Tuniu Announces Unaudited Fourth Quarter and Fiscal Year 2024 Financial Results and Cash Dividend

    0
    92

    NANJING, China, March 14, 2025 /PRNewswire/ — Tuniu Corporation (NASDAQ: TOUR) (“Tuniu” or the “Company”), a leading online leisure travel company in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2024.

    Highlights for the Fiscal Year 2024

    • Revenues from package tours in 2024 increased by 22.2% year-over-year to RMB407.5 million (US$55.8 million[1]).
    • Gross profit in 2024 increased by 21.9% year-over-year to RMB358.0 million (US$ 49.1million).
    • Income from operations was RMB63.3 million (US$8.7 million) in 2024, compared to a loss from operations of RMB101.9 million in 2023. Non-GAAP[2] income from operations was RMB66.9 million (US$9.2 million) in 2024, compared to a Non-GAAP income from operations of RMB50.0 million in 2023.
    • Net income was RMB83.7 million (US$11.5 million) in 2024, compared to a net loss of RMB101.1 million in 2023. Non-GAAP net income was RMB87.3 million (US$12.0 million) in 2024, compared to a Non-GAAP net income of RMB50.8 million in 2023.

    “2024 was a year of significant achievements for Tuniu.” said Mr. Donald Dunde Yu, Tuniu’s founder, Chairman and Chief Executive Officer. “On the product side, we strengthened our supply chain and introduced more new products and product lines. In terms of sales, we embraced new media channels and adopted an open approach, collaborating with both online and offline partners to explore new scenarios and opportunities. On the financial side, we achieved our first full-year GAAP profit since our listing on Nasdaq, while non-GAAP net income reached a record high. In 2025, we will continue to focus on innovation and high-quality development.”

    Fourth Quarter 2024 Results

    Net revenues were RMB102.7 million (US$14.1 million) in the fourth quarter of 2024, representing a year-over-year increase of 2.8% from the corresponding period in 2023.

    • Revenues from packaged tours were RMB75.4 million (US$10.3 million) in the fourth quarter of 2024, representing a year-over-year increase of 2.8% from the corresponding period in 2023. The increase was primarily due to the growth of organized tours.
    • Other revenues were RMB27.3 million (US$3.7 million) in the fourth quarter of 2024, representing a year-over-year increase of 2.7% from the corresponding period in 2023. The increase was primarily due to the increase in the fees for advertising services provided to tourism boards and bureaus.

    Cost of revenues was RMB32.9 million (US$4.5 million) in the fourth quarter of 2024, representing a year-over-year increase of 30.1% from the corresponding period in 2023. As a percentage of net revenues, cost of revenues was 32.1% in the fourth quarter of 2024, compared to 25.3% in the corresponding period in 2023.

    Gross profit was RMB69.8 million (US$9.6 million) in the fourth quarter of 2024, representing a year-over-year decrease of 6.5% from the corresponding period in 2023.

    Operating expenses were RMB82.5 million (US$11.3 million) in the fourth quarter of 2024, representing a year-over-year decrease of 58.3 % from the corresponding period in 2023. The decrease was primarily due to the impairment of goodwill of RMB114.7 million recorded in the corresponding period in 2023.

    • Research and product development expenses were RMB13.3 million (US$1.8 million) in the fourth quarter of 2024, representing a year-over-year increase of 27.8%. The increase was primarily due to the increase in research and product development personnel related expenses. Research and product development expenses as a percentage of net revenues were 13.0% in the fourth quarter of 2024, increasing from 10.4% as a percentage of net revenues in the corresponding period in 2023.
    • Sales and marketing expenses were RMB42.7 million (US$5.8 million) in the fourth quarter of 2024, representing a year-over-year increase of 28.5%. The increase was primarily due to the increase in sales and marketing personnel related expenses and promotion expenses. Sales and marketing expenses as a percentage of net revenues were 41.6% in the fourth quarter of 2024, increasing from 33.2% as a percentage of net revenues in the corresponding period in 2023.
    • General and administrative expenses were RMB26.8 million (US$3.7 million) in the fourth quarter of 2024, representing a year-over-year decrease of 36.2%. The decrease was primarily due to the decrease in general and administrative personnel related expenses. General and administrative expenses as a percentage of net revenues were 26.1% in the fourth quarter of 2024, decreasing from 42.1% as a percentage of net revenues in the corresponding period in 2023.

