BEIJING, Nov. 14,
2022 /PRNewswire/ -- Sohu.com Limited (NASDAQ:
SOHU) ("Sohu" or the "Company"), China's leading online media, video, and game
business group, today reported unaudited financial results for the
third quarter ended September 30, 2022.
Third Quarter Highlights
- Total revenues were US$185
million[1], down 14% year-over-year and 5%
quarter-over-quarter.
- Brand advertising revenues were US$26 million, down 24%
year-over-year and up 3% quarter-over-quarter.
- Online game revenues were US$149 million, down 11%
year-over-year and 5% quarter-over-quarter.
- GAAP net loss[2] attributable to Sohu.com Limited
was US$22 million, compared with net
income of US$12 million in the
third quarter of 2021 and net income of US$9 million
in the second quarter of 2022.
- Non-GAAP[3] net loss attributable to Sohu.com
Limited was US$17 million, compared with net income of
US$17million in the
third quarter of 2021 and net income of
US$12 million in the second quarter of 2022.
Dr. Charles Zhang, Chairman and
CEO of Sohu.com Limited, commented, "In the third quarter of 2022,
we faced severe headwinds from the COVID-19 pandemic and
uncertainties in the macroeconomic environment. Despite these, we
maintained our focus on refining our products, improving operating
efficiency and enhancing monetization capabilities. Thanks to
strict budget controls and the solid performance of our online game
business, our bottom-line performance for the quarter was well
above expectations. For Sohu Media Portal, we enhanced user
experience through continuous improvements in products and
technology. For Sohu Video, we continued to execute our "Twin
Engine" strategy, developing science and knowledge-based live
broadcasting with our advanced live broadcasting technology and
compelling content and events. Leveraging the differentiated
advantages of the Sohu product matrix, we continued to explore ways
to improve monetization for both Sohu Media Portal and Sohu Video.
Online games performed well during the quarter, with revenues
exceeding our prior guidance."
Third Quarter Financial Results
Revenues
Total revenues were US$185
million, down 14% year-over-year and 5%
quarter-over-quarter.
Brand advertising revenues were US$26
million, down 24% year-over-year and up 3%
quarter-over-quarter.
Online game revenues were US$149 million, down 11%
year-over-year and 5% quarter-over-quarter. The year-over-year
decrease was mainly due to the natural decline of Little Raccoon:
Heroes, which was launched during the third quarter of 2021.
Gross Margin
Both GAAP and non-GAAP gross margin were 71%, compared with
74% in the third quarter of 2021 and 73% in the
second quarter of 2022.
Both GAAP and non-GAAP gross margin for the brand advertising
business were 2%, compared with 29% in the third quarter
of 2021 and 4% in the second quarter of 2022. The
year-over-year margin decrease was mainly due to the decrease in
brand advertising revenues.
Both GAAP and non-GAAP gross margin for online games were 84%,
compared with 83% in the third quarter of 2021 and 84% in the
second quarter of 2022.
Operating Expenses
GAAP operating expenses were US$150 million, up 11%
year-over-year and 14% quarter-over-quarter. Non-GAAP operating
expenses were US$148 million, up 12% year-over-year and 14%
quarter-over-quarter. The year-over-year and quarter-over-quarter
increases were mainly due to increases in marketing expenses.
Operating Profit/(Loss)
GAAP operating loss was US$18 million, compared with an
operating profit of US$25 million in the third
quarter of 2021 and an operating profit of US$10 million
in the second quarter of 2022.
Non-GAAP operating loss was US$17 million, compared
with an operating profit of US$28 million in
the third quarter of 2021 and an operating profit
of US$11 million in the second quarter of 2022.
Income Tax Expense
GAAP income tax expense was US$16 million, compared
with income tax expense of US$20 million in the
third quarter of 2021 and income tax expense of
US$17 million in the
second quarter of 2022. Non-GAAP income tax expense was
US$14 million, compared with income
tax expense of US$19 million in the
third quarter of 2021 and income tax expense of
US$16 million in the second quarter
of 2022.
