Changyou.com (CYOU) 6-K Changyou Reports Second Quarter 2019 Unaudited Financial Results

Exhibit 99.1

Changyou Reports Second Quarter 2019 Unaudited Financial Results

Beijing, China, August 5, 2019– Changyou.com Limited (“Changyou” or the “Company”) (NASDAQ: CYOU), a leading online game developer and operator in China, today announced its unaudited financial results for the second quarter ended June 30, 2019.

Second Quarter 2019 Highlights

• Total revenue was US$119 million, an increase of 5% year-over-year and a decrease of 4% quarter-over-quarter, in line with the Company’s guidance.

• Online game revenue was US$102 million, an increase of 8% year-over-year and 3% quarter-over-quarter, exceeding the Company’s guidance.

• GAAP net income attributable to Changyou.com Limited was US$16 million¹, compared with net income of US$32 million in the second quarter of 2018 and net income of US$37 million in the first quarter of 2019.

• Non-GAAP² net income attributable to Changyou.com Limited was US$14 million¹, compared with net income of US$28 million in the second quarter of 2018 and net income of US$37 million in the first quarter of 2019.

Mr. Dewen Chen, CEO, commented, “During the quarter, our PC game business performed well as revenue increases from several legacy PC games helped to offset a decline in revenues from TLBB PC. The new content that we introduced for TLBB PC’s12-year anniversary that invoked some of the classic cultural themes of the original novel helped to stabilize user engagement. Meanwhile, revenue from Legacy TLBB Mobile remained steady, which was better than we expected. Going forward, for our older games we will continue to manage player engagement through long-term oriented operational strategies. In terms of R&D, MMORPG mobile games will continue to be our strategic focus and we will continue to work on improving the quality of the key games that we are developing. In the meantime, we’re also developing some casual and strategy games to make sure that we maintain a diversified product portfolio.”

Mr. Qing Wei, Chief Games Development Officer, added, “In the second quarter, revenue from Legacy TLBB Mobile was flat quarter-over-quarter and both user engagement and payments remained stable as well, mostly thanks to the new gameplay and some popular virtual items that we designed for the game’s 2nd anniversary. For our upcoming expansion pack in the third quarter, we plan to introduce a new underwater world map and corresponding plots and quests, as well as a new clan that should particularly appeal to female players.”

Mr. Yaobin Wang, CFO of Changyou, added, “In the second quarter of 2019, our online game revenue exceeded expectations. Excluding aone-off item, which was an impairment charge that we determined was needed for our cinema advertising business, ournon-GAAP net income was US$31 million, which also exceeded the high end of our guidance. Our financial performance this quarter once again demonstrated our stable profitability and strong balance sheet.”

¹  GAAP andnon-GAAP net income attributable to Changyou.com Limited included a US$17 million impairment charge related to cinema advertising business assets.

²  Non-GAAP results exclude share-based compensation expense. Explanation of the Company’snon-GAAP financial measures and related reconciliations to GAAP financial measures are included in the accompanying“Non-GAAP Disclosure” and “Reconciliations ofNon-GAAP Results of Operations Measures to the Nearest Comparable GAAP Measures”.

Second Quarter 2019 Operational Results

• Total average monthly active accounts³ of the Company’s PC games were 2.0 million, a decrease of 13% year-over-year and an increase of 5% quarter-over-quarter. The year-over-year decrease reflected the natural declining life cycles of the Company’s older games, including TLBB PC.

• Total average monthly active accounts of the Company’s mobile games were 2.7 million, a decrease of 16% year-over-year and flat quarter-over-quarter. The year-over-year decrease reflected the natural declining life cycles of the Company’s older games, including Legacy TLBB Mobile.

• Total quarterly aggregate active paying accounts⁴ of the Company’s PC games were 0.9 million, an increase of 29% year-over-year and flat quarter-over-quarter. The year-over-year increase was due to the improved performance of some of the Company’s older games as a result of some promotional activities during the quarter.

• Total quarterly aggregate active paying accounts of the Company’s mobile games were 0.6 million, a decrease of 14% year-over-year and flat quarter-over-quarter. The year-over-year decrease reflected the natural declining life cycles of the Company’s older games, including Legacy TLBB Mobile.

Second Quarter 2019 Unaudited Financial Results

Revenue

Total revenue was US$119 million, an increase of 5% year-over-year and a decrease of 4% quarter-over-quarter.

