Linktone Ltd. Reports Unaudited Fourth Quarter and Full Year 2012 Financial Results

Linktone Ltd. Reports Unaudited Fourth Quarter and Full Year 2012 Financial Results







SINGAPORE, March 26, 2013 /PRNewswire/ -- Linktone Ltd. (NASDAQ: LTON) ("Linktone" or the "Company"), a provider of media and entertainment content and services in key strategic markets in Asia, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2012.

FOURTH QUARTER 2012 FINANCIAL HIGHLIGHTS


US$ million, except for per ADS items and % Three months ended

December 31, September 30, December 31, % change % change
2011 2012* 2012 vs Dec'11 vs Sep'12
---- ---- ---- --------- ---------

Gross Revenues $16.2 $11.5 $11.2 -31% -3%

Gross Profit 6.0 4.3 3.8 -37% -12%

Operating Income / (Loss) 1.5 11.3 (5.4) -460% -148%

GAAP Net Income / (Loss) 0.1 12.0 (3.7) -3800% -131%
=== ==== ====

GAAP Net Income / (Loss) per ADS (Diluted) $0.00 $0.29 $(0.09) - -131%
===== ===== ======


Non-GAAP Net Income 0.0 12.0 6.3 - -48%
=== ==== ===

Non-GAAP Net Income per ADS (Diluted) $0.00 $0.29 $0.15 - -48%
===== ===== =====



*Refer to Income Statement amendment explanation


FINANCIAL HIGHLIGHTS FOR FISCAL YEAR 2012


US$ million, except for per ADS items and % Twelve months ended

December 31, December 31, % change
2011 2012 vs Dec'11
---- ---- ---------

Gross Revenues $60.7 $46.1 -24%

Gross Profit 22.9 16.2 -29%

Operating Income 5.5 16.6 202%

GAAP Net Income 5.3 20.2 281%
=== ====

GAAP Net Income per ADS (Diluted) $0.13 $0.49 277%
===== =====


Non-GAAP Net Income 5.3 30.2 470%
=== ====

Non-GAAP Net Income per ADS (Diluted) $0.13 $0.74 469%
===== =====
Commenting on the results, Mr. Hary Tanoesoedibjo, Group Chief Executive Officer said, "Our revenue for the fourth quarter and full year was impacted by ongoing headwinds in certain of our end markets. Facing structural and regulatory hurdles in our VAS product segments, we focused our efforts throughout 2012 on executing our strategy of developing Linktone into a diversified, multi-platform and multi-territory media and entertainment business, while also investing our excess cash resources to maximize returns for our shareholders.

"We made significant progress in 2012 across our media and entertainment businesses. For example, we launched Fumubang.com, our online platform for parents, and the site is gaining good traction as we continue to expand our user base and fine tune our offering in order to enhance the joy of parenting for our users."

"At the same time, we launched our e-commerce business in Singapore, Happybuys.com, which, for a start, offers entertainment-related items such as books, CD's and videos. As is the case with Fumubang.com, we are working to collect and incorporate extensive customer feedback to create an optimal user experience."

"Additionally, our mobile games unit, Letang, gained increasing momentum in 2012, especially in its overseas business where we distribute self-developed and third party mobile games through the Google Play store."

"We have made significant progress toward our strategic goals to date, as demonstrated by the steady growth in our media content, mobile games, and social commerce revenue streams, which are augmented by our focused management of cash and investments. These areas constitute our long-term growth businesses, driven by ongoing investment, geographic diversification and product innovation."

FISCAL FOURTH QUARTER 2012 UNAUDITED FINANCIAL RESULTS

Gross revenues declined 3% from the third quarter of 2012 to $11.2 million in the fourth quarter of 2012. On a year-over-year basis, gross revenues decreased from $16.2 million in the fourth quarter of 2011. The year-over-year decline was primarily attributable to a decline in media content revenue due to a decrease in studio home entertainment titles available and a decline in VAS data-related services revenue due to ongoing stringent restrictions imposed by regulators in China and Indonesia.

