Boyaa Interactive International Limited 0434 * % 576,135 536,604 7.4 745,194 170,971 194,608 (12.1) 260,004 405,164 341,996 18.5 485,190 361,134 341,849 5.6 471,708 208,054 197,569 5.3 211,271 *** 216,412 215,384 0.5 232,817 * % 164,430 185,748 (11.5) 54,326 62,123 (12.6) 110,104 123,625 (10.9) 108,696 118,269 (8.1) 66,685 67,894 (1.8) *** 69,090 72,993 (5.3) 1
* % 403,642 403,314 0.1 30,126 53,150 (43.3) 142,367 80,140 77.6 576,135 536,604 7.4 * % 125,922 135,082 (6.8) 5,315 15,059 (64.7) 33,193 35,607 (6.8) 164,430 185,748 (11.5) * % 300,683 235,419 27.7 275,452 301,185 (8.5) 576,135 536,604 7.4 * % 82,929 80,048 3.6 81,501 105,700 (22.9) 164,430 185,748 (11.5) 2
* ** % % 1,257 1,644 1,781 (29.4) (23.5) 32 43 43 (25.6) (25.6) 1,225 1,601 1,738 (29.5) (23.5) **** 4,792 5,599 5,536 (13.4) (14.4) 368 390 622 (40.8) (5.6) 4,424 5,209 4,914 (10.0) (15.1) **** 19,943 25,652 22,438 (11.1) (22.3) 1,450 1,491 2,437 (40.5) (2.7) 18,493 24,161 20,001 (7.5) (23.5) ARPPU 573.3 416.9 501.8 14.2 37.5 246.1 235.2 137.4 79.1 4.6 ARPPU 145.2 112.8 92.3 57.3 28.7 13.7 19.9 13.1 4.6 (31.2) ARPPU 64.1 42.8 43.0 49.1 49.8 11.0 12.1 10.0 10.0 (9.1) * % ** % *** **** 3
2410 13.09571 XIVA 576.17.4% 216.4 164.4 11.5% 13.2% 69.1 5.3% 9.8% 4
1.623.5% 1.3 5.6 14.4%4.8 25.7 22.3% 19.9 ARPPU 76 17 Boyaa Poker Tour BPT 700 BPT 5
164.4 185.7 11.5% 67.0% 33.0%66.6% 33.4% 55.7 67.517.5% 108.7 118.38.1% 66.1% 63.7% 8.8 10.919.3% 6
47.9 57.416.6% 18.2 19.5 6.7 8.0 0.8 0.3 7
9.4 9.4 12.4% 12.1% 66.7 67.9 1.8% 69.1 0.5 0.71.2 73.0 1.21.32.6 8
1,065.5 1,563.3 59.6% 29.7%10.7% 589.5 837.9 589.5 (a) 218.5 (b) 101.2 (c) 269.8 85.1 9
148.3 179.6 6,678,260 0.7% 134.1 165.0 2,237.2750.4 70.8% 121.7% 5% 10
1,073.1 325.3 24.1 50.2 11
300.0200.0 300.0 99% 197.6 5% 5.3 19.1 5.3 18.9 12
300.0100.0 8.0 14.0 13
39,852 42,553 3,150 4,413 13,420 14,466 3 148,336 179,639 7,070 7,760 28,753 21,930 5 540,513 325,285 781,094 596,046 4 38,137 73,275 30,589 24,604 5 532,604 26,750 27,748 1,065,476 1,563,281 1,693,556 1,688,908 2,474,650 2,284,954 248 248 614,313 609,826 (15) (17) 100,276 139,542 1,480,020 1,271,966 2,194,842 2,021,565 2,194,842 2,021,565 14
11,710 15,195 7 101,782 84,072 14,482 20,685 151,834 143,437 268,098 248,194 279,808 263,389 2,474,650 2,284,954 1,425,458 1,440,714 2,206,552 2,036,760 15
