Boyaa Interactive International Limited 0434 * % 222,370 170,196 30.7 745,194 63,035 66,374 (5.0) 260,004 159,335 103,822 53.5 485,190 128,270 107,444 19.4 471,708 67,441 59,630 13.1 211,271 *** 70,711 66,614 6.2 232,817 1
* % 146,220 129,272 13.1 15,124 20,694 (26.9) 61,026 20,230 201.7 222,370 170,196 30.7 * % 123,341 76,752 60.7 99,029 93,444 6.0 222,370 170,196 30.7 * % ** % 2,349 1,997 1,694 38.7 17.6 44 41 68 (35.3) 7.3 2,305 1,956 1,626 41.8 17.8 **** 6,700 5,830 5,337 25.5 14.9 477 570 710 (32.8) (16.3) 6,223 5,260 4,627 34.5 18.3 **** 31,151 24,211 24,898 25.1 28.7 2,003 2,407 4,239 (52.7) (16.8) 29,148 21,804 20,659 41.1 33.7 2
* % ** % ARPPU 486.7 555.8 342.4 42.1 (12.4) 173.8 155.3 110.3 57.6 11.9 ARPPU 64.1 92.3 64.5 (0.6) (30.6) 22.8 15.4 9.6 137.5 47.8 ARPPU 42.4 30.0 41.5 2.2 41.3 10.5 10.0 9.1 15.4 5.0 * % ** % *** **** 2410 13.09 571 XIVA 3
222.4 30.7% 6.6% 70.76.2% 305.6% 002354 6.6% 2.017.6%2.3 5.814.9% 6.7 24.2 28.7%31.2 ARPPU 30 TOP 4
222.4 170.230.7% 71.7% 28.3% 61.0% 39.0% 94.1 62.850.0% 128.3 107.419.4% 57.7% 63.1% 12.4 5.8114.9% 5
61.2 51.419.2% 9.2 11.1 12.6 7.8 0.5 0.8 6
8.5 8.8 2.9% 11.2% 12.8% 67.4 59.6 13.1% 7
70.7 0.70.91.7 66.6 1.71.73.6 1,468.3 1,563.3 74.9% 18.8% 6.3% 546.6 8
170.1 179.6 2,385,093 0.82% 155.5 165.0 639.6 236.0 42.78% 118.12% 5% 9
510.7 325.3 10
2.3 11.6 2.3 11.6 11
42,533 42,553 3,990 4,413 14,001 14,466 3 170,090 179,639 8,432 7,760 5 430,469 325,285 23,417 21,930 692,932 596,046 4 69,919 73,275 39,681 24,604 5 80,279 27,808 27,748 1,468,317 1,563,281 1,686,004 1,688,908 2,378,936 2,284,954 12
248 248 612,212 609,826 (17) (17) 132,124 139,542 1,339,407 1,271,966 2,083,974 2,021,565 2,083,974 2,021,565 14,189 15,195 7 109,828 84,072 22,272 20,685 148,673 143,437 280,773 248,194 294,962 263,389 2,378,936 2,284,954 13
2 222,370 170,196 8 (94,100) (62,752) 128,270 107,444 8 (12,381) (5,760) 8 (61,196) (51,358) 9 9,152 11,082 63,845 61,408 10 12,886 8,139 10 (320) (333) 10 12,566 7,806 (465) (826) 75,946 68,388 11 (8,505) (8,758) 67,441 59,630 (8,069) (34,259) (2,619) (1,261) (10,688) (35,520) 56,753 24,110 67,441 59,630 67,441 59,630 56,753 24,110 56,753 24,110 12 9.90 8.40 12 9.50 8.33 14
248 609,826 (17) 139,542 1,271,966 2,021,565 2,021,565 67,441 67,441 67,441 (8,069) (8,069) (8,069) (2,619) (2,619) (2,619) (10,688) 67,441 56,753 56,753 3,270 3,270 3,270 2,386 2,386 2,386 2,386 3,270 5,656 5,656 248 612,212 (17) 132,124 1,339,407 2,083,974 2,083,974 15
248 590,113 (18) 155,266 1,060,695 1,806,304 1,806,304 59,630 59,630 59,630 (34,259) (34,259) (34,259) (1,261) (1,261) (1,261) (35,520) 59,630 24,110 24,110 6,984 6,984 6,984 2 2 2 (1) 1 1 1 6,984 6,986 6,986 248 590,114 (17) 126,730 1,120,325 1,837,400 1,837,400 16
