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 December 2014

 

Commission File Number: 000-36144

 

QUNAR CAYMAN ISLANDS LIMITED

 

17th Floor, Viva Plaza, Building 18, Yard 29,

Suzhou Street, Haidian District

Beijing 100080

The People’s Republic of China

(Address of 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 x

 

Form 40-F o

 

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): o

 

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): o

 

 

 



 

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.

 

 

QUNAR CAYMAN ISLANDS LIMITED

 

 

 

 

 

By:

/s/ Sam Hanhui Sun

 

Name:

Sam Hanhui Sun

 

Title:

Chief Financial Officer

 

 

 

Date:  December 3, 2014

 

 

 

2



 

Exhibit Index

 

Exhibit 99.1—Press Release

 

3




Exhibit 99.1

 

Qunar Reports Third Quarter 2014 Financial Results

 

Year on year revenue growth again exceeds 100%

 

BEIJING, Dec 1, 2014 (GLOBE NEWSWIRE) — Qunar Cayman Islands Limited (NASDAQ: QUNR) (“Qunar” or the “Company”), China’s leading search-based travel commerce platform, today announced its unaudited financial results for the third quarter ended September 30, 2014.

 

Highlights for the Third Quarter of 2014

 

·                  Total revenues for the third quarter of 2014 were RMB501.1 million (US$81.6 million), an increase of 107.8% year-on-year.

·                  Mobile revenues for the third quarter of 2014 were RMB202.7 million (US$33.0 million), an increase of 445.1% year-on-year, representing 40.4% of total revenues, compared to 15.4% in the corresponding period of 2013.

·                  Total Estimated Flight Ticket volume (TEFT) and Total Estimated Hotel Room-night volume (TEHR) for the third quarter of 2014 were 22.7 million and 10.0 million, respectively, an increase of 57.0% and 84.6% year-on-year.

 

“Momentum for revenue growth remained robust in the third quarter,” said Chenchao (CC) Zhuang, chief executive officer and co-founder of Qunar. “Our focus on execution led to revenue growth of 108% year-on-year from a very strong base a year ago, driven by volume gains and healthy increases in both revenue per ticket and revenue per room night.

 

“I’m particularly encouraged by the progress we have made in our hotel direct business,” Mr. Zhuang added. “Thanks to the rapid expansion of our directly-signed hotel network and continued development of technology infrastructure, direct sales contributed 51% of our total hotel volume for the quarter. Mobile continued to be a key driver of our growth, accounting for 40% of total revenue, 55% of TEHR, and 43% of TEFT.”

 

“Our focused investments in technology and product sourcing continued to drive solid results,” said Sam Sun, chief financial officer of Qunar. “In these areas and across all our businesses lines, we are committed to an aggressive but disciplined investment approach to drive long-term growth.”

 

Third Quarter 2014 Financial Results

 

Total revenues for the third quarter of 2014 were RMB501.1 million (US$81.6 million), an increase of 107.8% year-on-year and 25.2% quarter-on-quarter. Mobile revenues for the third quarter of 2014 were RMB202.7 million (US$33.0 million), an increase of 445.1% year-on-year, representing 40.4% of total revenues. Pay-for-performance (“P4P”) revenues for the third quarter of 2014 were RMB476.4 million (US$77.6 million), an increase of 119.3% year-on-year and 25.8% quarter-on-quarter.

 

Among the P4P revenues, flight and flight related revenues for the third quarter of 2014 were RMB312.1 million (US$50.8 million), an increase of 104.1% year-on-year. Year-on-year P4P flight revenue growth was primarily due to a 57.0% increase in TEFT and a 30.0% increase in revenue per ticket.

 

P4P hotel revenues were RMB111.7 million (US$18.2 million), an increase of 98.1% year-on-year. Year-on-year P4P hotel revenue growth was primarily due to an 84.6% increase in TEHR and a 7.3% increase in revenue per room night.

 

Gross profit for the third quarter of 2014 was RMB362.9 million (US$59.1 million), an increase of 89.6% year-on-year. Gross margin for the third quarter of 2014 was 72.4%, compared to 79.4% for the corresponding period of 2013 and 73.6% for the second quarter of 2014. The year-on-year increase in gross profit during the quarter was primarily due to the significant increase in total revenues, and was partially offset by an increase in online payment processing fees, recorded in cost of revenues, which the Company began to incur in the first quarter of 2014.