Linktone's fourth quarter revenue mix included VAS data-related services (SMS, MMS, WAP, and Java), VAS audio-related services (IVR and RBT), distribution of media content, mobile and PC games as well as social commerce. The breakdown of revenue in the fourth quarter was as follows:

Fourth Quarter Revenue Mix


Three months ended
------------------

US$ million, except for % September 30, December 31,
2012* 2012
---- ----

Gross % of Gross Gross % of Gross
Revenues Revenues

Revenues Revenues

VAS Data-related services $4.7 41% $4.3 38%

VAS Audio-related services 2.8 24% 2.3 21%

Media content 2.7 23% 2.9 26%

Mobile games 0.8 7% 0.9 8%

PC games 0.1 1% 0.2 2%

Social commerce 0.4 4% 0.6 5%
--- ---

Total gross revenue $11.5 100% $11.2 100%
===== === ===== ===
The shift in the Company's fourth quarter 2012 revenue mix was primarily related to a decline in VAS revenue in both China and Indonesia, offset by an increase in media content revenue and social commerce revenue.

Data-related services revenue in the fourth quarter accounted for 38% of gross revenues, or $4.3 million, a decline of 9% from the third quarter of 2012. The sequential decline was primarily due to a decrease in MMS, WAP and JAVA revenue from Linktone China.

The breakdown of VAS data-related services revenue in the fourth quarter was as follows:


Three months ended
------------------

US$ million, except for % September 30, December 31,
2012* 2012
---- ----

Gross % of Gross Gross % of Gross
Revenues Revenues

Revenues Revenues

SMS $3.6 31% $3.8 34%

MMS 0.9 8% 0.5 4%

WAP and JAVA 0.2 2% 0.0 0%

Total Data-related services $4.7 41% $4.3 38%
==== === ==== ===
Audio-related services revenue in the fourth quarter accounted for 21% of gross revenues, or $2.3 million, an 18% decrease over the third quarter of 2012. Higher revenue in the third quarter was related to the seasonal increase in IVR revenue in China during the summer school holidays.

The breakdown of VAS audio-related services revenue in the fourth quarter was as follows:


Three months ended
------------------

US$ million, except for % September 30, December 31,
2012* 2012
---- ----

Gross % of Gross Gross % of Gross
Revenues Revenues

Revenues Revenues

IVR $2.0 17% $1.7 15%

RBT $0.8 7% $0.6 6%

Total Audio-related services $2.8 24% $2.3 21%
==== === ==== ===
Media content revenue in the fourth quarter accounted for 26% of gross revenues, or $2.9 million, a 7% increase over the third quarter of 2012 due to better performance of theatrical titles released in the fourth quarter.

Mobile games revenue in the fourth quarter accounted for 8% of gross revenues, or $0.9 million, a 13% increase from the third quarter of 2012, due to an increase in advertising revenue.

Social commerce revenue generated by Okezone.com in the fourth quarter accounted for 5% of gross revenues, or $0.6 million, a 50% increase over the third quarter of 2012 due to an increase in advertising revenue.

MARGINS, EXPENSES AND BALANCE SHEET


US$ million, except for % Three months ended

December 31, September 30, December 31, % change % change
2011 2012* 2012 vs Dec'11 vs Sep'12
---- ---- ---- --------- ---------

Gross profit margin 37% 37% 34%

Operating profit / (loss) margin 9% 98% (48%)


Operating expenses $4.9 $6.6 $16.0 227% 142%

Selling and marketing expenses 1.8 2.0 1.7 -6% -15%

Product development expenses 0.9 1.0 0.5 -44% -50%

General and administrative expenses 3.9 3.6 3.8 -3% 6%

Reversal of contingent consideration payable (1.6) 0.0 0.0 -100% -

Provision for impairment of goodwill / (gain) on (0.1) 0.0 9.9 -10000% -
recovery of bad debt

Other operating income 0.4 13.5 6.7 1575% -50%


Operating profit / (loss) 1.5 11.3 (5.4) -460% -148%

Income / (loss) before tax 1.6 11.4 (4.9) -406% -143%

Income tax benefit / (expense) (0.9) 0.1 0.7 -178% 600%

GAAP net income / (loss) 0.1 12.0 (3.7) -3800% -131%


Gross profit for the fourth quarter of 2012 was $3.8 million, 12% lower than the previous quarter while gross profit margin decreased to 34%.

Operating expenses for the fourth quarter of 2012 were $16.0 million, compared to $6.6 million in the third quarter 2012. Operating expenses for the fourth quarter 2012 included an impairment of goodwill of $9.9 million due to the unfavorable outlook for the DVD and VAS businesses of the Company's Media content and China VAS reporting units, respectively. Excluding the impairment expense, operating expense for the fourth quarter 2012 was $6.1 million, representing a decrease of 8% from the third quarter of 2012.

Selling and marketing expenses were $1.7 million in the fourth quarter of 2012, representing a 15% decrease from the previous quarter in-line with the decline in SMS and IVR revenue.

