XML 110 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
USD ($)
Dec. 31, 2014
CNY
Dec. 31, 2013
CNY
Dec. 31, 2012
CNY
Cash flow from operating activities        
Net income $ 25,313us-gaap_NetIncomeLoss 157,049us-gaap_NetIncomeLoss 106,054us-gaap_NetIncomeLoss 4,243us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash provided in operating activities:        
Depreciation of property and equipment 1,395us-gaap_Depreciation 8,653us-gaap_Depreciation 7,847us-gaap_Depreciation 5,167us-gaap_Depreciation
Amortization of intangible assets 263us-gaap_AmortizationOfIntangibleAssets 1,634us-gaap_AmortizationOfIntangibleAssets 659us-gaap_AmortizationOfIntangibleAssets 353us-gaap_AmortizationOfIntangibleAssets
Deferred tax expense (benefit) (3,857)us-gaap_DeferredIncomeTaxExpenseBenefit (23,931)us-gaap_DeferredIncomeTaxExpenseBenefit (97,133)us-gaap_DeferredIncomeTaxExpenseBenefit 7,145us-gaap_DeferredIncomeTaxExpenseBenefit
Share-based compensation 14,493us-gaap_ShareBasedCompensation 89,922us-gaap_ShareBasedCompensation 7,561us-gaap_ShareBasedCompensation 13,704us-gaap_ShareBasedCompensation
Losses(gain) on disposal of property and equipment    (2)us-gaap_GainLossOnDispositionOfAssets 518us-gaap_GainLossOnDispositionOfAssets 904us-gaap_GainLossOnDispositionOfAssets
Write-off of deferred offering expenses 522us-gaap_WriteOffOfDeferredDebtIssuanceCost 3,241us-gaap_WriteOffOfDeferredDebtIssuanceCost    6,404us-gaap_WriteOffOfDeferredDebtIssuanceCost
Interest expense relating to convertible note       3,933us-gaap_InterestExpenseDebt   
Changes in fair value of the derivative component of the convertible note       26,809us-gaap_EmbeddedDerivativeGainLossOnEmbeddedDerivativeNet   
Changes in fair value of the structured deposit 181us-gaap_UnrealizedGainLossOnInvestments 1,124us-gaap_UnrealizedGainLossOnInvestments      
Reimbursement of American Depositary Receipt ("ADR") program related expenses (427)wbai_ReimbursementOfAdrProgramRelatedExpenses (2,648)wbai_ReimbursementOfAdrProgramRelatedExpenses      
Changes in operating assets and liabilities:        
Accounts receivable (1,922)us-gaap_IncreaseDecreaseInAccountsReceivable (11,923)us-gaap_IncreaseDecreaseInAccountsReceivable (39,585)us-gaap_IncreaseDecreaseInAccountsReceivable 12,545us-gaap_IncreaseDecreaseInAccountsReceivable
Accounts receivable due from employees       225us-gaap_IncreaseDecreaseInDueFromEmployeeCurrent 5,788us-gaap_IncreaseDecreaseInDueFromEmployeeCurrent
Prepayments and other current assets (6,852)us-gaap_IncreaseDecreaseInOtherCurrentAssets (42,511)us-gaap_IncreaseDecreaseInOtherCurrentAssets (25,616)us-gaap_IncreaseDecreaseInOtherCurrentAssets 25,662us-gaap_IncreaseDecreaseInOtherCurrentAssets
Deposits (666)us-gaap_IncreaseDecreaseInDepositOtherAssets (4,132)us-gaap_IncreaseDecreaseInDepositOtherAssets (476)us-gaap_IncreaseDecreaseInDepositOtherAssets 2,286us-gaap_IncreaseDecreaseInDepositOtherAssets
Accrued expenses and other current liabilities 6,097us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities 37,831us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities 22,876us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities 511us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
Accrued payroll and welfare payable 2,840us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 17,622us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 2,604us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (1,849)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Amount due to a related party       (8,520)us-gaap_IncreaseDecreaseInDueToRelatedParties   
Long-term payables 2,237us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 13,881us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 18,461us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 8,257us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Income tax payable 764us-gaap_IncreaseDecreaseInIncomeTaxes 4,743us-gaap_IncreaseDecreaseInIncomeTaxes 2,953us-gaap_IncreaseDecreaseInIncomeTaxes 1,379us-gaap_IncreaseDecreaseInIncomeTaxes
Net cash generated from operating activities 40,381us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 250,553us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 29,170us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 92,499us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities        
Acquisition of property and equipment (2,493)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (15,469)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (9,111)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (29,840)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Acquisition of intangible assets (277)us-gaap_PaymentsToAcquireIntangibleAssets (1,719)us-gaap_PaymentsToAcquireIntangibleAssets (416)us-gaap_PaymentsToAcquireIntangibleAssets (2,247)us-gaap_PaymentsToAcquireIntangibleAssets
Acquisition of other non-current assets (3,886)us-gaap_PaymentsToAcquireOtherInvestments (24,114)us-gaap_PaymentsToAcquireOtherInvestments (2,738)us-gaap_PaymentsToAcquireOtherInvestments   