 

1



 

Product development expenses for the third quarter of 2014 were RMB229.5 million (US$37.4 million), an increase of 153.1% year-on-year, primarily due to an increase in salary, welfare and other expenses associated with headcount increases. Excluding share-based compensation expenses, product development expenses were RMB215.7 million (US$35.1 million), and accounted for 43.1% of total revenues, compared to 35.5% for the corresponding period of 2013 and 41.8% for the second quarter of 2014.

 

Product sourcing expenses for the third quarter of 2014 were RMB99.8 million (US$16.3 million), an increase of 519.9% year-on-year, primarily due to an increase in product sourcing headcount. Excluding share-based compensation expenses, product sourcing expenses were RMB99.2 million (US$16.2 million), an increase of 529.3% year-on-year, and accounted for 19.8% of total revenues, compared to 6.5% for the corresponding period of 2013 and 16.9% for the second quarter of 2014.

 

Sales and marketing expenses for the third quarter of 2014 were RMB266.2 million (US$43.4 million), an increase of 189.6% year-on-year, primarily due to an increase in salary and welfare expenses as a result of increased headcount, as well as an increase in online marketing expenses and advertising and other promotion expenses. The headcount expenses under sales and marketing were primarily expenses related to staff with operational functions, including the Company’s small call center staff, photographers, editors, and staff for data analysis. Excluding share-based compensation expenses, sales and marketing expenses were RMB263.0 million (US$42.9 million), an increase of 189.9% year-on-year, and accounted for 52.5% of total revenues, compared to 37.6% for the corresponding period of 2013 and 52.9% for the second quarter of 2014.

 

Online marketing expenses for the Company’s Baidu Zhixin Cooperation for the third quarter of 2014 were RMB235.6 million (US$38.4 million), an increase of 59.6% quarter-on-quarter. The increase was primarily due to a significant increase in Zhixin-related page views acquired during the period. Online marketing expenses from the Zhixin Cooperation Agreement were non-cash expenses and recognized ratably over the period of service required to earn each tranche of warrants based upon the estimated exercisable number of the Baidu warrants and the fair value of the warrants at each reporting date.

 

General and administrative expenses for the third quarter of 2014 were RMB106.9 million (US$17.4 million), an increase of 267.1% year-on-year, primarily due to an increase in share-based compensation, salary and welfare expenses associated with headcount increases. Excluding share-based compensation expenses, general and administrative expenses were RMB58.8 million (US$9.6 million), an increase of 117.2% year-on-year, and accounted for 11.7% of total revenues, compared to 11.2% for the corresponding period of 2013 and 13.3% for the second quarter of 2014.

 

Operating loss for the third quarter of 2014 was RMB575.1 million (US$93.7 million), compared to RMB36.4 million in the corresponding period of 2013 and RMB429.0 million in the second quarter of 2014.

 

Operating loss for the third quarter of 2014 on a non-GAAP basis, which excludes online marketing expenses from the Zhixin Cooperation Agreement of RMB235.6 million, share-based compensation expenses of RMB65.6 million, and non-cash expenses relating to free user traffic contributed by Baidu of RMB0.3 million, was RMB273.6 million (US$44.6 million). Operating margin (non-GAAP) for the third quarter of 2014 was negative 54.6%, compared to negative 10.9% in the corresponding period of 2013 and negative 50.9% in the second quarter of 2014. The increase in operating loss was mainly attributable to continued investment in product development and product sourcing to drive business growth. The sequential increase in negative non-GAAP operating margin in the third quarter was primarily due to substantial headcount additions during the first half of 2014 and the full-quarter impact of headcount related expenses in the third quarter versus partial-quarter impact in the second quarter.

 

2



 

Net loss attributable to Qunar’s shareholders for the third quarter of 2014 was RMB566.2 million (US$92.3 million), compared to RMB48.8 million in the corresponding period of 2013 and RMB421.6 million in the second quarter of 2014. The increase in net loss attributable to Qunar’s shareholders was primarily due to reasons mentioned above.  Basic and diluted net loss per ADS for the third quarter of 2014 was RMB4.77 (US$0.78).

