Form 6-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of April 2019

Commission File Number: 001-37871

 

 

Gridsum Holding Inc.

 

 

South Wing, High Technology Building

No. 229 North 4th Ring Road

Haidian District, Beijing 100083

People’s Republic of China

(86-10) 8261-9988

(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F  ☒             Form 40-F  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ☐

 

 

 


SIGNATURES

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

 

Gridsum Holding Inc.
By:  

/s/ Michael Peng Zhang

Name:   Michael Peng Zhang
Title:   Co-Chief Financial Officer

Date: April 24, 2019


Exhibit Index

Exhibit 99.1 — Press Release dated April 24, 2019

 

3

EX-99.1

Exhibit 99.1

Gridsum Reports Audited Full Year 2018 Financial Results

BEIJING, April 24, 2019 — Gridsum Holding Inc. (“Gridsum” or the “Company”) (NASDAQ:GSUM), a leading provider of cloud-based big-data analytics and artificial intelligence (“AI”) solutions in China, today reported its audited financial results for the year ended December 31, 2018.

Highlights

 

   

Net revenues decreased by 8% to RMB431.2 million (US$62.7 million) from RMB469.5 million in 2017.

 

   

Net loss attributable to Gridsum’s ordinary shareholders increased to RMB521.3 million (US$75.8 million) from RMB239.0 million in 2017.

Full Year 2018 Financial Results

REVENUES: Net revenues decreased by 8% to RMB431.2 million (US$62.7 million) from RMB469.5 million in 2017.

Enterprise revenues increased by 3% to RMB387.6 million (US$56.4million) from RMB377.0 million in 2017, mainly due to growth in sales of Social Listening solutions recorded during the first half of 2018. However, Enterprise revenues experienced a decline in the second half of 2018, reflecting customer attrition and prolonged contract renewal processes as a result of the delayed filing of the Company’s 2017 annual report on Form 20-F with the U.S. Securities and Exchange Commission (the “SEC”) and a slowdown in the Chinese economy.

E-Government and other revenues decreased by 48% to RMB53.1 million (US$7.7 million) from RMB102.2 million in 2017, reflecting the challenging business environment associated with China’s government reorganization in 2018. This decrease was primarily attributable to the lengthening of the sales cycle, lower budgeted spending for E-Government solutions in 2018 and a decline in the Company’s e-Government and other customer base from 58 to 43.

COST OF REVENUES: Cost of revenues was RMB100.9 million (US$14.7 million), compared with RMB94.6 million in 2017. The rise was primarily due to a RMB5.8 million increase in outsourcing service fees, mainly related to the Company’s search engine optimization and social media optimization businesses, as the Company re-assigned more internal resources to research and development activities.

GROSS PROFIT AND GROSS MARGIN: Gross profit decreased by 12% to RMB330.4 million (US$48.1 million) from RMB374.9 million in 2017, while gross margin decreased to 76.6% from 79.8%.

 

1


OPERATING EXPENSES: Total operating expenses were RMB882.1 million (US$128.3 million), compared with RMB594.1 million in 2017.

 

   

Sales and marketing expenses were RMB166.2 million (US$24.2 million), compared with RMB192.4 million in 2017. The decrease was primarily due to a RMB27.3 million decrease in industry reports and analysis purchase expenses and a RMB14.9 million decrease in advertising expenses, partially offset by a RMB14.9 million increase in personnel and related costs.

 

   

Research and development expenses were RMB533.6 million (US$77.6 million), compared with RMB257.9 million in 2017. The increase was primarily the result of substantial foundation investments in the Company’s Industrial AI capabilities, knowledge graph, data warehouse capacity, and IIoT platform and applications. The Company expects research and development expenses to decline year over year in absolute amount (and as a percentage of net revenues) in 2019 and, also decrease over the longer term as a percentage of net revenues.

 

   

General and administrative expenses were RMB182.3 million (US$26.5 million), compared with RMB143.7 million in 2017. The increase was primarily due to a RMB22.3 million increase in professional fees incurred for accounting and legal matters which were significantly inflated by issues related to the delayed filing of the Company’s 2017 annual report on Form 20-F with the SEC and associated with the Company’s internal investigation and changes of auditor, and a RMB16.9 million increase in office leasing expenses, partially offset by a RMB10.4 million decrease in allowance for doubtful accounts.

