SOHU.COM REPORTS FOURTH QUARTER AND FISCAL YEAR 2021 UNAUDITED FINANCIAL RESULTS

 
 

Sohu.com Limited (NASDAQ: SOHU), China's leading online media, video, and game business group, today reported unaudited financial results for the fourth quarter and fiscal year ended December 31, 2021 .

 
 

  Sohu logo. (PRNewsFoto/Sohu.com Inc.) 

 
 

  Fourth Q   uarter Highlights  

 
  • Total revenues were US$193 million   [1] , down 24% year-over-year and 11% quarter-over-quarter.
  •  
  • Brand advertising revenues were US$34 million , down 20% year-over-year and flat quarter-over-quarter.
  •  
  • Online game revenues were US$144 million , down 27% year-over-year and 14% quarter-over-quarter.
  •  
  • GAAP net income [2] attributable to Sohu.com Limited was US$4 million , compared with net income of US$47 million in the fourth quarter of 2020 and net income of US$12 million in the third quarter of 2021.
  •  
  • Non-GAAP [3] net income attributable to Sohu.com Limited was US$0.2 million , compared with net income of US$53 million in the fourth quarter of 2020 and net income of US$17 million in the third quarter of 2021.
  •  

  Fiscal Year 2021   Highlights  

 
  • Total revenues were US$836 million , up 11% compared with 2020.
  •  
  • Brand advertising revenues were US$135 million , down 8% compared with 2020.
  •  
  • Online game revenues were US$638 million , up 19% compared with 2020.
  •  
  • GAAP net income attributable to Sohu.com Limited was US$69 million , compared with net income of US$33 million in 2020, excluding the impact of an additional accrual of withholding income tax recognized by Changyou in the second quarter of 2020 [4] .
  •  
  • Non-GAAP net income attributable to Sohu.com Limited was US$79 million , compared with net income of US$51 million in 2020, excluding the impact of the additional accrual of withholding income tax described above.
  •  

Dr. Charles Zhang , Chairman and CEO of Sohu.com Limited, commented, "During the fourth quarter of 2021 and for the whole year, we faced ongoing significant challenges from the macroeconomic environment and uncertainties of the COVID-19 pandemic. Despite these headwinds, we were proactive in refining our technology, developing product innovations, improving operating efficiency and exploring differentiated monetization opportunities. In the fourth quarter, we were ahead of guidance in brand advertising revenue, and achieved profitability for the full year and every quarter in 2021. For Sohu Media and Sohu Video, we provided better user experience through improvements in products and social interaction features. We applied advanced live broadcasting technologies to large and unique content marketing events. Based on the competitive advantages of the Sohu product matrix, these live broadcasting events helped us to generate a high volume of premium content and wide social distribution. We were able to further consolidate our influence as a mainstream media platform, and better capture advertisers' attention and budgets. For Changyou, its online game business delivered in-line quarterly results, while its overall revenue for 2021 continued to grow year-over-year."

 

  Fourth Quarter Financial Results    

 

   Revenues   

 

Total revenues were US$193 million , down 24% year-over-year and 11% quarter-over-quarter.

 

Brand advertising revenues totaled US$34 million , down 20% year-over-year and flat quarter-over-quarter. The decrease was mainly due to decreases in portal advertising revenues.

 

Online game revenues were US$144 million , down 27% year-over-year and 14% quarter-over-quarter. The year-over-year decrease was mainly due to the natural decline of TLBB Vintage, which was launched during the fourth quarter of 2020. The quarter-over-quarter decrease was mainly due to the natural decline of Little Raccoon: Heroes, which was launched during the third quarter of 2021.

 

   Gross Margin   

 

Both GAAP and non-GAAP gross margin was 73%, compared with 79% in the fourth quarter of 2020 and 74% in the third quarter of 2021.

 

Both GAAP and non-GAAP gross margin for the brand advertising business was 28%, compared with 31% in the fourth quarter of 2020 and 29% in the third quarter of 2021.

 

Both GAAP and non-GAAP gross margin for online games was 84%, compared with 90% in the fourth quarter of 2020 and 83% in the third quarter of 2021. The year-over-year decrease in gross margin was mainly due to a higher percentage revenue contribution from mobile games, which typically require higher revenue-sharing payments.

 

   Operating Expenses   

 

For the fourth quarter of 2021, GAAP operating expenses totaled US$144 million , up 8% year-over-year and 7% quarter-over-quarter. Non-GAAP operating expenses were US$144 million , up 9% year-over-year and quarter-over-quarter. The year-over-year increase was mainly due to increases in salary and benefits expenses and marketing expenses. The quarter-over-quarter increase was mainly due to increases in marketing expenses and increases in Changyou's outsourcing fees related to product development.

 

  O perating Profit/(Loss)   

 

GAAP operating loss was US$3 million , compared with an operating profit of US$67 million in the fourth quarter of 2020 and an operating profit of US$25 million in the third quarter of 2021.

 

Non-GAAP operating loss was US$3 million, compared with an operating profit of US$68 million in the fourth quarter of 2020 and an operating profit of US$28 million in the third quarter of 2021.

 

   Income Tax Expense   

 

GAAP income tax expense was US$9 million , compared with income tax expense of US$21 million in the fourth quarter of 2020 and income tax expense of US$20 million in the third quarter of 2021. Non-GAAP income tax expense was US$6 million , compared with income tax expense of US$21 million in the fourth quarter of 2020 and income tax expense of US$19 million in the third quarter of 2021. Income tax expense in the fourth quarter of 2021 included a one-time tax benefit of US$7 million recognized by Changyou after pre-adjustment of its income tax due for 2021.

 

   Net Income   

 

GAAP net income attributable to Sohu.com Limited was US$4 million , or net income of US$0.09 per fully-diluted ADS, compared with net income of US$47 million in the fourth quarter of 2020 and net income of US$12 million in the third quarter of 2021.

 

Non-GAAP net income attributable to Sohu.com Limited was US$0 .2 million, or net income of US$0 .01 per fully-diluted ADS, compared with net income of US$53 million in the fourth quarter of 2020 and net income of US$17 million in the third quarter of 2021.

 

   Liquidity and Capital Resources   

 

As of December 31, 2021 , cash and cash equivalents, short-term investments and long-term time deposits were totaled approximately $1.59 billion .

 

  Fiscal Year 2021     Financial Results  

 

   Revenues   

 

Total revenues were US$836 million , up 11% compared with 2020.

 

Brand advertising revenues were US$135 million , down 8% compared with 2020. The decrease was mainly due to decreases in portal advertising revenues.

 

Online game revenues were US$638 million , up 19% compared with 2020. The year-over-year increase was mainly from TLBB Vintage.

 

   Gross Margin   

 

Both GAAP and non-GAAP gross margin was 76%, compared with 71% in 2020.

 

Both GAAP and non-GAAP gross margin for the brand advertising business was 26%, compared with 28% in 2020.

 

Both GAAP and non-GAAP gross margin for online games was 86%, compared with 83% in 2020.

 

   Operating Expenses   

 

For 2021, GAAP operating expenses totaled US$533 million , up 16% compared with 2020. Non-GAAP operating expenses were US$525 million , up 18% compared with 2020. The increase in operating expenses was mainly due to increases in salary and benefits expenses and marketing expenses.

 

  O perating Profit   

 

GAAP operating profit was US$97 million , compared with an operating profit of US$73 million in 2020.

 

Non-GAAP operating profit was US$106 million, compared with an operating profit of US$88 million in 2020.

 

   Income Tax Expense   

 

GAAP income tax expense was US$62 million , compared with income tax expense of US$133 million in 2020. Non-GAAP income tax expense was US$56 million , compared with income tax expense of US$127 million in 2020. The income tax expense in 2020 included an additional accrual of withholding income tax of US$88 million recognized by Changyou in the second quarter of 2020, as Changyou changed its policy for its PRC subsidiaries with respect to distribution of cash dividends after the completion of the privatization of Changyou.

 

   Net Income   

 

GAAP net income attributable to Sohu.com Limited was US$69 million , or net income of US$1.75 per fully-diluted ADS, compared with net income of US$33 million in 2020, excluding the impact of the additional accrual of withholding income tax recognized by Changyou in the second quarter of 2020 described above. Non-GAAP net income attributable to Sohu.com Limited was US$79 million , or net income of US$2.00 per fully-diluted ADS, compared with net income of US$51 million in 2020, excluding the impact of the additional accrual of withholding income tax described above.

 

  Supplementary Information for Changyou Results  

 

   Fourth     Quarter 2021     Operating     Results   

 
  • For PC games, total average monthly active user accounts [5] (MAU) were 2.0 million, a decrease of 12% year-over-year and an increase of 1% quarter-over-quarter. The year-over-year decrease was mainly due to the natural decline of Changyou's older games. Total quarterly aggregate active paying accounts [6] (APA) were 0.9 million, flat year-over-year and a decrease of 8% quarter-over-quarter. The quarter-over-quarter decrease was mainly due to fewer in-game promotional activities launched for TLBB PC during the quarter.
  •  
  • For mobile games, total average MAU were 2.5 million, an increase of 3% year-over-year and a decrease of 45% quarter-over-quarter. The quarter-over-quarter decrease was mainly due to the natural decline of Little Raccoon: Heroes. Total quarterly APA were 0.5 million, a decrease of 14% year-over-year and 48% quarter-over-quarter. The year-over-year decrease was mainly from TLBB Honor and Illusion Connect. The quarter-over-quarter decrease was mainly due to the natural decline of Little Raccoon: Heroes.
  •  

   Fourth     Quarter 2021 Unaudited Financial Results   

 

  Total revenues were US$146 million , a decrease of 27% year-over-year and 14% quarter-over-quarter. Online game revenues were US$144 million , a decrease of 27% year-over-year and 14% quarter-over-quarter. Online advertising revenues were US$2 million , a decrease of 27% year-over-year and 33% quarter-over-quarter.

