Boyaa Interactive International Limited 0434 * % 159,870 222,370 (28.1) 735,602 52,050 63,035 (17.4) 220,730 107,820 159,335 (32.3) 514,872 105,390 128,270 (17.8) 457,267 82,022 67,441 21.6 243,245 *** 83,230 70,711 17.7 253,110 1
* % 128,585 146,220 (12.1) ***** 31,285 76,150 (58.9) 159,870 222,370 (28.1) * % 78,048 123,341 (36.7) 81,822 99,029 (17.4) 159,870 222,370 (28.1) * % ** % 789 816 2,349 (66.4) (3.3) 26 30 44 (40.9) (13.3) 763 786 2,305 (66.9) (2.9) **** 3,913 4,201 6,700 (41.6) (6.9) 251 302 477 (47.4) (16.9) 3,662 3,899 6,223 (41.2) (6.1) **** 16,205 17,436 31,151 (48.0) (7.1) 1,026 1,198 2,003 (48.8) (14.4) 15,179 16,238 29,148 (47.9) (6.5) 2
* % ** % ARPPU 692.0 569.0 486.7 42.2 21.6 255.6 268.7 173.8 47.1 (4.9) ARPPU 56.3 86.0 85.3 (34.0) (34.5) 15.6 16.0 11.8 32.2 (2.5) * % ** % *** **** ***** 2410 13.09 571 XIVA 3
159.9 28.1%0.3% 83.2 17.7% 126.8% 002354 4.2% 81.63.3%78.9 4.2 6.9% 3.9 17.4 7.1%16.2 ARPPU ARPPU 79 17 4
159.9 222.4 28.1% 67.4% 32.6% 71.7% 28.3% 54.5 94.1 42.1% 105.4 128.3 17.8% 65.9% 57.7% 12.7 12.4 2.4% 5
38.4 61.237.2% 35.3 9.2 4.8 12.6 0.2 0.5 6
12.6 8.548.0% 13.3% 11.2% 82.0 67.4 21.6% 7
83.2 0.2 0.3 0.6 70.7 0.7 0.9 1.7 544.0 858.2 34.3% 29.2% 36.5% 637.3 8
9 129.9 6,678,260 0.71% 114.2 114.2 741.9 16.0% 177.9 24.6% 5% 9
1,604.8 1,219.1 32.6 5.8 10
300.0 300.0 300.0 99% 297.9 5% 2.0 2.3 2.0 2.3 11
39,124 40,014 2,432 2,788 15,164 14,958 3 129,922 128,280 1,669 1,055 27,068 26,122 5 590,942 554,660 806,321 767,877 4 40,760 36,203 43,582 59,497 5 1,013,823 664,424 126,266 119,879 543,989 858,193 1,768,420 1,738,196 2,574,741 2,506,073 12
245 249 615,122 642,365 (478) (27,283) (15) (15) (26,622) 93,634 1,698,640 1,515,211 2,286,892 2,224,161 2,286,892 2,224,161 6,098 2,899 7 97,280 97,218 22,628 18,176 161,843 163,619 281,751 279,013 287,849 281,912 2,574,741 2,506,073 13
2 159,870 222,370 8 (54,480) (94,100) 105,390 128,270 8 (12,674) (12,381) 8 (38,411) (61,196) 9 35,316 9,152 89,621 63,845 10 4,872 12,886 10 (89) (320) 10 4,783 12,566 206 (465) 94,610 75,946 11 (12,588) (8,505) 82,022 67,441 (8,069) (19,216) (2,619) (841) (20,057) (10,688) 61,965 56,753 14
82,022 67,441 82,022 67,441 61,965 56,753 61,965 56,753 12 11.97 9.90 12 11.69 9.50 15
249 642,365 (27,283) (15) 93,634 1,515,211 2,224,161 2,224,161 82,022 82,022 82,022 (841) (841) (841) (19,216) (19,216) (19,216) (20,057) 82,022 61,965 61,965 9 1 (101,407) 101,407 1,208 1,208 1,208 1,042 1,042 1,042 (1,484) (1,484) (1,484) (4) (28,285) 28,289 (4) (27,243) 26,805 (100,199) 101,407 766 766 245 615,122 (478) (15) (26,622) 1,698,640 2,286,892 2,286,892 16
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 17