LOSS FROM OPERATIONS: Loss from operations was RMB551.7 million (US$80.2 million), compared with RMB219.2 million in 2017.

NET LOSS ATTRIBUTABLE TO GRIDSUM’S ORDINARY SHAREHOLDERS: Net loss attributable to Gridsum’s ordinary shareholders was RMB521.3 million (US$75.8 million), compared with RMB239.0 million in 2017. The increase was primarily due to the declines in net revenues and an increase in operating expenses, especially research and development expenses, as the Company aims to capture the opportunities in its Intelligent CRM, judicial, and IIoT business segments.

NON-GAAP NET LOSS ATTRIBUTABLE TO GRIDSUM’S ORDINARY SHAREHOLDERS: Non-GAAP net loss attributable to Gridsum’s ordinary shareholders, which is defined as net loss attributable to Gridsum’s ordinary shareholders before share-based compensation expense, was RMB482.3 million (US$70.1 million), compared with RMB216.1 million in 2017.

EBITDA: Loss before interest, income tax, depreciation and amortization was RMB493.1 million (US$71.7 million), compared with RMB197.9 million in 2017. The increase was mainly due to an increase in loss from operations of RMB332.5 million.

ADJUSTED EBITDA: Adjusted loss before interest, income tax, depreciation and amortization, which excludes share-based compensation expenses, was RMB454.1 million (US$66.0 million), compared with RMB175.0 million in 2017.

 

2


NET LOSS PER ADS ATTRIBUTABLE TO GRIDSUM’S ORDINARY SHAREHOLDERS: Net loss per ADS attributable to Gridsum’s ordinary shareholders was RMB16.91 (US$2.46), compared with RMB7.90 in 2017.

NON-GAAP NET LOSS PER ADS ATTRIBUTABLE TO GRIDSUM’S ORDINARY SHAREHOLDERS: Non-GAAP net loss per ADS attributable to Gridsum’s ordinary shareholders was RMB15.65 (US$2.28), compared with RMB7.14 in 2017.

Each ADS represents one Class B ordinary share. For purposes of determining net loss per ADS attributable to Gridsum’s ordinary shareholders, the weighted average number of ordinary shares for the full year 2018 was 30,827,600. As of December 31, 2018, the total number of ordinary shares outstanding was 30,833,390.

Balance Sheet

As of December 31, 2018, the Company had cash and cash equivalents of RMB92.7 million (US$13.5 million), and restricted cash of RMB1.3 million (US$0.2 million).

2018 Review

2018 was a very challenging year for the Company. The delayed filing of its 2017 annual report on Form 20-F was accompanied by a number of events and issues that negatively impacted the Company’s performance. Revenue and growth momentum were further impacted by the slowdown in the Chinese economy.

As part of the Company’s strategic evolution to achieve a more optimal revenue mix, revenues from Search Engine Marketing (SEM) solutions reflected a smaller percentage of total revenues compared with 2017. Additionally, the Company restructured its sales and service functions during 2018 to encourage more effective cross-sell and upsell of additional products and solutions to its client base. This restructuring is beginning to bear fruit, as evidenced by early indications of additional cross-sell and upsell of products and solutions to our clients, and is expected to be important in helping drive our financial performance in the coming months and years.

The Company believes that many of the setbacks experienced during 2018 are now largely behind it, and that continued investments in research and development will be key to creating new opportunities over the medium and longer term.

Outlook

The Company expects to continue to stabilize its core businesses and regain growth momentum in 2019, with higher Enterprise revenues and substantial revenue growth in the judicial and IIoT verticals. On the back of front-end investment in its IIoT and related platform and solutions in 2018, the Company is showing early signs of potentially emerging as a leader in certain verticals in this nascent but high-opportunity industry segment in China.

 

3


Based on its current estimates and business trajectory, the Company expects a return to double-digit growth in net revenues in 2019.

Exchange Rate

This announcement contains translations of certain RMB amounts into U.S. Dollars (“US$”) at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to US$ were made at the rate of RMB6.8755 to US$1.00, the noon buying rate in effect on December 31, 2018 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or US$ amounts referred could be converted into US$ or RMB, as the case may be, at any particular rate or at all.