    Loss from operations was RMB12.7 million (US$1.7 million) in the fourth quarter of 2024, compared to a loss from operations of RMB123.4 million in the fourth quarter of 2023. Non-GAAP income from operations, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of property and equipment, net, was RMB5.1 million (US$0.7 million) in the fourth quarter of 2024.

    Net loss was RMB25.1 million (US$3.4 million) in the fourth quarter of 2024, compared to a net loss of RMB132.9 million in the fourth quarter of 2023. Non-GAAP net loss, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of property and equipment, net, was RMB7.2 million (US$1.0 million) in the fourth quarter of 2024.

    Net loss attributable to ordinary shareholders of Tuniu Corporation was RMB24.2 million (US$3.3 million) in the fourth quarter of 2024, compared to a net loss attributable to ordinary shareholders of Tuniu Corporation of RMB132.3 million in the fourth quarter of 2023. Non-GAAP net loss attributable to ordinary shareholders of Tuniu Corporation, which excluded share-based compensation expenses, amortization of acquired intangible assets and impairment of property and equipment, net, was RMB6.4 million (US$0.9 million) in the fourth quarter of 2024.

    As of December 31, 2024, the Company had cash and cash equivalents, restricted cash, short-term investments and long-term time deposits of RMB1.3 billion (US$173.6 million). 

    Fiscal Year 2024 Results

    Net revenues were RMB513.6 million (US$70.4 million) in 2024, representing a year-over-year increase of 16.4% from 2023.

    • Revenues from packaged tours were RMB407.5 million (US$55.8 million) in 2024, representing a year-over-year increase of 22.2% from 2023. The increase was primarily due to the growth of organized tours.
    • Other revenues were RMB106.2 million (US$14.5 million) in 2024, representing a year-over-year decrease of 1.6% from 2023. The decrease was primarily due to the decrease in revenues generated from financial services.

    Cost of revenues was RMB155.6 million (US$21.3 million) in 2024, representing a year-over-year increase of 5.4% from 2023. As a percentage of net revenues, cost of revenues was 30.3% in 2024 compared to 33.4% in 2023.

    Gross profit was RMB358.0 million (US$49.1million) in 2024, representing a year-over-year increase of 21.9% from 2023.

    Operating expenses were RMB294.8 million (US$40.4 million) in 2024, representing a year-over-year decrease of 25.5% from 2023. The decrease was primarily due to the impairment of goodwill of RMB114.7 million recorded in 2023.

    • Research and product development expenses were RMB52.7 million (US$7.2 million) in 2024, representing a year-over-year decrease of 7.5%. The decrease was primarily due to the decrease in research and product development personnel related expenses. Research and product development expenses as a percentage of net revenues were 10.3% in 2024, decreasing from 12.9% as a percentage of net revenues in 2023.
    • Sales and marketing expenses were RMB180.3 million (US$24.7 million) in 2024, representing a year-over-year increase of 53.2%. The increase was primarily due to the increase in promotion expenses. Sales and marketing expenses as a percentage of net revenues were 35.1% in 2024, increasing from 26.7% as a percentage of net revenues in 2023.
    • General and administrative expenses were RMB87.7 million (US$12.0 million) in 2024, representing a year-over-year decrease of 22.6%. The decrease was primarily due to the decrease in general and administrative personnel related expenses. General and administrative expenses as a percentage of net revenues were 17.1% in 2024, decreasing from 25.7% as a percentage of net revenues in 2023.

