UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 UNDER

THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of November 2024

 

 

 

Commission File Number: 001-38820

 

 

 

Futu Holdings Limited

 

34/F, United Centre

95 Queensway, Admiralty

Hong Kong S.A.R., People’s Republic of China

+852 2523-3588

(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F x                                           Form 40-F ¨

 

 

 

 

 

 

Exhibit Index

 

Exhibit No.   Description
99.1   Press Release - Futu Announces Third Quarter 2024 Unaudited Financial Results and Special Cash Dividend

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  FUTU HOLDINGS LIMITED
       
  By : /s/ Leaf Hua Li
  Name : Leaf Hua Li
  Title : Chairman of the Board of Directors and Chief Executive Officer

 

Date: November 19, 2024

 

 

 

 

Exhibit 99.1

 

Futu Announces Third Quarter 2024 Unaudited Financial Results and Special Cash Dividend

 

HONG KONG, November 19, 2024 (GLOBE NEWSWIRE) -- Futu Holdings Limited (“Futu” or the “Company”) (Nasdaq: FUTU), a leading tech-driven online brokerage and wealth management platform, today announced its unaudited financial results for the third quarter ended September 30, 2024.

 

Third Quarter 2024 Operational Highlights

 

·Total number of paying clients1 increased 33.1% year-over-year to 2,196,647 as of September 30, 2024.

·Total number of registered clients2 increased 22.8% year-over-year to 4,284,786 as of September 30, 2024.

·Total number of users3 increased 14.4% year-over-year to 24.1 million as of September 30, 2024.

·Total client assets increased 48.1% year-over-year to HK$693.4 billion as of September 30, 2024.

·Daily average client assets were HK$593.2 billion in the third quarter of 2024, an increase of 23.4% from the same period in 2023.

·Total trading volume in the third quarter of 2024 increased by 74.7% year-over-year to HK$1.90 trillion, in which trading volume for U.S. stocks was HK$1.53 trillion, and trading volume for Hong Kong stocks was HK$347.7 billion.

·Daily average revenue trades (DARTs)4 in the third quarter of 2024 increased 68.0% year-over-year to 698,811.

·Margin financing and securities lending balance increased 25.5% year-over-year to HK$40.6 billion as of September 30, 2024.

 

Third Quarter 2024 Financial Highlights

 

·Total revenues increased 29.6% year-over-year to HK$3,436.1 million (US$442.3 million).

·Total gross profit increased 27.0% year-over-year to HK$2,811.3 million (US$361.8 million).

·Net income increased 20.9% year-over-year to HK$1,319.2 million (US$169.8 million).

·Non-GAAP adjusted net income5 increased 20.8% year-over-year to HK$1,398.4 million (US$180.0 million).

 

Mr. Leaf Hua Li, Futu’s Chairman and Chief Executive Officer, said, “We acquired 154 thousand paying clients in the third quarter, up 138.0% year-over-year and flattish quarter-over-quarter. In the first nine months of the year, we acquired 487 thousand paying clients and we expect full year growth to comfortably exceed our guidance of 550 thousand, thanks to resilient growth in established markets and strong momentum in newer ones.”

 

“Hong Kong and Singapore altogether contributed over one-third of new paying clients. In these two markets, we continued to optimize the efficiency of our various client acquisition channels and launched effective marketing campaigns to capitalize on favorable market dynamics. Malaysia was again the top contributor of new paying clients, as we continued to invest in our brand and rolled out new products, such as U.S. options trading and money market funds. We brought in a steady number of paying clients in Japan, although the sluggish performance of Japan equities weighed on client acquisition.”

 

 

1 The number of paying clients refers to the number of clients with assets in their trading accounts with Futu.

2 The number of registered clients refers to the number of users with one or more trading accounts with Futu.

3 The number of users refers to the number of user accounts registered with Futu.

4 The number of Daily Average Revenue Trades (DARTs) refers to the number of average trades per day that generate commissions or fees.