Net Income/(Loss)
GAAP net loss attributable to Sohu.com Limited was
US$22 million, or net loss of US$0.63 per
fully-diluted ADS, compared with net income of
US$12 million in the third quarter of
2021 and net income of US$9
million in the second quarter of 2022.
Non-GAAP net loss attributable to Sohu.com Limited was
US$17 million, or net loss of
US$0.50 per fully-diluted ADS,
compared with net income of US$17
million in the third quarter of 2021 and net
income of US$12 million in the second quarter of
2022.
Liquidity and Capital Resources
As of September 30, 2022, cash and cash equivalents,
short-term investments and long-term time deposits totaled
approximately US$1.39 billion.
Supplementary Information for Changyou
Results[4]
Third Quarter 2022
Operating Results
- For PC games, total average monthly active user
accounts[5] (MAU) were 2.1 million, an increase of 6%
year-over-year and a decrease of 6% quarter-over-quarter. The
year-over-year increase was mainly due to improved performance of
some of our older games, as a result of content updates and
promotional activities launched during the quarter. The
quarter-over-quarter decrease was mainly because TLBB Vintage
experienced a natural decline following its launch on WeGame in the
second quarter of 2022. Total quarterly aggregate active paying
accounts[6] (APA) were 1.0 million, an increase of 4%
year-over-year and 3% quarter-over-quarter.
- For mobile games, total average MAU were 2.5 million, a
decrease of 45% year-over-year and an increase of 25%
quarter-over-quarter. Total quarterly APA were 0.6 million, a
decrease of 44% year-over-year and an increase of 27%
quarter-over-quarter. The year-over-year decreases in both MAU and
APA were mainly from Little Raccoon: Heroes. The
quarter-over-quarter increases in both MAU and APA were mainly from
Sea of Dawn, which was launched during the quarter.
Third Quarter 2022 Unaudited Financial
Results
Total revenues were US$150
million, a decrease of 11% year-over-year and 6%
quarter-over-quarter. Online game revenues were US$149 million, a decrease of 11% year-over-year
and 5% quarter-over-quarter. Online advertising revenues were
US$1 million, a decrease of 47%
year-over-year and 20% quarter-over-quarter.
GAAP gross profit was US$125
million, a decrease of 10% year-over-year and 6%
quarter-over-quarter. Non-GAAP gross profit was US$126 million, a decrease of 10% year-over-year
and 6% quarter-over-quarter.
GAAP operating expenses were US$69 million, an increase of 8% year-over-year
and 41% quarter-over-quarter. Non-GAAP operating
expenses were US$68 million, an
increase of 10% year-over-year and 42% quarter-over-quarter. The
year-over-year increase was mainly due to an increase in marketing
and promotional spending for online games, partially offset by a
decrease in bonus expenses. The quarter-over-quarter increase was
mainly due to an increase in marketing and promotional spending for
online games.
GAAP operating profit was US$57 million, compared with an operating profit
of US$77 million for the third
quarter of 2021 and US$84 million for
the second quarter of 2022.
Non-GAAP operating profit was US$58 million, compared with a non-GAAP operating
profit of US$79 million for the third
quarter of 2021 and US$85 million for
the second quarter of 2022.
Business Outlook
For the fourth quarter of 2022, Sohu estimates:
- Brand advertising revenues to be between US$25 million and US$28
million; this implies an annual decrease of 17% to
26%, and a sequential decrease of 3% to a sequential
increase of 9%.
- Online game revenues to be between US$118 million and US$128
million; this implies an annual decrease of 11% to
18%, and a sequential decrease of 14% to 21%.
- Non-GAAP net loss attributable to Sohu.com Limited to be
between US$10 million and US$20
million; and GAAP net loss attributable to Sohu.com Limited
to be between US$13
million and US$23 million.
For the fourth quarter 2022 guidance, the Company has
adopted a presumed exchange rate of RMB7.20=US$1.00, as
compared with the actual exchange rate of approximately
RMB6.40=US$1.00 for the fourth quarter of 2021, and
RMB6.83=US$1.00 for the third quarter of 2022.
