Investor Presentation - August 2018 - Macquarie Group

Page created by Jaime Ryan
 
CONTINUE READING
Investor Presentation - August 2018 - Macquarie Group
Investor Presentation
August 2018
Investor Presentation - August 2018 - Macquarie Group
Disclaimer

This presentation by Sea Limited (“Sea”) contains forward-looking statements. These statements are made under the “safe harbor” provisions of 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,” “guidance,” and
similar statements. Among other things, statements that are not historical facts, including statements about Sea’s beliefs and expectations, the business, financial and market outlook and projections
from its management, as well as Sea’s strategic and operational plans, contain forward-looking statements. Sea may also make written or oral forward-looking statements in its periodic reports to the
U.S. Securities and Exchange Commission (the “SEC”), 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 third parties. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any
forward-looking statement, including but not limited to the following: Sea’s goals and strategies; its future business development, financial condition, financial results, and results of operations; the
growth in, and market size of, the digital entertainment, e-commerce and digital financial services industries in the region, including segments within those industries; changes in its revenue, costs or
expenditures; its ability to continue to source, develop and offer new and attractive online games and to offer other engaging digital entertainment content; the growth of its digital entertainment,
ecommerce and digital financial services platforms; the growth in its user base, level of user engagement, and monetization; its ability to continue to develop new technologies and/or upgrade its
existing technologies; growth and trends of its markets and competition in its industries; government policies and regulations relating to its industries; and general economic and business conditions
in the region. Further information regarding these and other risks is included in Sea’s filings with the SEC. All information provided in this presentation is as of the date hereof, and Sea undertakes
no obligation to update any forward-looking statement, except as required under applicable law. This presentation contains certain financial measures that are not recognized under generally
accepted accounting principles in the U.S. (“GAAP”), including “adjusted revenue,” “total adjusted revenue,” “adjusted net loss,” “adjusted EBITDA,” and “total adjusted EBITDA.” The
reconciliation of those measures to the most comparable GAAP measures is contained within this presentation. The non-GAAP measures have limitations as an analytical tool and you should not
consider them in isolation or as a substitute for an analysis of Sea’s results under GAAP. This presentation does not contain all relevant information relating to Sea or its securities, particularly with
respect to the risks and special considerations involved with an investment in the securities of Sea. Nothing contained in this presentation shall be relied upon as a promise or representation as to
the past or future performance of Sea.

                                                                                                                                                                                                1
Investor Presentation - August 2018 - Macquarie Group
We Are One of the Leading Internet Companies in Our Region

                                                                                            Digital Entertainment                                            #1 Market Share in Our
                                                                                                                                                              Region by Revenue1

            Leading Digital                                                                                                                                                  #1 Market Share in Our
           Payments Provider                                                                                                                                                  Region by GMV and
                                                                                                                                                                                 Total Orders2

                                           Digital Financial                                                                                                 E-commerce
                                               Services

1. #1 position is derived from mobile and PC online game market rankings as estimated by Newzoo and Niko Partners, respectively, for the full year ended December 31, 2017
2. Gross merchandise value (“GMV”); according to Frost & Sullivan’s estimates for the full year ended December 31, 2017 and three months ended June 30, 2018

                                                                                                                                                                                                2
Investor Presentation - August 2018 - Macquarie Group
Our History

   Garena Interactive
   Holding Limited is          Expanded Garena                            Launched
   founded; launched             to all seven                        e-commerce business,
  digital entertainment         markets in our                        Shopee, in all seven
    business, Garena                region                           markets in our region

  May 2009 Launch          September 2012 Milestone                  June 2015 Launch

          2010 Milestone                         April 2014 Launch                           Listed October 2017

                 First
                                                  Launched digital
              investment
                                                      financial                                 Sea is publicly
                 from
                                                      services                                   listed on the
                Tencent
                                                  business, AirPay                                   NYSE