Product development expenses were $0.5 million in the fourth quarter of 2012, a 50% decrease from the previous quarter, primarily due to government subsidies of $0.1 million received and recognized in the fourth quarter of 2012 and capitalization of research and development costs of $0.5 million for the mobile games segment.

General and administrative expenses were $3.8 million in the fourth quarter of 2012, an increase of 6% quarter-over-quarter. This was due to a $0.1 million one-off legal fee for a settlement of a prior year payables.

Other operating income for the fourth quarterof2012was $6.7 million, a decline of 50% from $13.5 million in the third quarter of 2012. Other operating income relates to the realized and unrealized gain in marketable securities. The decline in the fourth quarter of 2012 is due to fluctuations in the market prices of quoted investments.

Operating loss for the fourth quarterof2012was $5.4 million compared to an operating income of $11.3 million in the third quarter of 2012 due primarily to the above-mentioned impairment of goodwill and decline in other operating income in the fourth quarter.

Income tax benefit was $0.7 million for the fourth quarter of 2012, $0.6 million higher than the previous quarter, primarily due to deferred tax asset recognized.

GAAP net loss increased to $3.7 million, or negative $0.09 per diluted ADS, in the fourth quarter of 2012, compared with GAAP net income of $12.0 million, or $0.29 per diluted ADS, in the third quarter of 2012. This compared with a GAAP net income of $0.1 million, or $0.002 per diluted ADS, in the fourth quarter of 2011.

Cash and cash equivalents and short-term investments totaled $125.4 million as of December 31, 2012 compared to $123.0 million as of September 30, 2012. The $2.4 million net increase over the third quarter of 2012 was largely attributable to an increase in the quoted marked-to-market valuation of the investments held by the Company as of December 31, 2012.

SHARE REPURCHASE ACTIVITY

During the fourth quarter of 2012, the Company purchased approximately 122,500 ADSs in the open market at an average price of $2.67 per ADS pursuant to the Company's previously announced buyback program.

INVESTING ACTIVITY

Linktone purchased 29 million shares of PT Media Nusantara Citra TBK and 42 million shares of PT MNC Sky Vision TBK in the fourth quarter of 2012 for $17.1 million.

FIRST QUARTER FISCAL 2013 OUTLOOK

For the first quarter ending March 31, 2013, Linktone anticipates gross revenues to be in the range of $10 million to $12 million. These forecasts reflect the Company's current and preliminary view, which is subject to change.

INCOME STATEMENT AMENDMENTS

In the fourth quarter of 2012, management of Linktone determined to reclassify realized and unrealized gains on investments in its consolidated statements of comprehensive income from "Gain on sale of investment" to "Other operating income." This change was implemented to better reflect the nature of the Company's operations. In addition, fourth quarter 2012 gross revenues reflect RBT revenue being recognized on a net basis net of payment to operators instead of a gross basis. Based on the terms of new contracts during the year, we determined that it is more appropriate to present RBT revenue from these new contracts on a net basis. The consolidated statement of comprehensive income of 30 September 2012 has been amended to reflect net presentation of RBT revenue.



USE OF NON-GAAP FINANCIAL MEASURES

The reconciliation of GAAP measures with non-GAAP measures for net income and net income per diluted ADS included in this press release is set forth after the attached unaudited financial information. Linktone believes that the supplemental presentation of Non-GAAP net income and Non-GAAP net income per diluted ADS, adjusted to exclude the effect of share-based compensation expense and provision for impairment of goodwill and intangible assets/ gain on recovery of bad debt, provides meaningful non-GAAP financial measures to help investors understand and compare business trends among different reporting periods on a consistent basis, independently of share-based compensation and items not indicative of Linktone's future ongoing operating results. Thus, the non-GAAP financial measures provide investors with another method for assessing Linktone's operating results in a manner that is focused on the performance of its ongoing operations. Linktone management also uses non-GAAP financial measures to plan and forecast results for future periods. Readers are cautioned not to view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP results with non-GAAP results accompanying this press release.

ABOUT LINKTONE LTD.

Linktone Ltd. is a provider of rich and engaging services and content to a wide range of traditional and new media consumers and enterprises in Mainland China, Indonesia, Malaysia, Hong Kong and Singapore. Linktone focuses on media, entertainment, communication and edutainment products, which are promoted through the Company's strong nationwide distribution networks, integrated service platforms and multiple marketing sales channels, as well as through the networks of leading mobile operators in Mainland China and Indonesia.

