Table of Contents
Mauritius | 4700 | 13-4125456 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) |
Michael W. Sturrock, Esq. Rajiv Gupta, Esq. Latham & Watkins LLP 9 Raffles Place 42-02 Republic Plaza Singapore 048619 (65) 6536-1161 | Matthew D. Bersani, Esq. Shearman & Sterling LLP 12/F Gloucester Tower The Landmark, 15 Queens Road Central, Hong Kong (852) 2978-8000 |
Proposed Maximum | Proposed | |||||||||||
Title of Each Class of | Amount To Be | Aggregate Offering | Maximum Aggregate | Amount of | ||||||||
Securities to be Registered(1) | Registered | Price Per Share(2) | Offering Price(2) | Registration Fee | ||||||||
Ordinary shares, par value $0.0005 per share | 6,900,000 | $26.22 | $180,918,000 | $21,005(3) | ||||||||
(1) | Includes (a) ordinary shares initially offered and sold outside the United States that may be resold from time to time in the United States either as part of the distribution or within 40 days after the later of the effective date of this registration statement and the date the securities are first bona fide offered to the public, and (b) additional ordinary shares that are issuable upon the exercise of the underwriters’ option to purchase additional shares to cover over-allotments, if any. |
(2) | Estimated solely for the purposes of computing the amount of the registration fee pursuant to Rule 457(c) under the Securities Act of 1933, as amended, based on the average of the high and low prices on May 18, 2011, as reported by the Nasdaq Global Market. |
(3) | The company has previously paid $24,161. |
Table of Contents
The information in this prospectus is not complete and may be changed. Neither we nor the selling shareholders may sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities and we are not soliciting offers to buy these securities in any state where the offer or sale is not permitted. |
Issued May 20, 2011
Underwriting | Proceeds to | |||||||
Price to | Discounts and | Proceeds to | Selling | |||||
Public | Commissions | Company | Shareholders | |||||
Per Share | $ | $ | $ | $ | ||||
Total | $ | $ | $ | $ |
MORGAN STANLEY | DEUTSCHE BANK SECURITIES |
Table of Contents
Page | ||||||||
ii | ||||||||
1 | ||||||||
8 | ||||||||
25 | ||||||||
26 | ||||||||
28 | ||||||||
29 | ||||||||
30 | ||||||||
32 | ||||||||
34 | ||||||||
35 | ||||||||
36 | ||||||||
39 | ||||||||
63 | ||||||||
70 | ||||||||
89 | ||||||||
101 | ||||||||
104 | ||||||||
106 | ||||||||
118 | ||||||||
121 | ||||||||
127 | ||||||||
133 | ||||||||
133 | ||||||||
134 | ||||||||
F-1 | ||||||||
Ex-5.1 Opinion of Conyers Dill and Pearman (Mauritius) Limited | ||||||||
Ex-8.1 Opinion of Conyers Dill and Pearman (Mauritius) Limited as to certain Mauritian tax matters. | ||||||||
Ex-8.2 Opinion of Latham and Watkins LLP as to certain US tax matters. | ||||||||
Ex-23.3 Consent of KPMG, independent registered public accounting firm. |
i
Table of Contents
ii
Table of Contents
1
Table of Contents
• | the largest online travel company in India with a well-recognized brand; | |
• | comprehensive selection of service and product offerings; | |
• | broad distribution network; | |
• | advanced, secure and scalable technology platform; | |
• | customer-focused approach; and | |
• | experienced management team. |
• | expand our hotels and packages business; | |
• | expand our service and product portfolio to enhance cross-selling opportunities; | |
• | expand our travel agents’ network; | |
• | enhance our service platforms by investing in technology; |
2
Table of Contents
• | expand into new geographic markets; and | |
• | pursue selective strategic partnerships and acquisitions. |
• | our ability to maintain our existing arrangements with our travel suppliers, the lack of formal agreements with many of our travel suppliers and the ability of many of our suppliers to terminate their arrangements with us at short notice or without notice; | |
• | our history of operating losses; | |
• | our reliance on third-party systems and service providers, including outsourcing service providers; | |
• | our reliance on information technology; | |
• | changes in the Indian travel industry, including our ability to effectively compete in this industry; | |
• | impediments to the execution and success of our growth strategy; and | |
• | our susceptibility to adverse changes in the political, economic and regulatory environment in India that could materially harm our business. |
Note: (1) | Remaining 0.01% ownership interest held by Deep Kalra, our Group Chairman and Group Chief Executive Officer. See “Business — Regulations” for more information. | |
(2) | On May 9, 2011 we acquired approximately 79% of the fully-diluted share capital of Luxury Tours & Travel Pte Ltd. We have agreed to acquire the remaining shares in Luxury Tours & Travel Pte Ltd in three tranches over a three-year earn-out period ending June 2014. |
3
Table of Contents
Ordinary shares offered: | ||
By us | 1,600,000 ordinary shares(1) | |
By the selling shareholders | 4,400,000 ordinary shares(1) | |
Total | 6,000,000 ordinary shares(1) |
Ordinary shares outstanding before this offering | 35,099,639 ordinary shares |
Ordinary shares to be outstanding after this offering | 36,759,519 ordinary shares(1)(2) |
Offering price | The public offering price is $ per ordinary share. | |
Over-allotment option | 900,000 ordinary shares | |