    Income from operations was RMB63.3 million (US$8.7 million) in 2024, compared to a loss from operations of RMB101.9 million in 2023. Non-GAAP income from operations, which excluded share-based compensation expenses, amortization of acquired intangible assets, net gain on disposals of subsidiaries and impairment of property and equipment, net, was RMB66.9 million (US$9.2 million) in 2024.

    Net income was RMB83.7 million (US$11.5 million) in 2024, compared to a net loss of RMB101.1 million in 2023. Non-GAAP net income, which excluded share-based compensation expenses, amortization of acquired intangible assets, net gain on disposals of subsidiaries and impairment of property and equipment, net, was RMB87.3 million (US$12.0 million) in 2024.

    Net income attributable to ordinary shareholders of Tuniu Corporation was RMB77.2 million (US$10.6 million) in 2024, compared to a net loss attributable to ordinary shareholders of Tuniu Corporation of RMB99.3 million in 2023. Non-GAAP net income attributable to ordinary shareholders of Tuniu Corporation, which excluded share-based compensation expenses, amortization of acquired intangible assets, net gain on disposals of subsidiaries and impairment of property and equipment, net, was RMB80.8 million (US$11.1 million) in 2024.

    Business Outlook

    For the first quarter of 2025, Tuniu expects to generate RMB116.6 million to RMB122.0 million of net revenues, which represents an 8% to 13% increase year-over-year compared with net revenues in the corresponding period in 2024. This forecast reflects Tuniu’s current and preliminary view on the industry and its operations, which is subject to change.

    Share Repurchase Update

    In March 2024, the Company’s Board of Directors authorized a share repurchase program under which the Company may repurchase up to US$10 million worth of its ordinary shares or American depositary shares (“ADS”) representing ordinary shares. As of February 28, 2025 the Company had repurchased an aggregate of approximately 7.9 million ADSs for approximately US$7.3 million from the open market under the share repurchase program.

    Declaration of Cash Dividend

    The Company’s Board of Directors has approved and declared a cash dividend of US$0.012 per ordinary share, or US$0.036 per ADS, to holders of ordinary shares and holders of ADSs of record as of the close of business on March 27, 2025, U.S. Eastern Time, payable in U.S. dollars. The total amount of cash to be distributed for the cash dividend is expected to be approximately US$4.2 million. The payment date is expected to be on or around April 17, 2025 for holders of ordinary shares and on or around April 24, 2025 for holders of ADSs. Dividend to be paid to the Company’s ADS holders through the depositary bank will be subject to the terms of the deposit agreement.

    Conference Call Information

    Tuniu’s management will hold an earnings conference call at 8:00 am U.S. Eastern Time, on March 14, 2025, (8:00 pm, Beijing/Hong Kong Time, on March 14, 2025) to discuss the fourth quarter and fiscal year 2024 financial results.

    To participate in the conference call, please dial the following numbers:

    United States

    1-888-346-8982

    Hong Kong

    852-301-84992

    Mainland China

    4001-201203

    International

    1-412-902-4272

    Conference ID: Tuniu 4Q 2024 Earnings Conference Call

    A telephone replay will be available one hour after the end of the conference call through March 21, 2025. The dial-in details are as follows:

    United States

    1-877-344-7529

    International    

    1-412-317-0088

    Replay Access Code: 2263052

    Additionally, a live and archived webcast of the conference call will also be available on the Company’s investor relations website at http://ir.tuniu.com.

    About Tuniu

    Tuniu (Nasdaq: TOUR) is a leading online leisure travel company in China that offers integrated travel service with a large selection of packaged tours, including organized and self-guided tours, as well as travel-related services for leisure travelers through its website tuniu.com and mobile platform. Tuniu provides one-stop leisure travel solutions and a compelling customer experience through its online platform and offline service network, including a dedicated team of professional customer service representatives, 24/7 call centers, extensive networks of offline retail stores and self-operated local tour operators. For more information, please visit http://ir.tuniu.com.