                                                                                                                   3
Investor Presentation - August 2018 - Macquarie Group
Investment Highlights

   1             Southeast Asia and Taiwan: Enormous Growth Opportunity

   32            Home Court Advantage: Global Experience Alongside Deep Local Knowledge

   43            #1 in Digital Entertainment1 and E-commerce2 in Our Region

   45            Robust Business Performance

1. #1 position is derived from mobile and PC online game market rankings as estimated by Newzoo and Niko Partners, respectively, for the full year ended December 31, 2017
2. According to Frost & Sullivan’s estimates for the full year ended December 31, 2017 and three months ended June 30, 2018

                                                                                                                                                                             4
Investor Presentation - August 2018 - Macquarie Group
1      7 Key Markets in Our Region: Strong Market Potential

                                                                                        Our Region at a Glance1

                                                                                                                              Taiwan
                                                                                                                       23.6 million pop.
                                                                                                      Vietnam
                                                                                             93.6 million pop.
                                                                                                                                The Philippines
                                       Thailand                                                                                  105.3 million pop.
                                  69.1 million pop.

                                                                                    Malaysia
                                                                               32.1 million pop.

                                                                         Singapore                         Indonesia
                                                                      5.6 million pop.                   262.0 million pop.

                                             Total Population:              591.3 million                          GDP:   US$3.2 trillion
1. According to IMF World Economic Outlook as of April 2018 (calendar year ended December 31, 2017)

                                                                                                                                                      5
Investor Presentation - August 2018 - Macquarie Group
1       Massive Market Opportunity in Our Region

                          Online Game Market Size1                                                                                                        E-commerce GMV2
     US$ Billions                                                                                                           US$ Billions

                                                                                  7.8
                                                                                                                                                                            82.8

                             3.7
                                                                                                                                                   31.8

                           2017                                                2021E                                                              2017                  2021E

                     Payment Infrastructure Will Serve As A Key Enabler In The Expansion Of These Markets

1. Refers to the aggregated market size of the the mobile and PC online game markets according to Newzoo’s Global Games Market Report as of April 2018
2. Gross merchandise value (“GMV”); according to Frost & Sullivan’s estimates as of 1Q18

                                                                                                                                                                                   6
Investor Presentation - August 2018 - Macquarie Group
2   Strong Home Court Advantages

                 Local Market                                                                              Shared
                                              Local Partners               Local Team                      Infrastructure
                 Knowledge

          Game player behavior         Local cybercafé partners  Staff dedicated to         Local data centers
           and preferences               using Garena's             localization, marketing
          Localized content             proprietary system         and operations             Central data science capabilities
          Local eSports events         Local community and
Garena                                   league organizers                                     Strong online security

                                                                                               Regulatory understanding and
          Shopper tastes and          Local Shopee Mall           Local sales &
           preferences                  partners                     marketing staff            licenses
          Customized product and      Local logistics partners    Shopee University
           category management                                       teams in every market     Finance
          Customized user experience                                for seller on-boarding
Shopee
          Local shopping events
                                                                                               Legal

          Local use cases              Large number of          On-the-ground team
          Custom mobile                 partner operated          to service counters
           user interface                counters                  and merchants
                                        Local merchant partners
AirPay                                  Local banks integrated
                                         with AirPay App for
                                         direct top-up

                                                                                                                          7
Investor Presentation - August 2018 - Macquarie Group
2       Deep Relationship with Tencent

                     Invested in every round – in 2010,
                                                                                             Local market knowledge
                     2012, 2013, 2014, 2015, 2016 and
                     2017
                     Preferential access content to                                          On-the-ground local leadership
                     portfolio

                               Leading PC online game:                                       Proven execution track record
                               League of Legends1

                               Leading mobile game:                                          Local payments & distribution
                               Arena of Valor2

                     Strong relationship and board
                                                                                             Success in e-commerce
                     presence

                     Co-development opportunities
                                                                                             Co-development opportunities

1. League of Legends is operated by Riot Games, Inc., a wholly-owned subsidiary of Tencent
2. Developed in collaboration with Garena

                                                                                                                       8
Investor Presentation - August 2018 - Macquarie Group
Garena

DIGITAL ENTERTAINMENT
3       Key Stats

                                                                                                                   US$139.1mn2                                                               Popular IPs
                                   #1 Market Share in Our                                                        Adjusted Revenue
Garena