Use of proceeds | We will receive net proceeds of approximately $ million from this offering, after deducting the underwriting discounts and commissions and estimated offering expenses payable by us. We intend to use the net proceeds received by us from this offering to expand our operations by acquiring or investing in strategic businesses or assets that complement our service and product offerings, to invest in enhancements to our technology, as well as for working capital and other general corporate purposes. At this time, we have not entered into any agreement or commitment with respect to any material acquisitions or investments. See “Use of Proceeds.” | |
We will not receive any of the proceeds from the sale of ordinary shares by the selling shareholders. | ||
Lock-up | We, the selling shareholders and Tiger Global Private Investment Partners, or Tiger Global, one of our shareholders, have agreed with the underwriters, with certain exceptions, not to sell or transfer any ordinary shares or securities convertible into or exercisable for ordinary shares for a period of 90 days after the date of this prospectus. See “Underwriting.” | |
Risk factors | See “Risk Factors” and other information included in this prospectus for a discussion of factors you should carefully consider before deciding to invest in our ordinary shares. | |
Payment and settlement | The ordinary shares are expected to be delivered against payment on , 2011. The ordinary shares will be deposited with a custodian for, and registered in the name of a nominee of, The Depository Trust Company, or DTC, in New York, New York. In general, beneficial interests in the ordinary shares will be shown on, and transfers of those beneficial interests will be effected only through, records maintained by DTC and its direct and indirect participants. | |
Nasdaq Global Market symbol | MMYT. |
Notes: (1) | Unless otherwise specifically stated, the information throughout this prospectus does not take into account the possible issuance of additional ordinary shares to the underwriters pursuant to their option to purchase additional ordinary shares to cover over-allotments. | |
(2) | The number of ordinary shares outstanding immediately after this offering: |
• | is based on 35,099,639 ordinary shares outstanding as of March 31, 2011, assuming the issuance of 59,880 ordinary shares upon the exercise of share options held by certain of our selling shareholders for sale in this offering, effective upon the completion of this offering; and |
• | excludes 1,450,307 ordinary shares issuable upon the exercise of share options outstanding as of March 31, 2011 (not taking into account the 59,880 ordinary shares issuable upon the exercise of share options by certain of our selling shareholders for sale in this offering, effective upon the completion of this offering). |
4
Table of Contents
Fiscal Year Ended March 31 | ||||||||||||
2009 | 2010 | 2011 | ||||||||||
(in thousands, except per share data and number of shares) | ||||||||||||
Consolidated Statement of Comprehensive Income (Loss) Data: | ||||||||||||
Revenue: | ||||||||||||
Air ticketing | $ | 19,225.1 | $ | 32,119.5 | $ | 47,622.7 | ||||||
Hotels and packages | 48,622.8 | 50,287.9 | 74,558.0 | |||||||||
Other revenue | 703.8 | 1,152.8 | 2,540.7 | |||||||||
Total revenue | 68,551.7 | 83,560.2 | 124,721.4 | |||||||||
Service cost: | ||||||||||||
Procurement cost of hotels and packages services | (43,069.2) | (42,292.2) | (63,650.9) | |||||||||
Purchase of air ticket coupons | (491.8) | (985.5) | — | |||||||||
Personnel expenses | (9,679.8) | (16,562.0) | (14,399.0) | |||||||||
Other operating expenses | (24,369.9) | (28,160.5) | (40,698.9) | |||||||||
Depreciation and amortization | (1,558.7) | (1,569.7) | (1,910.6) | |||||||||
Results from operating activities | (10,617.6) | (6,009.8) | 4,061.9 | |||||||||
Net finance income (costs) | 3,244.1 | (188.8) | (1,923.9) | |||||||||
Profit (Loss) before tax | (7,373.5) | (6,198.6) | 2,138.0 | |||||||||
Income tax benefit (expense) | 25.3 | (8.4) | 2,691.7 | |||||||||
Profit (Loss) for the year | $ | (7,348.2) | $ | (6,207.0) | $ | 4,829.7 | ||||||
Earnings (Loss) per ordinary share: | ||||||||||||
Basic | $ | (0.42) | $ | (0.35) | $ | 0.17 | ||||||
Diluted | $ | (0.55) | $ | (0.35) | $ | 0.15 | ||||||
Weighted average number of ordinary shares outstanding: | ||||||||||||
Basic | 17,437,120 | 17,521,120 | 28,320,901 | |||||||||
Diluted | 20,403,420 | 17,521,120 | 34,950,246 | |||||||||
Proforma earnings (loss) per ordinary Share (unaudited): | ||||||||||||
Basic(1) | $ | (0.38) | $ | (0.18) | $ | 0.16 | ||||||
Diluted(1) | $ | (0.38) | $ | (0.18) | $ | 0.15 | ||||||
Proforma weighted average number of ordinary shares outstanding (unaudited): | ||||||||||||
Basic(1) | 29,761,580 | 29,845,580 | 32,993,361 | |||||||||
Diluted(1) | 29,761,580 | 29,845,580 | 34,929,282 |
5
Table of Contents
Note: (1) | In December 2006, August 2007 and May 2008, we issued Series A, Series B and Series C preferred shares, respectively, that were converted into ordinary shares effective upon the completion of our initial public offering on August 17, 2010. Our proforma earnings (loss) per ordinary share (basic and diluted) and proforma weighted average number of ordinary shares outstanding (basic and diluted) have been calculated assuming that the conversion of all our outstanding preferred shares occurred on a “hypothetical basis” on April 1, 2007 for our Series A and Series B preferred shares and April 1, 2008 for our Series C preferred shares. All our preferred shares were converted into ordinary shares effective upon the completion of our initial public offering on August 17, 2010. |