    Safe Harbor Statement

    This press release contains forward-looking statements made under the “safe harbor” provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and 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. Tuniu may also make written or oral forward-looking statements in its reports filed with or furnished 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 fourth parties. Any statements that are not historical facts, including statements about Tuniu’s beliefs and expectations, are forward-looking statements that involve factors, risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include, but are not limited to the following: Tuniu’s goals and strategies; the growth of the online leisure travel market in China; the demand for Tuniu’s products and services; its relationships with customers and travel suppliers; Tuniu’s ability to offer competitive travel products and services; Tuniu’s future business development, results of operations and financial condition; competition in the online travel industry in China; government policies and regulations relating to Tuniu’s structure, business and industry; the impact of health epidemics on Tuniu’s business operations, the travel industry and the economy of China and elsewhere generally; and the general economic and business condition in China and elsewhere. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of the press release, and Tuniu does not undertake any obligation to update such information, except as required under applicable law.

    About Non-GAAP Financial Measures

    To supplement the Company’s unaudited consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), the Company has provided non-GAAP information related to income from operations, net income, net income attributable to ordinary shareholders of Tuniu Corporation, which excludes share-based compensation expenses, amortization of acquired intangible assets, net gain on disposals of subsidiaries, impairment of goodwill and impairment of property and equipment, net. The presentation of this non-GAAP financial measure is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. We believe that the non-GAAP financial measures used in this press release are useful for understanding and assessing underlying business performance and operating trends, and management and investors benefit from referring to these non-GAAP financial measures in assessing our financial performance and when planning and forecasting future periods.

    This non-GAAP financial measure is not defined under U.S. GAAP and is not presented in accordance with U.S. GAAP. The non-GAAP financial measure has limitations as an analytical tool. Further, this non-GAAP measure may differ from the non-GAAP information used by other companies, including peer companies, and therefore its comparability may be limited. The Company compensates for these limitations by reconciling the non-GAAP financial measure to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating performance. Tuniu encourages investors and others to review its financial information in its entirety and not rely on a single financial measure.

    For more information on these non-GAAP financial measures, please see the table captioned “Reconciliations of GAAP and non-GAAP Results” set forth at the end of this press release.

    [1] The conversion of Renminbi (“RMB”) into United States dollars (“US$”) is based on the exchange rate of US$1.00=RMB 7.2993 on December 31, 2024 as set forth in H.10 statistical release of the U.S. Federal Reserve Board and available at https://www.federalreserve.gov/releases/h10/default.htm.

    [2] The section below entitled “About Non-GAAP Financial Measures” provides information about the use of Non-GAAP financial measures in this press release, and the table captioned “Reconciliations of GAAP and Non-GAAP Results” set forth at the end of this press release reconciles Non-GAAP financial information with the Company’s financial results under GAAP.

    Tuniu Corporation

    Unaudited Condensed Consolidated Balance Sheets

    (All amounts in thousands, except per share information)