This forecast reflects Sohu's management's current and
preliminary view, which is subject to substantial uncertainty,
particularly in view of the potential ongoing impact of the
worldwide COVID-19 pandemic, which remains difficult to
predict.
Non-GAAP Disclosure
To supplement the unaudited consolidated financial statements
presented in accordance with accounting principles generally
accepted in the United States of
America ("GAAP"), Sohu's management uses non-GAAP measures
of gross profit, operating profit, net income, net income
attributable to Sohu.com Limited and diluted net income
attributable to Sohu.com Limited per ADS, which are adjusted from
results based on GAAP to exclude the impact of share-based
compensation expense; changes in fair value recognized in the
Company's consolidated statements of operations with respect to
equity investments with readily determinable fair values; and
interest expense recognized in connection with the Toll Charge
imposed by the U.S. TCJA. These measures should be considered in
addition to results prepared in accordance with GAAP, but should
not be considered a substitute for, or superior to, GAAP
results.
Sohu's management believes excluding share-based compensation
expense; changes in fair value recognized in the Company's
consolidated statements of operations with respect to equity
investments with readily determinable fair values; and interest
expense recognized in connection with the Toll Charge from its
non-GAAP financial measure is useful for itself and investors.
Further, the impact of share-based compensation
expense; changes in fair value recognized in the Company's
consolidated statements of operations with respect to equity
investments with readily determinable fair values; and interest
expense recognized in connection with the Toll Charge cannot be
anticipated by management and business line leaders and these
expenses were not built into the annual budgets and quarterly
forecasts that have been the basis for information Sohu provides to
analysts and investors as guidance for future operating
performance. As the impact of share-based compensation expense, and
changes in fair value recognized in the Company's consolidated
statements of operations with respect to equity investments with
readily determinable fair values does not involve subsequent
cash outflow or is reflected in the cash flows at the equity
transaction level, Sohu does not factor this impact in when
evaluating and approving expenditures or when determining the
allocation of its resources to its business segments. As a result,
in general, the monthly financial results for internal reporting
and any performance measures for commissions and bonuses are based
on non-GAAP financial measures that exclude share-based
compensation expense, and changes in fair value recognized in the
Company's consolidated statements of operations with respect to
equity investments with readily determinable fair values, and also
excluded the interest expense recognized in connection with the
Toll Charge.
The non-GAAP financial measures are provided to enhance
investors' overall understanding of Sohu's current financial
performance and prospects for the future. A limitation of using
non-GAAP gross profit, operating profit, net income, net income
attributable to Sohu.com Limited and diluted net income
attributable to Sohu.com Limited per ADS excluding share-based
compensation expense; changes in fair value recognized in the
Company's consolidated statements of operations with respect to
equity investments with readily determinable fair values; and
interest expense recognized in connection with the Toll
Charge is that these excluded items have been and
will continue to be significant recurring expenses in Sohu's
business for the foreseeable future and similar impairment charges
may also recur. In order to mitigate these limitations Sohu has
provided specific information regarding the GAAP amounts excluded
from each non-GAAP measure. The accompanying tables include details
on the reconciliation between the GAAP financial measures that are
most directly comparable to the non-GAAP financial measures that
have been presented.
Notes to Financial Information
Financial information in this press release other than the
information indicated as being non-GAAP is derived from Sohu's
unaudited financial statements prepared in accordance with
GAAP.