• | as of March 31, 2010 and March 31, 2011 on an actual basis; and |
• | as of March 31, 2011 on an as adjusted basis to reflect (1) the issuance of 59,880 ordinary shares upon the exercise of share options held by certain of our selling shareholders for sale in this offering, effective upon the completion of this offering; and (2) the issuance and sale by us of 1,600,000 ordinary shares offered in this offering, after deducting the underwriting discounts and commissions and estimated offering expenses payable by us, and further assuming no exercise by the underwriters of the over-allotment option and no other change to the number of ordinary shares sold by us as set forth on the cover page of this prospectus. |
As of March 31 | ||||||||||||
2010 | 2011 | 2011 | ||||||||||
Actual | Actual | As Adjusted | ||||||||||
(in thousands) | ||||||||||||
Consolidated Statement of Financial Position Data: | ||||||||||||
Trade and other receivables | $ | 12,449.5 | $ | 12,857.2 | $ | 12,857.2 | ||||||
Term deposits | 14,471.4 | 16,941.9 | 16,941.9 | |||||||||
Cash and cash equivalents | 9,341.5 | 51,730.3 | ||||||||||
Total assets | 50,633.5 | 112,939.6 | ||||||||||
Total equity (deficit) attributable to equity holders of our company | (24,955.4) | 76,275.9 | ||||||||||
Loans and borrowings | 40,966.9 | 209.6 | 209.6 | |||||||||
Trade and other payables | 26,467.0 | 29,694.7 | 29,694.7 | |||||||||
Total liabilities | 75,584.5 | 36,663.8 | 36,663.8 | |||||||||
Total equity (deficit) and liabilities | $ | 50,633.5 | 112,939.6 |
6
Table of Contents
Fiscal Year Ended March 31 | ||||||||||||
2009 | 2010 | 2011 | ||||||||||
(in thousands, except percentages) | ||||||||||||
Number of transactions: | ||||||||||||
Air ticketing | 1,250.8 | 1,766.9 | 2,824.6 | |||||||||
Hotels and packages | 81.4 | 109.7 | 175.9 | |||||||||
Revenue less service cost(1): | ||||||||||||
Air ticketing | $ | 18,733.3 | $ | 31,134.0 | $ | 47,622.7 | ||||||
Hotels and packages | 5,553.6 | 7,995.7 | 10,907.1 | |||||||||
Other revenue | 703.8 | 1,152.8 | 2,540.7 | |||||||||
$ | 24,990.7 | $ | 40,282.5 | $ | 61,070.5 | |||||||
Gross bookings(2): | ||||||||||||
Air ticketing | $ | 260,945.1 | $ | 408,603.1 | $ | 647,846.9 | ||||||
Hotels and packages | 52,365.7 | 57,273.1 | 94,608.2 | |||||||||
Net revenue margins(3): | ||||||||||||
Air ticketing | 7.2% | 7.6% | 7.4% | |||||||||
Hotels and packages | 10.6% | 14.0% | 11.5% |
Notes: (1) | As certain parts of our revenue are recognized on a “net” basis and other parts of our revenue are recognized on a “gross” basis, we evaluate our financial performance based on revenue less service cost, which is a non-IFRS measure, as we believe that revenue less service cost reflects more accurately the value addition of the travel services that we provide to our customers. The presentation of this non-IFRS information is not meant to be considered in isolation or as a substitute for our consolidated financial results prepared in accordance with IFRS as issued by the IASB. Our revenue less service cost may not be comparable to similarly titled measures reported by other companies due to potential differences in the method of calculation. The following table reconciles our revenue (an IFRS measure) to revenue less service cost (a non-IFRS measure): |
Air Ticketing | Hotels and Packages | Other Revenue | Total | |||||||||||||||||||||||||||||||||||||||||||||
Fiscal Year Ended March 31 | Fiscal Year Ended March 31 | Fiscal Year Ended March 31 | Fiscal Year Ended March 31 | |||||||||||||||||||||||||||||||||||||||||||||
2009 | 2010 | 2011 | 2009 | 2010 | 2011 | 2009 | 2010 | 2011 | 2009 | 2010 | 2011 | |||||||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | $ | 19,225.1 | $ | 32,119.5 | $ | 47,622.7 | $ | 48,622.8 | $ | 50,287.9 | $ | 74,558.0 | $ | 703.8 | $ | 1,152.8 | $ | 2,540.7 | $ | 68,551.7 | $ | 83,560.2 | $ | 124,721.4 | ||||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||||||||||||||||||
Service cost | 491.8 | 985.5 | — | 43,069.2 | 42,292.2 | 63,650.9 | — | — | — | 43,561.0 | 43,277.7 | 63,650.9 | ||||||||||||||||||||||||||||||||||||
Revenue less service cost | $ | 18,733.3 | $ | 31,134.0 | $ | 47,622.7 | $ | 5,553.6 | $ | 7,995.7 | $ | 10,907.1 | $ | 703.8 | $ | 1,152.8 | $ | 2,540.7 | $ | 24,990.7 | $ | 40,282.5 | $ | 61,070.5 | ||||||||||||||||||||||||
(2) | Gross bookings represent the total amount paid by our customers for the travel services and products booked through us, including taxes, fees and other charges, and are net of cancellations and refunds. | |
(3) | Net revenue margins is defined as revenue less service cost as a percentage of gross bookings. |
7
Table of Contents
8
Table of Contents
• | assist in conducting searches for airfares and process air ticket bookings; | |
• | process hotel reservations; | |
• | process credit card payments; | |
• | provide computer infrastructure critical to our business; and | |
• | provide customer relationship management, or CRM, software services. |
9
Table of Contents
10
Table of Contents
• | our ability to increase the number of suppliers, especially our hotel suppliers, that are directly-connected to us, which is dependent on the willingness of such suppliers to invest in new technology; | |
• | our ability to continue to expand our distribution channels, and market and cross-sell our travel services and products to facilitate the expansion of our business; | |
