GAAP result                                  (0.12)           (0.09)
          Adjustments                                   0.09             0.07
          Core diluted EPS  (Non-GAAP
           result)                                     (0.03)           (0.02)
                                                       =====            =====

           Reconciliation of Net Income (Loss)
    V.     to EBITDA

      Net income (loss) attributable
       to GigaMedia                               (6,958,805)      (5,154,861)
      Depreciation                                   450,567          555,296
      Amortization                                   568,652          566,890
      Interest income                               (162,819)        (183,553)
      Tax expense                                    206,165          240,112
      EBITDA                                      (5,896,240)      (3,976,116)
                                                  ==========       ==========


                                               Three months ended
                                                                    6/30/2010
                                                                    ---------
                                                                  unaudited
                                                                  ---------
                                                                      USD
                                                                     ---
    I.    Loss from operations:
          GAAP result                                             (11,755,522)
          Adjustments:
          (a) share-based compensation                              1,581,175
          (b) bad debt expenses related to
           T2CN                                                        76,774
          (c) impairment loss on
           capitalized software costs                                 439,877
          (d) impairment loss on fixed
           assets                                                     275,343
          (e) contract termination costs                            1,980,070
          (f) financial results related to
           gambling software business                               2,576,712
          Core loss from operations (Non-
           GAAP result)                                            (4,825,571)
                                                                   ==========

           Net income (loss) attributable to
    II.    GigaMedia:
          GAAP result                                              52,548,802
          Adjustments:
          (a) share-based compensation                              1,522,336
          (b) bad debt expenses related to
           T2CN                                                        76,774
          (c) impairment loss on
           capitalized software costs                                 365,098
          (d) impairment loss on fixed
           assets                                                     161,628
          (e) contract termination costs                            1,652,821
          (f) impairment loss on marketable
           securities and investments                               4,674,928
          (g) loss (income) from
           discontinued operations                                    227,982
          (h) financial results related to
           gambling software business                             (66,630,441)
          Core net loss attributable to
           GigaMedia (Non-GAAP result)                             (5,400,072)
                                                                   ==========

           Basic earnings (loss) per share
    III.   attributable to GigaMedia:
          GAAP result                                                    0.94
          Adjustments                                                   (1.04)
          Core basic EPS  (Non-GAAP
           result)                                                      (0.10)
                                                                        =====

           Diluted earnings (loss) per share
    IV.    attributable to GigaMedia:
          GAAP result                                                    0.94
          Adjustments                                                   (1.04)
          Core diluted EPS  (Non-GAAP
           result)                                                      (0.10)
                                                                        =====

           Reconciliation of Net Income (Loss)
    V.     to EBITDA

      Net income (loss) attributable to
       GigaMedia                                                   52,548,802
      Depreciation                                                    497,130
      Amortization                                                    667,565
      Interest income                                                (102,233)
      Tax expense                                                   6,232,162
      EBITDA                                                       59,843,426
                                                                   ==========

SOURCE GigaMedia Limited


Source: newswire



comments powered by Disqus