Online game revenue was US$102 million, an increase of 8% year-over-year and 3% quarter-over-quarter. The year-over-year increase was due to the improved performance of some of the Company’s older games as a result of some promotional activities during the quarter.

Online advertising revenue was US$4 million, a decrease of 28% year-over-year and an increase of 19% quarter-over-quarter. The year-over-year decrease was mainly due to fewer games being marketed on the 17173.com website. The quarter-over-quarter increase was mainly due to more web and PC games being marketed on the 17173.com website.

Cinema advertising revenue was US$13 million, an increase of 8% year-over-year and a decrease of 38% quarter-over-quarter. The year-over-year increase was a result of a recovery in revenue following a strategy adjustment in the second quarter of 2018 related to the acquisition and sale of advertising resources. The quarter-over-quarter decrease was primarily due to a seasonal trend in cinema advertising typical of the second quarter, as well as the commencement of a winding down of the Company’s cinema advertising business.

Internet value-added services (“IVAS”) revenue was US$0 million, as the Company ceased its IVAS business operations in the second quarter of 2019.

Gross profit/ (loss)

GAAP andnon-GAAP gross profit were both US$80 million, an increase of 8% year-over-year and a decrease of 9% quarter-over-quarter. GAAP andnon-GAAP gross margin were both 68%, compared with 66% in the second quarter of 2018, and 71% in the first quarter of 2019.

³  Monthly Active Accounts refers to the number of registered accounts that are logged in to these games at least once during the month.

⁴  Quarterly Aggregate Active Paying Accounts refers to the number of accounts from which game points are utilized at least once during the quarter.

GAAP andnon-GAAP gross profit of the online games business were both US$84 million, an increase of 5% year-over-year and a decrease of 1% quarter-over-quarter. GAAP andnon-GAAP gross margin of the online games business were both 82%, compared with 85% in the second quarter of 2018 and 86% in the first quarter of 2019.

GAAP andnon-GAAP gross profit of the online advertising business were both US$3 million, a decrease of 37% year-over-year and an increase of 25% quarter-over-quarter. GAAP andnon-GAAP gross margin of the online advertising business were both 68%, compared with 78% in the second quarter of 2018 and 65% in the first quarter of 2019. The year-over-year decrease in gross margin was mainly due to lower online advertising revenue in the second quarter of 2019.

GAAP andnon-GAAP gross loss of the cinema advertising business were both US$6 million, compared with a gross loss of US$10 million in the second quarter of 2018 and a gross profit of US$1 million in the first quarter of 2019. GAAP andnon-GAAP gross margin of the cinema advertising business were both negative 49%, compared with negative 84% in the second quarter of 2018 and 7% in the first quarter of 2019. The year-over-year increase in gross margin was mainly due to a decrease in cinema advertising costs as the Company partnered with fewer cinemas, as well as an increase in cinema advertising revenue in the second quarter of 2019. The quarter-over-quarter decrease in gross margin was mainly due to a decrease in cinema advertising revenue in the second quarter of 2019.

GAAP andnon-GAAP gross loss of the IVAS business were both US$0.2 million, compared with gross profit of US$0.1 million in the second quarter of 2018 and gross loss of US$0.3 million in the first quarter of 2019. The Company ceased its IVAS business operations in the second quarter of 2019.

Operating expenses

Total operating expenses were US$67 million, an increase of 38% year-over-year and 44% quarter-over-quarter.

Product development expenses were US$30 million, an increase of 7% year-over-year and a decrease of 2% quarter-over-quarter. The year-over-year increase was mainly due to an increase in outsourcing fees in the second quarter of 2019.

Sales and marketing expenses were US$14 million, a decrease of 4% year-over-year and an increase of 30% quarter-over-quarter. The quarter-over-quarter increase was mainly because of higher marketing and promotional spending for online games in the second quarter of 2019.

General and administrative expenses were US$23 million, an increase of 292% year-over-year and 337% quarter-over-quarter. The year-over-year and quarter-over-quarter increases were mainly due to a US$17 million impairment charge related to cinema advertising business assets.