• | our ability to build or acquire the required technology; | |
• | the general condition of the global economy (particularly in India and markets with close proximity to India) and continued growth in demand for travel services, particularly online; | |
• | our ability to compete effectively with existing and new entrants to the Indian travel industry, including both online travel companies as well as traditional travel agents and tour providers; | |
• | the growth of the Internet as a medium for commerce in India; and | |
• | changes in our regulatory environment. |
11
Table of Contents
12
Table of Contents
• | differences and unexpected changes in regulatory requirements and exposure to local economic conditions; | |
• | differences in consumer preferences in such markets; | |
• | increased risk to and limits on our ability to enforce our intellectual property rights; | |
• | competition from providers of travel services in such foreign countries; | |
• | restrictions on the repatriation of earnings from such foreign countries, including withholding taxes imposed by certain foreign jurisdictions; and | |
• | currency exchange rate fluctuations. |
13
Table of Contents
14
Table of Contents
15
Table of Contents
16
Table of Contents
17
Table of Contents
18
Table of Contents
19
Table of Contents
20
Table of Contents
21
Table of Contents
22
Table of Contents
23
Table of Contents
24
Table of Contents
• | our ability to maintain and expand our supplier relationships; | |
• | our reliance on technology; | |
• | our ability to expand our business, implement our strategy and effectively manage our growth; | |
• | political and economic stability in and around India; | |
• | our ability to successfully implement our growth strategy; | |
• | our ability to attract, train and retain executives and other qualified employees; | |
• | increasing competition in the Indian travel industry; and | |
• | risks associated with online commerce security. |
25
Table of Contents
• | where the judgment has not been pronounced by a court of competent jurisdiction; | |
• | where the judgment has not been given on the merits of the case; | |
• | where the judgment appears on the face of the proceedings to be founded on an incorrect view of international law or a refusal to recognize the law of India in cases where such law is applicable; | |
• | where the proceedings in which the judgment was obtained were opposed to natural justice; | |
• | where the judgment has been obtained by fraud; or | |
• | where the judgment sustains a claim founded on a breach of any law in force in India. |
26
Table of Contents
27
Table of Contents
28
Table of Contents
• | on an actual basis; and | |
• | on an as adjusted basis to reflect (1) the issuance of 59,880 ordinary shares upon the exercise of share options held by certain of our selling shareholders for sale in this offering, effective upon the completion of this offering; and (2) the issuance and sale by us of 1,600,000 ordinary shares offered in this offering at the public offering price of $ per share, after deducting the underwriting discounts and commissions and estimated offering expenses payable by us, and further assuming no exercise by the underwriters of their over-allotment option and no other change to the number of ordinary shares sold by us as set forth on the cover page of this prospectus. |
As of March 31, 2011 | ||||||||
Actual | As Adjusted | |||||||
(in thousands) | ||||||||
Loans and borrowings | $ | 209.6 | $ | 209.6 | ||||
Bank overdraft | 3,856.0 | 3,856.0 | ||||||
Equity/(deficit): | 17.5 | |||||||
Ordinary shares of par value $0.0005 each, Issued: 35,099,639, actual; 36,759,519, as adjusted(1) | ||||||||
Share premium | 111,541.7 | |||||||
Accumulated deficit | (38,024.1 | ) | (38,024.1 | ) | ||||
Share-based payment reserve | 3,914.8 | |||||||
Foreign currency translation reserve | (1,174.1 | ) | (1,174.1 | ) | ||||
Total equity/(deficit) attributable to equity holders of our company | 76,275.9 | |||||||
Total capitalization | $ | 80,341.5 | $ | |||||
Note: (1) | The actual ordinary shares stated in the table above excludes 1,510,187 ordinary shares issuable upon the exercise of outstanding options granted under our equity option plan as of March 31, 2011. See “Management — Share Incentive Plans — Equity Option Plan.” The as adjusted ordinary shares as of March 31, 2011 stated in the table above exclude 1,450,307 ordinary shares issuable upon the exercise of outstanding options granted under our equity option plan (not taking into account those share options to be exercised by certain of our selling shareholders for sale in this offering, effective upon the completion of this offering). |
29
Table of Contents
• | the rate of dividend to be declared shall not exceed the average of the rates at which dividends were declared in the five years immediately preceding that year or 10.0% of ourpaid-up share capital, whichever is less; |
30
Table of Contents
• | the total amount to be drawn from the accumulated profits earned in previous years and transferred to the reserves shall not exceed an amount equal to one-tenth of the sum of ourpaid-up share capital and net reserves, and the amount so drawn shall first be utilized to set off the losses incurred in the financial year before any dividend in respect of preference or equity shares is declared; and | |