FORWARD-LOOKING STATEMENTS

This press release contains statements of a forward-looking nature. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. You can identify these forward-looking statements by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," and similar statements. The accuracy of these statements may be impacted by a number of business risks and uncertainties that could cause actual results to differ materially from those projected or anticipated, including risks related to: Linktone's ability to expand into Asian markets outside of the People's Republic of China ("PRC") and diversify its revenue base; changes in the policies of the relevant government regulators or telecom network operators in China and Indonesia or in the manner in which the operators interpret and enforce such policies, including policies which reduce the prices the Company may charge customers; the risk that other changes in applicable laws and regulations, including without limitation tax and media-related laws or laws relating to the usage of telecom value-added services, or in application thereof by relevant governmental authorities, could adversely affect Linktone's financial condition and results of operations; the risk that Linktone will not be able to realize meaningful returns from investments it makes, including its acquisitions or strategic partnerships, or may be required to record provisions for impairments in the value of the Company's investments; Linktone's ability to cost-effectively market its services and products; the risk that Linktone will not be able to compete effectively in the telecom value-added services market in the PRC and the other markets in which it operates including the VAS market in Indonesia and the market for edutainment and entertainment products and social commerce, for whatever reason, including competition or changes in the regulatory environment; the risk that Linktone will not be able to effectively manage entities that it acquires or effectively utilize their resources; and the risks outlined in Linktone's filings with the Securities and Exchange Commission, including its registration statement on Form F-1 and annual report on Form 20-F. Linktone does not undertake any obligation to update this forward-looking information, except as required under applicable law.



CONTACTS:



Investor Relations (HK):

Mahmoud Siddig, Managing Director
Taylor Rafferty
Tel: +852 3196 3712
Email: linktone@king-worldwide.com

Investor Relations (US):

Bryan Degnan, Senior Associate
Taylor Rafferty
Tel: 212-889-4350
Email: linktone@king-worldwide.com



- Financial Tables to Follow -





LINKTONE LTD.
-------------

CONSOLIDATED BALANCE SHEETS
---------------------------

(In U.S. dollars, except share data)
-----------------------------------


December 31, December 31,
------------ ------------

2011 2012
---- ----

(audited) (unaudited)
-------- ----------

Assets
------

Current assets:
---------------

Cash and cash equivalents 40,921,818 35,041,672
------------------------- ---------- ----------

Restricted cash 603,088 -
--------------- ------- ---

Short-term investments 56,584,958 90,318,579
---------------------- ---------- ----------

Accounts receivable, net 17,048,783 15,928,263
------------------------ ---------- ----------

Tax refund receivable 1,177,761 906,197
--------------------- --------- -------

Inventories 1,881,749 1,848,552
----------- --------- ---------

Due from related parties 2,375,450 115,385
------------------------ --------- -------

Deferred tax assets 486,176 732,987
------------------- ------- -------

Deposits and other current assets 5,702,726 6,065,370
--------------------------------- --------- ---------

Total current assets 126,782,509 150,957,005
-------------------- ----------- -----------


Property and equipment, net 11,195,432 11,760,832
--------------------------- ---------- ----------

Non-current assets held for sale 814,878 -
-------------------------------- ------- ---

Intangible assets, net 9,525,908 8,114,889
---------------------- --------- ---------

Goodwill 40,483,355 29,571,982
-------- ---------- ----------

Deferred tax assets 369,706 729,386
------------------- ------- -------

Other long-term assets 1,024,442 2,680,478
---------------------- --------- ---------


Total assets 190,196,230 203,814,572
------------ ----------- -----------


Liabilities and shareholders' equity
------------------------------------

Current liabilities:
--------------------

Account payable, accrued liabilities
and other payables 14,980,545 16,105,947
------------------------------------ ---------- ----------

Due to related parties 16,198 456,765
---------------------- ------ -------

Short-term loan 4,781,181 6,122,924
--------------- --------- ---------

Taxes payable 4,088,188 1,879,355
------------- --------- ---------

Deferred revenue 387,149 421,723
---------------- ------- -------

Deferred tax liabilities 126,034 516,977
------------------------ ------- -------

Total current liabilities 24,379,295 25,503,691
------------------------- ---------- ----------






LINKTONE LTD.
-------------

CONSOLIDATED BALANCE SHEETS
---------------------------

(In U.S. dollars, except share data)
-----------------------------------


December 31, December 31,
------------ ------------

2011 2012
---- ----

(audited) (unaudited)
-------- ----------

Long-term liabilities
---------------------

Deferred tax liabilities 2,761,348 2,182,299
------------------------ --------- ---------

