XML 50 R29.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY
12 Months Ended
Dec. 31, 2014
CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY [Abstract]  
CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY
23. CONDENSED FINANCIAL INFORMATION OF THE PARENT COMPANY

 

Under PRC laws and regulations, the Company's PRC subsidiary E-Sun Sky Computer and VIEs are restricted in their ability to transfer certain of its net assets to the Company in the form of dividend payments, loans or advances. The amounts restricted include paid up capital, retained earnings and statutory reserves, as determined pursuant to PRC generally accepted accounting principles, totaling RMB636,146 (US$102,528) as of December 31, 2014. The following is the condensed financial information of the Company on a parent company only basis.

 

Condensed balance sheets


As of
December 31,
2013
As of
December 31,
2014
    As of
December 31,
2014
 
RMB RMB     US$  
       
ASSETS              
Current assets:                        
Cash and cash equivalents     369,936       93,748       15,109  
Time deposits     121,085       372,450       60,028  
Other current assets     194       5,964       962  
Amounts due from  intergroup companies     1,559       51,178       8,248  
                         
Total current assets     492,774       523,340       84,347  
                         
Non-current assets:                        
Investment in subsidiaries and VIEs     335,566       619,032       99,770  
Property and equipment, net     527       462       74  
                         
Total non-current assets     336,093       619,494       99,844  
                         
TOTAL ASSETS     828,867       1,142,834       184,191  

 

 

As of
December 31,
2013
As of
December 31,
2014
    As of
December 31,
2014
 
RMB RMB     US$  
LIABILITIES AND SHAREHOLDERS' EQUITY                
Current liabilities:                
Accrued payroll and welfare payable     -       62       10  
Accrued expenses and other liabilities     12,098       11,217       1,807  
Amounts due to intergroup companies     7,349       13,933       2,246  
                         
Total current liabilities     19,447       25,212       4,063  
                         
TOTAL LIABILITIES     19,447       25,212       4,063  
                         
Shareholders' equity :                        
Class A Ordinary shares, par value US$0.00005 per share, 700,000,000 shares authorized as of  December 31, 2013 and 2014; 66,539,000 and 254,844,582 shares issued and outstanding as of December 31, 2013 and 2014, respectively     20       85       14  
Class B Ordinary shares, par value US$0.00005 per share; 300,000,000 shares authorized as of December 31, 2013 and 2014; 262,197,451 and 96,634,529 shares issued and outstanding as of December 31, 2013 and 2014, respectively     94       36       6  
Additional paid-in capital     967,233       1,106,234       178,293  
Accumulated other comprehensive income     10,492       22,637       3,648  
Accumulated deficit     (168,419 )     (11,370 )     (1,833 )
                         
Total shareholder's equity     809,420       1,117,622       180,128  
                         
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY     828,867       1,142,834       184,191  

 

 

Condensed statements of comprehensive income

 

For the years ended December 31,
2012 2013     2014     2014  
RMB RMB     RMB     US$  
               
Net Revenues     -       -       -       -  
Operating expenses:                                
Sales and marketing     -       -       (214 )     (34 )
General and administrative     (608 )     (952 )     (11,875 )     (1,914 )
Write-off of deferred offering expenses     (2,230 )     -       (3,241 )     (522 )
                                 
Total operating expenses     (2,838 )     (952 )     (15,330 )     (2,470 )
Other operating expenses     (4 )     -       -       -  
                                 
Operating loss     (2,842 )     (952 )     (15,330 )     (2,470 )
Interest income     -       246       10,920       1,760  
Interest expense     -       (4,712 )     -       -  
Changes in fair value of derivative component of the convertible note     -       (26,809 )     -       -  
Equity in profits of subsidiaries and VIEs     14,618       120,741       161,459       26,023  
                                 
Income before income tax     11,776       88,514       157,049       25,313  
Income tax benefit (expense)     (7,533 )     17,540       -       -  
                                 
Net income     4,243       106,054       157,049       25,313  
                                 
Other comprehensive income (loss)                                
Foreign currency translation gain  (loss)     58       (5,496 )     12,145       1,957  
                                 
Comprehensive income     4,301       100,558       169,194       27,270  

Condensed statements of cash flows

 

For the years ended December 31,
2012 2013     2014     2014  
RMB RMB     RMB     US$  
               
Net cash generated from (used in) operating activities     38       7,387       (26,721 )     (4,307 )
Net cash generated from (used in) investing activities     511       (116,035 )     (293,289 )     (47,270 )
Net cash generated from financing activities     2,302       479,896       42,315       6,820  
Effect of exchange rate changes on cash and cash equivalents     -       (4,812 )     1,507       243  
Net increase (decrease) in cash and cash equivalents     2,851       366,436       (276,188 )     (44,514 )
Cash and cash equivalents at beginning of the year     649       3,500       369,936       59,623  
Cash and cash equivalents at end of the year     3,500       369,936       93,748       15,109  

 

Basis of presentation

 

Condensed financial information is used for the presentation of the Company, or the parent company. The condensed financial information of the parent company has been prepared using the same accounting policies as set out in the Company's consolidated financial statements except that the parent company used the equity method to account for investment in its subsidiaries and VIEs.

 

The parent company records its investment in its subsidiaries and VIEs under the equity method of accounting as prescribed in ASC 323, Investments-Equity Method and Joint Ventures”. Such investments are presented on the condensed balance sheets as “Investment in subsidiaries and VIEs” and their respective profit or loss as “Equity in profits of subsidiaries and VIEs” on the condensed statements of comprehensive income. Equity method accounting ceases when the carrying amount of the investment, including any additional financial support, in a subsidiary and VIEs is reduced to zero unless the parent company has guaranteed obligations of the subsidiary and VIEs or is otherwise committed to provide further financial support. If the subsidiary and VIEs subsequently reports net income, the parent company shall resume applying the equity method only after its share of that net income equals the share of net losses not recognized during the period the equity method was suspended.

 

The parent company's condensed financial statements should be read in conjunction with the Group's consolidated financial statements.