 

  GAAP and non-GAAP gross profit were both US$122 million , a decrease of 32% year-over-year and 13% quarter-over-quarter.

 

  GAAP operating expenses were US$69 million , flat year-over-year and an increase of 8% quarter-over-quarter. The quarter-over-quarter increase was mainly due to an increase in outsourcing fees related to product development.

 

  Non-GAAP operating expenses were US$67 million , an increase of 1% year-over-year and 10% quarter-over-quarter.

 

  GAAP operating profit was US$53 million , compared with an operating profit of US$110 million for the fourth quarter of 2020 and US$77 million for the third quarter of 2021.

 

  Non-GAAP operating profit was US$55 million , compared with a non-GAAP operating profit of US$112 million for the fourth quarter of 2020 and US$79 million for the third quarter of 2021.

 

   Fiscal Year 2021 Unaudited Financial Results   

 

  Total revenues were US$649 million , an increase of 18% year-over-year. Online game revenues were US$638 million , an increase of 19% year-over-year. Online advertising revenues were US$11 million , a decrease of 8% year-over-year.

 

  GAAP and non   -   GAAP gross profit were both US$558 million , an increase of 23% year-over-year.

 

  GAAP operating expenses were US$256 million , an increase of 13% year-over-year. The year-over-year increase was mainly due to an increase in bonus expenses related to revenue growth.

 

  Non-GAAP operating expenses were US$249 million , an increase of 15% year-over-year.

 

  GAAP operating profit was US$302 million , compared with an operating profit of US$226 million for 2020.

 

  Non-GAAP operating profit was US$310 million , compared with a non-GAAP operating profit of US$238 million for 2020.

 

  Recent Development  

 

As previously announced, on November 13, 2021 Sohu's board of directors authorized a share repurchase program of up to US$100 million of the outstanding American depositary shares ("ADSs") of Sohu over the next twelve months. As of February 18, 2022 , Sohu had repurchased 3,079,064 ADSs under the share repurchase program for an aggregate cost of approximately US$53 million .

 

  Business Outlook  

 

For the first quarter of 2022, Sohu estimates:

 
  • Brand advertising revenues to be between US$23 million and US$26 million ; this implies an annual decrease of 15% to 25% and a sequential decrease of 23% to 32%.
  •  
  • Online game revenues to be between US$130 million and US$140 million ; this implies an annual decrease of 21% to 26% and a sequential decrease of 3% to 10%.
  •  
  • Non-GAAP net loss attributable to Sohu.com Limited to be between US$10 million and US$20 million ; and GAAP net loss attributable to Sohu.com Limited to be between US$13 million   US$23 million .
  •  

For the first quarter 2022 guidance, the Company has adopted a presumed exchange rate of RMB6.36 = US$1.00 , as compared with the actual exchange rate of approximately RMB6.48 = US$1.00 for the first quarter of 2021, and RMB6.40 = US$1 .00 for the fourth quarter of 2021.

 

This forecast reflects Sohu's management's current and preliminary view, which is subject to substantial uncertainty, particularly in view of the potential ongoing impact of the worldwide COVID-19 pandemic, which remains difficult to predict.

 

  Non-GAAP Disclosure  

 

To supplement the unaudited consolidated financial statements presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"), Sohu's management uses non-GAAP measures of gross profit, operating profit, net income, net income attributable to Sohu.com Limited and diluted net income attributable to Sohu.com Limited per ADS, which are adjusted from results based on GAAP to exclude the impact of the share-based awards, which consist mainly of share-based compensation expense; changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values; an impairment charge recognized for an investment unrelated to the Company's core businesses; and interest expense recognized in connection with the Toll Charge imposed by the U.S. TCJA. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results.

 

Sohu's management believes excluding share-based compensation expense, changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values; the impairment charge recognized for an investment unrelated to the Company's core businesses; and interest recognized in connection with the Toll Charge from its non-GAAP financial measure is useful for itself and investors. Further, the impact of share-based compensation expense and changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values; the impairment charge recognized for an investment unrelated to the Company's core businesses; and interest expense recognized in connection with the Toll Charge cannot be anticipated by management and business line leaders and these expenses were not built into the annual budgets and quarterly forecasts that have been the basis for information Sohu provides to analysts and investors as guidance for future operating performance. As the impact of share-based compensation expense, changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values, and the impairment charge recognized for an investment unrelated to the Company's core businesses does not involve subsequent cash outflow or is reflected in the cash flows at the equity transaction level, Sohu does not factor this impact in when evaluating and approving expenditures or when determining the allocation of its resources to its business segments. As a result, in general, the monthly financial results for internal reporting and any performance measures for commissions and bonuses are based on non-GAAP financial measures that exclude share-based compensation expense, changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values, the impairment charge recognized for an investment unrelated to the Company's core businesses, and also excluded the interest expense recognized in connection with the Toll Charge.

 

The non-GAAP financial measures are provided to enhance investors' overall understanding of Sohu's current financial performance and prospects for the future. A limitation of using non-GAAP gross profit, operating profit, net income, net income attributable to Sohu.com Limited and diluted net income attributable to Sohu.com Limited per ADS, excluding share-based compensation expense, is that the impact of share-based awards has been and will continue to be a significant recurring expense in Sohu's business for the foreseeable future. In order to mitigate these limitations Sohu has provided specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables include details on the reconciliation between the GAAP financial measures that are most directly comparable to the non-GAAP financial measures that have been presented.

 

  Notes to Financial Information  

 

Financial information in this press release other than the information indicated as being non-GAAP is derived from Sohu's unaudited financial statements prepared in accordance with GAAP.

 

  Safe Harbor Statement  

 

This announcement contains forward-looking statements. It is currently expected that the Business Outlook will not be updated until release of Sohu's next quarterly earnings announcement; however, Sohu reserves right to update its Business Outlook at any time for any reason. Statements that are not historical facts, including statements about Sohu's beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them. Forward-looking statements involve inherent risks and uncertainties. We caution you that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, instability in global financial and credit markets and its potential impact on the Chinese economy; exchange rate fluctuations, including their potential impact on the Chinese economy and on Sohu's reported US dollar results; recent slow-downs in the growth of the Chinese economy; the uncertain regulatory landscape in the People's Republic of China ; fluctuations in Sohu's quarterly operating results; the possibilities that Sohu will be unable to recoup its investment in video content and that Changyou will be unable to develop a series of successful games for mobile platforms or successfully monetize mobile games it develops or acquires; Sohu's reliance on online advertising sales, online games and mobile services for its revenues; the impact of the U.S. TCJA; and the effects of the COVID-19 pandemic on the economy in China in general and on Sohu's business in particular.  Further information regarding these and other risks is included in Sohu's annual report on Form 20-F for the year ended December 31, 2020 , and other filings with and information furnished to the Securities and Exchange Commission.

 

  Conference Call and Webcast    

 

Sohu's management team will host a conference call at 7:30 a.m. U.S. Eastern Time, February 22, 2022 ( 8:30 p.m.   Beijing / Hong Kong time, February 22, 2022 ) following the quarterly results announcement. Participants can register for the conference call by navigating to https://apac.directeventreg.com/registration/event/3658638 . Once preregistration has been completed, participants will receive dial-in numbers, an event passcode, and a unique registrant ID.

 

To join the conference, please dial the number you receive, enter the event passcode followed by your unique registrant ID, and you will be joined to the conference instantly. Please dial in 10 minutes before the call is scheduled to begin.

 

A telephone replay of the call will be available after the conclusion of the conference call at 10:30 a.m. Eastern Time   February 22 through March 1, 2022 . The dial-in details for the telephone replay are:

 
 
    
 

  International:  

 
 

  +1-646-254-3697  

 
 

  Passcode:  

 
 

  3658638  

 
 
 

The live Webcast and archive of the conference call will be available on the Investor Relations section of Sohu's Website at https://investors.sohu.com/ .

 

  About Sohu.com  

 

Sohu.com Limited (NASDAQ: SOHU) was established by Dr. Charles Zhang , one of China's internet pioneers, in the 1990s. As a mainstream media platform in China , Sohu is indispensable to the daily life of millions of Chinese, providing a network of web properties and community based products which continually offer a broad array of choices regarding information, entertainment and communication to the vast number of Sohu users. Sohu has built one of the most comprehensive matrices of Chinese language web properties, consisting of the leading online media destinations Sohu News App, mobile news portal m.sohu.com , PC portal www.sohu.com ; online video website tv.sohu.com ; and the online games platform www.changyou.com/en/ .

 

Sohu provides online brand advertising services as well as multiple news, information and content services on its matrix of websites and also on its mobile platforms. Sohu's online game business, conducted by its subsidiary Changyou, develops and operates a diverse portfolio of PC and mobile games, such as Tian Long Ba Bu ("TLBB"), one of the most popular PC games in China . Changyou also owns and operates the 17173.com Website, a game information portal in China .