Use of Non-GAAP Financial Measures

In evaluating the Company’s business, the Company considers and uses the following non-GAAP financial measures as supplemental measures to review and assess the Company’s operating performance: non-GAAP net loss attributable to Gridsum’s ordinary shareholders, non-GAAP net loss per share attributable to Gridsum’s ordinary shareholders, non-GAAP net loss per ADS attributable to Gridsum’s ordinary shareholders, EBITDA and adjusted EBITDA. 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 in accordance with U.S. GAAP. Non-GAAP net loss attributable to Gridsum’s ordinary shareholders is net loss attributable to Gridsum’s ordinary shareholders before share-based compensation, non-GAAP net loss per share attributable to Gridsum’s ordinary shareholders is the per share equivalent and non-GAAP net loss per ADS attributable to Gridsum’s ordinary shareholders is the per ADS equivalent, EBITDA is net loss before interest income and expenses, income tax expenses and depreciation expenses, and adjusted EBITDA is EBITDA before share-based compensation.

The Company presents these non-GAAP financial measures because they are used by the Company’s management to evaluate the Company’s operating performance and formulate the Company’s business plans. These non-GAAP financial measures enable the Company’s management to assess the Company’s operating results without considering the impact of non-cash charges, including depreciation expenses and share-based compensation, and without considering the impact of non-operating items such as interest income and expenses and income tax expenses. The Company also believes that the use of these non-GAAP measures facilitates investors’ assessment of the Company’s operating performance.

These non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. These non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using these non-GAAP financial measures is that they do not reflect all items of income and expense that affect the Company’s operations. Interest income and expenses, income tax expenses, depreciation expenses and share-based compensation have been and may continue to be incurred in the Company’s business and are not reflected in the presentation of adjusted EBITDA. Further, these non-GAAP financial measures may differ from the non-GAAP financial measures used by other companies, including Gridsum’s peer companies, so their utility for comparison purposes may be limited.

 

4


The Company compensates for these limitations by reconciling the Company’s non-GAAP financial measures to the most directly comparable U.S. GAAP financial measures, which should be considered when evaluating the Company’s performance. Investors are encouraged to review our financial information in its entirety and not rely on a single financial measure. A reconciliation of these non-GAAP financial measures to their closest U.S. GAAP financial measures appears at the end of this release.

About Gridsum

Gridsum Holding Inc. (NASDAQ: GSUM) is a leading provider of cloud-based big-data analytics and AI solutions for multinational and domestic enterprises and government agencies in China. Gridsum’s core technology, the Gridsum Big Data Platform and the Gridsum Prophet: Enterprise AI Engine, is built on a distributed computing framework and performs real-time multi-dimensional correlation analysis of both structured and unstructured data. This enables Gridsum’s customers to identify complex relationships within their data and gain new insights that help them make better business decisions. The Company is named “Gridsum” to symbolize the combination of distributed computing (Grid) and analytics (sum). As a digital intelligence pioneer, the Company’s mission is to help enterprises and government organizations in China use data in new and powerful ways to make better informed decisions and be more productive.

For more information, please visit http://www.gridsum.com/.

Safe Harbor Statement

This announcement contains forward-looking statements. These forward-looking statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements can be identified by terminology such as “may,” “will,” “expects,” “anticipates,” “aims,” “future,” “intends,” “plans,” “believes,” “estimates,” “likely to” and similar statements. Forward-looking statements in this release include our stated expectations of future trends in our business. Forward-looking statements involve inherent risks and uncertainties. Many factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to unexpected difficulties in pursuit of our goals and strategies, unpredictability of demand for new solutions we have developed, difficulties keeping and strengthening relationships with customers, potential difficult expanding our customer base or securing new orders from existing customers, potentially costly research and development activities, liquidity and the availability of additional capital when needed, and weaknesses of our internal controls, competition in the digital intelligence market, PRC governmental policies relating to media, software, big data, the internet, internet content providers and online advertising; and general economic and business conditions . Further information regarding these and other risks is included in Gridsum’s annual report on Form 20-F and other reports filed with, or furnished to, the U.S. Securities and Exchange Commission. All information provided in this press release is as of the date of this press release, and Gridsum undertakes no duty to update such information except as required under applicable law.

 

5


Investor Relations

Gridsum

ir@gridsum.com

Christensen

In China

Mr. Christian Arnell

Phone: +86-10-5900-1548

Email: carnell@christensenir.com

In U.S.