Safe Harbor Statement
This announcement contains forward-looking statements. It is
currently expected that the Business Outlook will not be updated
until release of Sohu's next quarterly earnings announcement;
however, Sohu reserves right to update its Business Outlook at any
time for any reason. Statements that are not historical facts,
including statements about Sohu's beliefs and expectations, are
forward-looking statements. These statements are based on current
plans, estimates and projections, and therefore you should not
place undue reliance on them. Forward-looking statements involve
inherent risks and uncertainties. We caution you that a number of
important factors could cause actual results to differ materially
from those contained in any forward-looking statement. Potential
risks and uncertainties include, but are not limited to,
instability in global financial and credit markets and its
potential impact on the Chinese economy; exchange rate
fluctuations, including their potential impact on the Chinese
economy and on Sohu's reported U.S. dollar results; recent
slow-downs in the growth of the Chinese economy; the uncertain
regulatory landscape in the People's
Republic of China; fluctuations in Sohu's quarterly
operating results; the possibilities that Sohu will be unable to
recoup its investment in video content and will be unable to
develop a series of successful games for mobile platforms or
successfully monetize mobile games it develops or acquires; Sohu's
reliance on online advertising sales and online games for
its revenues; the impact of the U.S. TCJA; the effects of the
COVID-19 pandemic on the economy in China in general and on Sohu's business in
particular; and the possibility that, unless an agreement governing
inspections and investigations of audit firms based in China that was entered into in August 2022 between the U.S. Public Company
Accounting Oversight Board (the "PCAOB") and the China Securities
Regulatory Commission and the Ministry of Finance of China is implemented to the satisfaction of
the PCAOB and the SEC, the U.S. Holding Foreign Companies
Accountable Act and rules of the SEC thereunder may cause the SEC
to prohibit trading of Sohu's ADSs on Nasdaq, any other U.S. stock
exchange, or the U.S. over-the-counter markets beginning in 2024
or, if currently pending legislation becomes law, 2023. Further
information regarding these and other risks is included in Sohu's
annual report on Form 20-F for the year ended December 31, 2021, and other filings with and
information furnished to the Securities and Exchange
Commission.
Conference Call and Webcast
Sohu's management team will host a conference call at
7:30 a.m. U.S. Eastern Time,
November 14, 2022 (8:30 p.m.
Beijing/Hong Kong time, November 14, 2022) following the quarterly
results announcement. Participants can register for the conference
call by clicking here, which will lead them to the conference
registration website. Upon registration, participants will receive
details for the conference call, including the dial-in numbers and
a unique access PIN. Please dial in 10 minutes before the call is
scheduled to begin.
The live Webcast and archive of the conference call will be
available on the Investor Relations section of Sohu's website at
https://investors.sohu.com/
About Sohu.com
Sohu.com Limited (NASDAQ: SOHU) was established by Dr.
Charles Zhang, one of China's internet pioneers, in the 1990s. As a
mainstream media platform in China, Sohu is indispensable to the daily life
of millions of Chinese, providing a network of web properties and
community based products which continually offer a broad array of
choices regarding information, entertainment and communication to
the vast number of Sohu users. Sohu has built one of the most
comprehensive matrices of Chinese language web properties,
consisting of the leading online media destinations Sohu News App,
mobile news portal m.sohu.com, PC portal www.sohu.com; online video
website tv.sohu.com; and the online games platform
www.changyou.com/en/.
Sohu provides online brand advertising services as well as
multiple news, information and content services on its
matrix of websites and also on its mobile platforms. Sohu's online
game business, conducted by its subsidiary Changyou, develops and
operates a diverse portfolio of PC and mobile games, such as
Tian Long Ba Bu ("TLBB"), one of the
most popular PC games in China.
Changyou also owns and operates the 17173.com Website, a game
information portal in China.
For investor and media inquiries, please contact:
In China:
Ms. Pu Huang
|
Sohu.com
Limited
|
Tel:
|
+86 (10)
6272-6645
|
E-mail:
|
ir@contact.sohu.com
|
In the United
States:
Ms. Linda
Bergkamp
|
Christensen
|
Tel:
|
+1 (480)
614-3004
|
E-mail:
|
linda.bergkamp@christensencomms.com
|
[1] On a
constant currency basis, if the exchange rate in the third quarter
of 2022 had been the same as it was in the third quarter of 2021,
or RMB6.47=US$1.00, US$ total revenues in the third quarter of 2022
would have been US$195 million, or US$10 million more than total
revenues, and down 10% year-over-year.
|
[2]
Following the completion on September 23, 2021 of the transaction
with Tencent related to Sogou, Sohu no longer has any ownership
interest in Sogou. Unless indicated otherwise, results presented in
this release exclude results from Sogou operations. For historical
statements, the results of operations of Sogou and the gain from
its disposal are presented in separate line items as discontinued
operations.
