The9 ltd (NCTY)
Balance Sheet / TTM
Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
ASSETS
Current assets:
Cash and cash equivalents

21,920

5,599

7,565

29,249

25,932

88,967

170,280

Short term investment

-

-

-

-

0

140

-

Accounts receivable, net of allowance for doubtful accounts of RMB992,010 and RMB1,039,958 as of December 31, 2016 and 2017, respectively

400

1,239

1,104

1,902

3,161

2,507

1,597

Advances to suppliers

1,245

1,308

138

118

747

336

534

Prepayments and other current assets

1,016

1,674

1,460

9,117

5,362

12,202

10,495

Prepaid royalties

-

-

-

0

805

2,378

2,471

Deferred costs

-

-

-

1

11

144

302

Amounts due from related parties

383

2,857

1,656

846

-

-

-

Assets classified as held for sale

3,176

-

-

-

-

-

-

Total current assets

28,143

12,680

11,926

41,236

36,021

106,678

185,682

Restricted cash

-

-

-

0

115

118

-

Investments in equity investees

7,414

23,482

41,301

6,321

8,399

12,201

-

Investments in equity investees

-

-

-

-

-

-

11,447

Available-for-sale investment

-

-

-

0

0

1,008

1,007

Property, equipment and software, net

3,184

3,855

5,225

5,857

8,331

10,365

9,614

Goodwill

0

-

1,596

1,570

1,604

1,606

1,594

Intangible assets, net

0

-

12,176

15,720

21,250

24,887

25,340

Land use right, net

9,915

9,568

10,551

11,325

11,925

11,896

12,080

Other long-lived assets, net

1,002

953

290

1,345

2,656

9,781

12,036

TOTAL ASSETS

49,660

50,538

83,067

83,378

90,304

178,543

258,805

LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS' EQUITY (DEFICIT)
Current liabilities:
Short-term borrowing (including short-term borrowing of the consolidated VIEs without recourse to the Group of RMB24,992,214 and nil as of December 31, 2016 and 2017, respectively)

16,713

15,485

-

-

-

-

-

Accounts payable (including accounts payable of the consolidated VIEs without recourse to the Group of RMB5,883,617 and RMB6,706,484 as of December 31, 2016 and 2017, respectively)

5,706

5,334

6,367

6,481

11,460

8,819

7,014

Other taxes payable (including other taxes payable of the consolidated VIEs without recourse to the Group of RMB61,071 and RMB169,300 as of December 31, 2016 and 2017, respectively)

263

40

85

150

204

665

921

Advances from customers (including advances from customers of the consolidated VIEs without recourse to the Group of RMB15,396,355 and RMB24,558,422 as of December 31, 2016 and 2017, respectively)

7,309

3,847

3,026

2,713

3,121

2,869

4,291

Amounts due to related parties (including amounts due to related parties of the consolidated VIEs without recourse to the Group of RMB27,859,901 and RMB55,361,287 as of December 31, 2016 and 2017, respectively)

13,669

15,440

11,999

1,016

792

-

-

Deferred revenue (including deferred revenue of the consolidated VIEs without recourse to the Group of RMB3,121,950 and RMB4,568,595 as of December 31, 2016 and 2017, respectively)

857

2,293

2,863

3,293

3,322

3,251

2,647

Refund of game points (including refund of game points of the consolidated VIEs without recourse to the Group of RMB169,998,682 as of both December 31, 2016 and 2017)

26,128

24,484

26,243

27,398

28,081

27,286

27,010

Warrants (including warrants of consolidated VIEs without recourse to the Group of nil as of both December 31, 2016 and 2017)

575

2,356

9,943

-

-

-

-

Convertible notes (including convertible notes of consolidated VIEs without recourse to the Group of nil as of both December 31, 2016 and 2017)

40,047

-

-

-

-

-

-

Interest payable (including interest payable of consolidated VIEs without recourse to the Group of nil as of both December 31, 2016 and 2017)

1,461

59

-

-

-

-

-

Accrued expense and other current liabilities (including accrued expense and other current liabilities of the consolidated VIEs without recourse to the Group of RMB77,781,852 and RMB69,543,098 as of December 31, 2016 and 2017, respectively)

12,864

13,294

5,536

-

-

-

-

Liabilities directly associated with assets classified as held for sale

349

-

-

-

-

-

-

Other payables and accruals (including other payables and accruals of the consolidated VIEs without recourse to the Group of 22,798,639 and 26,346,672 as of December 31, 2013 and December 31, 2014 respectively)

-

-

-

6,748

7,544

8,103

7,611

Total current liabilities

125,946

82,637

66,066

47,801

54,527

50,996

49,496

Long-term accounts payable (including long-term accounts payable of the consolidated VIEs without recourse to the Group of nil as of both December 31, 2014 and December 31, 2015)

-

-

-

3,060

3,487

6,406

9,535

Long-term borrowing (including long-term borrowing of consolidated VIEs without recourse to the Group of nil as of both December 31, 2016 and 2017)

-

5,061

4,897

-

-

-

-

Convertible notes (including convertible notes of consolidated VIEs without recourse to the Group of nil as of both December 31, 2016 and 2017)

-

28,414

20,868

-

-

-

-

Deferred tax liabilities, non-current (including deferred tax liabilities, non-current of the consolidated VIEs without recourse to the Group of nil as of both December 31, 2015 and December 31, 2016)

-

-

878

864

882

884

877

TOTAL LIABILITIES

125,946

116,113

92,711

51,726

58,897

58,286

59,909

Commitments and contingencies (Note 32)

0

0

0

0

0

0

0

Redeemable noncontrolling interest (Note 30)

47,033

35,542

27,571

21,193

-

-

-

SHAREHOLDERS' EQUITY (DEFICIT):
Ordinary shares (US$0.01 par value; 23,915,501 and 44,544,036 shares issued and outstanding as of December 31, 2016 and 2017, respectively)

511

278

296

303

310

320

317

Additional paid-in capital

388,425

363,762

321,103

334,574

355,538

344,844

335,401

Statutory reserves

4,314

4,043

4,333

4,524

4,637

4,505

4,460

Accumulated other comprehensive income (loss)

-2,527

371

-520

-1,392

-1,484

-1,077

-948

Accumulated deficit

-463,545

-417,370

-355,679

-322,211

-315,934

-222,517

-138,595

The9 Limited shareholders' deficit

-72,821

-48,914

-30,467

15,799

43,067

126,076

200,635

Noncontrolling interest

-50,497

-52,201

-6,748

-5,340

-11,659

-5,819

-1,739

Total shareholders' deficit

-123,319

-101,116

-37,215

10,458

31,407

120,256

198,895

TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS' EQUITY

49,660

50,538

83,067

83,378

90,304

178,543

258,805