Mr. Tip Fleming

Phone: +1 917 412 3333

Email: tfleming@christensenir.com

 

6


GRIDSUM HOLDING INC.

CONSOLIDATED BALANCE SHEETS

(All amounts in thousands)

 

     As of December 31,  
     2017      2018      2018  
    

RMB

Audited

    

RMB

Audited

    

US$

Audited

 

Assets

        

Current assets:

        

Cash and cash equivalents

     166,690        92,684        13,480  

Time deposit

     —          —          —    

Restricted cash

     245,320        1,334        194  

Notes receivable

     6,000        —          —    

Accounts receivable, net

     599,280        397,969        57,882  

Prepayments and other current assets

     306,092        294,904        42,892  
  

 

 

    

 

 

    

 

 

 

Total current assets

     1,323,382        786,891        114,448  

Non-current assets:

        

Investment in associates

     —          5,000        727  

Property and equipment, net

     50,873        62,328        9,065  

Intangible assets, net

     9,426        13,840        2,013  

Goodwill

     537        537        78  

Deferred tax assets

     18,392        46,359        6,742  

Other non-curernt assets

     487        435        63  
  

 

 

    

 

 

    

 

 

 

Total non-current assets

     79,715        128,499        18,688  
  

 

 

    

 

 

    

 

 

 

Total assets

     1,403,097        915,390        133,136  
  

 

 

    

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

        

Current liabilities:

        

Short-term bank loans

     266,019        5,000        727  

Accounts payable

     208,152        97,293        14,150  

Salary and welfare payables

     60,696        65,451        9,519  

Taxes payable

     103,331        110,529        16,076  

Deferred revenues

     13,391        36,126        5,254  

Advances from customers

     116,847        154,731        22,504  

Accrued expenses and other current liabilities

     90,721        147,940        21,517  

Derivative liabilities

     —          596        87  

Convertible note

     —          242,702        35,300  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     859,157        860,368        125,134  

Non-current liabilities:

        

Deferred tax liabilities

     249        212        30  
  

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     249        212        30  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     859,406        860,580        125,164  
  

 

 

    

 

 

    

 

 

 

 

7


     As of December 31,  
     2017     2018     2018  
    

RMB

Audited

   

RMB

Audited

   

US$

Audited

 

Shareholders’ equity:

      

Ordinary shares—Class A (US$0.001 par value; 20,000,000 shares authorized, 4,543,461 shares issued and outstanding as of December 31, 2017 and 2018)

     31       31       5  

Ordinary shares—Class B (US$0.001 par value; 180,000,000 shares authorized; 26,280,367 and 26,289,929 shares issued and outstanding as of December 31, 2017 and 2018, respectively)

     176       177       26  

Additional paid-in capital

     1,107,201       1,146,253       166,715  

Statutory reserve

     6,730       12,903       1,877  

Accumulated other comprehensive loss

     (30,539     (35,496     (5,163

Accumulated deficit

     (549,911     (1,077,409     (156,703
  

 

 

   

 

 

   

 

 

 

Total Gridsum’s shareholders’ equity

     533,688       46,459       6,757  

Non-controlling interests

     10,003       8,351       1,215  
  

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     543,691       54,810       7,972  
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

     1,403,097       915,390       133,136  
  

 

 

   

 

 

   

 

 

 

 

8


GRIDSUM HOLDING INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(All amounts in thousands, except for share, per share and per ADS data)

 

    1Q 2017     2Q 2017     3Q 2017     4Q 2017     1Q 2018     2Q 2018     3Q 2018     4Q 2018     For the year ended December 31,  
    2017     2018     2018  
   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Audited

   

RMB

Audited

   

US$

Audited

 

Revenues:

                     

Enterprise

    64,199       83,208       108,215       121,391       119,804       100,676       67,815       99,279       377,013       387,574       56,370  

e-Government and other

    13,766       22,758       25,258       40,434       17,254       13,204       13,701       8,958       102,216       53,117       7,726  

Less: Business tax and surcharges

    (1,970     (3,014     (3,179     (1,533     (4,625     (1,487     (1,062     (2,271     (9,696     (9,444     (1,374
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net revenues