5 Non-GAAP adjusted net income is defined as net income excluding share-based compensation expenses.

 

 

 

 

“Total client assets grew 48.1% year-over-year and 19.7% quarter-over-quarter to HK$693.4 billion. We witnessed another quarter of strong net asset inflow across markets, but the majority of asset growth this quarter was driven by the appreciation of clients’ stock holdings towards quarter end. In Singapore, total and average client assets rose by 18% and 10% quarter-over-quarter, respectively. We are also encouraged to see that average client assets in U.S., Canada, and Australia all recorded double-digit sequential growth for three consecutive quarters. Margin financing and securities lending balance moderated to HK$40.6 billion as some clients took profit amid the rally of China equities, but the daily average balance experienced single-digit quarter-over-quarter growth.”

 

“Total trading volume was HK$1.90 trillion, up 74.7% year-over-year and 17.4% quarter-over-quarter. U.S. stocks trading volume increased by 22.9% sequentially to HK$1.53 trillion as trading turnover of U.S. technology stocks and leveraged ETFs surged amid heightened volatility in August. Hong Kong stock trading volume was HK$347.7 billion, down 2.8% quarter-over-quarter. Trading activities were rather muted in July and August as Hong Kong equities stayed range-bound. However, clients were quick to react to the market rally in late September. In the week of September 23, trading volume of Hong Kong stocks surged by 267% week-over-week.”

 

“Wealth management asset balance was HK$97.3 billion, up 87.5% year-over-year and 21.9% quarter-over-quarter, primarily driven by inflow into money market funds and fixed income funds. As of quarter end, 27% of our paying clients held wealth management products, up from 25% in the second quarter. We launched ETF-based robo-advisory service in Hong Kong and Singapore to cater to allocation-driven clients.”

 

“We had 461 IPO distribution and IR clients, up 17.9% year-over-year.”

 

Mr. Arthur Yu Chen, Futu’s Chief Financial Officer, added, “In celebration of the fifth anniversary of our Nasdaq listing, we are pleased to announce that our board of directors approved a special cash dividend of US$0.25 per ordinary share, or US$2 per American Depositary Share (“ADS”), to holders of ordinary shares and holders of ADSs of record as of the close of business on December 6, 2024, payable in U.S. dollars. The aggregate amount of the special cash dividend to be paid will be approximately US$280 million, which will be funded by surplus cash on Futu’s balance sheet.”

 

Third Quarter 2024 Financial Results

 

Revenues

 

Total revenues were HK$3,436.1 million (US$442.3 million), an increase of 29.6% from HK$2,650.4 million in the third quarter of 2023.

 

Brokerage commission and handling charge income was HK$1,528.9 million (US$196.8 million), an increase of 51.5% from the third quarter of 2023. This was mainly due to the 74.7% year-over-year increase in total trading volume, partially offset by the decline in blended commission rate from 9.3 bps to 8.0 bps.

 

 

 

 

Interest income was HK$1,698.8 million (US$218.7 million), an increase of 12.9% from the third quarter of 2023. The increase was mainly driven by higher margin financing income as well as higher interest income from securities borrowing and lending business.

 

Other income was HK$208.5 million (US$26.8 million), an increase of 52.1% from the third quarter of 2023. The increase was primarily attributable to higher fund distribution service income and currency exchange income.

 

Costs

 

Total costs were HK$624.9 million (US$80.4 million), an increase of 42.9% from HK$437.4 million in the third quarter of 2023.

 

Brokerage commission and handling charge expenses were HK$81.5 million (US$10.5 million), an increase of 29.8% from the third quarter of 2023. Brokerage expenses didn’t move in tandem with brokerage income mainly due to cost savings from our U.S. self-clearing business.

 

Interest expenses were HK$413.6 million (US$53.2 million), an increase of 43.3% from the third quarter of 2023. The increase was primarily due to higher expenses associated with our securities borrowing and lending business.

 

Processing and servicing costs were HK$129.8 million (US$16.7 million), an increase of 51.3% from the third quarter of 2023. The increase was primarily driven by higher cloud service fees and data transmission fees.