The cinema advertising business generated significant net losses in each of the last two fiscal years, and efforts to restore the business to profitability or identify a suitable buyer for the business have been unsuccessful to date. On July 23, 2019, the Company’s indirect wholly-owned subsidiary, Shanghai Jingmao Culture Communication Co., Ltd. (“Shanghai Jingmao”), which operates the Company’s cinema advertising business segment, filed a voluntary petition in a court in Shanghai, China for relief under the bankruptcy laws of the People’s Republic of China. After assessing the collectability of the assets of the business, including receivables and prepayments, the Company determined that it should recognize the impairment charge.

Operating profit

Operating profit was US$13 million, compared with an operating profit of US$26 million in the second quarter of 2018 and an operating profit of US$41 million in the first quarter of 2019.

Non-GAAP operating profit was US$11 million, compared with anon-GAAP operating profit of US$21 million in the second quarter of 2018 and anon-GAAP operating profit of US$41 million in the first quarter of 2019.

Other income, net

Other income was US$2 million, compared with US$5 million in the second quarter of 2018 and US$4 million in the first quarter of 2019.

Income tax expense

Income tax expense was US$4 million, compared with US$8 million in the second quarter of 2018 and US$11 million in the first quarter of 2019.

Net income

Net income was US$16 million, compared with net income of US$32 million in the second quarter of 2018 and net income of US$37 million in the first quarter of 2019.

Non-GAAP net income was US$14 million, compared withnon-GAAP net income of US$28 million in the second quarter of 2018 andnon-GAAP net income of US$37 million in the first quarter of 2019.

Net loss attributable tonon-controlling interests

GAAP andnon-GAAP net loss attributable tonon-controlling interests were both US$0.1 million. This compares with a GAAP andnon-GAAP net loss of US$0.02 million in the second quarter of 2018 and US$0.2 million in the first quarter of 2019.Non-controlling interests include thenon-controlling interests in RaidCall, which provides online music and entertainment services primarily in Taiwan; a joint venture that operates Korean comics online in China; and a joint venture that is engaged in intellectual property authorization, game production and distribution in China.

Net income attributable to Changyou.com Limited

Net income attributable to Changyou.com Limited was US$16 million¹, compared with net income of US$32 million in the second quarter of 2018 and net income of US$37 million in the first quarter of 2019. Fully-diluted net income attributable to Changyou.com Limited per ADS⁵ was US$0.30, compared with net income of US$0.60 in the second quarter of 2018 and net income of US$0.69 in the first quarter of 2019.

Non-GAAP net income attributable to Changyou.com Limited was US$14 million¹, compared with net income of US$28 million in the second quarter of 2018 and net income of US$37 million in the first quarter of 2019.Non-GAAP fully-diluted net income attributable to Changyou.com Limited per ADS was US$0.27, compared with net income of US$0.52 in the second quarter of 2018 and net income of US$0.69 in the first quarter of 2019.

Liquidity

As of June 30, 2019, Changyou had net cash⁶ of US$217 million, compared with US$673 million as of December 31, 2018. The decrease was mainly due to the distribution of a special cash dividend of approximately US$503 million in the second quarter of 2019.

Operating cash flow for the second quarter of 2019 was a net inflow of US$66 million.

⁵  Each ADS represents two Class A ordinary shares.

⁶  Net cash is calculated as the sum of cash and cash equivalents, short-term investments, current restricted cash andnon-current restricted time deposits, minus long-term bank loans.

Business Outlook

For the third quarter of 2019, Changyou expects:

• Total revenue to be between US$90 million and US$100 million, including online game revenue of US$80 million to US$90 million;

• Non-GAAP net income attributable to Chanyou.com Limited to be between US$22 million and US$27 million, andnon-GAAP net income per fully-diluted ADS to be between US$0.41 and US$0.50. Share-based compensation expense to be around US$0.01 million, assuming no new grants of share-based awards. Taking into account the elimination of the impact of these share-based awards, GAAP net income attributable to Changyou.com Limited to be between US$22 million and US$27 million, and GAAP net income per fully-diluted ADS to be between US$0.41 and US$0.50.

For the third quarter of 2019 guidance, the Company has adopted a presumed exchange rate of RMB6.90 = US$1.00, which compares with the actual exchange rate of approximately RMB6.80 = US$1.00 for the third quarter of 2018, and RMB6.81 = US$1.00 for the second quarter of 2019.

Non-GAAP Disclosure

To supplement the unaudited consolidated financial information prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”), Changyou’s management usesnon-GAAP measures of gross profit, operating profit, net income, net income attributable to Changyou.com Limited and diluted net income attributable to Changyou.com Limited per ADS, which are adjusted from results based on GAAP to exclude the compensation cost of share-based awards granted,non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results.