 

  For investor and media inquiries, please contact:  

 

  In China :  

 
 
      
 

  Ms. Pu Huang  

 
 

  Sohu.com Limited  

 
 

  Tel:  

 
 

  +86 (10) 6272-6645  

 
 

  E-mail:  

 
 

   ir@contact.sohu.com   

 
 
 

  In the United States :  

 
 
      
 

  Ms. Linda Bergkamp  

 
 

  Christensen  

 
 

  Tel:  

 
 

  +1 (480) 614-3004  

 
 

  E-mail:  

 
 

   lbergkamp@christensenir.com   

 
 
 

 

 

 

 
 
      
 

   [1] On a constant currency (non-GAAP) basis, if the exchange rate in the fourth quarter of 2021 had been the same as it was in the fourth quarter of 2020, or RMB6.63=US$1.00, US$ total revenues in the fourth quarter of 2021 would have been US$186 million, or US$7 million less than GAAP total revenues, and down 26% year-over-year.  

 
 

   [2] Following the completion on September 23, 2021 of the transaction with Tencent related to Sogou, Sohu no longer has any ownership interest in Sogou. Retrospective adjustments to the historical statements have been made in order to provide a consistent basis of comparison. Unless indicated otherwise, results presented in this release exclude results from Sogou operations. For historical statements, the results of operations of Sogou and the gain from its disposal are presented in separate line items as discontinued operations.  

 
 

   [3] Non-GAAP results exclude share-based compensation expense; changes in fair value recognized in the Company's consolidated statements of operations with respect to equity investments with readily determinable fair values; an impairment charge recognized for an investment unrelated to the Company's core businesses; and interest expense recognized in connection with the one-time transition tax (the "Toll Charge") imposed by the U.S. Tax Cuts and Jobs Act signed into law on December 22, 2017 (the "U.S. TCJA"). Explanation of the Company's non-GAAP financial measures and related reconciliations to GAAP financial measures are included in the accompanying "Non-GAAP Disclosure" and "Reconciliations of Non-GAAP Results of Operation Measures to the Nearest Comparable GAAP Measures."  

 
 

   [4] Following completion of the Changyou privatization, Changyou changed its policy for its PRC subsidiaries with respect to distribution of cash dividends. As a result, Changyou recognized an additional accrual of withholding income tax of US$88 million in the second quarter of 2020.  

 
 

   [5] Monthly active user accounts refers to the number of registered accounts that are logged in to these games at least once during the month.  

 
 

   [6] Quarterly aggregate active paying accounts refers to the number of accounts from which game points are utilized at least once during the quarter.  

 
 
 

 

 

 

 
 
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
 

   SOHU.COM LIMITED   

 
 

   CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS   

 
 

   (UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)   

 
 
 
 
 
 
 
 
 
 
 
 

   Three Months Ended   

 
 
 
 

   Twelve Months Ended   

 
 
 
 

   Dec. 31, 2021   

 
 
 

   Sep. 30, 2021   

 
 
 

   Dec. 31, 2020   

 
 
 
 

   Dec. 31, 2021   

 
 
 

   Dec. 31, 2020   

 
 

  Revenues:  

 
 
 
 
 
 
 
 
 
 
 
 
 

  Brand advertising  

 
 

  $  

 
 

  33,638  

 
 

  $  

 
 

  33,748  

 
 

  $  

 
 

  41,810  

 
 
 

  $  

 
 

  134,967  

 
 

  $  

 
 

  146,526  

 
 

  Online games  

 
 
 

  143,708  

 
 
 

  166,750  

 
 
 

  196,063  

 
 
 
 

  638,225  

 
 
 

  536,684  

 
 

  Others  

 
 
 

  15,645  

 
 
 

  15,592  

 
 
 

  15,362  

 
 
 
 

  62,384  

 
 
 

  66,680  

 
 

  Total revenues  

 
 
 

  192,991  

 
 
 

  216,090  

 
 
 

  253,235  

 
 
 
 

  835,576  

 
 
 

  749,890  

 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Cost of revenues:  

 
 
 
 
 
 
 
 
 
 
 
 
 

  Brand advertising (includes share-based compensation
expense of $-115, $7, $-59, $1, and $177 respectively)
 

 
 
 

  24,214  

 
 
 

  24,006  

 
 
 

  28,836  

 
 
 
 

  99,522  

 
 
 

  105,604  

 
 

  Online games (includes share-based compensation
expense of $43, $78, $79, $276, and $543, respectively)
 

 
 
 

  23,053  

 
 
 

  28,977  

 
 
 

  19,154  

 
 
 
 

  87,616  

 
 
 

  91,526  

 
 

  Others  

 
 
 

  4,477  

 
 
 

  3,754  

 
 
 

  5,086  

 
 
 
 

  17,533  

 
 
 

  20,307  

 
 

  Total cost of revenues  

 
 
 

  51,744  

 
 
 

  56,737  

 
 
 

  53,076  

 
 
 
 

  204,671  

 
 
 

  217,437  

 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Gross profit  

 
 
 

  141,247  

 
 
 

  159,353  

 
 
 

  200,159  

 
 
 
 

  630,905  

 
 
 

  532,453  

 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Operating expenses:  

 
 
 
 
 
 
 
 
 
 
 
 
 

  Product development (includes share-based
compensation expense of $437, $1,118, $966, $3,904, and
$7,326 respectively)
 

 
 
 

  68,392  

 
 
 

  65,898  

 
 
 

  65,671  

 
 
 
 

  268,863  

 
 
 

  241,941  

 
 

  Sales and marketing (includes share-based
compensation expense of  $-186, $83, $-95, $168, and
$458 respectively)
 

 
 
 

  54,793  

 
 
 

  45,349  

 
 
 

  51,945  

 
 
 
 

  182,690  

 
 
 

  159,787  

 
 

  General and administrative (includes share-based
compensation expense of  $110, $1,368, $459,  $4,229,
and $5,976 respectively)
 

 
 
 

  20,970  

 
 
 

  23,290  

 
 
 

  15,696  

 
 
 
 

  81,880  

 
 
 

  57,354  

 
 

  Total operating expenses  

 
 
 

  144,155  

 
 
 

  134,537  

 
 
 

  133,312  

 
 
 
 

  533,433  

 
 
 

  459,082  

 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Operating profit/(loss)  

 
 
 

  (2,908)  

 
 
 

  24,816  

 
 
 

  66,847  

 
 
 
 

  97,472  

 
 
 

  73,371  

 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Other income, net  

 
 
 

  12,982  

 
 
 

  5,043  

 
 
 

  1,738  

 
 
 
 

  29,416  

 
 
 

  25,993  

 
 

  Interest income  

 
 
 

  3,359  

 
 
 

  4,200  

 
 
 

  2,670  

 
 
 
 

  15,641  

 
 
 

  7,369  

 
 

  Interest expense  

 
 
 

  -  

 
 
 

  (2,501)  

 
 
 

  (1,176)  

 
 
 
 

  (7,500)  

 
 
 

  (6,234)  

 
 

  Exchange difference  

 
 
 

  (1,150)  

 
 
 

  317  

 
 
 

  (2,080)  

 
 
 
 

  (3,462)  

 
 
 

  (3,800)  

 
 

  Income before income tax expense  

 
 
 

  12,283  

 
 
 

  31,875  

 
 
 

  67,999  

 
 
 
 

  131,567  

 
 
 

  96,699  

 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Income tax expense [7]  

 
 

  8,695  

 
 

  19,577  

 
 

  21,416  

 
 
 
 

  62,296  

 
 
 

  133,226  

 
 

  Net income/(loss) from continuing operations  

 
 
 

  3,588  

 
 
 

  12,298  

 
 
 

  46,583  

 
 
 
 

  69,271  

 
 
 

  (36,527)  

 
 

  Net income/(loss) from discontinued operations, net of tax [8]  

 
 
 

  -  

 
 
 

  756,768  

 
 
 

  (9,212)  

 
 
 
 

  864,902  

 
 
 

  (91,793)  

 
 

  Net income/(loss)  

 
 
 

  3,588  

 
 
 

  769,066  

 
 
 

  37,371  

 
 
 
 

  934,173  

 
 
 

  (128,320)  

 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Less: Net income/( loss) from continuing operations
attributable to the noncontrolling interest shareholders
 

 
 
 

  (1)  

 
 
 

  (1)  

 
 
 

  2  

 
 
 
 

  (3)  

 
 
 

  18,448  

 
 

  Less: Net income/(loss) from discontinued operations
attributable to the noncontrolling interest shareholders
 

 
 
 

  -  

 
 
 

  (65,134)  

 
 
 

  (6,119)  

 
 
 
 

  6,451  

 
 
 

  (60,656)  

 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Net income/(loss) from continuing operations attributable
to Sohu.com Limited
 

 
 
 

  3,589  

 
 
 

  12,299  

 
 
 

  46,581  

 
 
 
 

  69,274  

 
 
 

  (54,975)  

 
 

  Net income/(loss) from discontinued operations
attributable to Sohu.com Limited
 

 
 
 

  -  

 
 
 

  821,902  

 
 
 

  (3,093)  

 
 
 
 

  858,451  

 
 
 

  (31,137)  

 
 

  Net income/(loss) attributable to Sohu.com Limited  

 
 
 

  3,589  

 
 
 

  834,201  

 
 
 

  43,488  

 
 
 
 

  927,725  

 
 
 

  (86,112)  

 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Basic net income/(loss) from continuing operations per
share/ADS attributable to Sohu.com Limited [9]
 

 
 

  $  

 
 

  0.09  

 
 

  $  

 
 

  0.31  

 
 

  $  

 
 

  1.18  

 
 
 

  $  

 
 

  1.75  

 
 

  $  

 
 

  (1.39)  

 
 

  Basic net income/(loss) from discontinued operations per
share/ADS attributable to Sohu.com Limited
 

 
 

  $  

 
 

  -  

 
 

  $  

 
 

  20.75  

 
 

  $  

 
 

  (0.08)  

 
 
 

  $  

 
 