Restricted cash 400us-gaap_IncreaseDecreaseInRestrictedCashAndInvestments 2,481us-gaap_IncreaseDecreaseInRestrictedCashAndInvestments (3,941)us-gaap_IncreaseDecreaseInRestrictedCashAndInvestments (11,209)us-gaap_IncreaseDecreaseInRestrictedCashAndInvestments
Short-term investments (11,492)us-gaap_PaymentsForProceedsFromShortTermInvestments (71,306)us-gaap_PaymentsForProceedsFromShortTermInvestments    4,000us-gaap_PaymentsForProceedsFromShortTermInvestments
Time deposits (46,035)us-gaap_ProceedsFromPaymentsForInInterestBearingDepositsInBanks (285,626)us-gaap_ProceedsFromPaymentsForInInterestBearingDepositsInBanks (121,085)us-gaap_ProceedsFromPaymentsForInInterestBearingDepositsInBanks   
Change in amounts due from related parties       188,242us-gaap_IncreaseDecreaseInDueFromRelatedParties (85,616)us-gaap_IncreaseDecreaseInDueFromRelatedParties
Proceeds from disposal of property and equipment 1us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 9us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 1,014us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 43us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Net cash generated from (used in) investing activities (63,782)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (395,744)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations 51,965us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (124,869)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities        
Proceeds from short-term bank borrowings 161us-gaap_ProceedsFromShortTermDebt 1,000us-gaap_ProceedsFromShortTermDebt 201,290us-gaap_ProceedsFromShortTermDebt   
Repayment of short-term bank borrowings (2,224)us-gaap_RepaymentsOfShortTermDebt (13,802)us-gaap_RepaymentsOfShortTermDebt (188,488)us-gaap_RepaymentsOfShortTermDebt   
Restricted cash 9,108us-gaap_ProceedsFromRepaymentsOfRestrictedCashFinancingActivities 56,512us-gaap_ProceedsFromRepaymentsOfRestrictedCashFinancingActivities (56,512)us-gaap_ProceedsFromRepaymentsOfRestrictedCashFinancingActivities   
Proceeds from the issuance of the convertible note       122,584us-gaap_ProceedsFromIssuanceOfConvertiblePreferredStock   
Proceeds from the exercise of share options 7,863us-gaap_ProceedsFromStockOptionsExercised 48,788us-gaap_ProceedsFromStockOptionsExercised 3,263us-gaap_ProceedsFromStockOptionsExercised   
Proceeds from the private placement       91,994us-gaap_ProceedsFromIssuanceOfPrivatePlacement   
Proceeds from the issuance of ordinary shares          43,006us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from the initial public offering ("IPO"), net of issuance costs       456,835us-gaap_ProceedsFromIssuanceInitialPublicOffering   
Repurchase of ordinary shares          (39,460)us-gaap_PaymentsForRepurchaseOfCommonStock
Payment of dividends       (194,526)us-gaap_PaymentsOfDividends   
Reimbursement of ADR program related expenses 509wbai_ProceedsFromReimbursementOfAdrProgramRelatedExpenses 3,161wbai_ProceedsFromReimbursementOfAdrProgramRelatedExpenses      
Payment for public offering expenses (1,730)us-gaap_PaymentsOfStockIssuanceCosts (10,737)us-gaap_PaymentsOfStockIssuanceCosts    (3,551)us-gaap_PaymentsOfStockIssuanceCosts
Net cash (used in) generated from financing activities 13,687us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 84,922us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 436,440us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (5)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate changes on cash and cash equivalents 243us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 1,507us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (4,812)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents   
Net increase (decrease) in cash and cash equivalents (9,471)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (58,762)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 512,763us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (32,375)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of the year 87,728us-gaap_CashAndCashEquivalentsAtCarryingValue 544,318us-gaap_CashAndCashEquivalentsAtCarryingValue 31,555us-gaap_CashAndCashEquivalentsAtCarryingValue 63,930us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of the year 78,257us-gaap_CashAndCashEquivalentsAtCarryingValue 485,556us-gaap_CashAndCashEquivalentsAtCarryingValue 544,318us-gaap_CashAndCashEquivalentsAtCarryingValue 31,555us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:        
Income tax paid (2,552)us-gaap_IncomeTaxesPaid (15,836)us-gaap_IncomeTaxesPaid (2,363)us-gaap_IncomeTaxesPaid (1,920)us-gaap_IncomeTaxesPaid
Interest paid (57)us-gaap_InterestPaid (356)us-gaap_InterestPaid (694)us-gaap_InterestPaid   
Interest received 1,703us-gaap_ProceedsFromInterestReceived 10,568us-gaap_ProceedsFromInterestReceived 1,750us-gaap_ProceedsFromInterestReceived 1,132us-gaap_ProceedsFromInterestReceived
Non-cash movements :        
Payable to a related party from repurchase of ordinary shares          8,520wbai_RelatedPartyRepurchaseOfCommonSharesIncurredButNotPaid