                                    Region by Revenue1                                                              in 2Q 2018;
                                                                                                                 19% YoY Growth

                                           160.6mn QAUs3                                                  Content Development                                                            Extensive eSports
                                           90.6mn MAUs4                                                  Capability with Platform-                                                         Capabilities
                                            6.6mn QPUs3                                                     Centric Approach

1.   #1 position in the region is derived from mobile and PC online game market rankings as estimated by Newzoo and Niko Partners, respectively, for the full year ended December 31, 2017
2.   Calculated as 2Q 2018 Digital Entertainment (“DE”) GAAP revenue + 2Q 2018 change in Digital Entertainment deferred revenue
3.   Quarterly active users (“QAUs”) and quarterly paying users (“QPU”), for the three months ended June 30, 2018
4.   Monthly active users (“MAUs”) during the month of June 2018

                                                                                                                                                                                                             10
3   We Work With Top Developers Globally

    Developer Partners          Benefits to Garena          Garena’s Value Add

                              Exclusive Publishing Rights
                                                                 Massive Captive User
                                                                 Base
                                                                 Integrated Payment
                                                                 Processing Network

                                                                 Game Curation and
                                                                 Marketing

                                                                 Content Localization

                                                                 Localized Operation

                                                                 Offline eSports Events
                                                                 and Online Streaming

                                  Retain 65%-80% of              Data Analytics
                                    Gross Billings

                                                                                  11
3       Free Fire: Our First Self-Developed Mobile Game

                                                     Free Fire                                       Characters
    •   Third person shooter in battle royale format
    •   Fully developed by Garena in-house
    •   Game was launched on 4th December 2017
    •   Top 5 in the Action Games category in 5 of our 7 key markets1
    •   Top 5 in the Action Games category across 30 markets worldwide1
    •   16 million DAUs

                                                                     Game Features / Updates
                     50-MAN BATTLE│MULTIPLE MODES│REALISTIC OPEN WORLD│LARGE VARIETY OF VEHICLES &WEAPONS

 LAUNCH OF FIRE PASS: PLAYERS CAN COLLECT BADGES TO UNLOCK REWARDS (UPGRADE TO                                 FOR MORE REWARDS)

  VEHICLE DEATH RACE: 40-MAN, DUO-ONLY                                 MAXIM: EAT & HEAL FASTER   NEW MAP: TRY THE FLYING FOX

1. According to App Annie Android download ranks (August 20, 2018)

                                                                                                                           12
3   Digital Entertainment: Robust Growth in Free Fire Continues

                   Garena                                         Garena
             Quarterly Active Users                         Quarterly Paying Users
Millions                                        Millions

                                        160.6
                                                                      7.2        7.2
                                126.7               6.6    6.5                         6.6

                     87.8

    64.2   69.0

     2Q     3Q        4Q         1Q      2Q         2Q      3Q        4Q         1Q     2Q
    2017   2017      2017       2018    2018       2017    2017      2017       2018   2018

                                                                                         13
3   Garena's eSports Activities Drive Virtuous Cycle Dynamics on Our Platform

                                              More Viewers

                     More                                                     More Attractive
                     Games                                                     Broadcasts

    Value Transfer                          More Game Players

       Robust                Seamless Online                 Enhanced Gamer            Additional
       Ecosystem             Streaming Experience            Engagement                Revenue Sources

                                                                                                     14
3   Arena of Valor (“AOV”) eSports Ecosystem

       eSports League                            eSports In The Region

            International

            Professional       eSports Tournament Broadcast    AOV Pro League at Garena’s
                                   on Thai National TV          eSports Stadium in Taiwan

            Amateur

            Campus
                                 Grand Finals of Vietnam       AOV Tournament Finals at a
                                      AOV League                   Mall in Indonesia

                                                                                     15
Shopee

E-COMMERCE
3       Key Stats

                                 #1 Market Share in Our                                                    US$2,221.8mn GMV      171% YoY Growth
Shopee

                                  Region by GMV and                                                            in 2Q 2018            in GMV
                                     Total Orders1