    75,995       102,952       130,294       160,292       132,433       112,393       80,454       105,966       469,533       431,247       62,722  

Cost of revenues

    (11,773     (20,206     (26,275     (36,386     (16,343     (22,812     (23,630     (38,082     (94,640     (100,867     (14,670
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    64,223       82,746       104,019       123,905       116,090       89,581       56,824       67,884       374,893       330,380       48,052  

Operating expenses:

                     

Sales and marketing expenses

    (46,657     (41,317     (39,434     (65,005     (35,957     (40,102     (45,565     (44,552     (192,413     (166,176     (24,169

Research and development expenses

    (51,033     (58,031     (69,039     (79,818     (109,196     (119,907     (158,348     (146,135     (257,921     (533,586     (77,607

General and administrative expenses

    (21,739     (28,466     (41,614     (51,924     (30,138     (43,296     (50,454     (58,401     (143,743     (182,289     (26,513
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    (119,429     (127,814     (150,087     (196,747     (175,291     (203,305     (254,367     (249,088     (594,077     (882,051     (128,289
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Losses from operations

    (55,206     (45,068     (46,068     (72,842     (59,201     (113,724     (197,543     (181,204     (219,184     (551,671     (80,237

Foreign currency exchange loss

    (1,235     (2,147     (2,911     (2,259     (1,937     (3,462     (3,644     (675     (8,552     (9,719     (1,414

Interest income/(expense), net

    (2,697     (400     (1,612     (721     (2,429     (2,332     (2,795     (2,323     (5,430     (9,878     (1,437

Other income/(expense), net

    (105     (794     1,117       (1,901     482       2,058       3,297       (4,833     (1,683     1,005       146  

Amortization of debt discount

    —         —         —         —         —         (5,995     (9,593     (9,748     —         (25,337     (3,685

 

9


    1Q 2017     2Q 2017     3Q 2017     4Q 2017     1Q 2018     2Q 2018     3Q 2018     4Q 2018     For the year ended December 31,  
    2017     2018     2018  
   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Audited

   

RMB

Audited

   

US$

Audited

 

Gain on change in fair value of derivative liabilities

    —         —         —         —         —         —         —         57,890       —         57,890       8,420  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income tax

    (59,244     (48,409     (49,474     (77,723     (63,084     (123,455     (210,278     (140,893     (234,849     (537,710     (78,207

Income tax (expense)/benefit

    (4,780     (1,542     (166     2,213       437       (8,873     15,783       7,818       (4,275     15,165       2,206  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

    (64,024     (49,951     (49,639     (75,509     (62,648     (132,327     (194,495     (133,075     (239,124     (522,545     (76,001

Less: Net loss attributable to non-controlling interests

    (16     (19     (19     (74     (140     (142     (597     (340     (128     (1,220     (177
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Gridsum Holding Inc.

    (64,008     (49,932     (49,620     (75,436     (62,507     (132,185     (193,898     (132,735     (238,996     (521,325     (75,824
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Gridsum’s ordinary shareholders

    (64,008     (49,932     (49,620     (75,436     (62,507     (132,185     (193,898     (132,735     (238,996     (521,325     (75,824
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

    (64,024     (49,951     (49,639     (75,509     (62,648     (132,327     (194,495     (133,075     (239,124     (522,545     (76,001

Foreign currency translation adjustment, net of tax

    (11,066     2,544       (6,429     (5,501     (7,634     4,853       (2,567     390       (20,452     (4,957     (721
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive loss

    (75,090     (47,407     (56,068     (81,010     (70,282     (127,474     (197,062     (132,685     (259,576     (527,502     (76,722

Less: Comprehensive loss attributable to non-controlling interests

    (16     (19     (19     (74     (140     (142     (597     (340     (128     (1,220     (177
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive loss attributable to Gridsum Holding Inc.

    (75,074     (47,388     (56,049     (80,936     (70,141     (127,332     (196,464     (132,345     (259,448     (526,282     (76,545
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of ordinary shares used in per share calculations:

                     

Basic and diluted

    29,735,166       29,751,812       29,739,866       29,756,081       30,824,550       30,825,645       30,827,609       30,833,239       30,243,250       30,827,600       30,827,600  

Net loss per ordinary share attributable to Gridsum’s ordinary shareholders:

                     

Basic and diluted

    (2.15     (1.68     (1.67     (2.54     (2.03     (4.29     (6.29     (4.30     (7.90     (16.91     (2.46

Net loss per ADS attributable to Gridsum’s ordinary shareholders:

                     

Basic and diluted

    (2.15     (1.68     (1.67     (2.54     (2.03     (4.29     (6.29     (4.30     (7.90     (16.91     (2.46

 

10


GRIDSUM HOLDING INC.