     December 31, 2023 

     December 31, 2024 

     December 31, 2024 

     RMB 

     RMB 

     US$ 

    ASSETS

    Current assets

    Cash and cash equivalents

    378,989

    465,004

    63,705

    Restricted cash 

    65,902

    26,061

    3,570

    Short-term investments

    777,890

    432,823

    59,297

    Accounts receivable, net

    41,633

    43,313

    5,934

    Amounts due from related parties

    9,515

    752

    103

    Prepayments and other current assets  

    234,189

    235,443

    32,256

    Total current assets

    1,508,118

    1,203,396

    164,865

    Non-current assets

    Long-term investments

    209,819

    534,041

    73,163

    Property and equipment, net

    57,479

    32,849

    4,500

    Intangible assets, net

    26,091

    22,210

    3,043

    Land use right, net

    90,529

    88,467

    12,120

    Operating lease right-of-use assets, net

    12,484

    9,266

    1,269

    Other non-current assets

    55,960

    19,208

    2,631

    Total non-current assets

    452,362

    706,041

    96,726

    Total assets

    1,960,480

    1,909,437

    261,591

    LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

    Current liabilities

    Short-term borrowings

    7,277

    36

    5

    Accounts and notes payable 

    317,104

    290,112

    39,745

    Amounts due to related parties

    6,405

    3,121

    428

    Salary and welfare payable

    21,401

    23,148

    3,171

    Taxes payable

    4,305

    5,060

    693

    Advances from customers

    270,197

    247,151

    33,860

    Operating lease liabilities, current

    2,709

    2,994

    410

    Accrued expenses and other current liabilities

    329,481

    322,034

    44,117

    Total current liabilities

    958,879

    893,656

    122,429

    Non-current liabilities

    Operating lease liabilities, non-current

    5,348

    1,680

    230

    Deferred tax liabilities

    6,027

    5,151

    706

    Long-term borrowings

    10,395

    Total non-current liabilities

    21,770

    6,831

    936

    Total liabilities

    980,649

    900,487

    123,365

    Redeemable noncontrolling interests

    27,200

    Equity

    Ordinary shares

    249

    249

    34

    Less: Treasury stock

    (285,983)

    (329,668)

    (45,164)

    Additional paid-in capital

    9,138,720

    9,146,928

    1,253,124

    Accumulated other comprehensive income

    305,416

    313,460

    42,944

    Accumulated deficit

    (8,127,552)

    (8,050,378)

    (1,102,897)

    Total Tuniu Corporation shareholders’ equity

    1,030,850

    1,080,591

    148,041

    Noncontrolling interests

    (78,219)

    (71,641)

    (9,815)

    Total equity

    952,631

    1,008,950

    138,226

    Total liabilities, redeemable noncontrolling interests and equity

    1,960,480

    1,909,437

    261,591

    Tuniu Corporation

    Unaudited Condensed Consolidated Statements of Comprehensive (Loss)/Income

    (All amounts in thousands, except per share information)

     Quarter Ended 

     Quarter Ended 

     Quarter Ended 

     Quarter Ended 

     December 31, 2023 

     September 30, 2024 

     December 31, 2024 

     December 31, 2024 

     RMB 

     RMB 

     RMB 

     US$ 

    Revenues

    Packaged tours

    73,382

    159,289

    75,440

    10,335

    Others

    26,564

    26,706

    27,292

    3,739

    Net revenues

    99,946

    185,995

    102,732

    14,074

    Cost of revenues

    (25,309)

    (64,212)

    (32,935)

    (4,512)

    Gross profit

    74,637

    121,783

    69,797

    9,562

    Operating expenses

    Research and product development

    (10,426)

    (13,640)

    (13,325)

    (1,826)

    Sales and marketing

    (33,230)

    (60,578)

    (42,697)

    (5,849)

    General and administrative

    (42,072)

    (18,600)

    (26,841)

    (3,677)

    Impairment of goodwill

    (114,661)

    Other operating income

    2,401

    202

    369

    51

    Total operating expenses

    (197,988)

    (92,616)

    (82,494)

    (11,301)

    (Loss)/income from operations

    (123,351)

    29,167

    (12,697)

    (1,739)

    Other (expenses)/income

    Interest and investment (loss)/income, net

    (15,151)

    7,213

    (5,609)

    (768)

    Interest expense

    (1,056)

    (865)

    (612)

    (84)

    Foreign exchange gains/(losses), net

    3,172

    1,115

    (6,102)

    (836)

    Other income, net

    2,499

    6,931

    49

    7

    (Loss)/income before income tax expense

    (133,887)

    43,561

    (24,971)

    (3,420)

    Income tax benefit/(expense)

    103

    (159)

    (283)

    (39)