Changyou’s management believes that excluding share-based compensation expense,non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions from itsnon-GAAP financial measures is useful for itself and investors. Further, the amount of share-based compensation expense,non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions cannot be anticipated by management, and these expenses and benefits are not built into the Company’s annual budgets and quarterly forecasts, which generally will be the basis for information Changyou provides to analysts and investors as guidance for future operating performance. As share-based compensation expense,non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions do not involve subsequent cash outflow, Changyou does not factor these in when evaluating and approving expenditures or when determining the allocation of its resources to its business operations. As a result, in general, the monthly financial results for internal reporting and any performance measure for commissions and bonuses are based onnon-GAAP financial measures that exclude share-based compensation expense,non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions.

Thenon-GAAP financial measures are provided to enhance investors’ overall understanding of Changyou’s current financial performance and prospects for the future. A limitation of usingnon-GAAP gross profit, operating profit, net income, net income attributable to Changyou.com Limited and diluted net income attributable to Changyou.com Limited per ADS, excluding share-based compensation expense,non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions, is that the share-based compensation charge has been and will continue to be a significant recurring expense in the Company’s business for the foreseeable future,non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions may recur in the future. In order to mitigate these limitations, the Company has provided specific information regarding the GAAP amounts excluded from eachnon-GAAP measure. The accompanying tables include details on the reconciliation of GAAP financial measures that are most directly comparable to thenon-GAAP financial measures the Company has presented.

Notes to Financial Information

Financial information in this press release other than the information indicated as beingnon-GAAP is derived from Changyou’s unaudited financial statements prepared in accordance with GAAP.

Safe Harbor Statement

It is currently expected that the Business Outlook will not be updated until the release of Changyou’s next quarterly earnings announcement; however, Changyou reserves the right to update its Business Outlook at any time for any reason.

This announcement contains forward-looking statements. Statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them. Forward-looking statements involve inherent risks and uncertainties. The Company cautions that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, continuing volatility in global financial and credit markets and its potential impact on the Chinese economy; exchange rate fluctuations in general and possible continued devaluation of the RMB in particular, including their potential impact on the Chinese economy and on the Company’s reported U.S. dollar results; slowing growth in the Chinese economy; the uncertain regulatory landscape in the People’s Republic of China; fluctuations in Changyou’s quarterly operating results; the possibility that Changyou will be unable to develop a series of successful games for mobile platforms or successfully monetize mobile games it develops or acquires; the possibility that the Company’s margins will decline as a result of the need for revenue-sharing with mobile game platform operators; and the Company’s reliance on TLBB as its major revenue source. Further information regarding these and other risks is included in Changyou’s Annual Report on Form20-F filed on March 28, 2019, and other filings with the Securities and Exchange Commission.

Conference Call Information

Changyou’s management team will host an earnings conference call today at 6:30 a.m. U.S. Eastern Time, August 5, 2019 (6:30 p.m. Beijing/Hong Kong, August 5, 2019).

Thedial-in details for the live conference call are:

US:	1-866-519-4004
Hong Kong:	800-906-601
China Mainland:	400-620-8038
International:	+1-845-675-0437
Passcode:	CYOU

Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call.

A telephone replay of the call will be available after the conclusion of the conference call at 9:30 a.m. U.S. Eastern Time on August 5, 2019 through August 11, 2019. Thedial-in details for the telephone replay are:

International:	+61-2-8199-0299
Passcode:	7628739

The live Webcast and archive of the conference call will be available on the Investor Relations section of Changyou’s Website at http://ir.changyou.com/.

About Changyou

Changyou.com Limited (NASDAQ: CYOU) is a leading developer and operator of online games in China with a diverse portfolio of popular online games, such as Tian Long Ba Bu (“TLBB”), one of the most popular PC games in China, as well as a number of mobile games. Changyou also owns and operates the 17173.com Website, a leading game information portal in China. Changyou began operations as a business unit within Sohu.com Limited (NASDAQ: SOHU) in 2003, and was carved out as a separate, stand-alone company in December 2007. It completed an initial public offering on April 7, 2009. Changyou has an advanced technology platform that includes advanced 2.5D and 3D graphics engines, a uniform game development platform, effective anti-cheating and anti-hacking technologies, proprietary cross-networking technology and advanced data protection technology. For more information, please visit http://ir.changyou.com/.