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except for share, per share and per ADS data)

 

    1Q 2017     2Q 2017     3Q 2017     4Q 2017     1Q 2018     2Q 2018     3Q 2018     4Q 2018     For the year ended December 31,  
    2017     2018     2018  
   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Audited

   

RMB

Audited

   

US$

Audited

 

Reconciliation of net loss attributable to Gridsum’s ordinary shareholders to non-GAAP net loss attributable to Gridsum’s ordinary shareholders

                     

Net loss attributable to Gridsum’s ordinary shareholders

    (64,008     (49,932     (49,620     (75,436     (62,507     (132,185     (193,898     (132,735     (238,996     (521,325     (75,823

Share-based compensation

    5,012       4,974       4,747       8,195       7,555       9,091       11,081       11,299       22,927       39,026       5,676  

Non-GAAP net loss attributable to Gridsum’s ordinary shareholders

    (58,997     (44,958     (44,874     (67,240     (54,952     (123,094     (182,817     (121,436     (216,069     (482,299     (70,148

Weighted average number of ordinary shares used in net loss per share attributable to Gridsum’s ordinary shareholders and non-GAAP net loss per share attributable to Gridsum’s ordinary shareholders calculations:

                     

Basic and diluted

    29,735,166       29,751,812       29,739,866       29,756,081       30,824,550       30,825,645       30,827,609       30,833,239       30,243,250       30,827,600       30,827,600  

Net loss per ordinary share attributable to Gridsum’s ordinary shareholders:

                     

 

11


    1Q 2017     2Q 2017     3Q 2017     4Q 2017     1Q 2018     2Q 2018     3Q 2018     4Q 2018     For the year ended December 31,  
    2017     2018     2018  
   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Unaudited

   

RMB

Audited

   

RMB

Audited

   

US$

Audited

 

Basic and diluted

    (2.15     (1.68     (1.67     (2.54     (2.03     (4.29     (6.29     (4.30     (7.90     (16.91     (2.46

Net loss per ADS attributable to Gridsum’s ordinary shareholders:

                     

Basic and diluted

    (2.15     (1.68     (1.67     (2.54     (2.03     (4.29     (6.29     (4.30     (7.90     (16.91     (2.46

Non-GAAP net loss per ordinary share attributable to Gridsum’s ordinary shareholders:

                     

Basic and diluted

    (1.98     (1.51     (1.51     (2.26     (1.78     (3.99     (5.93     (3.94     (7.14     (15.65     (2.28

Non-GAAP net loss per ADS attributable to Gridsum’s ordinary shareholders:

                     

Basic and diluted

    (1.98     (1.51     (1.51     (2.26     (1.78     (3.99     (5.93     (3.94     (7.14     (15.65     (2.28

Reconciliation of net loss to EBITDA and adjusted EBITDA

                     

Net loss

    (64,024     (49,951     (49,639     (75,509     (62,648     (132,327     (194,495     (133,075     (239,124     (522,545     (76,001

Interest (income)/expense, net

    2,697       400       1,612       721       2,429       2,332       2,795       2,323       5,430       9,878       1,437  

Income tax expenses

    4,780       1,542       166       (2,213     (437     8,873       (15,783     (7,818     4,275       (15,165     (2,206

Depreciation and amortization expenses

    7,322       7,675       7,760       8,717       9,012       8,032       7,922       9,736       31,474       34,701       5,047  

EBITDA

    (49,226     (40,333     (40,102     (68,284     (51,644     (113,091     (199,561     (128,834     (197,945     (493,131     (71,723

Share-based compensation

    5,012       4,974       4,747       8,195       7,555       9,091       11,081       11,299       22,927       39,026       5,676  

Adjusted EBITDA

    (44,214     (35,359     (35,355     (60,089     (44,089     (104,000     (188,480     (117,536     (175,018     (454,105     (66,047

 

12