 

Gross Profit

 

Total gross profit was HK$2,811.3 million (US$361.8 million), an increase of 27.0% from HK$2,213.0 million in the third quarter of 2023. Gross margin was 81.8%, as compared to 83.5% in the third quarter of 2023.

 

Operating Expenses

 

Total operating expenses were HK$1,079.9 million (US$139.0 million), an increase of 20.9% from HK$892.9 million in the third quarter of 2023.

 

Research and development expenses were HK$384.7 million (US$49.5 million), an increase of 7.0% from the third quarter of 2023. The increase was primarily due to an increase in research and development headcount to support new products and new markets.

 

Selling and marketing expenses were HK$314.3 million (US$40.5 million), an increase of 48.5% from HK$211.7 million in the third quarter of 2023. This was driven by a 138.0% year-over-year increase in new paying clients, partially offset by lower client acquisition costs.

 

General and administrative expenses were HK$380.9 million (US$49.0 million), an increase of 18.4% from the third quarter of 2023. The increase was primarily due to an increase in general and administrative personnel.

 

 

 

 

Income from Operations

 

Income from operations increased by 31.1% to HK$1,731.3 million (US$222.8 million) from HK$1,320.2 million in the third quarter of 2023. Operating margin increased to 50.4% from 49.8% in the third quarter of 2023.

 

Net Income

 

Net income increased by 20.9% to HK$1,319.2 million (US$169.8 million) from HK$1,091.2 million in the third quarter of 2023. Net income margin for the third quarter of 2024 declined to 38.4% from 41.2% in the year-ago quarter. The lower net income margin was due to the unrealized foreign exchange losses from the modest appreciation of Renminbi in the third quarter.

 

Non-GAAP adjusted net income increased by 20.8% to HK$1,398.4 million (US$180.0 million) from the third quarter of 2023. Non-GAAP adjusted net income is defined as net income excluding share-based compensation expenses. For further information, see "Use of Non-GAAP Financial Measures" at the bottom of this press release.

 

Net Income per ADS

 

Basic net income per ADS was HK$9.57 (US$1.23), compared with HK$7.97 in the third quarter of 2023. Diluted net income per ADS was HK$9.42 (US$1.21), compared with HK$7.86 in the third quarter of 2023. Each ADS represents eight Class A ordinary shares.

 

Special Cash Dividend

 

Dividend to be paid to the Company’s ADS holders through the depositary bank will be subject to the terms of the deposit agreement. The payment date is expected to be on or around January 10, 2025 for holders of ordinary shares and holders of ADSs.

 

Conference Call and Webcast

 

Futu's management will hold an earnings conference call on Tuesday, November 19, 2024, at 7:30 AM U.S. Eastern Time (8:30 PM on the same day, Beijing/Hong Kong Time).

 

Please note that all participants will need to pre-register for the conference call, using the link

 

https://register.vevent.com/register/BId8704588e6684a3ca9bc030be815ec01.

 

It will automatically lead to the registration page of "Futu Holdings Ltd Third Quarter 2024 Earnings Conference Call", where details for RSVP are needed.

 

Upon registering, all participants will be provided in confirmation emails with participant dial-in numbers and personal PINs to access the conference call. Please dial in 10 minutes prior to the call start time using the conference access information.

 

Additionally, a live and archived webcast of this conference call will be available at https://ir.futuholdings.com/.

 

 

 

 

About Futu Holdings Limited

 

Futu Holdings Limited (Nasdaq: FUTU) is an advanced technology company transforming the investing experience by offering fully digitalized financial services. Through its proprietary digital platforms, Futubull and moomoo, the Company provides a full range of investment services, including trade execution and clearing, margin financing and securities lending, and wealth management. The Company has embedded social media tools to create a network centered around its users and provide connectivity to users, investors, companies, analysts, media and key opinion leaders. The Company also provides corporate services, including IPO distribution, investor relations and ESOP solution services.