76,884 60,062 (3,268) (6,456) 73,616 53,606 (2,345) (11,554) (180,000) (2,164,481) (60) (5,000) 2,089,347 33,000 3,200 12 12,033 7,010 (170,360) (48,478) 2,386 2 2,386 2 (94,358) 5,130 1,563,281 1,065,802 (606) (415) 1,468,317 1,070,517 17
1. PO Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands 34 18
9 15 16 2. 63,035 66,374 159,335 103,822 222,370 170,196 123,341 76,752 99,029 93,444 222,370 170,196 19
10% 64,954 63,660 18,987 19,702 83,941 83,362 3. 179,639 (9,493) (56) 170,090 (a) 155,460 164,953 (b) 1,000 1,000 (c) 13,630 13,686 170,090 179,639 (a) 155,460,000 164,953,000 20
(b) (c) usens, IncuSens 8 usens 4. 69,919 73,275 69,919 73,275 30 120 0 60 47,132 50,932 61 90 10,359 10,138 91 180 8,113 5,140 180 4,315 7,065 69,919 73,275 21
5. (a) 160,000 160,000 (b) 270,469 165,285 430,469 325,285 (c) 80,279 510,748 325,285 (a) 8,000 5.05 (b) 300,000,000 100,000,00099% (c) (d) 22
6. (a) (i) 19,421,221 25,563,721 (885,000) (2,709) (2,055,000) (1,400,791) 16,481,221 24,160,221 885,000 2,386,000 4.17 (ii) 0.05 88,232 88,232 0.10 20,749 45,749 0.15 72,240 72,240 3.108 16,300,000 19,215,000 16,481,221 19,421,221 23
(b) 37,170,304 47,383,431 (1,024,893) (1,660,124) (2,237,000) (747,098) 33,908,411 44,976,209 24,877,299 35,549,120 24
7. 1,600 1,025 47,440 46,692 45,357 20,769 11,539 9,851 3,238 3,189 654 2,546 109,828 84,072 30 90 0 30 748 737 31 60 139 1 61 90 138 90 575 287 1,600 1,025 25
8. 83,906 52,966 50,206 40,753 3,270 6,984 4,738 4,873 2,366 2,360 2,366 2,342 2,070 1,985 2,492 1,888 300 1,000 8,857 701 423 394 6,683 3,624 167,677 119,870 27,428 26,508 379 418 850 886 6,016 2,443 34,673 30,255 26
9. 5,828 9,940 695 409 323 2,929 111 (14) 13 9,152 11,082 10. 11,835 7,486 198 208 853 445 12,886 8,139 (320) (333) 12,566 7,806 27
11. 8,759 8,438 (254) 320 8,505 8,758 (a) (b) 16.5% 28
(c) 25% 15% 15%15% 15% 15%15% 150% (d) 10% 10% 5% 835,965,000 29
(e) 75,946 68,388 465 826 76,411 69,214 25% 19,103 17,304 (1,956) (1,702) (5,384) (5,539) 20 1,029 (741) (214) (2,537) (2,120) 8,505 8,758 12. (a) 67,441 59,630 681,226 709,815 9.90 8.40 30
(b) 67,441 59,630 681,226 709,815 23,894 6,119 4,631 193 709,751 716,127 9.50 8.33 13. 31
* ** % % 222,370 208,590 170,196 30.7 6.6 (94,100) (78,731) (62,752) 50.0 19.5 128,270 129,859 107,444 19.4 (1.2) (12,381) (20,081) (5,760) 114.9 (38.3) (61,196) (114,935) (51,358) 19.2 (46.8) 9,152 8,969 11,082 (17.4) 2.0 63,845 3,812 61,408 4.0 1574.8 12,566 9,087 7,806 61 38.3 (465) (271) (826) (43.7) 71.6 75,946 12,628 68,388 11.1 501 (8,505) 1,074 (8,758) (3.0) (891.90) 67,441 13,702 59,630 13.1 392 32
* ** % % 671 818 1,673 (59.9) (18) 888 977 1,744 (49.1) (9.1) 1,711 1,936 3,567 (52) (11.6) 70,711 17,433 66,614 6 305.6 * % ** % 33