                              Marketplace Model with                                                            127.8mn Orders   181% YoY Growth
                             Improving Marketing Yield                                                             in 2Q 2018        in Orders

Gross merchandise value (“GMV”); according to Frost & Sullivan’s estimates for the three months ended June 30, 2018
3   Shopee’s Marketplace Advantage for Buyers and Sellers

         Anytime and Anywhere                               Centralized, Standardized
         Shopping                                           Platform Accessible On
                                                            Smartphones And PC

         Convenient Shopping and
         Discovery Across a Wide                            Easy-to-use Interface
         Product Assortment

         Reliability and Security                           Powerful Seller Tools

                                                            Integrated Logistics,
         Seamless Payment
                                                            Fulfillment, and Payment
         Options
                                                            Solutions
                                    Buyer         Seller

         Integrated Logistics                               Other Value-Added
         Solutions                                          Services

         Social Commerce
         Experience for Better                              Shopee University
         Services and a Stronger
         Sense of Community

                                                                                        18
3      Shopee is a Social-First, Mobile-Centric E-Commerce Marketplace

                                                                       Shopee App
Localized Indonesian Version of Shopee App

                                                                                                                    Shop with a Chat
                                                                                                                    Direct and real-time communication
                                                                                                                    between buyers and sellers

             Seller Center                                                                                          Localized Campaigns
      Useful tools for sellers to                                                                                   Hyper-localized marketing campaigns
     organize and manage their                                                                                      ensure high user engagement
                       business
                                                                                                                    Popular Products
                 Logistics                                                                                          Trending products recommended through
               Integration                                                                                          proprietary algorithms and big data

              Reliable partners                                                                                     Daily Flash Sales
     providing transparency of                                                                                      Great deals refreshed multiple times daily
          fulfilment status and
      wholesale shipping rates

               Social Feed
               A unique stream of updates from friends and recommended sellers to facilitate new product discovery and
               personalized recommendations
3   Introduction of Shopee Mall to Cater to Larger Sellers

      Shopee Mall provides large sellers with the option to customize their brand experience

            Dedicated section for         Dedicated page for Official
            Official Shops on home        Shops with banners and shop logos
            page

                                                                                  Keyword
                                                                                  search
                                                                                  priority for
                                                                                  Official Shop
                                                                                  in search
                                                                                  results
3   Monetization Tools

                 Monetization                                           Commissions

                                                     •   Charged on successfully completed transactions i.e.
                             Featured listing            order has been paid and delivered
         Performance Based
                             charged based on
             Advertising
                             cost-per-click          •   Commissions are computed based on the net
                                                         transaction value and excludes the shipping fee

                             Varying fee levels      •   Commission rate varies across markets and sellers
           Commissions       charged on                    • Shopee Mall sellers (typically brands)
                             transactions                  • Marketplace sellers
                                                           • Cross-border sellers

           Value-Added
                                                                    VAS & Direct Sales
             Services        Service Fee
             (“VAS”)                                              Logistics                      Outright
                                 Recently launched                Service                        Sales

                                                                 Fulfilment                      Consignment
            Direct Sales     Fee / Mark-up                       Service                         Sales

                                 Recently launched
                                                                 Online Store
                                                                 Operation
3   Advertising: The Buyer and Seller Perspective

                     Front-End (Buyer)              Back-End (Seller)

        When a user searches
for “bag”, sellers that bid on
      the keyword “bag” will
  appear higher in the list of
                results shown

                 Charges
        When the user clicks
       on an ad, the seller is
     charged the bid price of
          the keyword “bag”

        Paid Ad Label

                                                                        22
3    Robust Growth Across All Markets

                   Shopee                                                 Shopee
                  Gross Orders                                             GMV

Millions                                         US$ Millions

                                         127.8                                                 2,221.8

                                 111.4                                               1,941.4
                     98.3
                                                                           1,578.6

           65.9                                                 1,064.8
    45.5                                           821.2

     2Q     3Q        4Q          1Q      2Q        2Q            3Q         4Q        1Q        2Q
    2017   2017      2017        2018    2018      2017          2017       2017      2018      2018
3   Economies of Scale with Rising Order Growth