 

Use of Non-GAAP Financial Measures

 

In evaluating the business, the Company considers and uses non-GAAP adjusted net income, a non-GAAP measure, as a supplemental measure to review and assess its operating performance. The presentation of the non-GAAP financial measure is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. The Company defines non-GAAP adjusted net income as net income excluding share-based compensation expenses. The Company presents the non-GAAP financial measure because it is used by the management to evaluate the operating performance and formulate business plans. Non-GAAP adjusted net income enables the management to assess the Company's operating results without considering the impact of share-based compensation expenses, which are non-cash charges. The Company also believes that the use of the non-GAAP measure facilitates investors' assessment of its operating performance.

 

Non-GAAP adjusted net income is not defined under U.S. GAAP and is not presented in accordance with U.S. GAAP. This non-GAAP financial measure has limitations as analytical tools. One of the key limitations of using non-GAAP adjusted net income is that it does not reflect all items of expense that affect the Company's operations. Share-based compensation expenses have been and may continue to be incurred in the business and is not reflected in the presentation of non-GAAP adjusted net income. Further, the non-GAAP measure may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited.

 

The Company compensates for these limitations by reconciling the non-GAAP financial measure to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating the Company's performance.

 

For more information on this non-GAAP financial measure, please see the table captioned "Unaudited Reconciliations of Non-GAAP and GAAP Results" set forth at the end of this press release.

 

Exchange Rate Information

 

This announcement contains translations of certain HK dollars (“HK$”) amounts into U.S. dollars ("US$") at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from HK$ to US$ were made at the rate of HK$7.7693 to US$1.00, the noon buying rate in effect on September 30, 2024 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the HK$ or US$ amounts referred could be converted into US$ or HK$, as the case may be, at any particular rate or at all.

 

 

 

 

Safe Harbor Statement

 

This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the United States 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" and similar statements. Among other things, the quotations from the management team of the Company, contain forward-looking statements. Futu may also make written or oral forward-looking statements in its periodic reports to 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. Statements that are not historical facts, including statements about Futu's beliefs and expectations, are forward-looking statements. 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: Futu's goal and strategies; Futu's expansion plans; Futu's future business development, financial condition and results of operations; Futu's expectations regarding demand for, and market acceptance of, its credit products; Futu's expectations regarding keeping and strengthening its relationships with borrowers, institutional funding partners, merchandise suppliers and other parties it collaborates with; general economic and business conditions; and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in Futu's filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and Futu does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

For investor inquiries, please contact:

 

Investor Relations

Futu Holdings Limited

ir@futuholdings.com

 

 

 

 

FUTU HOLDINGS LIMITED

 

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

 

(In thousands, except for share and per share data)

 

   As of December 31,   As of September 30, 
   2023   2024   2024 
   HK$   HK$   US$ 
ASSETS            
Cash and cash equivalents   4,937,538    9,048,504    1,164,649 
Cash held on behalf of clients   44,369,310    66,419,953    8,549,027 
Restricted cash   1,232    1,238    159 
Term deposit   5,540    5,440    700 
Short-term investments   3,114,613    2,688,996    346,105 
Securities purchased under agreements to resell   133,039    228,251    29,379 
Loans and advances-current (net of allowance of HK$45,949 thousand and HK$69,444 thousand as of December 31, 2023 and September 30, 2024, respectively)   32,528,421    38,759,786    4,988,839 
Receivables:               
Clients   293,505    1,086,895    139,896 
Brokers   5,189,155    14,717,638    1,894,333 
Clearing organizations   4,244,793    5,251,095    675,877 
Fund management companies and fund distributors   151,691    1,052,676    135,492 
Interest   268,504    402,902    51,858 
Prepaid assets   54,691    87,226    11,227 
Other current assets   135,479    1,142,494    147,052 
Total current assets   95,427,511    140,893,094    18,134,593 
                