  21.74  

 
 

  $  

 
 

  (0.79)  

 
 

  Basic net income/(loss) per share/ADS attributable to Sohu.com Limited  

 
 

  $  

 
 

  0.09  

 
 

  $  

 
 

  21.06  

 
 

  $  

 
 

  1.10  

 
 
 

  $  

 
 

  23.49  

 
 

  $  

 
 

  (2.18)  

 
 

  Shares/ADSs used in computing basic net income/(loss)
per share/ADS attributable to Sohu.com Limited
 

 
 
 

  39,373  

 
 
 

  39,614  

 
 
 

  39,508  

 
 
 
 

  39,501  

 
 
 

  39,452  

 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Diluted net income/(loss) from continuing operations per
share/ADS attributable to Sohu.com Limited
 

 
 

  $  

 
 

  0.09  

 
 

  $  

 
 

  0.31  

 
 

  $  

 
 

  1.18  

 
 
 

  $  

 
 

  1.75  

 
 

  $  

 
 

  (1.40)  

 
 

  Diluted net income/(loss) from discontinued operations per share/ADS attributable to
Sohu.com Limited
 

 
 

  $  

 
 

  -  

 
 

  $  

 
 

  20.75  

 
 

  $  

 
 

  (0.08)  

 
 
 

  $  

 
 

  21.74  

 
 

  $  

 
 

  (0.79)  

 
 

  Diluted net income/(loss) per share/ADS attributable to Sohu.com Limited  

 
 

  $  

 
 

  0.09  

 
 

  $  

 
 

  21.06  

 
 

  $  

 
 

  1.10  

 
 
 

  $  

 
 

  23.49  

 
 

  $  

 
 

  (2.19)  

 
 

  Shares/ADSs used in computing diluted net income/(loss)
per share/ADS attributable to Sohu.com Limited
 

 
 
 

  39,373  

 
 
 

  39,614  

 
 
 

  39,508  

 
 
 
 

  39,501  

 
 
 

  39,452  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

   [7] Income tax expense for 2020 includes an additional accrual of withholding income tax of US$88 million recognized by Changyou in the second quarter of 2020, as Changyou
changed its policy for its PRC subsidiaries with respect to distribution of cash dividends after the completion of the privatization of Changyou.
 

 
 

   [8] Following the completion on September 23, 2021 of the transaction with Tencent related to Sogou, Sohu no longer has any ownership interest in Sogou. Retrospective
adjustments to the historical statements have been made in order to provide a consistent basis of comparison. Unless indicated otherwise, results presented in this release exclude
results from Sogou operations. For historical statements, the results of operations of Sogou and the gain from its disposal are presented in separate line items as discontinued
operations.
 

 
 

   [9] Each ADS represents one ordinary share.  

 
 
 
 
 
 
 

 

 

 

 
 
                                                                                                                                                                                                                                              
 

   SOHU.COM LIMITED   

 
 

   CONDENSED CONSOLIDATED BALANCE SHEETS   

 
 

   (UNAUDITED, IN THOUSANDS)   

 
 
 
 
 
 
 
 
 

   As of Dec. 31, 2021   

 
 
 

   As of Dec. 31, 2020   

 
 

   ASSETS   

 
 
 
 
 
 

  Current assets:  

 
 
 
 
 
 

  Cash and cash equivalents  

 
 

  $  

 
 

  998,949  

 
 

  $  

 
 

  217,057  

 
 

  Restricted cash  

 
 
 

  1,969  

 
 
 

  330,791  

 
 

  Short-term investments  

 
 
 

  399,345  

 
 
 

  100,745  

 
 

  Accounts receivable, net  

 
 
 

  82,550  

 
 
 

  87,521  

 
 

  Prepaid and other current assets  

 
 
 

  107,311  

 
 
 

  106,590  

 
 

  Assets held for sale (current)  

 
 
 

  -  

 
 
 

  1,412,168  

 
 

  Total current assets  

 
 
 

  1,590,124  

 
 
 

  2,254,872  

 
 

  Long-term investments, net  

 
 
 

  53,121  

 
 
 

  31,634  

 
 

  Fixed assets, net  

 
 
 

  329,997  

 
 
 

  337,674  

 
 

  Goodwill  

 
 
 

  48,811  

 
 
 

  48,434  

 
 

  Intangible assets, net  

 
 
 

  9,136  

 
 
 

  4,842  

 
 

  Long -term time deposits  

 
 
 

  189,007  

 
 
 

  -  

 
 

  Restricted time deposits  

 
 
 

  -  

 
 
 

  101,519  

 
 

  Prepaid non-current assets  

 
 
 

  -  

 
 
 

  1,006  

 
 

  Other assets  

 
 
 

  25,589  

 
 
 

  42,140  

 
 

  Total assets  

 
 

  $  

 
 

  2,245,785  

 
 

  $  

 
 

  2,822,121  

 
 
 
 
 
 
 

   LIABILITIES   

 
 
 
 
 
 

  Current liabilities:  

 
 
 
 
 
 

  Accounts payable  

 
 

  $  

 
 

  87,447  

 
 

  $  

 
 

  107,611  

 
 

  Accrued liabilities  

 
 
 

  138,196  

 
 
 

  157,513  

 
 

  Receipts in advance and deferred revenue  

 
 
 

  57,041  

 
 
 

  52,055  

 
 

  Accrued salary and benefits  

 
 
 

  91,485  

 
 
 

  100,826  

 
 

  Taxes payable  

 
 
 

  16,714  

 
 
 

  28,006  

 
 

  Short-term bank loans  

 
 
 

  -  

 
 
 

  315,550  

 
 

  Other short-term liabilities  

 
 
 

  112,568  

 
 
 

  106,171  

 
 

  Liabilities held for sale (current)  

 
 
 

  -  

 
 
 

  416,998  

 
 

  Total current liabilities  

 
 

  $  

 
 

  503,451  

 
 

  $  

 
 

  1,284,730  

 
 
 
 
 
 
 

  Long-term other payables  

 
 
 

  3,922  

 
 
 

  3,202  

 
 

  Long-term bank loans  

 
 
 

  -  

 
 
 

  92,000  

 
 

  Long-term tax liabilities  

 
 
 

  443,083  

 
 
 

  406,353  

 
 

  Other long-term liabilities  

 
 
 

  3,142  

 
 
 

  3,855  

 
 

  Total long-term liabilities  

 
 

  $  

 
 

  450,147  

 
 

  $  

 
 

  505,410  

 
 

  Total liabilities  

 
 

  $  

 
 

  953,598  

 
 

  $  

 
 

  1,790,140  

 
 
 
 
 
 
 
 
 
 
 
 

   SHAREHOLDERS' EQUITY:   

 
 
 
 
 
 

  Sohu.com Limited shareholders' equity  

 
 
 

  1,290,869  

 
 
 

  347,369  

 
 

  Noncontrolling interest  

 
 
 

  1,318  

 
 
 

  684,612  

 
 

  Total shareholders' equity  

 
 

  $  

 
 

  1,292,187  

 
 

  $  

 
 

  1,031,981  

 
 
 
 
 
 
 

  Total liabilities and shareholders' equity  

 
 

  $  

 
 

  2,245,785  

 
 

  $  

 
 

  2,822,121  

 
 
 

 

 

 

 
 
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
 

   SOHU.COM LIMITED   

 
 
 

   RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATIONS MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES    

 
 
 

   (UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)   

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

   Three Months Ended Dec. 31, 2021   

 
 
 

   Three Months Ended Sep. 30, 2021   

 
 
 

   Three Months Ended Dec. 31, 2020   

 
 
 
 
 

   GAAP   

 
 
 

   Non-GAAP
Adjustments
 
 

 
 
 

   Non-
GAAP
 
 

 
 
 

   GAAP   

 
 
 

   Non-GAAP
Adjustments
 
 

 
 
 

   Non-
GAAP
 
 

 
 
 

   GAAP   

 
 
 

   Non-GAAP
Adjustments
 
 

 
 
 

   Non-
GAAP
 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  (115)  

 
 

  (a)  

 
 
 
 
 
 

  7  

 
 

  (a)  

 
 
 
 
 
 

  (59)  

 
 

  (a)  

 
 
 
 

  Brand advertising gross profit  

 
 

  $  

 
 

  9,424  

 
 

  $  

 
 

  (115)  

 
 

  $  

 
 

  9,309  

 
 

  $  

 
 

  9,742  

 
 

  $  

 
 

  7  

 
 

  $  

 
 

  9,749  

 
 

  $  

 
 

  12,974  

 
 

  $  

 
 

  (59)  

 
 

  $  

 
 

  12,915  

 
 
 

  Brand advertising gross margin  

 
 
 

  28%  

 
 
 
 
 

  28%  

 
 
 

  29%  

 
 
 
 
 

  29%  

 
 
 

  31%  

 
 
 
 
 

  31%  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  43  

 
 

  (a)  

 
 
 
 
 
 

  78  

 
 

  (a)  

 
 
 
 
 
 

  79  

 
 

  (a)  

 
 
 
 

  Online games gross profit  

 
 

  $  

 
 

  120,655  

 
 

  $  

 
 

  43  

 
 

  $  

 
 

  120,698  

 
 

  $  

 
 

  137,773  

 
 

  $  

 
 

  78  

 
 

  $  

 
 

  137,851  

 
 

  $  

 
 

  176,909  

 
 

  $  

 
 

  79  

 
 

  $  

 
 

  176,988  

 
 
 

  Online games gross margin  

 
 
 

  84%  

 
 
 
 
 

  84%  

 
 
 

  83%  

 
 
 
 