85,992 76,884 (6,430) (3,268) 79,562 73,616 (1,994) (2,345) (1,069,000) (180,000) (72,729) (60) 65,342 700,000 21 12 2,683 12,033 (375,677) (170,360) (1,484) 1,042 2,386 (442) 2,386 (296,557) (94,358) 858,193 1,563,281 (17,647) (606) 543,989 1,468,317 18
1. P.O. Box 309, Ugland House, Grand Cayman, KY1-1104, Cayman Islands 34 9 15 2 9 92018 1 1 101,407,000 2018 1 1 9 19
15 2 16 16 16 16 2. 52,050 63,035 107,820 159,335 159,870 222,370 20
78,048 123,341 81,822 99,029 159,870 222,370 10% 67,852 66,807 15,936 17,075 83,788 83,882 21
3. 9 128,280 3,000 (989) (369) 129,922 114,198 3,011 12,713 129,922 22
4. 40,760 36,203 40,760 36,203 30 120 0 60 28,342 27,369 61 90 6,863 2,952 91 180 2,762 2,155 180 2,793 3,727 5. 40,760 36,203 102,815 160,000 488,127 394,660 590,942 554,660 40,320 973,503 664,424 1,013,823 664,424 1,604,765 1,219,084 23
6. (a) 10,707,790 19,421,221 (419,000) (885,000) (356,257) (2,055,000) 9,932,533 16,481,221 419,000 1,042,000 3.28 4.17 0.05 0.388 51,888 88,232 0.10 0.775 14,749 20,749 0.15 1.163 72,240 72,240 3.108 3.108 9,793,656 16,300,000 9,932,533 16,481,221 24
(b) 20,480,853 37,170,304 (131,209) (1,024,893) (1,078,369) (2,237,000) 19,271,275 33,908,411 16,588,377 24,877,299 25
7. 1,012 837 44,932 44,927 2,806 3,105 27,129 33,877 2,081 2,155 14,087 6,858 4,110 4,097 1,123 1,362 97,280 97,218 30 90 0 30 482 542 31 60 126 6 61 90 126 90 278 289 1,012 837 26
8. 46,583 83,906 36,643 50,206 1,208 3,270 3,188 4,738 2,228 2,366 2,160 2,366 618 2,070 1,318 2,492 550 300 8,555 8,857 356 423 2,158 6,683 105,565 167,677 18,247 27,428 379 607 850 706 6,016 19,560 34,673 27
9. 32,642 5,828 211 409 2,427 2,929 (1) (14) 37 35,316 9,152 10. 2,683 11,835 206 198 1,983 853 4,872 12,886 (89) (320) 4,783 12,566 28
11. 5,412 72 4,443 8,687 2,733 (254) 12,588 8,505 (a) (b) 16.5% (c) 25% 15% 15% 15% 29
15% 15% 15% 150% (d) 10% 10% 5% 1,113,927,000 956,225,000 30
(e) 94,610 75,946 (206) 465 94,404 76,411 25% 23,601 19,103 (6,421) (1,956) (2,139) (3,699) 804 392 (1,836) (2,798) (1,421) (2,537) 12,588 8,505 12. (a) 82,022 67,441 685,056 681,226 11.97 9.90 31
(b) 82,022 67,441 685,056 681,226 16,569 23,894 269 4,631 701,894 709,751 11.69 9.50 13. 32
14. (a) 100,000 (b) 9,420 7,176 20,569 982 29,989 8,158 33
15. 34
* ** % % 159,870 159,467 222,370 (28.1) 0.3 (54,480) (63,334) (94,100) (42.1) (14.0) 105,390 96,133 128,270 (17.8) 9.6 (12,674) (7,628) (12,381) 2.4 66.2 (38,411) (86,078) (61,196) (37.2) (55.4) 35,316 26,258 9,152 285.9 34.5 89,621 28,685 63,845 40.4 212.4 4,783 4,781 12,566 (61.9) 0.0 206 1,538 (465) (144.3) (86.6) 94,610 35,004 75,946 24.6 170.3 (12,588) 187 (8,505) 48.0 (6,831.6) 82,022 35,191 67,441 21.6 133.1 244 309 671 (63.6) (21.0) 332 413 888 (62.6) (19.6) 632 785 1,711 (63.1) (19.5) 83,230 36,698 70,711 17.7 126.8 * % ** % 35
36