• | the balance of the reserves after such withdrawal shall not fall below 15.0% of ourpaid-up share capital. |
31
Table of Contents
Public offering price per ordinary share | $ | |||
Net tangible book value per ordinary share as of March 31, 2011 | $ | 2.09 | ||
Proforma net tangible book value per ordinary share after giving effect to the issuance of shares pursuant to the exercise of options for sale in this offering and this offering | $ | |||
Amount of dilution in net tangible book value per ordinary share to new investors in the offering | $ | |||
Percentage dilution in net tangible book value per ordinary share to new investors in the offering | % |
Average | ||||||||||||||||||||
Ordinary Shares Purchased | Total Consideration | Price | ||||||||||||||||||
Number | Percent | Amount | Percent | per Share | ||||||||||||||||
Existing shareholders | 35,159,519 | 95.6% | $ | % | $ | |||||||||||||||
New investors | 1,600,000 | 4.4 | ||||||||||||||||||
Total | 36,759,519 | 100.0% | $ | % | $ | |||||||||||||||
32
Table of Contents
33
Table of Contents
Indian Rupees per US Dollar | ||||||||||||||||
Noon Buying Rate | ||||||||||||||||
Period | Period End | Average(1) | Low | High | ||||||||||||
2006 | 44.11 | 45.17 | 43.89 | 46.83 | ||||||||||||
2007 | 39.41 | 41.00 | 38.48 | 44.49 | ||||||||||||
2008 | 48.58 | 43.70 | 39.12 | 50.12 | ||||||||||||
2009 | 46.40 | 48.22 | 46.00 | 51.96 | ||||||||||||
2010 | 44.80 | 45.58 | 43.90 | 47.49 | ||||||||||||
November | 45.83 | 44.93 | 43.90 | 45.83 | ||||||||||||
December | 44.80 | 45.10 | 44.70 | 45.54 | ||||||||||||
2011: | ||||||||||||||||
January | 45.92 | 45.38 | 44.59 | 45.92 | ||||||||||||
February | 45.18 | 45.38 | 45.06 | 45.66 | ||||||||||||
March | 44.54 | 44.91 | 44.54 | 45.24 | ||||||||||||
April | 44.24 | 44.30 | 44.00 | 44.51 |
Note: (1) | Averages for a period other than one month are calculated by using the average of the noon buying rate at the end of each month during the period. Monthly averages are calculated by using the average of the daily noon buying rates during the relevant month. | |
Source: | Federal Reserve Statistical Release. |
34
Table of Contents
• | the reported high and low trading prices quoted in US dollars for our ordinary shares on the Nasdaq Global Market; and |
• | the average of the aggregate trading volume for our ordinary shares on the Nasdaq Global Market. |
Nasdaq Global Market Price | ||||||||
Per Ordinary Share | ||||||||
Period | High | Low | ||||||
Fiscal Year | ||||||||
2011(1) | $ | 42.88 | $ | 20.75 | ||||
Fiscal Quarter 2011 | ||||||||
2nd Quarter(1) | $ | 42.88 | $ | 20.75 | ||||
3rd Quarter | $ | 40.80 | $ | 23.81 | ||||
4th Quarter | $ | 32.41 | $ | 24.03 | ||||
2010 | ||||||||
November | $ | 39.60 | $ | 26.22 | ||||
December | $ | 29.10 | $ | 23.81 | ||||
2011 | ||||||||
January | $ | 32.41 | $ | 27.00 | ||||
February | $ | 30.16 | $ | 24.03 | ||||
March | $ | 29.50 | $ | 24.47 | ||||
April | $ | 34.22 | $ | 28.85 |
Note: (1) | From August 12, 2010 following completion of our initial public offering on the Nasdaq Global Market. |
35
Table of Contents
Fiscal Year Ended March 31 | ||||||||||||||||
2008 | 2009 | 2010 | 2011 | |||||||||||||
(in thousands, except per share data and number of shares) | ||||||||||||||||
Consolidated Statement of Comprehensive Income (Loss) Data: | ||||||||||||||||
Revenue: | ||||||||||||||||
Air ticketing | $ | 14,091.4 | $ | 19,225.1 | $ | 32,119.5 | $ | 47,622.7 | ||||||||
Hotels and packages | 24,189.4 | 48,622.8 | 50,287.9 | 74,558.0 | ||||||||||||
Other revenue | 50.1 | 703.8 | 1,152.8 | 2,540.7 | ||||||||||||
Total revenue | 38,330.9 | 68,551.7 | 83,560.2 | 124,721.4 | ||||||||||||
Service cost: | ||||||||||||||||
Procurement cost of hotels and packages services | (21,823.8) | (43,069.2) | (42,292.2) | (63,650.9) | ||||||||||||
Purchase of air ticket coupons | — | (491.8) | (985.5) | — | ||||||||||||
Personnel expenses | (8,459.2) | (9,679.8) | (16,562.0) | (14,399.0) | ||||||||||||
Other operating expenses | (23,229.0) | (24,369.9) | (28,160.5) | (40,698.9) | ||||||||||||
Depreciation and amortization | (1,107.5) | (1,558.7) | (1,569.7) | (1,910.6) | ||||||||||||
Results from operating activities | (16,288.7) | (10,617.6) | (6,009.8) | 4,061.9 | ||||||||||||
Net finance income (costs) | (2,611.2) | 3,244.1 | (188.8) | (1,923.9) | ||||||||||||
Profit (Loss) before tax | (18,899.8) | (7,373.5) | (6,198.6) | 2,138.0 | ||||||||||||
Income tax benefit (expense) | 4.5 | 25.3 | (8.4) | 2,691.7 | ||||||||||||
Profit (Loss) for the year | $ | (18,895.4) | $ | (7,348.2) | $ | (6,207.0) | $ | 4,829.7 | ||||||||
Profit (Loss) per ordinary share: | ||||||||||||||||
Basic | $ | (1.08) | $ | (0.42) | $ | (0.35) | $ | 0.17 | ||||||||
Diluted | $ | (1.08) | $ | (0.55) | $ | (0.35) | $ | 0.15 | ||||||||
Weighted average number of ordinary shares outstanding: | ||||||||||||||||
Basic | 17,437,120 | 17,437,120 | 17,521,120 | 28,320,901 | ||||||||||||
Diluted | 17,437,120 | 20,403,420 | 17,521,120 | 34,950,246 |
36
Table of Contents
Fiscal Year Ended March 31 | ||||||||||||||||
2008 | 2009 | 2010 | 2011 | |||||||||||||
(in thousands, except per share data and number of shares) | ||||||||||||||||
Proforma earnings (loss) per ordinary Share (unaudited): | ||||||||||||||||
Basic(1) | $ | (0.59) | $ | (0.38) | $ | (0.18) | $ | 0.16 | ||||||||
Diluted(1) | $ | (0.59) | $ | (0.38) | $ | (0.18) | $ | 0.15 | ||||||||
Proforma weighted average number of ordinary shares outstanding (unaudited): | ||||||||||||||||