 

  83%  

 
 
 

  90%  

 
 
 
 
 

  90%  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  -  

 
 

  (a)  

 
 
 
 
 
 

  -  

 
 

  (a)  

 
 
 
 
 
 

  -  

 
 

  (a)  

 
 
 
 

  Others gross profit  

 
 

  $  

 
 

  11,168  

 
 

  $  

 
 

  -  

 
 

  $  

 
 

  11,168  

 
 

  $  

 
 

  11,838  

 
 

  $  

 
 

  -  

 
 

  $  

 
 

  11,838  

 
 

  $  

 
 

  10,276  

 
 

  $  

 
 

  -  

 
 

  $  

 
 

  10,276  

 
 
 

  Others gross margin  

 
 
 

  71%  

 
 
 
 
 

  71%  

 
 
 

  76%  

 
 
 
 
 

  76%  

 
 
 

  67%  

 
 
 
 
 

  67%  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  (72)  

 
 

  (a)  

 
 
 
 
 
 

  85  

 
 

  (a)  

 
 
 
 
 
 

  20  

 
 

  (a)  

 
 
 
 

  Gross profit  

 
 

  $  

 
 

  141,247  

 
 

  $  

 
 

  (72)  

 
 

  $  

 
 

  141,175  

 
 

  $  

 
 

  159,353  

 
 

  $  

 
 

  85  

 
 

  $  

 
 

  159,438  

 
 

  $  

 
 

  200,159  

 
 

  $  

 
 

  20  

 
 

  $  

 
 

  200,179  

 
 
 

  Gross margin  

 
 
 

  73%  

 
 
 
 
 

  73%  

 
 
 

  74%  

 
 
 
 
 

  74%  

 
 
 

  79%  

 
 
 
 
 

  79%  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Operating expenses  

 
 

  $  

 
 

  144,155  

 
 

  $  

 
 

  (361)  

 
 

  (a) $  

 
 

  143,794  

 
 

  $  

 
 

  134,537  

 
 

  $  

 
 

  (2,639)  

 
 

  (a) $  

 
 

  131,898  

 
 

  $  

 
 

  133,312  

 
 

  $  

 
 

  (1,330)  

 
 

  (a) $  

 
 

  131,982  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  289  

 
 

  (a)  

 
 
 
 
 
 

  2,724  

 
 

  (a)  

 
 
 
 
 
 

  1,350  

 
 

  (a)  

 
 
 
 

  Operating profit/(loss)  

 
 

  $  

 
 

  (2,908)  

 
 

  $  

 
 

  289  

 
 

  $  

 
 

  (2,619)  

 
 

  $  

 
 

  24,816  

 
 

  $  

 
 

  2,724  

 
 

  $  

 
 

  27,540  

 
 

  $  

 
 

  66,847  

 
 

  $  

 
 

  1,350  

 
 

  $  

 
 

  68,197  

 
 
 

  Operating margin  

 
 
 

  -2%  

 
 
 
 
 

  -1%  

 
 
 

  11%  

 
 
 
 
 

  13%  

 
 
 

  26%  

 
 
 
 
 

  27%  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Income tax expense  

 
 

  $  

 
 

  8,695  

 
 

  $  

 
 

  (2,863)  

 
 

  (b,c)$  

 
 

  5,832  

 
 

  $  

 
 

  19,577  

 
 

  $  

 
 

  (865)  

 
 

  (b,c)$  

 
 

  18,712  

 
 

  $  

 
 

  21,416  

 
 

  $  

 
 

  (8)  

 
 

  (b,c)$  

 
 

  21,408  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  289  

 
 

  (a)  

 
 
 
 
 
 

  2,724  

 
 

  (a)  

 
 
 
 
 
 

  1,350  

 
 

  (a)  

 
 
 
 
 
 
 
 

  (4,900)  

 
 

  (b)  

 
 
 
 
 
 

  1,068  

 
 

  (b)  

 
 
 
 
 
 

  3,547  

 
 

  (b)  

 
 
 
 
 
 
 
 

  1,230  

 
 

  (c)  

 
 
 
 
 
 

  1,221  

 
 

  (c)  

 
 
 
 
 
 

  1,190  

 
 

  (c)  

 
 
 
 

  Net income before non-controlling
interest
 

 
 

  $  

 
 

  3,588  

 
 

  $  

 
 

  (3,381)  

 
 

  $  

 
 

  207  

 
 

  $  

 
 

  12,298  

 
 

  $  

 
 

  5,013  

 
 

  $  

 
 

  17,311  

 
 

  $  

 
 

  46,583  

 
 

  $  

 
 

  6,087  

 
 

  $  

 
 

  52,670  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  289  

 
 

  (a)  

 
 
 
 
 
 

  2,724  

 
 

  (a)  

 
 
 
 
 
 

  1,350  

 
 

  (a)  

 
 
 
 
 
 
 
 

  (4,900)  

 
 

  (b)  

 
 
 
 
 
 

  1,068  

 
 

  (b)  

 
 
 
 
 
 

  3,547  

 
 

  (b)  

 
 
 
 
 
 
 
 

   1,230   

 
 

  (c)  

 
 
 
 
 
 

   1,221   

 
 

  (c)  

 
 
 
 
 
 

   1,190   

 
 

  (c)  

 
 
 
 

  Net income from continuing
operations attributable to Sohu.com
Limited for diluted net loss per
share/ADS
 

 
 

  $  

 
 

  3,589  

 
 

  $  

 
 

  (3,381)  

 
 

  $  

 
 

  208  

 
 

  $  

 
 

  12,299  

 
 

  $  

 
 

  5,013  

 
 

  $  

 
 

  17,312  

 
 

  $  

 
 

  46,581  

 
 

  $  

 
 

  6,087  

 
 

  $  

 
 

  52,668  

 
 
 

  Net income/(loss) from discontinued
operations attributable to Sohu.com
Limited for diluted net loss per
share/ADS [10]
 

 
 

  $  

 
 

  -  

 
 

  $  

 
 

  -  

 
 

  $  

 
 

  -  

 
 

  $  

 
 

  821,902  

 
 

  $  

 
 

  320  

 
 

  $  

 
 

  822,222  

 
 

  $  

 
 

  (3,093)  

 
 

  $  

 
 

  425  

 
 

  $  

 
 

  (2,668)  

 
 
 

  Net income attributable to Sohu.com
Limited for diluted net loss per
share/ADS
 

 
 

  $  

 
 

  3,589  

 
 

  $  

 
 

  (3,381)  

 
 

  $  

 
 

  208  

 
 

  $  

 
 

  834,201  

 
 

  $  

 
 

  5,333  

 
 

  $  

 
 

  839,534  

 
 

  $  

 
 

  43,488  

 
 

  $  

 
 

  6,512  

 
 

  $  

 
 

  50,000  

 
 
 

   Diluted net income from continuing
operations per share/ADS
attributable to Sohu.com Limited   
 

 
 

  $  

 
 

  0.09  

 
 
 
 

  $  

 
 

  0.01  

 
 

  $  

 
 

  0.31  

 
 
 
 

  $  

 
 

  0.44  

 
 

  $  

 
 

  1.18  

 
 
 
 

  $  

 
 

  1.33  

 
 
 

   Diluted net income/(loss) from
discontinued operations per
share/ADS attributable to Sohu.com
Limited
 

 
 

  $  

 
 

  -  

 
 
 
 

  $  

 
 

  -  

 
 

  $  

 
 

  20.75  

 
 
 
 

  $  

 
 

  20.76  

 
 

  $  

 
 

  (0.08)  

 
 
 
 

  $  

 
 

  (0.06)  

 
 
 

   Diluted net income per share/ADS
attributable to Sohu.com Limited
 

 
 

  $  

 
 

  0.09  

 
 
 
 

  $  

 
 

  0.01  

 
 

  $  

 
 

  21.06  

 
 
 
 

  $  

 
 

  21.19  

 
 

  $  

 
 

  1.10  

 
 
 
 

  $  

 
 

  1.27  

 
 
 

  Shares/ADSs used in computing
diluted net income/(loss) per
share/ADS attributable to Sohu.com
Limited
 

 
 
 

  39,373  

 
 
 
 
 

  39,373  

 
 
 

  39,614  

 
 
 
 
 

  39,614  

 
 
 

  39,508  

 
 
 
 
 

  39,508  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Note:  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  (a) To eliminate the impact of share-based awards as measured using the fair value method. This adjustment does not have an impact on income tax expense.  

 
 
 

  (b) To adjust for changes in the fair value of the Company's investments and the income tax effect.  

 
 
 

  (c) To adjust for the effect of the U.S. TCJA.  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

   [10] Following the completion on September 23, 2021 of the transaction with Tencent related to Sogou, Sohu no longer has any ownership interest in Sogou. Retrospective adjustments to the historical
statements have been made in order to provide a consistent basis of comparison. Unless indicated otherwise, results presented in this release exclude results from Sogou operations. For historical statements,
the results of operations of Sogou and the gain from its disposal are presented in separate line items as discontinued operations.
 