Long term loan 511,878 -
-------------- ------- ---

Other long-term liabilities 67,688 958,030
--------------------------- ------ -------


Total liabilities 27,720,209 28,644,020
----------------- ---------- ----------


Shareholders' equity
--------------------

Linktone Ltd. shareholders' equity:
-----------------------------------

Ordinary shares ($0.0001 par value;
500,000,000 shares authorized, 42,144 42,144
421,435,030 shares issued and 410,422,650 shares
outstanding as of
December 31, 2011 and 421,435,030 shares issued and
408,018,820 shares
outstanding as at December 31, 2012, respectively)
---------------------------------------

Additional paid-in capital 137,745,875 137,603,617
-------------------------- ----------- -----------

Treasury stock (1,425,204) (1,905,608)
-------------- ---------- ----------

Statutory reserves 2,466,165 2,499,512
------------------ --------- ---------

Accumulated other comprehensive income:
---------------------------------------

Unrealized gain on investment in
marketable securities 4,453,157 -
-------------------------------- --------- ---

Cumulative translation adjustments 10,973,973 11,507,026
---------------------------------- ---------- ----------

Accumulated income / (losses) (14,425,929) 5,706,528
----------------------------- ----------- ---------

Noncontrolling interest 22,645,840 19,717,333
----------------------- ---------- ----------

Total shareholders' equity 162,476,021 175,170,552
-------------------------- ----------- -----------


Total liabilities and shareholders'
equity 190,196,230 203,814,572
----------------------------------- ----------- -----------



LINKTONE LTD.
-------------

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
-----------------------------------------------

(In U.S. dollars, except share data)
-----------------------------------


Three months ended Twelve months ended
------------------ -------------------

December 31, September 30, December 31, December 31, December 31,
------------ ------------- ------------ ------------ ------------

2011 2012 2012 2011 2012
---- ---- ---- ---- ----

(unaudited) (unaudited) (unaudited) (audited) (unaudited)
---------- ---------- ---------- -------- ----------

Gross revenues 16,227,988 11,525,156 11,156,409 60,677,173 46,150,876
-------------- ---------- ---------- ---------- ---------- ----------

Sales tax (537,775) (239,401) (156,110) (1,591,748) (808,257)
--------- -------- -------- -------- ---------- --------

Net revenues 15,690,213 11,285,755 11,000,299 59,085,425 45,342,619
------------ ---------- ---------- ---------- ---------- ----------

Cost of services (9,689,057) (6,959,341) (7,229,643) (36,202,433) (29,101,246)
---------------- ---------- ---------- ---------- ----------- -----------

Gross profit 6,001,156 4,326,414 3,770,656 22,882,992 16,241,373
------------ --------- --------- --------- ---------- ----------

Operating expenses:
-------------------

Product development (906,077) (988,882) (532,145) (3,230,445) (3,204,485)
------------------- -------- -------- -------- ---------- ----------

Selling and marketing (1,751,683) (1,957,381) (1,666,594) (8,566,257) (7,191,373)
--------------------- ---------- ---------- ---------- ---------- ----------

General and administrative (3,945,197) (3,613,445) (3,828,948) (12,638,207) (14,330,484)
-------------------------- ---------- ---------- ---------- ----------- -----------

Reversal of contingent consideration
payable 1,618,816 - - 1,618,816 -
------------------------------------ --------- --- --- --------- ---


Gain on recovery of bad debt / 100,000 - (9,928,373) 110,425 (9,928,373)
(provision) for impairment of goodwill
--------------------------------------

Total operating expenses, net (4,884,141) (6,559,708) (15,956,060) (22,705,668) (34,654,715)
----------------------------- ---------- ---------- ----------- ----------- -----------

Other operating income 409,299 13,548,213 6,742,971 5,277,173 35,045,012
---------------------- ------- ---------- --------- --------- ----------

Income / (Loss) from operations 1,526,314 11,314,919 (5,442,433) 5,454,497 16,631,670
------------------------------- --------- ---------- ---------- --------- ----------

Interest income 337,137 319,897 201,433 2,398,065 1,282,336
--------------- ------- ------- ------- --------- ---------

Other income / (loss) (281,669) (219,165) 379,246 (264,934) (639,663)
--------------------- -------- -------- ------- -------- --------

Income / (Loss) before tax 1,581,782 11,415,651 (4,861,754) 7,587,628 17,274,343
-------------------------- --------- ---------- ---------- --------- ----------