    Equity in income of affiliates

    866

    464

    188

    26

    Net (loss)/income

    (132,918)

    43,866

    (25,066)

    (3,433)

    Net loss attributable to noncontrolling interests

    (583)

    (582)

    (859)

    (118)

    Net (loss)/income attributable to ordinary shareholders of Tuniu
    Corporation

    (132,335)

    44,448

    (24,207)

    (3,315)

    Net (loss)/income

    (132,918)

    43,866

    (25,066)

    (3,433)

    Other comprehensive (loss)/income:

    Foreign currency translation adjustment, net of nil tax

    (5,848)

    (6,859)

    8,568

    1,174

    Comprehensive (loss)/income

    (138,766)

    37,007

    (16,498)

    (2,259)

    Net (loss)/income per ordinary share attributable to ordinary
    shareholders – basic and diluted

    (0.36)

    0.12

    (0.07)

    (0.01)

    Net (loss)/income per ADS – basic and diluted*

    (1.08)

    0.36

    (0.21)

    (0.03)

    Weighted average number of ordinary shares used in computing
    basic (loss)/income per share

    371,526,300

    357,427,106

    354,106,851

    354,106,851

    Weighted average number of ordinary shares used in computing
    diluted (loss)/income per share

    371,526,300

    359,607,726

    354,106,851

    354,106,851

    Share-based compensation expenses included are as follows

    Cost of revenues

    66

    65

    66

    9

    Research and product development

    66

    65

    66

    9

    Sales and marketing

    32

    32

    32

    4

    General and administrative

    4,912

    1,246

    1,253

    172

    Total

    5,076

    1,408

    1,417

    194

    *Each ADS represents three of the Company’s ordinary shares.

    Tuniu Corporation

    Unaudited Condensed Consolidated Statements of Comprehensive (Loss)/Income

    (All amounts in thousands, except per share information)

     Year Ended 

     Year Ended 

     Year Ended 

     December 31, 2023 

     December 31, 2024 

     December 31, 2024 

     RMB 

     RMB 

     US$ 

    Revenues

    Packaged tours

    333,357

    407,462

    55,822

    Others

    107,913

    106,160

    14,544

    Net revenues

    441,270

    513,622

    70,366

    Cost of revenues

    (147,581)

    (155,590)

    (21,316)

    Gross profit

    293,689

    358,032

    49,050

    Operating expenses

    Research and product development

    (56,974)

    (52,682)

    (7,217)

    Sales and marketing

    (117,706)

    (180,321)

    (24,704)

    General and administrative

    (113,221)

    (87,657)

    (12,009)

    Impairment of goodwill

    (114,661)

    Other operating income

    7,009

    25,888

    3,547

    Total operating expenses

    (395,553)

    (294,772)

    (40,383)

    (Loss)/income from operations

    (101,864)

    63,260

    8,667

    Other income/(expenses)

    Interest and investment income

    5,689

    19,866

    2,722

    Interest expense

    (3,525)

    (3,320)

    (455)

    Foreign exchange losses, net

    (6,483)

    (6,837)

    (937)

    Other income, net

    7,107

    10,081

    1,381

    (Loss)/income before income tax expense

    (99,076)

    83,050

    11,378

    Income tax expense

    (1,441)

    (837)

    (115)

    Equity in(loss) /income of affiliates

    (580)

    1,486

    204

    Net (loss)/income

    (101,097)

    83,699

    11,467

    Net (loss)/income attributable to noncontrolling interests

    (1,806)

    6,525

    894

    Net (loss)/income attributable to ordinary shareholders of Tuniu
    Corporation

    (99,291)

    77,174

    10,573

    Net (loss)/income

    (101,097)

    83,699

    11,467

    Other comprehensive income:

    Foreign currency translation adjustment, net of nil tax

    6,435

    8,044

    1,102

    Comprehensive (loss)/income

    (94,662)

    91,743

    12,569

    Net (loss)/income per ordinary share attributable to ordinary
    shareholders – basic and diluted