                                            Shopee
Millions                     Gross Orders    Sales & Marketing as a % of GMV

                                                             6.6%
            6.8%
                     YoY                                                   QoQ

                           6.2%                                                  6.2%

                            127.8                                                 127.8
                                                             111.4

            45.5

           2Q 2017         2Q 2018                         1Q 2018               2Q 2018
AirPay

DIGITAL FINANCIAL SERVICES
3   AirPay E-Wallet – How it Works

                               “Reverse ATM Network”

                                                                     Mobile Top-up

                        Cash         AirPay Counters
         Customers
                                                                     Game Top-up

                                Top-Up

                                                         Major Use
                                                          Cases        Lifestyle

                         Bank
        AirPay User                    AirPay App
                      Transfer or                                    Bill Payment
                      Credit Card
                                    “Access on the Go”

                                                                                     26
3   Overview of AirPay App

                                                 AirPay App
Localized Thai Version of AirPay App

                                                                                    Current AirPay E-Wallet Balance
                                                                                    Ability to Link Credit and Bank
                                                                                    Accounts
        QR & Barcode Scanning
                 Functionality         ₧ůĆŃ                           ń ĽΓŚ         Mobile Top-Up
                  Bill Payment
                                                                                    Food Delivery
                                       Ą⌐
                                        ΘŚżńα
                                            Ţ     ⁿĽ Ř
                                                     α ⁿ· α
                                                          ŃŘσ
                                                            Źľ Ź
                                                               σ    ů ·╔SFŰΘŚ
                                                                       ΓŹΘ

                   Movie Tickets
                                                                                    Top Up Services
                                                                                    Direct top-up for game credits and other
                                                                                    third-party providers
                                          ╗
                                        Ľ ŤŰŃΓ
                                          Γ ·        ⁿĽ Ř
                                                        α ⁿĆŘ      ń ĽΓŚⁿĽ Ř
                                                                           α ⁿ· α
                                                                                Ń

                        Insurance                                                   eTickets
                                        ŇŚżĆΓ
                                            Ń        ←
                                                     Ś· ₧ŚŘ             ╗
                                                                      Ľ ŤŚľ
                                                                        Γ           Online booking of bus and ferry tickets
                       eVouchers                                                    Donations
      Access to vouchers and deals
from restaurants and beauty parlors      čφ
                                          ŇŹ·       ←
                                                    ŹŃⁿ· α
                                                         Ń             ĂΘč ╕
                                                                     ńŚα
                                                                    ůŤŃŃ⌐  Θ

                          Leisure
  Purchase amusement park tickets      ńŚα
                                       → Ă
                                       ŢŔ⌂
                                         ů→Θč⌂
                                           ĽŢ      Pizza                            Hotels
                                                     Pizza
                                                                                    Compare and book hotel rooms
                  Funds Transfer
Send funds to other AirPay or bank
                          accounts

                                                                                                                     27
3   Further Strengthening of Payment Infrastructure

                                         AirPay
                                  Gross Transaction Value
US$ Millions

                                                                      2,463.9

                                                            1,702.2

                                         1,027.5

                       448.2
         348.0

          2Q            3Q                 4Q                 1Q        2Q
         2017          2017               2017               2018      2018

                                                                                28
Garena Shopee AirPay

FINANCIAL HIGHLIGHTS
4       Expanding Leadership on Organic Growth

       71% YoY Growth in Total Adjusted Revenue1                                                                                         19% YoY Growth in DE Adjusted Revenue2
US$ Millions                                                                                                                                                                                              146.0
                                                                                                                                                              134.7                 141.9                                       139.1
                                                                                                                                        116.9
          DE Adjusted Revenue                               EC Adjusted Revenue
          DFS Adjusted Revenue                              Other Services Revenue

                                                                                219.6
                                                                                                          18.2
                                                                                                          3.4
                                                                                                                                          2Q                    3Q                    4Q                    1Q                    2Q
                                                                                                           58.8                          2017                  2017                  2017                  2018                  2018