 
 
 

 

 

 

 
 
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
 

   SOHU.COM LIMITED   

 
 
 

   RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATION MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES   

 
 
 

   (UNAUDITED, IN THOUSANDS EXCEPT PER SHARE AMOUNTS)   

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

   Twelve Months Ended Dec. 31, 2021   

 
 
 

   Twelve Months Ended Dec. 31, 2020   

 
 
 
 
 

   GAAP   

 
 
 

   Non-GAAP
Adjustments
 
 

 
 
 

   Non-
GAAP
 
 

 
 
 

   GAAP   

 
 
 

   Non-GAAP
Adjustments
 
 

 
 
 

   Non-
GAAP
 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  1  

 
 

  (a)  

 
 
 
 
 
 

  177  

 
 

  (a)  

 
 
 
 

  Brand advertising gross profit  

 
 

  $  

 
 

  35,445  

 
 

  $  

 
 

  1  

 
 

  $  

 
 

  35,446  

 
 

  $  

 
 

  40,922  

 
 

  $  

 
 

  177  

 
 

  $  

 
 

  41,099  

 
 
 

  Brand advertising gross margin  

 
 
 

  26%  

 
 
 
 
 

  26%  

 
 
 

  28%  

 
 
 
 
 

  28%  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  276  

 
 

  (a)  

 
 
 
 
 
 

  543  

 
 

  (a)  

 
 
 
 

  Online games gross profit  

 
 

  $  

 
 

  550,609  

 
 

  $  

 
 

  276  

 
 

  $  

 
 

  550,885  

 
 

  $  

 
 

  445,158  

 
 

  $  

 
 

  543  

 
 

  $  

 
 

  445,701  

 
 
 

  Online games gross margin  

 
 
 

  86%  

 
 
 
 
 

  86%  

 
 
 

  83%  

 
 
 
 
 

  83%  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  -  

 
 

  (a)  

 
 
 
 
 
 

  -  

 
 

  (a)  

 
 
 
 

  Others gross profit  

 
 

  $  

 
 

  44,851  

 
 

  $  

 
 

  -  

 
 

  $  

 
 

  44,851  

 
 

  $  

 
 

  46,373  

 
 

  $  

 
 

  -  

 
 

  $  

 
 

  46,373  

 
 
 

  Others gross margin  

 
 
 

  72%  

 
 
 
 
 

  72%  

 
 
 

  70%  

 
 
 
 
 

  70%  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  277  

 
 

  (a)  

 
 
 
 
 
 

  720  

 
 

  (a)  

 
 
 
 

  Gross profit  

 
 

  $  

 
 

  630,905  

 
 

  $  

 
 

  277  

 
 

  $  

 
 

  631,182  

 
 

  $  

 
 

  532,453  

 
 

  $  

 
 

  720  

 
 

  $  

 
 

  533,173  

 
 
 

  Gross margin  

 
 
 

  76%  

 
 
 
 
 

  76%  

 
 
 

  71%  

 
 
 
 
 

  71%  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Operating expenses  

 
 

  $  

 
 

  533,433  

 
 

  $  

 
 

  (8,301)  

 
 

  (a)$  

 
 

  525,132  

 
 

  $  

 
 

  459,082  

 
 

  $  

 
 

  (13,760)  

 
 

  (a)  $  

 
 

  445,322  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  8,578  

 
 

  (a)  

 
 
 
 
 
 

  14,480  

 
 

  (a)  

 
 
 
 

  Operating profit  

 
 

  $  

 
 

  97,472  

 
 

  $  

 
 

  8,578  

 
 

  $  

 
 

  106,050  

 
 

  $  

 
 

  73,371  

 
 

  $  

 
 

  14,480  

 
 

  $  

 
 

  87,851  

 
 
 

  Operating margin  

 
 
 

  12%  

 
 
 
 
 

  13%  

 
 
 

  10%  

 
 
 
 
 

  12%  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Income tax expense [11]  

 
 

  $  

 
 

  62,296  

 
 

  $  

 
 

  (6,101)  

 
 

  (c,d)$  

 
 

  56,195  

 
 

  $  

 
 

  133,226  

 
 

  $  

 
 

  (5,985)  

 
 

  (c,d)$  

 
 

  127,241  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  8,578  

 
 

  (a)  

 
 
 
 
 
 

  14,480  

 
 

  (a)  

 
 
 
 
 
 
 
 

  (3,828)  

 
 

  (c)  

 
 
 
 
 
 

  660  

 
 

  (c)  

 
 
 
 
 
 
 
 

  4,827  

 
 

  (d)  

 
 
 
 
 
 

  6,205  

 
 

  (d)  

 
 
 
 
 
 
 
 

  156  

 
 

  (e)  

 
 
 
 
 
 

  -  

 
 

  (e)  

 
 
 
 

  Net income/(loss) before non-controlling
interest
 

 
 
 

  69,271  

 
 
 

  9,733  

 
 
 

  79,004  

 
 
 

  (36,527)  

 
 
 

  21,345  

 
 
 

  (15,182)  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  8578  

 
 

  (a)  

 
 
 
 
 
 

  14,480  

 
 

  (a)  

 
 
 
 
 
 
 
 

  -  

 
 

  (b)  

 
 
 
 
 
 

  (2,868)  

 
 

  (b)  

 
 
 
 
 
 
 
 

  (3,828)  

 
 

  (c)  

 
 
 
 
 
 

  660  

 
 

  (c)  

 
 
 
 
 
 
 
 

  4,827  

 
 

  (d)  

 
 
 
 
 
 

  6,205  

 
 

  (d)  

 
 
 
 
 
 
 
 

  156  

 
 

  (e)  

 
 
 
 
 
 

  -  

 
 

  (e)  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Net income/(loss) from continuing
operations attributable to Sohu.com Limited
for diluted net loss per ADS
 

 
 

  $  

 
 

  69,274  

 
 

  $  

 
 

  9,733  

 
 

  $  

 
 

  79,007  

 
 

  $  

 
 

  (55,365)  

 
 

  $  

 
 

  18,477  

 
 

  $  

 
 

  (36,888)  

 
 
 

  Net income/(loss) from discontinued
operations attributable to Sohu.com Limited
for diluted net  loss per ADS [12]
 

 
 

  $  

 
 

  858,431  

 
 
 

  1,216  

 
 
 

  859,647  

 
 

  $  

 
 

  (31,139)  

 
 
 

  3,048  

 
 

  $  

 
 

  (28,091)  

 
 
 

  Net income/(loss) attributable to Sohu.com
Limited for diluted net  loss per ADS
 

 
 

  $  

 
 

  927,705  

 
 
 

  10,949  

 
 
 

  938,654  

 
 

  $  

 
 

  (86,504)  

 
 
 

  21,525  

 
 

  $  

 
 

  (64,979)  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

   Diluted net income/(loss) from continuing
operations per ADS attributable to
Sohu.com Limited
 

 
 

  $  

 
 

  1.75  

 
 
 
 

  $  

 
 

  2.00  

 
 

  $  

 
 

  (1.40)  

 
 
 
 

  $  

 
 

  (0.94)  

 
 
 

   Diluted net income/ (loss) from
discontinued operations per ADS
attributable to Sohu.com Limited
 

 
 

  $  

 
 

  21.74  

 
 
 
 
 

  21.76  

 
 

  $  

 
 

  (0.79)  

 
 
 
 

  $  

 
 

  (0.71)  

 
 
 

   Diluted net income/(loss) per ADS
attributable to Sohu.com Limited.
 

 
 

  $  

 
 

  23.49  

 
 
 
 
 

  23.76  

 
 

  $  

 
 

  (2.19)  

 
 
 
 

  $  

 
 

  (1.65)  

 
 
 

  ADS used in computing diluted net
income/(loss) per ADS attributable to
Sohu.com Limited
 

 
 
 

  39,501  

 
 
 
 
 

  39,501  

 
 
 

  39,452  

 
 
 
 
 

  39,452  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  Note:  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

  (a) To eliminate the impact of share-based awards as measured using the fair value method. This adjustment does not have an impact on income tax expense.  

 
 

  (b) To adjust Sohu's economic interests in Changyou attributable to the above non-GAAP adjustments. This adjustment does not have an impact on income tax expense.  

 
 

  (c) To adjust for changes in the fair value of the Company's investments and the income tax effect.  

 
 

  (d) To adjust for the effect of the U.S. TCJA.  

 
 

  (e) To adjust for the one-time impairment charge recognized for an investment unrelated to the Company's core businesses.  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

   [11] For the income tax expense in 2020, following completion of the Changyou privatization, Changyou changed its policy for its PRC subsidiaries with respect to
distribution of cash dividends. As a result, Changyou recognized an additional accrual of withholding income tax of US$88 million in the second quarter of 2020.
 

 
 

   [12] Following the completion on September 23, 2021 of the transaction with Tencent related to Sogou, Sohu no longer has any ownership interest in Sogou.
Retrospective adjustments to the historical statements have been made in order to provide a consistent basis of comparison. Unless indicated otherwise, results
presented in this release exclude results from Sogou operations. For historical statements, the results of operations of Sogou and the gain from its disposal are
presented in separate line items as discontinued operations.
 

 
 
 

 

 

 

 

 

 
 
 

 Cision View original content to download multimedia: https://www.prnewswire.com/news-releases/sohucom-reports-fourth-quarter-and-fiscal-year-2021-unaudited-financial-results-301487060.html  

 

SOURCE Sohu.com Limited

 
 

News Provided by PR Newswire via QuoteMedia

GAMING00
The Conversation (0)
Person holding virtual game icons over a smartphone screen.

Mobile Gaming Stocks: 10 Biggest Companies in 2025

According to market intelligence firm Newzoo, global gaming revenue came in at US$177.9 billion in 2024, with mobile gaming accounting for more than half of that amount at US$97.6 billion.

The firm states that the mobile gaming market has reached maturity but still achieved higher growth than the console and PC segments, with revenue up by 2.8 percent globally last year. The regions driving that growth are North America and Europe, where markets rebounded due to big releases and diversified revenue streams.