Operating lease right-of-use assets   224,092    293,142    37,731 
Long-term investments   238,556    618,760    79,642 
Loans and advances-non-current   18,934    18,824    2,423 
Other non-current assets   1,226,754    1,638,204    210,857 
Total non-current assets   1,708,336    2,568,930    330,653 
Total assets   97,135,847    143,462,024    18,465,246 

 

1 

 

 

FUTU HOLDINGS LIMITED

 

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (Continued)

 

(In thousands, except for share and per share data)

 

   As of December 31,   As of September 30, 
   2023   2024   2024 
   HK$   HK$   US$ 
LIABILITIES               
Amounts due to related parties   69,018    130,723    16,826 
Payables:               
Clients   48,762,263    77,072,065    9,920,078 
Brokers   15,648,286    28,735,209    3,698,558 
Clearing organizations   24,096    1,006,077    129,494 
Fund management companies and fund distributors   175,575    1,078,427    138,806 
Interest   44,109    82,500    10,619 
Borrowings   5,651,565    3,668,962    472,238 
Securities sold under agreements to repurchase   -    403,104    51,884 
Lease liabilities-current   114,682    92,492    11,905 
Accrued expenses and other current liabilities   1,939,004    2,543,024    327,317 
Total current liabilities   72,428,598    114,812,583    14,777,725 
                
Lease liabilities-non-current   123,335    220,122    28,332 
Other non-current liabilities   12,183    11,102    1,430 
Total non-current liabilities   135,518    231,224    29,762 
Total liabilities   72,564,116    115,043,807    14,807,487 
                
SHAREHOLDERS’ EQUITY               
Class A ordinary shares   71    71    9 
Class B ordinary shares   27    27    3 
Additional paid-in capital   18,456,438    18,716,447    2,409,026 
Treasury Stock   (5,199,257)   (5,199,257)   (669,205)
Accumulated other comprehensive loss   (49,433)   (26,520)   (3,413)
Retained earnings   11,360,890    14,932,280    1,921,961 
Total shareholders' equity   24,568,736    28,423,048    3,658,381 
                
Non-controlling interest   2,995    (4,831)   (622)
Total equity   24,571,731    28,418,217    3,657,759 
Total liabilities and equity   97,135,847    143,462,024    18,465,246 

 

2 

 

 

FUTU HOLDINGS LIMITED

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

(In thousands, except for share and per share data)

 

    For the Three Months Ended     For the Nine Months Ended  
    September 30,
2023
    September 30,
2024
    September 30,
2024
    September 30,
2023
    September 30,
2024
    September 30,
2024
 
    HK$     HK$     US$     HK$     HK$     US$  
Revenues                                    
Brokerage commission and handling charge income     1,008,854       1,528,910       196,789       3,040,780       3,987,317       513,214  
Interest income     1,504,501       1,698,761       218,650       4,204,477       4,644,581       597,812  
Other income     137,060       208,461       26,831       389,899       525,679       67,661  
Total revenues     2,650,415       3,436,132       442,270       7,635,156       9,157,577       1,178,687  
Costs                                                
Brokerage commission and handling charge expenses     (62,814 )     (81,458 )     (10,485 )     (190,401 )     (228,997 )     (29,475 )
Interest expenses     (288,749 )     (413,631 )     (53,239 )     (639,975 )     (1,104,098 )     (142,110 )
Processing and servicing costs     (85,834 )     (129,791 )     (16,706 )     (272,365 )     (336,330 )     (43,290 )
Total costs     (437,397 )     (624,880 )     (80,430 )     (1,102,741 )     (1,669,425 )     (214,875 )
Total gross profit     2,213,018       2,811,252       361,840       6,532,415       7,488,152       963,812  
                                                 
Operating expenses                                                
Research and development expenses     (359,514 )     (384,728 )     (49,519 )     (1,077,761 )     (1,094,158 )     (140,831 )
Selling and marketing expenses     (211,684 )     (314,316 )     (40,456 )     (527,887 )     (945,312 )     (121,673 )
General and administrative expenses     (321,656 )     (380,901 )     (49,026 )     (943,067 )     (1,044,341 )     (134,419 )
Total operating expenses     (892,854 )     (1,079,945 )     (139,001 )     (2,548,715 )     (3,083,811 )     (396,923 )
                                                 
