XML 73 R54.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Financial Information of the Company (Tables)
12 Months Ended
Dec. 31, 2017
Condensed Balance Sheet

Balance Sheets

 

     As of December 31,  
     2016      2017  
     RMB      RMB      US$  

ASSETS

        

Current assets

        

Cash and cash equivalents

     74,488        373,484        57,403  

Restricted cash

     69,370        65,342        10,043  

Short-term investments

     316        196,026        30,129  

Prepayments and other current assets

     33,564        97,120        14,927  

Due from related parties

     2,619,793        2,131,927        327,671  
  

 

 

    

 

 

    

 

 

 

Total current assets

     2,797,531        2,863,899        440,173  
  

 

 

    

 

 

    

 

 

 

Non-current assets

        

Intangible assets, net

     9,846        2,587        398  

Goodwill

     63,460        59,775        9,187  

Investment in equity investees

     5,814        5,317        817  

Other long-term investment

     —          326,710        50,214  

Investment in subsidiaries

     864,120        2,295,956        352,882  
  

 

 

    

 

 

    

 

 

 

Total non-current assets

     943,240        2,690,345        413,498  
  

 

 

    

 

 

    

 

 

 

Total assets

     3,740,771        5,554,244        853,671  
  

 

 

    

 

 

    

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

        

Current liabilities

        

Bank loans

     346,850        326,710        50,214  

Accounts payable

     32        —          —    

Accrued expenses and other current liabilities

     24,101        11,709        1,800  

Due to related parties

     356,898        919,431        141,314  

Income tax payable

     344        2,772        426  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     728,225        1,260,622        193,754  
  

 

 

    

 

 

    

 

 

 

Non-current liabilities

 

Other non-current liabilities

     194        261        39  
  

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     194        261        39  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     728,419        1,260,883        193,793  
  

 

 

    

 

 

    

 

 

 

Shareholders’ equity

        

Class A ordinary shares (par value of US$0.000025 per share; 7,600,000,000 shares authorized; 410,608,263 and 415,250,897 shares issued as of December 31, 2016 and 2017, respectively; 380,922,773 and 409,345,857 shares outstanding as of December 31, 2016 and 2017, respectively)

     65        65        10  

Class B ordinary shares (par value of US$0.000025 per share; 1,400,000,000 shares authorized; 1,015,128,452 and 1,006,398,742 shares issued as of December 31, 2016 and 2017, respectively; 1,003,326,973 and 992,705,325 shares outstanding as of December 31, 2016 and 2017, respectively)

     165        164        25  

Treasury stock (25,368,080 and nil shares as of December 31, 2016 and 2017, respectively)

     (178,991      —          —    

Additional paid-in capital

     2,725,675        2,644,043        406,382  

Retained earnings

     237,293        1,564,883        240,518  

Accumulated other comprehensive income

     228,145        84,206        12,943  

Total shareholders’ equity

     3,012,352        4,293,361        659,878  
  

 

 

    

 

 

    

 

 

 

Total liabilities and shareholders’ equity

     3,740,771        5,554,244        853,671  
  

 

 

    

 

 

    

 

 

 
Condensed Comprehensive Income

Statements of Comprehensive Income

 

     Years ended December 31,  
     2015      2016      2017  
     RMB      RMB      RMB      US$  

Revenues

     196,640        105,497        52,053        8,000  

Cost of revenues

     (20,531      (15,993      (6,919      (1,063
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross profit

     176,109        89,504        45,134        6,937  
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating expenses

           

Research and development

     (74,426      (61,389      (11,370      (1,748

Selling and marketing

     (107      (347      (84      (13

General and administrative

     (31,279      (33,153      (18,931      (2,910
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     (105,812      (94,889      (30,385      (4,671
  

 

 

    

 

 

    

 

 

    

 

 

 

Equity in profit (loss) of subsidiaries

     133,246        (94,219      1,346,556        206,962  

Interest income (expense), net

     7,169        (3,213      (6,525      (1,003

Losses from equity method investments

     (42      (352      (159      (24

Impairment of investments

     (25,891      —          —          —    

Settlement and changes in fair value of contingent considerations

     (707      (240      —          —    

Foreign exchange gain (loss), net

     389        4,385        (3,877      (596

Other income, net

     1,620        25,211        —          —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Income (Loss) before income taxes

     186,081        (73,813      1,350,744        207,605  
  

 

 

    

 

 

    

 

 

    

 

 

 

Income tax expenses

     (9,734      (6,712      (2,550      (392
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

     176,347        (80,525      1,348,194        207,213  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other comprehensive income (loss), net of tax of nil

           

Unrealized gain (loss) on available-for-sale securities, net

     2,915        (20,425      (433      (67

Foreign currency translation adjustments

     114,000        129,454        (143,506      (22,056
  

 

 

    

 

 

    

 

 

    

 

 

 

Other comprehensive (loss) income

     116,915        109,029        (143,939      (22,123
  

 

 

    

 

 

    

 

 

    

 

 

 

Total comprehensive income

     293,262        28,504        1,204,255        185,090  
  

 

 

    

 

 

    

 

 

    

 

 

 
Condensed Cash Flow Statement

Statements of Cash Flows

 

     Years ended December 31,  
     2015      2016      2017  
     RMB      RMB      RMB      US$  

Net cash provided by (used in) operating activities

     118,281        (114,699      40,685        6,253  

Net cash (used in) provided by investing activities

     (202,844      (437,878      265,767        40,848  

Net cash provided by financing activities

     102,366        11,546        23,929        3,678  

Effect of exchange rate changes on cash and cash equivalents

     31,181        32,145        (31,385      (4,824
  

 

 

    

 

 

    

 

 

    

 

 

 

Net increase (decrease) in cash and cash equivalents

     48,984        (508,886      298,996        45,955  
  

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents at beginning of the year

     534,390        583,374        74,488        11,448  
  

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents at end of the year

     583,374        74,488        373,484        57,403