|
[3] Non-GAAP
results exclude share-based compensation expense; changes in
fair value recognized in the Company's consolidated statements of
operations with respect to equity investments with readily
determinable fair values; and interest expense recognized in
connection with the one-time transition tax (the "Toll Charge")
imposed by the U.S. Tax Cuts and Jobs Act signed into law on
December 22, 2017 (the "U.S. TCJA"). Explanation of the Company's
non-GAAP financial measures and related reconciliations to GAAP
financial measures are included in the accompanying "Non-GAAP
Disclosure" and "Reconciliations of Non-GAAP Results of Operation
Measures to the Nearest Comparable GAAP Measures."
|
[4]
"Changyou Results" consist of the results of Changyou's online game
business and its 17173.com Website.
|
[5] Monthly active user accounts
refers to the number of registered accounts that are logged in to
these games at least once during the month.
|
[6] Quarterly aggregate active paying
accounts refers to the number of accounts from which game points
are utilized at least once during the quarter.
|
SOHU.COM
LIMITED
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(UNAUDITED, IN
THOUSANDS EXCEPT PER SHARE AMOUNTS)
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
Sep. 30,
2022
|
|
Jun. 30,
2022
|
|
Sep. 30,
2021
|
|
Revenues:
|
|
|
|
|
|
|
|
Brand advertising
|
$
|
25,762
|
$
|
24,923
|
$
|
33,748
|
|
Online games
|
|
148,895
|
|
157,294
|
|
166,750
|
|
Others
|
|
10,617
|
|
12,563
|
|
15,592
|
|
Total
revenues
|
|
185,274
|
|
194,780
|
|
216,090
|
|
|
|
|
|
|
|
|
|
Cost of
revenues:
|
|
|
|
|
|
|
|
Brand advertising
(includes share-based
compensation expense of $19, $14, and $7,
respectively)
|
|
25,245
|
|
23,964
|
|
24,006
|
|
Online games (includes
share-based compensation
expense of $42, $42, and $78, respectively)
|
|
24,451
|
|
25,691
|
|
28,977
|
|
Others
|
|
3,972
|
|
3,345
|
|
3,754
|
|
Total cost of
revenues
|
|
53,668
|
|
53,000
|
|
56,737
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
131,606
|
|
141,780
|
|
159,353
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Product development
(includes share-based
compensation expense of $613, $589, and $1,188,
respectively)
|
|
64,688
|
|
65,098
|
|
65,898
|
|
Sales and marketing
(includes share-based
compensation expense of $58, $33, and $83,
respectively)
|
|
73,347
|
|
53,359
|
|
45,349
|
|
General and
administrative (includes share-based
compensation expense of $720, $708, and $1,368,
respectively)
|
|
11,629
|
|
13,229
|
|
23,290
|
|
Total operating
expenses
|
|
149,664
|
|
131,686
|
|
134,537
|
|
|
|
|
|
|
|
|
|
Operating
profit/(loss)
|
|
(18,058)
|
|
10,094
|
|
24,816
|
|
|
|
|
|
|
|
|
|
Other income,
net
|
|
4,750
|
|
7,235
|
|
5,043
|
|
Interest
income
|
|
4,808
|
|
3,720
|
|
4,200
|
|
Interest
expense
|
|
-
|
|
-
|
|
(2,501)
|
|
Exchange
difference
|
|
3,129
|
|
4,943
|
|
317
|
|
Income/(loss) before
income tax expense
|
|
(5,371)
|
|
25,992
|
|
31,875
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
16,213
|
|
17,323
|
|
19,577
|
|
Net income/(loss) from
continuing operations
|
|
(21,584)
|
|