2 164,430 185,748 576,135 536,604 8 (55,734) (67,479) (215,001) (194,755) 108,696 118,269 361,134 341,849 8 (8,793) (10,943) (26,494) (24,843) 8 (47,928) (57,363) (162,457) (162,891) 9 18,175 19,545 29,607 53,096 70,150 69,508 201,790 207,211 10 7,763 8,331 36,781 21,289 10 (1,045) (297) (2,816) (630) 10 6,718 8,034 33,965 20,659 (775) (278) (1,046) (1,737) 76,093 77,264 234,709 226,133 11 (9,408) (9,370) (26,655) (28,564) 66,685 67,894 208,054 197,569 (8,061) (25,375) (26,226) (80,781) 106 106 (15,344) 1,181 (21,398) 6,681 (23,405) (24,088) (47,624) (73,994) 43,280 43,806 160,430 123,575 16
66,685 67,894 208,054 197,569 66,685 67,894 208,054 197,569 43,280 43,806 160,430 123,575 43,280 43,806 160,430 123,575 12 9.72 10.03 30.43 29.22 12 9.39 9.51 29.27 27.77 13 17
248 609,826 (17) 139,542 1,271,966 2,021,565 2,021,565 208,054 208,054 208,054 (26,226) (26,226) (26,226) (21,398) (21,398) (21,398) (47,624) 208,054 160,430 160,430 8,358 8,358 8,358 4,489 4,489 4,489 (2) 2 4,487 2 8,358 12,847 12,847 248 614,313 (15) 100,276 1,480,020 2,194,842 2,194,842 18
248 590,113 (18) 155,266 1,060,695 1,806,304 1,806,304 197,569 197,569 197,569 (80,781) (80,781) (80,781) 106 106 106 6,681 6,681 6,681 (73,994) 197,569 123,575 123,575 17,815 17,815 17,815 268 268 268 (1) 1 267 1 17,815 18,083 18,083 248 590,380 (17) 99,087 1,258,264 1,947,962 1,947,962 19
236,234 597,100 (13,297) (33,485) 222,937 563,615 (5,345) (18,359) (547) (1,420,520) (1,639,488) (150) 2,505 998 38,757 685,758 1,391,150 932 27 9 1,576 29,990 19,075 (707,516) (206,125) 6 4,489 268 4,489 268 (480,090) 357,758 1,563,281 1,065,802 (17,715) 2,278 1,065,476 1,425,838 20
1. P.O. Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands 34 21
22 9 15 16 1522 9 9 16 16 2. ) ) ) ) 54,326 62,123 170,971 194,608 110,104 123,625 405,164 341,996 164,430 185,748 576,135 536,604 22
82,929 80,048 300,683 235,419 81,501 105,700 275,452 301,185 164,430 185,748 576,135 536,604 10% 68,037 63,660 17,138 19,702 85,175 83,362 3. 179,639 (30,853) (450) 148,336 23
(a) 134,100 164,953 (b) 1,000 1,000 (c) 13,236 13,686 148,336 179,639 (a) 134,100,000 164,953,000 (b) (c) usens, Inc.uSens 8 usens 4. 38,137 73,275 38,137 73,275 24
30 120 0 60 28,956 50,932 61 90 2,991 10,138 91 180 3,949 5,140 180 2,241 7,065 38,137 73,275 12,420,000 27,409,000 0 60 8,439 20,006 61 90 2,750 5,380 90 1,231 2,023 12,420 27,409 25
5. (a) 160,000 160,000 (b) 380,513 165,285 540,513 325,285 (c) 532,604 1,073,117 325,285 (a) 805.05 (b) 300200 99% (c) (d) 26
6. (a) (i) 19,421,221 25,563,721 (1,673,000) (134,709) (5,835,000) (5,515,791) 11,913,221 19,913,221 1,673,000 4,489,0003.97 (ii) 0.05 76,232 101,232 0.10 14,749 45,749 0.15 72,240 72,240 3.108 11,750,000 19,694,000 11,913,221 19,913,221 27
(b) 37,170,304 47,383,431 (3,798,475) (5,039,013) (5,306,723) (3,187,979) 28,065,106 39,156,439 23,866,179 37,724,463 3.85 7. 1,002 1,025 45,664 46,692 40,156 20,769 8,466 9,851 5,060 3,189 1,434 2,546 101,782 84,072 28