 

Adjusted net loss (non-GAAP), defined as net loss excluding online marketing expenses from the Zhixin Cooperation Agreement of RMB235.6 million, share-based compensation expenses of RMB65.6 million and non-cash expenses relating to free user traffic contributed by Baidu of RMB0.3 million, for the third quarter of 2014 was RMB264.7 million (US$43.1 million), compared to adjusted net loss of RMB38.7 million in the corresponding period of 2013 and adjusted net loss of RMB196.5 million in the second quarter of 2014.

 

Adjusted EBITDA (non-GAAP), defined as net loss before income taxes, interest expenses, depreciation and amortization, further adjusted to exclude online marketing expenses from the Zhixin Cooperation Agreement of RMB235.6 million, share-based compensation expenses of RMB65.6 million and non-cash expenses relating to free user traffic contributed by Baidu of RMB0.3 million, for the third quarter of 2014 was negative RMB245.4 million (US$40.0 million), compared to negative RMB18.8 million in the corresponding period of 2013 and negative RMB183.2 million in the second quarter of 2014.

 

As of September 30, 2014, Qunar had cash, cash equivalents, restricted cash, funds receivable and short-term investments of RMB1.6 billion (US$267.9 million). Qunar entered into a US$300 million revolving credit facility agreement with Baidu on February 27, 2014. The agreement has a term of three years and any drawdown bears an annual interest rate of 90% of the benchmark lending rate published by the People’s Bank of China and shall be repaid within three years from the drawdown date. We may repay our outstanding debt obligation at maturity either by cash or by our shares. The applicable share conversion price will be determined by the prevailing share price at the maturity date. As of September 30, 2014, Qunar had yet to draw down on this credit facility. As of October 31, 2014, Qunar had 245,120,505 Class A ordinary shares and 111,622,758 Class B ordinary shares outstanding.

 

Business Outlook

 

For the fourth quarter of 2014, the Company expects year-on-year revenue growth in the range of 90% to 95%. This forecast reflects Qunar’s current and preliminary view, which is subject to change.

 

Conference Call

 

Qunar’s management will hold an earnings conference call at 8:00 PM on December 1, 2014, U.S. Eastern Time (9:00 AM on December 2, 2014, Beijing/Hong Kong Time).

 

Dial-in details for the earnings conference call are as follows:

 

International:

+65-6823-2299

U.S.:

+1-631-514-2526

UK:

+44-20-3078-7622

Hong Kong:

+852-5808-3202

Mainland China:

400-120-0539

 

 

Passcode for all regions:

7791398

 

A replay of the conference call may be accessed by phone at the following number until December 9, 2014:

 

International:

+61-2-9641-7900

Passcode:

7791398

 

Additionally, a live and archived webcast of this conference call will be available at http://investor.qunar.com.

 

3



 

Forward-looking Statements

 

This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates,” “confident” and similar statements. Among other things, quotations from management and the Business Outlook section in this press release, as well as Qunar’s strategic and operational plans, contain forward-looking statements. Qunar may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about Qunar’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the Company’s goals and strategies; its future business development, financial condition and results of operations; the expected growth of the online travel markets in China; the Company’s expectations regarding demand for and market acceptance of its products and services; its expectations regarding our relationships with users and travel service providers; the execution of the business cooperation framework agreement with Baidu; its plans to invest in the technology platform; competition in our industry; fluctuations in general economic and business conditions in China; and relevant government policies and regulations relating to our industry. Further information regarding these and other risks is included in our prospectus and other documents filed with the Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of the press release, and Qunar undertakes no duty to update such information, except as required under applicable law.

 

About Non-GAAP Financial Measures

 

To supplement Qunar’s consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), Qunar also uses Adjusted net income/(loss), Adjusted EBITDA and Adjusted operating income/(loss) as additional non-GAAP financial measures. These non-GAAP financial measures enable management to assess the Company’s operating results without considering the impact of noncash charges, including share-based payments, depreciation and amortization, expenses relating to free user traffic contributed by Baidu, Inc., and online marketing expenses from the Zhixin Cooperation Agreement. Furthermore, these non-GAAP financial measures eliminate the impact of items that Qunar does not consider indicative of the performance of its business.