                      128.4                     3.6                                                                                         171% YoY Growth in E-commerce GMV
                                                5.3
                                                2.6                                                                                                                                                                           2,221.8
                                                                                                                                                                                                        1,941.4
                                                                                                                                                                                  1,578.6
                                                                                139.1
                      116.9                                                                                                                                 1,064.8
                                                                                                                                        821.2

                  2Q 2017                                                    2Q 2018                                                      2Q                    3Q                    4Q                   1Q                    2Q
                                                                                                                                         2017                  2017                  2017                 2018                  2018
Note: Financial figures are unaudited
1.   Sum of digital entertainment (“DE”) adjusted revenue, e-commerce (“EC”) adjusted revenue, digital financial services (“DFS”) adjusted revenue, and other services revenue. For details on reconciliation, please refer to slide 32
2.   Digital entertainment revenue plus change in digital entertainment deferred revenue                                                                                                                                                  30
4        Non-GAAP Revenue

                                                       Total Adjusted Revenue
US$ Millions                                                             US$ Millions

                                               219.6                                                       219.6
                                                           18.2                                                          18.2
                                                                              197.0
                                                            3.4                             13.3                         3.4
                                                                                             3.9
                                                           58.8                                                          58.8
                                                                                            33.7
                                        3.6
                      128.4             5.3
                                        2.6

                                               139.1                          146.0                        139.1
                      116.9

                   2Q 2017                    2Q 2018                        1Q 2018                     2Q 2018

                        DE Adjusted Revenue    EC Adjusted Revenue   DFS Adjusted Revenue      Other Services Revenue

Note: Financial figures are unaudited                                                                                   31
4       Reconciliation between GAAP and non-GAAP Revenue

 US$ Thousands                                                                                  2Q 2017                              2Q 2018
 Digital Entertainment
  Revenue                                                                                       91,459                               108,029
  Change in deferred revenue                                                                    25,433                                31,073
 Digital Entertainment Adjusted Revenue                                                         116,892                              139,102

 E-commerce
  Revenue                                                                                         1,1501                              54,6551
  Sales incentives net-off                                                                        1,447                                4,160
 E-commerce Adjusted Revenue                                                                      2,5972                              58,8152

 Digital Financial Services
  Revenue                                                                                         5,342                                 2,866
  Sales incentives net-off                                                                          -                                    547
 Digital Financial Services Adjusted Revenue                                                      5,342                                 3,413

 Total
  Revenue                                                                                       101,547                              183,779
  Change in deferred revenue                                                                     25,433                               31,073
  Sales incentives net-off                                                                        1,447                                4,707
 Total Adjusted Revenue                                                                         128,427                              219,559
Note: Financial figures are unaudited.
1. For 2Q18, revenue of $54,655 included marketplace revenue of $33,160 and product revenue of $21,495, net of sales incentives. For 2Q17, revenue of $1,150 was entirely marketplace revenue.
2. For 2Q18, adjusted revenue of $58,815 included marketplace revenue of $37,320 and product revenue of $21,495. For 2Q17, revenue of $2,597 was entirely marketplace revenue.                   32
4       Non-GAAP EBITDA

                                                                                       Total Adjusted EBITDA
US$ Millions                                                                                                                           US$ Millions

                      40.2                                                 48.6                                                             55.0                    48.6

                    (76.2)
                                              (11.0)                     (188.3)                                                                                   (188.3)
                                                                                                                                            (179.6)
                     (50.9)                   (2.7)
                                              (1.2)
                                                                                                    (6.8)                                                (8.6)                 (6.8)
                                                                                                    (12.9)                                 (144.7)       (9.9)                (12.9)
                                                                         (161.9)                                                                         (1.6)     (161.9)
                                                                                                    (2.5)                                                                      (2.5)

                  2Q 2017                                              2Q 2018                                                            1Q 2018                  2Q 2018
                                                      DE Adjusted EBITDA                              EC Adjusted EBITDA                     DFS Adjusted EBITDA
                                                                      Other Services Adjusted EBITDA                                   Unallocated Expenses
Note: Financial figures are unaudited. Please refer to the appendix for details on reconciliation between GAAP and non-GAAP figures.                                         33
4      Cost and Expense Trends