Mobile games are typically accessed through three core operating systems: Apple's (NASDAQ:AAPL) iOS, Microsoft's (NASDAQ:MSFT) Windows and Alphabet's (NASDAQ:GOOGL) Android. Notably, the iOS App Store generated nearly 37 percent of its revenue from mobile gaming apps in 2024, totaling US$3.83 billion. However, figures show that most mobile games on the market today are developed for Android, representing 75 percent of total mobile game downloads.

Keep reading...Show less
NorthStar Gaming Announces Revocation of Management Cease Trade Order

NorthStar Gaming Announces Revocation of Management Cease Trade Order

NorthStar Gaming Holdings Inc. (TSXV: BET) (OTCQB: NSBBF) ("NorthStar" or the "Company") is pleased to announce that effective May 16, 2025, the Ontario Securities Commission has revoked the temporary management cease trade order ("MCTO") it had previously granted to the Company on May 8, 2025 under National Policy 12-203 Management Cease Trade Orders, as the Company successfully completed the filing of its annual audited financial statements, management's discussion and analysis, and related certifications for the year ended December 31, 2024 (collectively, the "Annual Filings") on May 14, 2025.

The revocation of the MCTO means members of management are no longer prevented from trading the Company's securities. All of the Annual Filings are available under the Company's profile on SEDAR+ at www.sedarplus.ca.

News Provided by Newsfile via QuoteMedia

Keep reading...Show less
NorthStar Gaming Reports Year-End 2024 Results

NorthStar Gaming Reports Year-End 2024 Results

 

Annual Revenue Growth of 57%, Gross Margin up 91%

 

NorthStar Gaming Holdings Inc. (TSXV: BET) (OTCQB: NSBBF) ("NorthStar" or the "Company") today announced its financial results for the three months and year ended December 31, 2024. The Company also announced that it will discuss the results on an investor webinar to be held Thursday, May 15, 2025 at 11:00am (please see below for details). All dollar figures are quoted in Canadian dollars.

 

"We delivered strong financial results in 2024, highlighted by 57% growth in revenue and a 91% increase in gross margin. At the same time, we held marketing expense to a 10% increase and reduced G&A expense, demonstrating the continually improving operating leverage built into our business model," said Michael Moskowitz, Chair and CEO of NorthStar. "Equally important, our team rolled out innovations in both our sportsbook and casino that have further differentiated NorthStar Bets as a premium offering and helped drive the retention of, and engagement with, our loyal customers."

 

Restatement of Results

 

The comparative results for the three months and twelve months ended December 31, 2023 have been restated in the financial statements and management's discussion & analysis ("FY2024 MD&A") for the year ended December 31, 2024 to include additional merchant fees and player bonus expenses which were not captured in the previously published financial statements (note 2 of the Financial Statements for the year ended December 31, 2024). The Company's payment processor deducted the additional merchant fee from the daily remittances to the Company, and the deductions were not accounted for by the Company. These additional fees were identified as part of the year-end reconciliation of the amount due from the payment processor, and the financial statements and FY2024 MD&A have been adjusted accordingly. These restatements did not impact the cash balances reported for the years ended December 31, 2022, 2023, or 2024. However, they did result in adjustments to the reported current asset balances for those periods.

 

Financial Highlights for the Fourth Quarter Ended December 31, 2024 ("Q4 2024"):

 
  •  Total Wagers1 at Northstarbets.ca were $303.0 million in Q4 2024, a 42% increase compared to $213.3 million in Q4 2023.
  •  
  •  Gross Gaming Revenue2 at Northstarbets.ca was $10.0 million in Q4 2024, a 31.6% increase from $7.6 million in Q4 2023.
  •  
  •  Revenue2 was $9.5 million in Q4 2024, a 51% increase from $6.3 million in Q4 2023. Revenue in Q4 2024 includes $1.5 million of managed services revenue, which compares to $0.2 million in Q4 2023.
  •  
  •  Gross Margin was $3.6 million, a 71% increase from $2.1 million in Q4 2023, while the Gross Margin percentage increased to 38.1%, up from 33.6% in Q4 2023.
  •  
  •  Profit/(loss) before marketing and other expenses1 was $0.6 million in Q4 2024 compared to a loss of $2.5 million in Q4 2023, indicating that gross margin is now sufficient to cover the Company's overhead expenses.
  •  

Financial Highlights for the Year Ended December 31, 2024 ("FY 2024"):

 
  •  Total Wagers2 at Northstarbets.ca were $980.0 million in FY 2024, a 51% increase compared to $648.8 million in the year ended December 31, 2023.
  •  
  •  Gross Gaming Revenue2 at Northstarbets.ca was $34.0 million in FY 2024, a 51% increase from $22.5 million in FY 2023.
  •  
  •  Revenue2 was $29.6 million in FY 2024, a 57% increase from $18.8 million in FY 2023. Revenue in FY 2024 includes $2.3 million of managed services revenue, which compares to $0.5 million in FY 2023.3
  •  
  •  Gross Margin was $10.5 million, marking a 91% increase from $5.5 million in FY 2023, with the Gross Margin increasing to 35.7%, up from 29.3% in FY 2023.
  •  
  •  Profit/(loss) before marketing and other expenses1 was $0.1 million in FY 2024 compared to a loss of $6.7 million in YTD 2023, an improvement of $6.8 million.
  •  

"Early in 2025, we completed our most significant fund-raising to date, with a $43.4 million debt financing. This capital gives us a long runway on which to continue our trajectory of growth in wagering, gross margins and improving operating leverage. This was a milestone event for our business," added Mr. Moskowitz.

 

2024 Operating Highlights:

 
  • Completed the inaugural Blackjack Championship tournament, an innovative online competition that helped drive the acquisition of new high-value players and engagement for existing customers while increasing Blackjack wagering activity.
  •  
  • Implemented a series of enhancements to the NorthStar Bets platform, highlighted by streamlined navigation in both the Casino and Sportsbook sections, a doubling of Casino game selection since the start of 2024, personalized prop bets and intelligent parlay suggestions.
  •  
  • Introduced the "NorthStar Elite" program and branded tables to help secure the loyalty and satisfaction of our most active players and reinforcing the Company's positioning as a premium offering.
  •  
  • Launched "Sports Insights 2.0," a robust suite of enhancements to our content vertical that includes a redesigned home page, comprehensive team and player statistics, injury and player news feeds, added coverage of popular sports and strengthened casino content.
  •  
  • Gained significant traction outside the Ontario market with managed services revenue from Northstarbets.com site, owned by the Abenaki Council of Wolinak, increasing from $0.5 million in FY 2023 to $2.3 million in FY 2024.
  •  
  • Outpaced the industry growth rates reported by iGaming Ontario in 2024 in both Total Wagers (51% for NorthStar vs. 33% for the industry) and Gross Gaming Revenue (51% for NorthStar vs. 31.5% for the industry).
  •  

Outlook

 

"We expect our consistent pattern of year-over-year revenue increases to continue throughout 2025, based on our ongoing success in attracting and engaging high-value players," said Mr. Moskowitz. "We will maintain disciplined control over costs so that incremental gross margin falls primarily to the bottom line. As we continue to focus on operational excellence, we remain confident that we have the capital necessary to reach profitability based on our current business platform."

 

FY 2024 Corporate Update Webinar

 

On May 15, 2025, Michael Moskowitz will present an in-depth Corporate Update, including a discussion of the Company's FY 2024 Earnings, current operations and strategic priorities. All investors and other interested parties are invited to register for the webinar at the link below.

 

Date: Thursday, May 15, 2025
Time: 11:00 am EDT
Register: Webinar Registration

 

Management will be available to answer your questions following the presentation on the webinar platform. You may also submit your question(s) beforehand in the registration form linked above.

 

Extension of Strategic Marketing Agreement

 

The Company also announced that its wholly owned subsidiary, NorthStar Gaming (Ontario) Inc. ("NorthStar Ontario"), has extended its strategic partnership with Playtech Software Limited ("Playtech Software") through the renewal of their previously announced strategic marketing agreement. Under the agreement, Playtech Software contributes services designed to accelerate NorthStar Ontario's player acquisition strategy in the province. The agreement was first implemented in June 2023 and has since been renewed several times. Pursuant to the latest renewal, Playtech Software will reimburse marketing expenses valued at a total of up to $1.5 million over a 3-month period through to March 31, 2025. Playtech Software will be compensated through a share of revenue from the income generated in connection with the marketing initiatives to which it contributes. The Transaction between Playtech and NorthStar Ontario is exempted from Multilateral Instrument 61-101 Protection of Minority Securityholders in Special Transactions.

 

"We are very pleased to renew the marketing services agreement with Playtech Software," said Michael Moskowitz, Chair and CEO of NorthStar. "The agreement serves to extend our marketing budget and has contributed to our tremendous growth in Ontario. Playtech plc continues to be a valuable strategic partner and we look forward to further collaboration."

 

Continuous Disclosure

 

Further to a review by the staff of the Ontario Securities Commission (the "OSC") of the Company's continuous disclosure, the FY2024 MD&A includes enhanced disclosures with respect to:

 
  • the Company's regulatory framework, licensing regimes applicable to its business operations and the legal authorizations necessary to conduct its business operations;
  •  
  • specific risk factors relating to the Company's business operations which include risks relating to operating in a heavily regulated industry, cyber security risks and risks relating to conflicts of interest with respect to directors and officers of the Company; and
  •  
  • the relationship between the Abenaki Council of Wolinak and the Company as well as its subsidiary, Slapshot Media Inc.
  •  

Such amended disclosure is being included in the FY2024 MD&A to address comments received from the OSC on its management's discussion & analysis, for the period ended September 30, 2024, and to improve the Company's disclosure.