8,669
|
|
12,298
|
|
Net income from
discontinued operations, net of
tax[7]
|
|
-
|
|
-
|
|
756,768
|
|
Net
income/(loss)
|
|
(21,584)
|
|
8,669
|
|
769,066
|
|
|
|
|
|
|
|
|
|
Less: Net income/(loss)
from continuing operations
attributable to the noncontrolling interest
shareholders
|
|
(1)
|
|
1
|
|
(1)
|
|
Less: Net loss from
discontinued operations
attributable to the noncontrolling interest
shareholders
|
|
-
|
|
-
|
|
(65,134)
|
|
|
|
|
|
|
|
|
|
Net income/(loss) from
continuing operations
attributable to Sohu.com Limited
|
|
(21,583)
|
|
8,668
|
|
12,299
|
|
Net income from
discontinued operations attributable
to Sohu.com Limited
|
|
-
|
|
-
|
|
821,902
|
|
Net income/(loss)
attributable to Sohu.com Limited
|
|
(21,583)
|
|
8,668
|
|
834,201
|
|
|
|
|
|
|
|
|
|
Basic net income/(loss)
from continuing operations per
share/ADS attributable to Sohu.com Limited[8]
|
$
|
(0.63)
|
|
0.25
|
$
|
0.31
|
|
Basic net income from
discontinued operations per
share/ADS attributable to Sohu.com Limited
|
$
|
-
|
|
-
|
$
|
20.75
|
|
Basic net income/(loss)
per share/ADS attributable to
Sohu.com Limited
|
$
|
(0.63)
|
$
|
0.25
|
$
|
21.06
|
|
Shares/ADSs used in
computing basic net
income/(loss) per share/ADS attributable to Sohu.com
Limited
|
|
34,387
|
|
34,535
|
|
39,614
|
|
|
|
|
|
|
|
|
|
Diluted net
income/(loss) from continuing operations
per share/ADS attributable to Sohu.com Limited
|
$
|
(0.63)
|
|
0.25
|
$
|
0.31
|
|
Diluted net income from
discontinued operations per
share/ADS attributable to Sohu.com Limited
|
$
|
-
|
|
-
|
$
|
20.75
|
|
Diluted net
income/(loss) per share/ADS attributable to
Sohu.com Limited
|
$
|
(0.63)
|
$
|
0.25
|
$
|
21.06
|
|
Shares/ADSs used in
computing diluted net
income/(loss) per share/ADS attributable to Sohu.com
Limited
|
|
34,387
|
|
34,535
|
|
39,614
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[7]
Following the completion on September 23, 2021 of the transaction
with Tencent related to Sogou, Sohu no longer
has any ownership interest in Sogou. Unless indicated otherwise,
results presented in this release exclude results from
Sogou operations. For historical statements, the results of
operations of Sogou and the gain from its disposal are
presented in separate line items as discontinued
operations.
|
[8] Each ADS
represents one ordinary share.
|
SOHU.COM
LIMITED
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(UNAUDITED, IN
THOUSANDS)
|
|
|
|
|
|
|
|
As of Sep. 30,
2022
|
|
As of Dec. 31,
2021
|
ASSETS
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
516,760
|
$
|
998,949
|
Restricted cash
|
|
3,564
|
|
1,969
|
Short-term investments
|
|
613,426
|
|
399,345
|
Accounts receivable, net
|
|
72,199
|
|
82,550
|
Prepaid and other current assets
|
|
85,115
|
|
107,311
|
Total current
assets
|
|
1,291,064
|
|
1,590,124
|
Fixed assets,
net
|
|
285,873
|
|
329,997
|
Goodwill
|
|
47,127
|
|
48,811
|
Long-term investments,
net
|
|
41,053
|
|
53,121
|
Intangible assets,
net
|
|
6,368
|
|
9,136
|
Long-term time
deposits
|
|
258,921
|
|
189,007
|
Other assets
|
|
20,449
|
|
25,589
|
Total assets
|
$
|
1,950,855
|
$
|
2,245,785