                                         Cost of Revenue                                 Sales & Marketing
US$ Millions                                               175.2   US$ Millions
                                                                                                         165.1

                         75.7                                                     74.1

                     2Q 2017                           2Q 2018               2Q 2017                    2Q 2018

           General & Administrative Expenses                                              R&D Expenses
US$ Millions                                               51.8    US$ Millions                          12.9

                         27.6                                                     6.7

                     2Q 2017                           2Q 2018               2Q 2017                    2Q 2018

Note: Financial figures are unaudited.                                                                            34
4       Net Loss and Adjusted Net Loss

                                       Net Loss                                                                                                       Adjusted Net Loss1
US$ Millions                                                                                                                           US$ Millions

                    (92.1)                                                                                                                     (86.9)

                                                                                                                                                                     (198.7)
                                                                       (250.8)

                  2Q 2017                                              2Q 2018                                                                2Q 2017               2Q 2018

Note: Financial figures are unaudited. Please refer to the appendix for details on reconciliation between GAAP and non-GAAP figures.
1. Excludes share-based compensation and fair value change for convertible debts.                                                                                              35
Garena Shopee AirPay

APPENDIX
Reconciliation between GAAP and non-GAAP EBITDA

 US$ Thousands                                              2Q 2017    2Q 2018
 Digital Entertainment
  Operating income / (loss)                                 16,020      15,137
  Net effect of change in deferred revenue & related cost   17,336      24,872
  Depreciation and amortization                              6,887       8,603
 Digital Entertainment Adjusted EBITDA                      40,243      48,612

 E-commerce
  Operating income / (loss)                                 (77,438)   (195,034)
  Depreciation and amortization                               1,205      6,719
 E-commerce Adjusted EBITDA                                 (76,233)   (188,315)

 Digital Financial Services
  Operating income / (loss)                                 (11,309)   (7,297)
  Depreciation and amortization                               265        517
 Digital Financial Services Adjusted EBITDA                 (11,044)   (6,780)

Note: Financial figures are unaudited.                                             37
Reconciliation between GAAP and non-GAAP EBITDA

 US$ Thousands                                              2Q 2017    2Q 2018
 Other Services
  Operating income / (loss)                                 (3,326)    (14,900)
  Depreciation and amortization                               662        1,963
 Other Services Adjusted EBITDA                             (2,664)    (12,937)

 Unallocated Expenses
  Operating income / (loss)                                 (6,413)    (17,423)
  Share-based compensation                                   5,248      14,913
 Unallocated Expenses Adjusted EBITDA                       (1,165)     (2,510)

 Total
  Operating income / (loss)                                 (82,466)   (219,517)
  Net effect of change in deferred revenue & related cost    17,336      24,872
  Depreciation and amortization                               9,019      17,802
  Share-based compensation                                    5,248      14,913
 Total Adjusted EBITDA                                      (50,863)   (161,930)

Note: Financial figures are unaudited.                                             38
Reconciliation between GAAP and non-GAAP Net Loss

 US$ Thousands                              2Q 2017    2Q 2018
 Total
  Net loss                                  (92,119)   (250,788)
  Share-based compensation                    5,248      14,913
  Fair value change for convertible debts       -        37,160
 Adjusted Net Loss                          (86,871)   (198,715)

Note: Financial figures are unaudited.                             39
4   World Class Management Team With Global Experience and Local Expertise

        Forrest Li                Gang Ye                            Nick Nash                    David Chen
        Chairman &                Director &                         Group President              Group Chief of Staff
        Group CEO                 Group COO

        Tony Hou                  Chris Feng                         Jin Oh                       Yanjun Wang
        Group CFO                 CEO of Shopee                      CEO of Garena                Group General Counsel

          Maneerut Anulomsombut                   Alan Hellawell                       Santitarn Sathirathai
          (Nok)                                   Group Chief                          Group Chief Economist
          CEO of Thailand                         Strategy Officer

                                                                                                               40
You can also read