Income tax benefit/(expense) (939,791) 94,767 730,379 (1,299,981) 1,260,608
---------------------------- -------- ------ ------- ---------- ---------

Less: Net (income)/loss attributable to (553,143) 445,482 460,631 (1,024,205) 1,630,853
non-controlling interest
------------------------

Net income / (Loss) 88,848 11,955,900 (3,670,744) 5,263,442 20,165,804
------------------- ------ ---------- ---------- --------- ----------

Other comprehensive income/ (loss): 5,870,589 (2,922,717) (3,107,880) 3,742,020 (3,922,970)
----------------------------------- --------- ---------- ---------- --------- ----------

Comprehensive income / (Loss) 5,959,437 9,033,183 (6,778,624) 9,005,462 16,242,834
----------------------------- --------- --------- ---------- --------- ----------


Basic income / (loss) per ordinary share:
-----------------------------------------

Total net income / (loss) 0.00 0.03 (0.01) 0.01 0.05
---------------------------- ---- ---- ----- ---- ----

Diluted income / (loss) per ordinary share:
-------------------------------------------

Total net income / (loss) 0.00 0.03 (0.01) 0.01 0.05
---------------------------- ---- ---- ----- ---- ----




LINKTONE LTD.
-------------

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
-----------------------------------------------

(In U.S. dollars, except share data)
-----------------------------------


Three months ended Twelve months ended
------------------ -------------------

December 31, September 30, December 31, December 31, December 31,
------------ ------------- ------------ ------------ ------------

2011 2012 2012 2011 2012
---- ---- ---- ---- ----

(unaudited) (unaudited) (unaudited) (audited) (unaudited)
---------- ---------- ---------- -------- ----------

Basic income / (loss) per ADS:
------------------------------

Total net income /
(loss) 0.00 0.29 (0.09) 0.13 0.49
------------------ ---- ---- ----- ---- ----

Diluted income / (loss) per ADS:
--------------------------------

Total net income /
(loss) 0.00 0.29 (0.09) 0.13 0.49
------------------ ---- ---- ----- ---- ----


Weighted average ordinary shares:
---------------------------------

Basic 416,208,612 409,243,820 408,831,048 420,041,022 409,190,082
----- ----------- ----------- ----------- ----------- -----------

Diluted 416,210,858 409,545,439 410,566,008 420,088,521 409,813,841
------- ----------- ----------- ----------- ----------- -----------


Weighted average ADSs:
----------------------

Basic 41,620,861 40,924,382 40,883,105 42,004,102 40,919,008
----- ---------- ---------- ---------- ---------- ----------

Diluted 41,621,086 40,954,544 41,056,601 42,008,852 40,981,384
------- ---------- ---------- ---------- ---------- ----------


LINKTONE LTD.
-------------

NON-GAAP RECONCILIATION
-----------------------

(In U.S. dollars, except share data)
-----------------------------------


Three months ended Twelve months ended
------------------ -------------------

December 31, September 30, December 31, December 31, December 31,
------------ ------------- ------------ ------------ ------------

2011 2012 2012 2011 2012
---- ---- ---- ---- ----

(unaudited) (unaudited) (unaudited) (audited) (unaudited)
---------- ---------- ---------- -------- ----------


Net income / loss 88,848 11,955,900 (3,670,744) 5,263,442 20,165,804
----------------- ------ ---------- ---------- --------- ----------

Stock based
compensation
expense 37,178 25,475 25,475 133,917 151,854
------------- ------ ------ ------ ------- -------

Gain on recovery of
bad debt /
(provision) (100,000) - 9,928,373 (110,425) 9,928,373
for impairment of goodwill
--------------------------

Non-GAAP net income 26,026 11,981,375 6,283,104 5,286,934 30,246,031
------------------- ------ ---------- --------- --------- ----------


Non-GAAP diluted
income per share 0.00 0.03 0.02 0.01 0.07
----------------- ---- ---- ---- ---- ----

Non-GAAP diluted
income per ADS 0.00 0.29 0.15 0.13 0.74
---------------- ---- ---- ---- ---- ----

Number of shares
used in diluted
per-share
calculation 416,210,858 409,545,439 410,566,008 420,088,521 409,813,841
---------------- ----------- ----------- ----------- ----------- -----------

Number of ADSs used
in diluted per-
share calculation 41,621,086 40,954,544 41,056,601 42,008,852 40,981,384
------------------- ---------- ---------- ---------- ---------- ----------

SOURCE Linktone Ltd.

Linktone Ltd.


-------
Profile: intent