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts payable
|
$
|
74,648
|
$
|
87,447
|
Accrued liabilities
|
|
112,513
|
|
138,196
|
Receipts in advance and deferred revenue
|
|
47,420
|
|
57,041
|
Accrued salary and benefits
|
|
47,855
|
|
91,485
|
Taxes payables
|
|
10,358
|
|
16,714
|
Other short-term liabilities
|
|
117,745
|
|
112,568
|
Total current
liabilities
|
$
|
410,539
|
$
|
503,451
|
|
|
|
|
|
Long-term other
payables
|
|
1,638
|
|
3,922
|
Long-term tax
liabilities
|
|
436,672
|
|
443,083
|
Other long-term
liabilities
|
|
626
|
|
3,142
|
Total long-term
liabilities
|
$
|
438,936
|
$
|
450,147
|
Total liabilities
|
$
|
849,475
|
$
|
953,598
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY:
|
|
|
|
|
Sohu.com Limited shareholders' equity
|
|
1,100,059
|
|
1,290,869
|
Noncontrolling interest
|
|
1,321
|
|
1,318
|
Total shareholders' equity
|
$
|
1,101,380
|
$
|
1,292,187
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
$
|
1,950,855
|
$
|
2,245,785
|
SOHU.COM
LIMITED
|
RECONCILIATIONS OF
NON-GAAP RESULTS OF OPERATIONS MEASURES
TO THE NEAREST COMPARABLE GAAP MEASURES
|
(UNAUDITED, IN
THOUSANDS EXCEPT PER SHARE AMOUNTS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
Sep. 30, 2022
|
|
Three Months Ended
Jun. 30, 2022
|
|
Three Months Ended
Sep. 30, 2021
|
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-
GAAP
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-
GAAP
|
|
GAAP
|
|
Non-GAAP
Adjustments
|
|
Non-
GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
(a)
|
|
|
|
|
14
|
(a)
|
|
|
|
|
7
|
(a)
|
|
Brand advertising gross
profit
|
$
|
517
|
$
|
19
|
$
|
536
|
$
|
959
|
$
|
14
|
$
|
973
|
$
|
9,742
|
$
|
7
|
$
|
9,749
|
Brand advertising gross
margin
|
|
2 %
|
|
|
|
2 %
|
|
4 %
|
|
|
|
4 %
|
|
29 %
|
|
|
|
29 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42
|
(a)
|
|
|
|
|
42
|
(a)
|
|
|
|
|
78
|
(a)
|
|
Online games gross
profit
|
$
|
124,444
|
$
|
42
|
$
|
124,486
|
$
|
131,603
|
$
|
42
|
$
|
131,645
|
$
|
137,773
|
$
|
78
|
$
|
137,851
|
Online games gross
margin
|
|
84 %
|
|
|
|
84 %
|
|
84 %
|
|
|
|
84 %
|
|
83 %
|
|
|
|
83 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
(a)
|
|
|
|
|
-
|
(a)
|
|
|
|
|
-
|
(a)
|
|
Others gross
profit
|
$
|
6,645
|
$
|
-
|
$
|
6,645
|
$
|
9,218
|
$
|
-
|
$
|
9,218
|
$
|
11,838
|
$
|
-
|
$
|
11,838
|
Others gross
margin
|
|
63 %
|
|
|
|
63 %
|
|
73 %
|
|
|
|
73 %
|
|
76 %
|
|
|
|
76 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
|
(a)
|
|
|
|
|
56
|
(a)
|
|
|
|
|
85
|
(a)
|
|
Gross profit
|
$
|
131,606
|
$
|
61
|
$
|
131,667
|
$
|
141,780
|
$
|
56
|
$
|
141,836
|
$
|
159,353
|
$
|
85
|
$
|
159,438
|
Gross margin
|
|
71 %
|
|
|
|
71 %
|
|
73 %
|
|
|
|
73 %
|
|
74 %
|
|
|
|
74 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses
|
$
|
149,664
|
$
|
(1,391)
|
(a) $
|
148,273
|
$
|
131,686
|
$
|
(1,330)
|
(a) $
|
130,356
|
$
|
134,537
|
$
|
(2,639)
|
(a) $
|
131,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,452
|
(a)
|
|
|
|
|
1,386
|
(a)
|
|
|
|
|
2,724
|
(a)
|
|
Operating
profit/(loss)
|
$
|
(18,058)
|
$
|
1,452
|
$
|
(16,606)
|
$
|
10,094
|
$
|
1,386
|
$
|
11,480
|
$
|
24,816