 

Qunar presents these non-GAAP financial measures because they are used by management to evaluate its operating performance, formulate business plans, and make strategic decisions on capital allocation. Qunar also believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating its operating performance and consolidated results of operations in the same manner as management and in comparing financial results across accounting periods and to those of its peer companies. 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 and presented in accordance with GAAP. A limitation of using these non-GAAP financial measures is that these non-GAAP measures do not include all items that impact the Company’s results of operations for the period. The table captioned “Reconciliations of GAAP and non-GAAP Measures” has more details on the reconciliations between GAAP financial measures that are most directly comparable to the non-GAAP financial measures.

 

4



 

Currency Convenience Translation

 

The United States dollar (US$) amounts disclosed in this press release are presented solely for the convenience of the reader. The conversion of Renminbi (RMB) into U.S. dollars is based on the exchange rate set forth in the H.10 statistical release of the Federal Reserve Bank of New York on September 30, 2014, which was RMB6.1380 to US$1.00. The Company makes no representation that any Renminbi or U.S. dollar amounts could have been, or could be, converted into U.S. dollars or Renminbi, as the case may be, at any particular rate, or at all. The percentages stated are calculated based on the RMB amounts.

 

About Qunar

 

Qunar Cayman Islands Limited is the leading search-based commerce platform for the travel industry in China. Qunar’s goal is to empower Chinese travelers to define their travel experience. Founded in May 2005 and headquartered in Beijing, Qunar is committed to providing travelers with a one-stop travel information source on both PC and mobile devices. The Company enables travelers to find the best-value deals by aggregating and processing highly fragmented travel product information from tens of thousands of travel service providers into an organized and user-friendly display through its proprietary technology. According to research firm iResearch, Qunar has ranked No. 1 among all non-state-owned online travel companies in China in terms of monthly unique visitors since November 2010. Qunar’s mobile application “Qunar Travel” was ranked the most frequently used mobile travel application in China by China Internet Network Information Center in September 2012.

 

Leveraging its large user base and advanced technologies, the Company provides an attractive value proposition to its customers, which include travel service providers and display advertisers.

 

Qunar means “where to go” in Mandarin Chinese.

 

For more information, please contact:

 

China

Jenna Qian

Qunar

Tel: 8610 5760 3609

ir@qunar.com / press@qunar.com

 

Nick Beswick

Brunswick Group

Tel: +86-10-5960-8600

Email: qunar@brunswickgroup.com

 

U.S.

Brunswick Group

Tel: +1-212-333-3810

Email: qunar@brunswickgroup.com

 

5



 

Qunar Cayman Islands Limited

Condensed Consolidated Balance Sheets

 

 

 

December 31,

 

September 30,

 

September 30,

 

 

 

2013

 

2014

 

2014

 

(In thousands except for number of shares and per share data)

 

RMB

 

RMB

 

USD

 

 

 

Audited

 

Unaudited

 

Unaudited

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

980,129

 

973,402

 

158,586

 

Restricted cash

 

163,506

 

269,806

 

43,957

 

Funds receivable

 

241,122

 

401,151

 

65,355

 

Short-term investments

 

485,945

 

 

 

Accounts receivable, net

 

99,892

 

147,806

 

24,080

 

Due from related parties

 

10,000

 

22,000

 

3,584

 

Prepayments and other current assets

 

66,104

 

203,204

 

33,106

 

Deferred tax assets, current

 

8,436

 

9,070

 

1,478

 

Total current assets

 

2,055,134

 

2,026,439

 

330,146

 

 

 

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

 

 

Property and equipment, net

 

45,690

 

128,967

 

21,011

 

Long-term Investment

 

 

55,698

 

9,074

 

Other non-current assets

 

23,951

 

43,710

 

7,122

 

Total non-current assets

 

69,641

 

228,375

 

37,207

 

 

 

 

 

 

 

 

 

Total assets

 

2,124,775

 

2,254,814

 

367,353

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Customer advances and deposits

 

164,679

 

229,645

 

37,414

 

Due to related parties

 

4,492

 

2,625

 

428

 

Accounts payable

 

5,087

 

19,088

 

3,110

 

Salaries and welfare payable

 

85,977

 

133,387

 

21,731

 

Income tax payable

 

5,764

 

9,247

 

1,507

 

Accrued expenses and other current liabilities

 

438,486

 

918,597

 

149,656

 

Warrant liability

 

 

447,446

 

72,898

 

Total current liabilities

 

704,485

 

1,760,035

 

286,744

 

 

 

 

 

 

 

 

 

Non-current liabilities:

 

 

 

 

 

 

 