For investor and media inquiries, please contact:

In China:

Mr. Yujia Zhao

Investor Relations

Tel: +86 (10) 6192-0800

E-mail:ir@cyou-inc.com

In the United States:

Ms. Linda Bergkamp

Christensen

Phone: +1 (480)614-3004

E-mail: lbergkamp@ChristensenIR.com

CHANGYOU.COM LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED, IN THOUSANDS EXCEPT PER ADS AMOUNTS)

	Three Months Ended
	Jun. 30, 2019			Mar. 31, 2019			Jun. 30, 2018
Revenue:
Online game	$	102,147		$	99,054		$	94,252
Online advertising		4,022			3,382			5,550
Cinema advertising		12,540			20,109			11,604
IVAS		—			763			1,421
Total revenue		118,709			123,308			112,827
Cost of revenue:
Online game (includes share-based compensation expense/ (benefit) of $(17), $0 and $(23), respectively)		18,163			14,362			14,463
Online advertising		1,293			1,194			1,233
Cinema advertising		18,686			18,683			21,355
IVAS		150			1,043			1,340
Total cost of revenue		38,292			35,282			38,391
Gross profit		80,417			88,026			74,436
Operating expenses:
Product development (includes share-based compensation expense/ (benefit) of $(926), $0 and $(1,717), respectively)		30,372			30,961			28,481
Sales and marketing (includes share-based compensation expense/ (benefit) of $(283), $0 and $(378), respectively)		13,707			10,579			14,341
General and administrative (includes share-based compensation expense/ (benefit) of $(639), $9 and $(2,314), respectively)		23,228			5,311			5,919
Total operating expenses		67,307			46,851			48,741
Operating profit		13,110			41,175			25,695
Interest income, net		3,782			2,473			6,772
Foreign currency exchange gain		1,022			137			2,279
Other income, net		1,884			3,609			5,111
Income before income tax expense		19,798			47,394			39,857
Income tax expense		3,598			10,698			7,774
Net income		16,200			36,696			32,083
Less: Net loss attributable tonon-controlling interests		(74	)		(203	)		(22	)
Net income attributable to Changyou.com Limited	$	16,274		$	36,899		$	32,105
Basic net income attributable to Changyou.com Limited per ADS	$	0.30		$	0.69		$	0.60
ADSs used in computing basic net income attributable to Changyou.com Limited per ADS		53,464			53,251			53,158
Diluted net income attributable to Changyou.com Limited per ADS	$	0.30		$	0.69		$	0.60
ADSs used in computing diluted net income attributable to Changyou.com Limited per ADS		53,673			53,665			53,610

CHANGYOU.COM LIMITED

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED, IN THOUSANDS)

	As of Jun. 30, 2019		As of Dec. 31, 2018
ASSETS
Current assets:
Cash and cash equivalents	$	131,907	$	454,534
Restricted cash		4,766		4,775
Accounts receivable, net		40,686		57,389
Short-term investments		80,200		190,068
Prepaid and other current assets		1,288,614		721,059
Total current assets		1,546,173		1,427,825
Non-current assets:
Fixed assets, net		166,154		170,746
Goodwill		10,257		10,257
Intangible assets, net		10,678		13,904
Deferred tax assets		14,601		13,467
Restricted time deposits		—		243,910
Other assets, net		29,246		85,375
Totalnon-current assets		230,936		537,659
TOTAL ASSETS	$	1,777,109	$	1,965,484
LIABILITIES
Current liabilities:
Receipts in advance and deferred revenue	$	42,775	$	45,343
Accounts payable and accrued liabilities		1,230,614		753,071
Tax payables		25,172		18,211
Total current liabilities		1,298,561		816,625
Long-term liabilities:
Deferred tax liabilities		87,910		83,026
Long-term tax payable		13,415		13,438
Long-term bank loans		—		220,000
Other long-term liabilities		2,044		751
Total long-term liabilities		103,369		317,215
Total liabilities		1,401,930		1,133,840
SHAREHOLDERS’ EQUITY
Changyou.com Limited shareholders’ equity		373,547		829,735
Non-controlling interests		1,632		1,909
Total shareholders’ equity		375,179		831,644
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	1,777,109	$	1,965,484