Income from operations     1,320,164       1,731,307       222,839       3,983,700       4,404,341       566,889  
                                                 
Others, net     (16,770 )     (131,379 )     (16,910 )     50,191       (142,254 )     (18,310 )
                                                 
Income before income tax expense and share of loss from equity method investments     1,303,394       1,599,928       205,929       4,033,891       4,262,087       548,579  
                                                 
Income tax expense     (211,499 )     (237,546 )     (30,575 )     (622,667 )     (639,913 )     (82,364 )
Share of loss from equity method investments     (738 )     (43,216 )     (5,562 )     (8,661 )     (58,577 )     (7,540 )
                                                 
Net income     1,091,157       1,319,166       169,792       3,402,563       3,563,597       458,675  
                                                 
Attributable to:                                                
Ordinary shareholders of the Company     1,091,465       1,321,062       170,036       3,403,249       3,571,390       459,678  
Non-controlling interest     (308 )     (1,896 )     (244 )     (686 )     (7,793 )     (1,003 )
      1,091,157       1,319,166       169,792       3,402,563       3,563,597       458,675  

 

3 

 

 

FUTU HOLDINGS LIMITED

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Continued)

 

(In thousands, except for share and per share data)

 

   For the Three Months Ended   For the Nine Months Ended 
   September 30,
2023
   September 30,
2024
   September 30,
2024
   September 30,
2023
   September 30,
2024
   September 30,
2024
 
   HK$   HK$   US$   HK$   HK$   US$ 
Net income per share attributable to ordinary shareholders of the Company                              
Basic   1.00    1.20    0.15    3.07    3.24    0.42 
Diluted   0.98    1.18    0.15    3.04    3.19    0.41 
                               
Net income per ADS                              
Basic   7.97    9.57    1.23    24.58    25.89    3.33 
Diluted   7.86    9.42    1.21    24.29    25.53    3.29 
                               
Weighted average number of ordinary shares used in computing net income per share                              
Basic   1,095,876,818    1,104,332,890    1,104,332,890    1,107,509,193    1,103,586,659    1,103,586,659 
Diluted   1,111,337,025    1,122,047,684    1,122,047,684    1,120,897,949    1,119,231,099    1,119,231,099 
                               
Net income   1,091,157    1,319,166    169,792    3,402,563    3,563,597    458,675 
Other comprehensive (loss)/income, net of tax                              
Foreign currency translation adjustment   (24,735)   120,132    15,463    (83,176)   22,880    2,945 
Total comprehensive income   1,066,422    1,439,298    185,255    3,319,387    3,586,477    461,620 
                               
Attributable to:                              
Ordinary shareholders of the Company   1,066,757    1,441,210    185,501    3,320,101    3,594,303    462,627 
Non-controlling interest   (335)   (1,912)   (246)   (714)   (7,826)   (1,007)
    1,066,422    1,439,298    185,255    3,319,387    3,586,477    461,620 

 

4 

 

 

FUTU HOLDINGS LIMITED

 

UNAUDITED RECONCILIATIONS OF NON-GAAP AND GAAP RESULTS

 

(In thousands)

 

   For the Three Months Ended   For the Nine Months Ended 
   September 30,
2023
   September 30,
2024
   September 30,
2024
   September 30,
2023
   September 30,
2024
   September 30,
2024
 
   HK$   HK$   US$   HK$   HK$   US$ 
Net income   1,091,157    1,319,166    169,792    3,402,563    3,563,597    458,675 
Add: Share-based compensation expenses   66,812    79,247    10,200    216,754    252,040    32,441 
Adjusted net income   1,157,969    1,398,413    179,992    3,619,317    3,815,637    491,116 

 

Non-GAAP to GAAP reconciling items have no income tax effect.

 

5