Non-current liabilities

 

57,863

 

64,402

 

10,492

 

Total non-current liabilities

 

57,863

 

64,402

 

10,492

 

 

 

 

 

 

 

 

 

Total liabilities

 

762,348

 

1,824,437

 

297,236

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

Class A ordinary shares

 

1,914

 

1,554

 

253

 

Class B ordinary shares

 

240

 

688

 

112

 

Additional paid-in capital

 

1,788,167

 

1,999,456

 

325,751

 

Accumulated other comprehensive loss

 

(28,476

)

(464

)

(76

)

Accumulated deficit

 

(399,418

)

(1,570,857

)

(255,923

)

Total shareholders’ equity

 

1,362,427

 

430,377

 

70,117

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

2,124,775

 

2,254,814

 

367,353

 

 

6



 

Qunar Cayman Islands Limited

Condensed Consolidated Statements of Operations

 

 

 

Three Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

2013

 

2014

 

2014

 

2014

 

(In thousands except for number of shares and per share(ADS) data)

 

RMB

 

RMB

 

RMB

 

USD

 

 

 

Unaudited

 

Unaudited

 

Unaudited

 

Unaudited

 

Revenues

 

 

 

 

 

 

 

 

 

Pay-for-performance services(*)

 

217,257

 

378,639

 

476,397

 

77,614

 

Display advertising services

 

18,147

 

21,221

 

24,365

 

3,970

 

Other services(*)

 

5,742

 

538

 

365

 

59

 

Total revenues

 

241,146

 

400,398

 

501,127

 

81,643

 

Cost of Revenues

 

(49,712

)

(105,653

)

(138,223

)

(22,519

)

Gross profit

 

191,434

 

294,745

 

362,904

 

59,124

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Product developments (Note 1)

 

(90,700

)

(181,584

)

(229,548

)

(37,398

)

Product sourcing (Note 1)(**)

 

(16,094

)

(67,665

)

(99,763

)

(16,253

)

Sales and marketing (Note 1)(**)

 

(91,932

)

(215,012

)

(266,210

)

(43,371

)

General and administrative (Note 1)

 

(29,117

)

(111,795

)

(106,902

)

(17,416

)

Online marketing expense for Baidu Zhixin Cooperation

 

 

(147,642

)

(235,575

)

(38,380

)

Operating loss

 

(36,409

)

(428,953

)

(575,094

)

(93,694

)

Interest income, net

 

1,087

 

9,642

 

6,923

 

1,128

 

Foreign exchange gain(loss), net

 

108

 

(308

)

4,444

 

724

 

Other income, net

 

463

 

1,591

 

1,371

 

223

 

Loss before income taxes

 

(34,751

)

(418,028

)

(562,356

)

(91,619

)

Income tax expense

 

(14,058

)

(3,591

)

(3,885

)

(633

)

Net loss attributable to ordinary shareholders

 

(48,809

)

(421,619

)

(566,241

)

(92,252

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share for ordinary shares:

 

 

 

 

 

 

 

 

 

Net loss per ordinary share—basic

 

(0.16

)

(1.20

)

(1.59

)

(0.26

)

Net loss per ordinary share—diluted

 

(0.16

)

(1.20

)

(1.59

)

(0.26

)

 

 

 

 

 

 

 

 

 

 

Loss per ADS(each ADS represents three class B ordinary shares):

 

 

 

 

 

 

 

 

 

Net loss per ADS—basic

 

(0.48

)

(3.60

)

(4.77

)

(0.78

)

Net loss per ADS—diluted

 

(0.48

)

(3.60

)

(4.77

)

(0.78

)

 

 

 

 

 

 

 

 

 

 

Weighted average number of ordinary shares:

 

 

 

 

 

 

 

 

 

Ordinary shares 

 

 

 

 

 

 

 

 

 

Basic

 

303,344,804

 

 

 

 

Diluted

 

303,344,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A ordinary shares 

 

 

 

 

 

 

 

 

 

Basic

 

 

274,644,550

 

251,652,499

 

251,652,499

 

Diluted

 

 

274,644,550

 

251,652,499

 

251,652,499

 

 

 

 

 

 

 

 

 

 

 

Class B ordinary shares 

 

 

 

 

 

 

 

 

 

Basic

 

 

75,723,943

 

104,241,891

 

104,241,891

 

Diluted

 