    (0.27)

    0.21

    0.03

    Net (loss)/income per ADS – basic and diluted*

    (0.81)

    0.63

    0.09

    Weighted average number of ordinary shares used in computing
    basic (loss)/income per share

    371,453,164

    361,482,355

    361,482,355

    Weighted average number of ordinary shares used in computing
    diluted (loss)/income per share

    371,453,164

    363,718,947

    363,718,947

    Share-based compensation expenses included are as follows

    Cost of revenues

    217

    261

    36

    Research and product development

    217

    261

    36

    Sales and marketing

    87

    126

    17

    General and administrative

    15,409

    8,758

    1,200

    Total

    15,930

    9,406

    1,289

    *Each ADS represents three of the Company’s ordinary shares.

    Reconciliations  of GAAP and Non-GAAP Results

    (All amounts in thousands, except per share information)

     Quarter Ended December 31, 2024

     GAAP Result 

     Share-based 

    Amortization of acquired 

    Impairment

    Impairment

     Non-GAAP 

     Compensation 

      intangible assets 

     of goodwill 

     of property and equipment, net 

     Result 

    (Loss)/income from operations

    (12,697)

    1,417

    764

    15,641

    5,125

    Net loss

    (25,066)

    1,417

    764

    15,641

    (7,244)

    Net loss attributable to ordinary shareholders

    (24,207)

    1,417

    764

    15,641

    (6,385)

     Quarter Ended September 30, 2024

     GAAP Result 

     Share-based 

    Amortization of acquired 

    Impairment

    Impairment

     Non-GAAP 

     Compensation 

      intangible assets 

     of goodwill 

     of property and equipment, net 

     Result 

    Income from operations

    29,167

    1,408

    764

    31,339

    Net income

    43,866

    1,408

    764

    46,038

    Net income attributable to ordinary shareholders

    44,448

    1,408

    764

    46,620

     Quarter Ended December 31, 2023

     GAAP Result 

     Share-based 

    Amortization of acquired 

    Impairment

    Impairment

     Non-GAAP 

     Compensation 

      intangible assets 

     of goodwill 

     of property and equipment, net 

     Result 

    (Loss)/income from operations

    (123,351)

    5,076

    828

    114,661

    17,986

    15,200

    Net (loss)/income

    (132,918)

    5,076

    828

    114,661

    17,986

    5,633

    Net (loss)/income attributable to ordinary shareholders

    (132,335)

    5,076

    828

    114,661

    17,986

    6,216

    Reconciliations of GAAP and Non-GAAP Results

    (All amounts in thousands, except per share information)

    Year Ended December 31, 2024

     GAAP Result 

     Share-based 

    Amortization of acquired 

    Net gain on

    Impairment

    Impairment

     Non-GAAP 

     Compensation 

      intangible assets 

     disposals of subsidiaries 

     of goodwill 

     of property and equipment, net 

     Result 

    Income from operations

    63,260

    9,406

    3,184

    (24,618)

    15,641

    66,873

    Net income

    83,699

    9,406

    3,184

    (24,618)

    15,641

    87,312

    Net income attributable to ordinary shareholders

    77,174

    9,406

    3,184

    (24,618)

    15,641

    80,787

    Year Ended December 31, 2023

     GAAP Result 

     Share-based 

    Amortization of acquired 

    Net gain on

    Impairment

    Impairment

     Non-GAAP 

     Compensation 

      intangible assets 

     disposals of subsidiaries 

     of goodwill 

     of property and equipment, net 

     Result 

    (Loss)/income from operations

    (101,864)

    15,930

    3,312

    114,661

    17,986

    50,025

    Net (loss)/income

    (101,097)

    15,930

    3,312

    114,661

    17,986

    50,792

    Net (loss)/income attributable to ordinary shareholders

    (99,291)

    15,930

    3,312

    114,661

    17,986

    52,598