 

As a result of having to include such enhanced disclosure after the OSC review, the Company will be placed on the public list of Refilings and Errors in accordance with OSC Staff Notice 51-711 (Revised) - Refilings and Corrections of Errors for a period of three (3) years.

 

Additional Information

 

For additional information, please refer to the Company's condensed consolidated financial statements for the year ended December 31, 2024, and the corresponding FY2024 MD&A. These documents are available on SEDAR+ at www.sedarplus.ca, and on the Company's corporate website at www.northstargaming.ca.

 

About NorthStar

 

NorthStar proudly owns and operates NorthStar Bets, a Canadian-born casino and sportsbook platform that delivers a premium, distinctly local gaming experience. Designed with high-stakes players in mind, NorthStar Bets Casino offers a curated selection of the most popular games, ensuring an elevated user experience. Our sportsbook stands out with its exclusive Sports Insights feature, seamlessly integrating betting guidance, stats, and scores, all tailored to meet the expectations of a premium audience.

 

As a Canadian company, NorthStar is uniquely positioned to cater to customers who seek a high-quality product and an exceptional level of personalized service, setting a new standard in the industry. NorthStar is committed to operating at the highest level of responsible gaming standards.

 

No stock exchange, securities commission or other regulatory authority has approved or disapproved the information contained herein. Neither the TSX Venture Exchange ("TSXV") nor its Regulation Services Provider (as that term is defined in the policies of the TSXV) accepts responsibility for the adequacy or accuracy of this press release.

 

Non-IFRS Financial Measures [/ Reconciliation of Non-IFRS Measures to IFRS Measures]

 

Throughout this document, management uses certain non-IFRS financial measures and supplementary financial measures to evaluate the performance of the Company. The terms "Gross Gaming Revenue" "Total Wagers" and "Profit/(Loss) before marketing and other expenses" are non-IFRS financial measures. These measures are not recognized measures under International Financial Reporting Standards ("IFRS") and do not have a standardized meaning prescribed by IFRS and are, therefore, not necessarily comparable to similar measures presented by other companies. Rather, these measures are provided as additional information to complement those IFRS measures by providing further understanding of our results of operations from management's perspective and to discuss NorthStar's financial outlook. Accordingly, these measures should not be considered in isolation nor as a substitute for analysis of the Company's financial information reported under IFRS. We believe that securities analysts, investors and other interested parties frequently use non-IFRS measures, including industry metrics, in the evaluation of companies in our industry. Management also uses non-IFRS measures and industry metrics in order to facilitate operating performance comparisons from period to period, the preparation of annual operating budgets and forecasts and to determine components of executive compensation.

 

Total Wagers

 

Total Wagers are calculated as the total amount of money bet by customers in respect of bets that have settled in the applicable period. Total Wagers does not include free bets or other promotional incentives, nor money bet by customers in respect of bets that are open at period end. Total Wagers is used to provide investors with supplemental measures of our operating performance and thus highlight trends in our business that may not otherwise be apparent when relying solely on IFRS measures.

 

Gross Gaming Revenue

 

Gross Gaming Revenue is calculated as dollar amounts bet by customers less the dollar amounts paid out to the customers in respect of such bets which have settled in the applicable period.

 

Reconciliation of Non-IFRS Measures to IFRS Measures

 
                                
 In Q4 2024, the Company reported $10.0 million of Gross Gaming Revenue ($34.0 million in FY 2024) and has provided a reconciliation to the most comparable IFRS financial measure (Revenue) as follows:
$ Millions (unaudited)
Unaudited Three
months ended
Year ended
 Dec 31,
2024 
 Dec 31,
2023 
 Dec 31,
2024 
 Dec 31,
2023 
Gross gaming revenue from wagered games$10.0$ 7.6$ 34.0$22.5
Bonuses, promotional costs and free bets(2.0)(1.5)(6.7)(4.2)
Sub-total Gaming revenue8.06.127.318.3
Other revenue from managed services1.50.22.30.5
Revenue$ 9.5$ 6.3$ 29.6$ 18.8
 

 

 

Operating Results

 

Marketing expenses are a key driver of the business but are completely discretionary. Management considers "Profit/(Loss) before marketing and other expenses" to be a good indication of the extent to which the business' Gross Margin is in excess of its overhead costs, and therefore offsetting some portion of marketing expenses, reflecting improving economies of scale.

 
                                                    
$ Millions (unaudited) Unaudited Three 
months ended 
Year ended
 Dec 31,
2024 
 Dec 31,
2023 
 Dec 31,
2024 
 Dec 31,
2023 
Revenue$ 9,478$ 6,275$ 29,556$ 18,845
Cost of Revenues5,8684,16719,01313,317
Gross Margin3,6102,10810,5435,528
General and administrative expenses3,0334,45210,45312,277
 Profit/(Loss) before marketing and other expenses (1) 577(2,344)90(6,749)
Marketing5,2495,47215,45614,094
Loss before other expenses (1) (4,672)(7,816)(15,366)(20,843)
Other expenses(1,070)1493,6456,547
Net loss$ (3,602)$ (7,965)$ (19,011)$ (27,390)
 

 

 

(1) These measures are not defined by IFRS, do not have standard meanings and may not be comparable with other industries or companies.

 

Cautionary Note Regarding Forward-Looking Information and Statements

 

This communication contains "forward-looking information" within the meaning of applicable securities laws in Canada ("forward-looking statements"), including without limitation, statements with respect to the following: expected performance of the Company's business, the Company's growth plans being fully funded, expansion into new markets and future growth opportunities, and expected benefits of transactions. The foregoing are provided for the purpose of presenting information about management's current expectations and plans relating to the future and allowing investors and others to get a better understanding of the Company's anticipated financial position, results of operations, and operating environment. Often, but not always, forward-looking statements can be identified by the use of words such as "plans", "expects", "is expected", "budget", "scheduled", "estimates", "continues", "forecasts", "projects", "predicts", "intends", "anticipates" or "believes", or variations of, or the negatives of, such words and phrases, or state that certain actions, events or results "may", "could", "would", "should", "might" or "will" be taken, occur or be achieved. This information involves known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated in such forward-looking statements. This forward-looking information is based on management's opinions, estimates and assumptions that, while considered by NorthStar to be appropriate and reasonable as of the date of this press release, are subject to known and unknown risks, uncertainties, assumptions and other factors that may cause the actual results, levels of activity, performance, or achievements to be materially different from those expressed or implied by such forward-looking information. Such factors include, among others, the following: risks related to the Company's business and financial position; risks associated with general economic conditions; adverse industry risks; future legislative and regulatory developments; the ability of the Company to implement its business strategies; and those factors discussed in greater detail under the "Risk Factors" section of the Company's most recent annual information form, which is available under NorthStar's profile on SEDAR+ at www.sedarplus.ca. Many of these risks are beyond the Company's control.

 

If any of these risks or uncertainties materialize, or if the opinions, estimates or assumptions underlying the forward-looking information prove incorrect, actual results or future events might vary materially from those anticipated in the forward-looking statements. Although the Company has attempted to identify important risk factors that could cause actual results to differ materially from those contained in the forward-looking statements, there may be other risk factors not presently known to the Company or that the Company presently believes are not material that could also cause actual results or future events to differ materially from those expressed in such forward-looking statements. There can be no assurance that such information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information. No forward-looking statement is a guarantee of future results. Accordingly, you should not place undue reliance on forward-looking information, which speaks only as of the date made. The forward-looking information contained in this press release represents NorthStar's expectations as of the date specified herein, and are subject to change after such date. However, the Company disclaims any intention or obligation or undertaking to update or revise any forward-looking information whether as a result of new information, future events or otherwise, except as required under applicable securities laws.

 

All of the forward-looking information contained in this press release is expressly qualified by the foregoing cautionary statements.

 
 

For further information:

 

Company Contact:

 

Corey Goodman
Chief Development Officer 647-530-2387
investorrelations@northstargaming.ca

 

Investor Relations:
RB Milestone Group LLC (RBMG)
Northstar@rbmilestone.com

 
 

News Provided by Newsfile via QuoteMedia

Keep reading...Show less
NorthStar Gaming Announces Receipt of Management Cease Trade Order

NorthStar Gaming Announces Receipt of Management Cease Trade Order

NorthStar Gaming Holdings Inc. (TSXV: BET) (OTCQB: NSBBF) ("NorthStar" or the "Company") today announces that its principal regulator, the Ontario Securities Commission, has granted its request for a management cease trade order ("MCTO") effective May 8, 2025.

As previously announced on April 29, 2025, the Company applied for the MCTO due to a delay in filing its annual audited financial statements, management's discussion and analysis and related certifications for the financial year ended December 31, 2024 (the "Annual Filings") which were required to be filed by April 30, 2025.

News Provided by Newsfile via QuoteMedia

Keep reading...Show less
NorthStar Gaming Announces Delay of Annual Filings

NorthStar Gaming Announces Delay of Annual Filings

NorthStar Gaming Holdings Inc. (TSXV: BET) (OTCQB: NSBBF) ("NorthStar" or the "Company") today announces an anticipated delay in the filing of its annual audited financial statements, management's discussion and analysis and related certifications for the financial year ended December 31, 2024 (collectively, the "Annual Filings"). The Company does not expect to file its Annual Filings by the regular filing deadline of April 30, 2025, as required, due to an unanticipated delay relating to the audit of the Annual Filings. The Company is working diligently with its auditor to finalize the Annual Filings and expects to file the Annual Filings no later than May 15, 2025.

News Provided by Newsfile via QuoteMedia

Keep reading...Show less

Latest Press Releases

Related News

×