 

350,368,493

 

355,894,390

 

355,894,390

 

 

 

 

 

 

 

 

 

 

 

Note 1: Includes share-based compensation expenses as follows:

 

 

 

 

 

 

 

 

 

Product developments

 

(5,110

)

(14,133

)

(13,802

)

(2,249

)

Product sourcing

 

(329

)

(26

)

(551

)

(90

)

Sales and marketing

 

(1,182

)

(3,204

)

(3,171

)

(516

)

General and administrative

 

(2,045

)

(58,663

)

(48,108

)

(7,838

)

Total share-based compensation expenses

 

(8,666

)

(76,026

)

(65,632

)

(10,693

)

 


*Also includes revenue from group-buying business, which was reclassified from “other revenue”, as the commission is earned on pay-for-performance basis. Comparative amounts for the prior periods have been reclassified to conform to the current period presentation.

 

**Starting from year 2014, certain expenses we incur to develop, maintain and monitor our suppliers relationship were reclassified from “Sales and marketing expenses” to “Product sourcing expenses”. Comparative amounts for the prior periods have been reclassified to conform to the current period presentation.

 

7



 

Reconciliations of GAAP and non-GAAP measures (in thousands)

 

 

 

Three Months Ended

 

 

 

September 30,

 

June 30,

 

September 30,

 

September 30,

 

 

 

2013

 

2014

 

2014

 

2014

 

 

 

RMB

 

RMB

 

RMB

 

USD

 

 

 

Unaudited

 

Unaudited

 

Unaudited

 

Unaudited

 

Net loss attributable to ordinary shareholders

 

(48,809

)

(421,619

)

(566,241

)

(92,252

)

Add:

 

 

 

 

 

 

 

 

 

Share-based compensation expenses

 

8,666

 

76,026

 

65,632

 

10,693

 

Non-cash expenses relating to free user traffic contributed by Baidu

 

1,480

 

1,490

 

324

 

53

 

Online marketing expense for Baidu Zhixin Cooperation

 

 

147,642

 

235,575

 

38,380

 

Adjusted net loss (non-GAAP)(*)

 

(38,663

)

(196,461

)

(264,710

)

(43,126

)

Add:

 

 

 

 

 

 

 

 

 

Income tax expense

 

14,058

 

3,591

 

3,885

 

633

 

Depreciation and amortization

 

5,459

 

9,692

 

15,382

 

2,506

 

Interest expense

 

351

 

 

 

 

Adjusted EBITDA (non-GAAP) (**)

 

(18,795

)

(183,178

)

(245,443

)

(39,987

)

 

 

 

 

 

 

 

 

 

 

Operating loss

 

(36,409

)

(428,953

)

(575,094

)

(93,694

)

Add:

 

 

 

 

 

 

 

 

 

Share-based compensation expenses

 

8,666

 

76,026

 

65,632

 

10,693

 

Non-cash expenses relating to free user traffic contributed by Baidu

 

1,480

 

1,490

 

324

 

53

 

Online marketing expense for Baidu Zhixin Cooperation

 

 

147,642

 

235,575

 

38,380

 

Adjusted operating loss(non-GAAP)(***)

 

(26,263

)

(203,795

)

(273,563

)

(44,568

)

 


*Adjusted net loss (non-GAAP), defined as net loss excluding share-based compensation expenses, non-cash expenses relating to free user traffic contributed by Baidu, Inc. and online marketing expenses for Baidu Zhixin Cooperation.

 

** Adjusted EBITDA (non-GAAP), defined as net loss before income taxes, interest expenses, depreciation and amortization, further adjusted to exclude share-based compensation expense, non-cash expenses relating to free user traffic contributed by Baidu, Inc. and online marketing expenses for Baidu Zhixin Cooperation.

 

*** Adjusted operating income (loss)(non-GAAP), defined as operating income (loss) excluding share-based compensation expenses, non-cash expenses relating to free user traffic contributed by Baidu, Inc. and online marketing expenses for Baidu Zhixin Cooperation.

 

8


QUNAR CAYMAN ISLANDS LTD. (NASDAQ:QUNR)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more QUNAR CAYMAN ISLANDS LTD. Charts.
QUNAR CAYMAN ISLANDS LTD. (NASDAQ:QUNR)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more QUNAR CAYMAN ISLANDS LTD. Charts.