CHANGYOU.COM LIMITED

RECONCILIATIONS OFNON-GAAP RESULTS OF OPERATIONS MEASURES TO THE NEAREST

COMPARABLE GAAP MEASURES

(UNAUDITED, IN THOUSANDS, EXCEPT PER ADS AMOUNTS)

	Three Months Ended Jun. 30, 2019
				Non-GAAP adjustments (a)
	GAAP			Share-based compensation expense (b)			Non-GAAP
Online game gross profit	$	83,984			(17	)		83,967
Online advertising gross profit		2,729			—			2,729
Cinema advertising gross loss		(6,146	)		—			(6,146	)
IVAS gross loss		(150	)		—			(150	)
Gross profit	$	80,417			(17	)		80,400
Gross margin		68	%					68	%
Operating expenses		67,307			1,848			69,155
Operating profit	$	13,110			(1,865	)		11,245
Operating margin		11	%					9	%
Income tax expense		3,598						3,598
Net income	$	16,200			(1,865	)		14,335
Less: Net loss attributable tonon-controlling interests		(74	)		—			(74	)
Net income attributable to Changyou.com Limited	$	16,274			(1,865	)		14,409
Net margin attributable to Changyou.com Limited		14	%					12	%
Diluted net income attributable to Changyou.com Limited per ADS	$	0.30						0.27
ADSs used in computing diluted net income attributable to Changyou.com Limited per ADS		53,673						53,681

Note:

(a) TheNon-GAAP adjustment does not have an impact on income tax expense.

(b) To eliminate share-based compensation expense measured using the fair value method. The downward adjustment of share-based compensation expense was a result of fluctuations in the market price for the Company’s ADS.

CHANGYOU.COM LIMITED

RECONCILIATIONS OFNON-GAAP RESULTS OF OPERATIONS MEASURES TO THE NEAREST

COMPARABLE GAAP MEASURES

(UNAUDITED, IN THOUSANDS, EXCEPT PER ADS AMOUNTS)

	Three Months Ended Mar. 31, 2019
				Non-GAAP adjustments (a)
	GAAP			Share-based compensation expense (b)			Non-GAAP
Online game gross profit	$	84,692			—			84,692
Online advertising gross profit		2,188			—			2,188
Cinema advertising gross profit		1,426			—			1,426
IVAS gross loss		(280	)		—			(280	)
Gross profit	$	88,026			—			88,026
Gross margin		71	%					71	%
Operating expenses		46,851			(9	)		46,842
Operating profit	$	41,175			9			41,184
Operating margin		33	%					33	%
Income tax expense		10,698						10,698
Net income	$	36,696			9			36,705
Less: Net loss attributable tonon-controlling interests		(203	)		—			(203	)
Net income attributable to Changyou.com Limited	$	36,899			9			36,908
Net margin attributable to Changyou.com Limited		30	%					30	%
Diluted net income attributable to Changyou.com Limited per ADS	$	0.69						0.69
ADSs used in computing diluted net income attributable to Changyou.com Limited per ADS		53,665						53,680

CHANGYOU.COM LIMITED

RECONCILIATIONS OFNON-GAAP RESULTS OF OPERATIONS MEASURES TO THE NEAREST

COMPARABLE GAAP MEASURES

(UNAUDITED, IN THOUSANDS, EXCEPT PER ADS AMOUNTS)

	Three Months Ended Jun. 30, 2018
				Non-GAAP adjustments (a)
	GAAP			Share-based compensation expense (b)			Non-GAAP
Online game gross profit	$	79,789			(23	)		79,766
Online advertising gross profit		4,317			—			4,317
Cinema advertising gross loss		(9,751	)		—			(9,751	)
IVAS gross profit		81			—			81
Gross profit	$	74,436			(23	)		74,413
Gross margin		66	%					66	%
Operating expenses		48,741			4,409			53,150
Operating profit	$	25,695			(4,432	)		21,263
Operating margin		23	%					19	%
Income tax expense		7,774						7,774
Net loss	$	32,083			(4,432	)		27,651
Less: Net loss attributable tonon-controlling interests		(22	)		—			(22	)
Net income attributable to Changyou.com Limited	$	32,105			(4,432	)		27,673
Net margin attributable to Changyou.com Limited		28	%					25	%
Diluted net income attributable to Changyou.com Limited per ADS	$	0.60						0.52
ADSs used in computing diluted net income attributable to Changyou.com Limited per ADS		53,610						53,695