30 90 0 30 511 737 31 60 198 1 61 90 90 293 287 1,002 1,025 8. 46,181 57,607 183,152 164,599 42,535 51,292 135,247 135,702 2,405 5,099 8,358 17,815 4,339 4,765 13,804 14,641 2,796 2,423 7,560 7,310 2,303 2,285 6,760 6,938 570 1,292 4,886 6,515 1,314 1,717 4,869 5,305 464 350 1,538 1,350 5,844 6,655 16,678 10,684 419 432 1,263 1,244 3,285 1,868 19,837 10,386 112,455 135,785 403,952 382,489 29
25,972 34,784 84,572 89,961 221 404 1,046 1,264 818 864 2,434 2,661 3,455 430 12,656 6,496 30,466 36,482 100,708 100,382 9. 18,442 18,932 24,076 50,159 (338) 308 222 (1,211) (a) 151 392 3,153 1,547 227 1,576 (71) (71) 695 (72) (87) (8) (16) 667 1,750 18,175 19,545 29,607 53,096 (a) 30
10. 6,612 8,163 29,990 19,075 168 706 551 1,151 6,085 1,663 7,763 8,331 36,781 21,289 (669) (168) (989) (501) (376) (129) (1,827) (129) (1,045) (297) (2,816) (630) 6,718 8,034 33,965 20,659 11. 7,994 15,160 25,135 33,524 (22) 806 (312) 806 1,436 (6,596) 1,832 (5,766) 9,408 9,370 26,655 28,564 (a) 31
(b) 16.5% (c) 25% 15% 15%15% 15% 15%15% 150% (d) 10% 10%5% 941,919,000 32
(e) 234,709 226,133 1,046 1,737 235,755 227,870 25% 58,939 56,968 (11,683) (6,897) (12,033) (14,907) 473 179 (1,358) (256) (7,371) (7,329) (312) 806 26,655 28,564 33
12. (a) 66,685 67,894 208,054 197,569 685,804 677,195 683,822 676,088 9.72 10.03 30.43 29.22 (b) 34
66,685 67,894 208,054 197,569 685,804 677,195 683,822 676,088 23,868 35,221 24,487 35,137 488 1,664 2,469 188 710,160 714,080 710,778 711,413 9.39 9.51 29.27 27.77 13. 35
14. (a) 100,000 300,000 (b) 7,255 10,381 767 3,626 8,022 14,007 36
* % 576,135 536,604 7.4 (215,001) (194,755) 10.4 361,134 341,849 5.6 (26,494) (24,843) 6.6 (162,457) (162,891) (0.3) 29,607 53,096 (44.2) 201,790 207,211 (2.6) 33,965 20,659 64.4 (1,046) (1,737) (39.8) 234,709 226,133 3.8 (26,655) (28,564) (6.7) 208,054 197,569 5.3 1,755 4,315 (59.3) 2,268 4,459 (49.1) 4,335 9,041 (52.1) 216,412 215,384 0.5 * % 37
* ** % % 164,430 189,335 185,748 (11.5) (13.2) (55,734) (65,167) (67,479) (17.4) (14.5) 108,696 124,168 118,269 (8.1) (12.5) (8,793) (5,320) (10,943) (19.6) 65.3 (47,928) (53,333) (57,363) (16.4) (10.1) 18,175 2,280 19,545 (7.0) 697.1 70,150 67,795 69,508 0.9 3.5 6,718 14,681 8,034 (16.4) (54.2) (775) 194 (278) 178.8 (499.5) 76,093 82,670 77,264 (1.5) (8.0) (9,408) (8,742) (9,370) 0.4 7.6 66,685 73,928 67,894 (1.8) (9.8) 511 573 1,216 (58.0) (10.8) 652 728 1,294 (49.6) (10.4) 1,242 1,382 2,589 (52.0) (10.1) 69,090 76,611 72,993 (5.3) (9.8) * % ** % 38
39