Basic(1) | 26,980,680 | 29,761,580 | 29,845,580 | 32,993,361 | ||||||||||||
Diluted(1) | 26,980,680 | 29,761,580 | 29,845,580 | 34,929,282 |
Note: (1) | In December 2006, August 2007 and May 2008, we issued Series A, Series B and Series C preferred shares, respectively, that were converted into ordinary shares effective upon the completion of our initial public offering on August 17, 2010. Our proforma earnings (loss) per ordinary share (basic and diluted) and proforma weighted average number of ordinary shares outstanding (basic and diluted) have been calculated assuming that the conversion of all our outstanding preferred shares occurred on a “hypothetical basis” on April 1, 2007 for our Series A and Series B preferred shares and April 1, 2008 for our Series C preferred shares. |
As of March 31 | ||||||||||||||||
2008 | 2009 | 2010 | 2011 | |||||||||||||
(in thousands) | ||||||||||||||||
Consolidated Statement of Financial Position Data: | ||||||||||||||||
Trade and other receivables | $ | 9,852.8 | $ | 5,428.2 | $ | 12,449.5 | $ | 12,857.2 | ||||||||
Term deposits | 7,346.3 | 16,038.9 | 14,471.4 | 16,941.9 | ||||||||||||
Cash and cash equivalents | 3,775.5 | 5,471.6 | 9,341.5 | 51,730.3 | ||||||||||||
Total assets | 33,226.6 | 37,898.2 | 50,633.5 | 112,939.6 | ||||||||||||
Total equity (deficit) attributable to equity holders of our company | (17,244.6) | (27,237.5) | (24,955.4) | 76,275.9 | ||||||||||||
Loans and borrowings(1) | 24,198.1 | 39,712.5 | 40,966.9 | 209.6 | ||||||||||||
Trade and other payables | 12,321.1 | 13,440.1 | 26,467.0 | 29,694.7 | ||||||||||||
Total liabilities | 50,468.1 | 65,131.6 | 75,584.5 | 36,663.8 | ||||||||||||
Total equity (deficit) and liabilities | $ | 33,226.6 | $ | 37,898.2 | $ | 50,633.5 | $ | 112,939.6 |
Note: (1) | The preferred shares issued by us were compound financial instruments with equity, liability and embedded derivative components. Accordingly, the liability portion of our preferred shares amounting to $24.1 million, $39.6 million, $40.8 million and $0 for fiscal years 2008, 2009, 2010 and 2011, respectively, had been included under our loans and borrowings. All our preferred shares were converted into ordinary shares effective upon the completion of our initial public offering on August 17, 2010. |
37
Table of Contents
Fiscal Year Ended March 31 | ||||||||||||||||
2008 | 2009 | 2010 | 2011 | |||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Number of transactions: | ||||||||||||||||
Air ticketing | 1,029.1 | 1,250.8 | 1,766.9 | 2,824.6 | ||||||||||||
Hotels and packages | 36.9 | 81.4 | 109.7 | 175.9 | ||||||||||||
Revenue less service cost(1): | ||||||||||||||||
Air ticketing | $ | 14,091.4 | $ | 18,733.3 | $ | 31,134.0 | $ | 47,622.7 | ||||||||
Hotels and packages | 2,365.6 | 5,553.6 | 7,995.7 | 10,907.1 | ||||||||||||
Other revenue | 50.1 | 703.8 | 1,152.8 | 2,540.7 | ||||||||||||
$ | 16,507.1 | $ | 24,990.7 | $ | 40,282.5 | $ | 61,070.5 | |||||||||
Gross bookings(2): | ||||||||||||||||
Air ticketing | $ | 198,799.6 | $ | 260,945.1 | $ | 408,603.1 | $ | 647,846.9 | ||||||||
Hotels and packages | 26,489.7 | 52,365.7 | 57,273.1 | 94,608.2 | ||||||||||||
Net revenue margins(3): | ||||||||||||||||
Air ticketing | 7.1 | % | 7.2 | % | 7.6 | % | 7.4 | % | ||||||||
Hotels and packages | 8.9 | % | 10.6 | % | 14.0 | % | 11.5 | % |
Notes: (1) | As certain parts of our revenue are recognized on a “net” basis and other parts of our revenue are recognized on a “gross” basis, we evaluate our financial performance based on revenue less service cost, which is a non-IFRS measure, as we believe that revenue less service cost reflects more accurately the value addition of the travel services that we provide to our customers. The presentation of this non-IFRS information is not meant to be considered in isolation or as a substitute for our consolidated financial results prepared in accordance with IFRS as issued by the IASB. Our revenue less service cost may not be comparable to similarly titled measures reported by other companies due to potential differences in the method of calculation. The following table reconciles our revenue (an IFRS measure) to revenue less service cost (a non-IFRS measure): |
Air Ticketing | Hotels and Packages | Other Revenue | Total | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fiscal Year Ended March 31 | Fiscal Year Ended March 31 | Fiscal Year Ended March 31 | Fiscal Year Ended March 31 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2008 | 2009 | 2010 | 2011 | 2008 | 2009 | 2010 | 2011 | 2008 | 2009 | 2010 | 2011 | 2008 | 2009 | 2010 | 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | $ | 14,091.4 | $ | 19,225.1 | $ | 32,119.5 | $ | 47,622.7 | $ | 24,189.4 | $ | 48,622.8 | $ | 50,287.9 | $ | 74,558.0 | $ | 50.1 | $ | 703.8 | $ | 1,152.8 | $ | 2,540.7 | $ | 38,330.9 | $ | 68,551.7 | $ | 83,560.2 | $ | 124,721.4 | ||||||||||||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Service cost | — | 491.8 | 985.5 | — | 21,823.8 | 43,069.2 | 42,292.2 | 63,650.9 | — | — | — | — | 21,823.8 | 43,561.0 | 43,277.7 | 63,650.9 | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenue less service cost | $ | 14,091.4 | $ | 18,733.3 | $ | 31,134.0 | $ | 47,622.7 | $ | 2,365.6 | $ | 5,553.6 | $ | 7,995.7 | $ | 10,907.1 | $ | 50.1 | $ | 703.8 | $ | 1,152.8 | $ | 2,540.7 | $ | 16,507.1 | $ | 24,990.7 | $ | 40,282.5 | $ | 61,070.5 | ||||||||||||||||||||||||||||||||