|
$
|
2,724
|
$
|
27,540
|
Operating
margin
|
|
-10 %
|
|
|
|
-9 %
|
|
5 %
|
|
|
|
6 %
|
|
11 %
|
|
|
|
13 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
$
|
16,213
|
$
|
(1,884)
|
(b,c)$
|
14,329
|
$
|
17,323
|
$
|
(1,405)
|
(b,c)$
|
15,918
|
$
|
19,577
|
$
|
(865)
|
(b,c)$
|
18,712
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,452
|
(a)
|
|
|
|
|
1,386
|
(a)
|
|
|
|
|
2,724
|
(a)
|
|
|
|
|
|
667
|
(b)
|
|
|
|
|
734
|
(b)
|
|
|
|
|
1,068
|
(b)
|
|
|
|
|
|
2,108
|
(c)
|
|
|
|
|
1,649
|
(c)
|
|
|
|
|
1,221
|
(c)
|
|
Net income/(loss)
before non-controlling interest
|
$
|
(21,584)
|
$
|
4,227
|
$
|
(17,357)
|
$
|
8,669
|
$
|
3,769
|
$
|
12,438
|
$
|
12,298
|
$
|
5,013
|
$
|
17,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,452
|
(a)
|
|
|
|
|
1,386
|
(a)
|
|
|
|
|
2,724
|
(a)
|
|
|
|
|
|
667
|
(b)
|
|
|
|
|
734
|
(b)
|
|
|
|
|
1,068
|
(b)
|
|
|
|
|
|
2,108
|
(c)
|
|
|
|
|
1,649
|
(c)
|
|
|
|
|
1,221
|
(c)
|
|
Net income/(loss) from
continuing
operations attributable to Sohu.com
Limited for diluted net income per
share/ADS
|
$
|
(21,583)
|
$
|
4,227
|
$
|
(17,356)
|
$
|
8,668
|
$
|
3,769
|
$
|
12,437
|
$
|
12,299
|
$
|
5,013
|
$
|
17,312
|
Net income from
discontinued
operations attributable to Sohu.com
Limited for diluted net income per
share/ADS[9]
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
821,902
|
$
|
320
|
$
|
822,222
|
Net income/(loss)
attributable to
Sohu.com Limited for diluted net
income/(loss) per share/ADS
|
$
|
(21,583)
|
$
|
4,227
|
$
|
(17,356)
|
$
|
8,668
|
$
|
3,769
|
$
|
12,437
|
$
|
834,201
|
$
|
5,333
|
$
|
839,534
|
Diluted net
income/(loss) from
continuing operations per
share/ADS attributable to Sohu.com
Limited
|
$
|
(0.63)
|
|
|
$
|
(0.50)
|
$
|
0.25
|
|
|
$
|
0.36
|
$
|
0.31
|
|
|
$
|
0.44
|
Diluted net income
from
discontinued operations per
share/ADS attributable to Sohu.com
Limited
|
$
|
-
|
|
|
$
|
-
|
$
|
-
|
|
|
$
|
-
|
$
|
20.75
|
|
|
$
|
20.76
|
Diluted net
income/(loss) per
share/ADS attributable to Sohu.com
Limited
|
$
|
(0.63)
|
|
|
$
|
(0.50)
|
$
|
0.25
|
|
|
$
|
0.36
|
$
|
21.06
|
|
|
$
|
21.19
|
Shares/ADSs used in
computing
diluted net income/(loss) per
share/ADS attributable to Sohu.com
Limited
|
|
34,387
|
|
|
|
34,387
|
|
34,535
|
|
|
|
34,535
|
|
39,614
|
|
|
|
39,614
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) To eliminate
the impact of share-based awards.
|
(b) To adjust for
changes in the fair value of the Company's investments.
|
(c) To adjust for the
effect of the Toll Charge.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[9]
Following the completion on September 23,
2021 of the transaction with Tencent related to Sogou, Sohu no
longer has any ownership interest in Sogou. Unless indicated
otherwise, results
presented in this release exclude results from Sogou operations.
For historical statements, the results of operations of Sogou and
the gain from its disposal are presented in separate line items
as
discontinued operations.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/sohucom-reports-third-quarter-2022-unaudited-financial-results-301676531.html
SOURCE Sohu.com Limited