(2) | Gross bookings represent the total amount paid by our customers for the travel services and products booked through us, including taxes, fees and other charges, and are net of cancellations and refunds. | |
(3) | Net revenue margins is defined as revenue less service cost as a percentage of gross bookings. |
38
Table of Contents
AND RESULTS OF OPERATIONS
39
Table of Contents
Air Ticketing | Hotels and Packages | Other Revenue | Total | |||||||||||||||||||||||||||||||||||||||||||||
Fiscal Year Ended | Fiscal Year Ended | Fiscal Year Ended | Fiscal Year Ended | |||||||||||||||||||||||||||||||||||||||||||||
March 31 | March 31 | March 31 | March 31 | |||||||||||||||||||||||||||||||||||||||||||||
2009 | 2010 | 2011 | 2009 | 2010 | 2011 | 2009 | 2010 | 2011 | 2009 | 2010 | 2011 | |||||||||||||||||||||||||||||||||||||
(in thousands, except percentages) | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | $ | 19,225.1 | $ | 32,119.5 | $ | 47,622.7 | $ | 48,622.8 | $ | 50,287.9 | $ | 74,558.0 | $ | 703.8 | $ | 1,152.8 | $ | 2,540.7 | $ | 68,551.7 | $ | 83,560.2 | $ | 124,721.4 | ||||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||||||||||||||||||
Service cost | 491.8 | 985.5 | — | 43,069.2 | 42,292.2 | 63,650.9 | — | — | — | 43,561.0 | 43,277.7 | 63,650.9 | ||||||||||||||||||||||||||||||||||||
Revenue less service cost | $ | 18,733.3 | $ | 31,134.0 | $ | 47,622.7 | $ | 5,553.6 | $ | 7,995.7 | $ | 10,907.1 | $ | 703.8 | $ | 1,152.8 | $ | 2,540.7 | $ | 24,990.7 | $ | 40,282.5 | $ | 61,070.5 | ||||||||||||||||||||||||
% of total revenue less service cost | 75.0% | 77.3% | 78.0% | 22.2% | 19.8% | 17.9% | 2.8% | 2.9% | 4.1% | 100.0% | 100.0% | 100.0% |
40
Table of Contents
Fiscal Year Ended March 31 | ||||||||||||
2009 | 2010 | 2011 | ||||||||||
(in thousands, except percentages) | ||||||||||||
Number of transactions: | ||||||||||||
Air ticketing | 1,250.8 | 1,766.9 | 2,824.6 | |||||||||
Hotels and packages | 81.4 | 109.7 | 175.9 | |||||||||
Gross bookings: | ||||||||||||
Air ticketing | $ | 260,945.1 | $ | 408,603.1 | $ | 647,846.9 | ||||||
Hotels and packages | 52,365.7 | 57,273.1 | 94,608.2 | |||||||||
$ | 313,310.8 | $ | 465,876.2 | $ | 742,455.1 | |||||||
Net revenue margins: | ||||||||||||
Air ticketing | 7.2 | % | 7.6 | % | 7.4 | % | ||||||
Hotels and packages | 10.6 | % | 14.0 | % | 11.5 | % | ||||||
Combined net revenue margin for air ticketing and hotels and packages | 7.8 | % | 8.4 | % | 7.9 | % |
41
Table of Contents
• | growth in the Indian economy and the middle class population in India, as well as increased tourism expenditure in India; | |
• | increased Internet penetration (particularly broadband penetration) in India; | |
• | increased use of the Internet for commerce in India; and | |
• | intensive competition from new and existing market entrants, particularly in the Indian online travel industry. |
42
Table of Contents
Air Ticketing | Hotels and Packages | Other Revenue | Total | |||||||||||||||||||||||||||||||||||||||||||||
Fiscal Year Ended | Fiscal Year Ended | Fiscal Year Ended | Fiscal Year Ended | |||||||||||||||||||||||||||||||||||||||||||||
March 31 | March 31 | March 31 | March 31 | |||||||||||||||||||||||||||||||||||||||||||||
2009 | 2010 | 2011 | 2009 | 2010 | 2011 | 2009 | 2010 | 2011 | 2009 | 2010 | 2011 | |||||||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
Revenue on gross basis | $ | 578.7 | $ | 1,110.2 | $ | — | $ | 48,101.0 | $ | 48,724.2 | $ | 71,155.1 | $ | — | $ | — | $ | — | $ | 48,679.7 | $ | 49,834.4 | $ | 71,155.1 | ||||||||||||||||||||||||
Revenue on net basis | 18,646.4 | 31,009.3 | 47,622.7 | 521.8 | 1,563.7 | 3,402.9 | 703.8 | 1,152.8 | 2,540.7 | 19,872.0 | 33,725.8 | 53,566.3 | ||||||||||||||||||||||||||||||||||||
Revenue | 19,225.1 | 32,119.5 | $ | 47,622.7 | 48,622.8 | 50,287.9 | $ | 74,558.0 | 703.8 | 1,152.8 | $ | 2,540.7 | 68,551.7 | 83,560.2 | $ | 124,721.4 | ||||||||||||||||||||||||||||||||
Less: | ||||||||||||||||||||||||||||||||||||||||||||||||
Service cost | 491.8 | 985.5 | — | 43,069.2 | 42,292.2 | 63,650.9 | — | — | — | 43,561.0 | 43,277.7 | 63,650.9 | ||||||||||||||||||||||||||||||||||||
Revenue less service cost | $ | 18,733.3 | $ | 31,134.0 | $ | 47,622.7 | $ | 5,553.6 | $ | 7,995.7 | $ | 10,907.1 | $ | 703.8 | $ | 1,152.8 | $ | 2,540.7 | $ | 24,990.7 | $ | 40,282.5 | $ | 61,070.5 | ||||||||||||||||||||||||
43
Table of Contents
44
Table of Contents
45
Table of Contents
46
Table of Contents
47
Table of Contents
48
Table of Contents
Fiscal Year Ended March 31 | ||||||||||||||||||||||||
2009 | 2010 | 2011 | ||||||||||||||||||||||
Amount | % | Amount | % | Amount | % | |||||||||||||||||||
(in thousands, except percentages) | ||||||||||||||||||||||||
Revenue | $ | 68,551.7 | 100.0 | $ | 83,560.2 | 100.0 | $ | 124,721.4 | 100.0 | |||||||||||||||
Service cost | (43,561.0 | ) | (63.5 | ) | (43,277.7 | ) | (51.8 | ) | (63,650.9 | ) | (51.0 | ) | ||||||||||||
Personnel expenses | (9,679.8 | ) | (14.1 | ) | (16,562.0 | ) | (19.8 | ) | (14,399.0 | ) | (11.5 | ) | ||||||||||||
Other operating expenses | (24,369.9 | ) | (35.5 | ) | (28,160.5 | ) | (33.7 | ) | (40,698.9 | ) | (32.6 | ) | ||||||||||||
Depreciation and amortization | (1,558.7 | ) | (2.3 | ) | (1,569.7 | ) | (1.9 | ) | (1,910.6 | ) | (1.5 | ) | ||||||||||||
Results from operating activities | (10,617.6 | ) | (15.5 | ) | (6,009.8 | ) | (7.2 | ) | 4,061.9 | 3.3 | ||||||||||||||
Finance income | 6,293.7 | 9.2 | 1,874.2 | 2.2 | 1,601.8 | 1.3 | ||||||||||||||||||
Finance costs | (3,049.6 | ) | (4.4 | ) | (2,062.9 | ) | (2.5 | ) | (3,525.7 | ) | (2.8 | ) | ||||||||||||
Profit (Loss) before tax | (7,373.5 | ) | (10.8 | ) | (6,198.6 | ) | (7.4 | ) | 2,138.0 | 1.7 | ||||||||||||||
Income tax benefit (expense) | 25.3 | 0.03 | (8.4 | ) | * | 2,691.7 | 2.2 | |||||||||||||||||
Profit (Loss) for the year | (7,348.2 | ) | (10.7 | ) | (6,207.0 | ) | (7.4 | ) | 4,829.7 | 3.9 |
* | not meaningful. |
49
Table of Contents
50
Table of Contents
51
Table of Contents
52
Table of Contents
Three Months Ended | ||||||||||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | March 31, | June 30, | September 30, | December 31, | March 31, | ||||||||||||||||||||||||||||
2009 | 2009 | 2009 | 2009 | 2010 | 2010 | 2010 | 2010 | 2011 | ||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||||||||||||||||||
Revenue: | ||||||||||||||||||||||||||||||||||||
Air ticketing | $ | 5,464.3 | $ | 7,816.7 | $ | 7,338.8 | $ | 8,380.0 | $ | 8,584.0 | $ | 9,989.5 | $ | 10,280.7 | $ | 13,486.4 | $ | 13,866.2 | ||||||||||||||||||
Hotels and packages | 8,819.0 | 14,558.1 | 9,383.8 | 14,115.0 | 12,231.0 | 23,222.3 | 13,020.7 | 21,461.0 | 16,853.9 | |||||||||||||||||||||||||||
Other revenue | 271.7 | 252.2 | 241.8 | 351.0 | 307.9 | 510.9 | 527.1 | 845.5 | 657.2 | |||||||||||||||||||||||||||
Total revenue | 14,555.1 | 22,627.0 | 16,964.4 | 22,846.0 | 21,122.8 | 33,722.8 | 23,828.5 | 35,792.9 | 31,377.3 | |||||||||||||||||||||||||||
Service cost: | ||||||||||||||||||||||||||||||||||||
Procurement cost of hotels and packages services | (7,448.9) | (12,360.4) | (7,857.0) | (11,808.3) | (10,266.5) | (19,863.6) | (10,960.6) | (18,511.5) | (14,315.2) | |||||||||||||||||||||||||||
Purchase of air ticket coupons | (491.8) | (759.5) | (12.0) | (183.9) | (30.0) | — | — | — | — | |||||||||||||||||||||||||||
Personnel expenses | (2,269.6) | (8,774.9) | (2,419.1) | (2,436.2) | (2,931.7) | (3,455.6) | (3,357.5) | (3,862.2) | (3,723.8) | |||||||||||||||||||||||||||
Other operating expenses | (5,854.4) | (5,996.6) | (6,115.0) | (7,360.3) | (8,688.6) | (8,695.2) | (8,731.4) | (11,479.6) | (11,792.7) | |||||||||||||||||||||||||||
Depreciation and amortization | (369.4) | (364.5) | (382.9) | (402.3) | (420.0) | (449.0) | (453.8) | (496.3) | (511.5) | |||||||||||||||||||||||||||
Results from operating activities | (1,879.1) | (5,628.9) | 178.4 | 654.8 | (1,214.1) | 1,259.3 | 325.2 | 1,443.3 | 1,034.1 | |||||||||||||||||||||||||||
Net finance income (costs) | (946.7) | 46.5 | (159.3) | (20.0) | (56.0) | 52.1 | (2,120.9) | 183.6 | (38.8) | |||||||||||||||||||||||||||
Profit (Loss) before tax | (2,825.8) | (5,582.3) | 19.1 | 634.8 | (1,270.1) | 1,311.4 | (1,795.7) | 1,626.9 | 995.3 | |||||||||||||||||||||||||||
Income tax benefit (expense) | 25.3 | (3.4) | — | 0.5 | (5.6) | (1.2) | — | 1.2 | 2,691.7 | |||||||||||||||||||||||||||
Profit (Loss) for the period | $ | (2,800.5) | $ | (5,585.7) | $ | 19.1 | $ | 635.4 | $ | (1,275.7) | $ | 1,310.2 | $ | (1,795.7) | $ | 1,628.1 | $ | 3,687.0 | ||||||||||||||||||
Profit (Loss) per ordinary share: | ||||||||||||||||||||||||||||||||||||
Basic | $ | (0.16) | $ | (0.32) | $ | 0.001 | $ | 0.04 | $ | (0.07) | $ | 0.07 | $ | (0.07) | $ | 0.05 | $ | 0.11 | ||||||||||||||||||
Diluted | $ | (0.16) | $ | (0.32) | $ | 0.001 | $ | 0.02 | $ | (0.07) | $ | 0.05 | $ | (0.07) | $ | 0.04 | $ | 0.10 |
53
Table of Contents
Three Months Ended | ||||||||||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | March 31, | June 30, | September 30, | December 31, | March 31, | ||||||||||||||||||||||||||||
2009 | 2009 | 2009 | 2009 | 2010 | 2010 | 2010 | 2010 | 2011 | ||||||||||||||||||||||||||||
(in thousands, except percentages) | ||||||||||||||||||||||||||||||||||||
Number of transactions: | ||||||||||||||||||||||||||||||||||||
Air ticketing | 350.2 | 350.4 | 460.8 | 477.3 | 478.4 | 590.5 | 620.9 | 759.2 | 854.0 | |||||||||||||||||||||||||||
Hotels and packages | 21.6 | 26.1 | 22.2 | 33.3 | 28.0 | 42.6 | 31.4 | 50.7 | 51.2 | |||||||||||||||||||||||||||
Revenue less service cost: | ||||||||||||||||||||||||||||||||||||
Air ticketing | $ | 4,972.6 | $ | 7,057.2 | $ | 7,326.8 | $ | 8,196.1 | $ | 8,553.9 | $ | 9,989.5 | $ | 10,280.7 | $ | 13,486.4 | $ | 13,866.2 | ||||||||||||||||||
Hotels and packages | 1,370.1 | 2,197.7 | 1,526.8 | 2,306.6 | 1,964.5 | 3,358.7 | 2,060.2 | 2,949.6 | 2,538.6 | |||||||||||||||||||||||||||
Other revenue | 271.7 | 252.2 | 241.8 | 351.0 | 307.9 | 510.9 | 527.1 | 845.5 | 657.2 | |||||||||||||||||||||||||||
$ | 6,614.4 | $ | 9,507.1 | $ | 9,095.4 | $ | 10,853.7 | $ | 10,826.3 | $ | 13,859.2 | $ | 12,867.9 | $ | 17,281.4 | $ | 17,062.0 | |||||||||||||||||||
Gross bookings: | ||||||||||||||||||||||||||||||||||||
Air ticketing | $ | 60,771.3 | $ | 89,539.4 | $ | 94,208.8 | $ | 106,964.9 | $ | 117,889.9 | $ | 146,479.9 | $ | 138,613.3 | $ | 183,390.3 | $ | 179,363.5 | ||||||||||||||||||
Hotels and packages | 9,763.9 | 16,112.9 | 10,598.3 | 16,440.8 | 14,121.0 | 28,164.1 | 17,374.7 | 27,214.8 | 21,854.5 | |||||||||||||||||||||||||||
$ | 70,535.2 | $ | 105,652.3 | $ | 104,807.1 | $ | 123,405.7 | $ | 132,010.9 | $ | 174,644.0 | $ | 155,988.0 | $ | 210,605.1 | $ | 201,218.0 | |||||||||||||||||||
Net revenue margins: | ||||||||||||||||||||||||||||||||||||
Air ticketing | 8.2 | % | 7.9 | % | 7.8 | % | 7.7 | % | 7.3 | % | 6.8 | % | 7.4 | % | 7.4 | % | 7.7 | % | ||||||||||||||||||
Hotels and packages | 14.0 | % | 13.6 | % | 14.4 | % | 14.0 | % | 13.9 | % | 11.9 | % | 11.9 | % | 10.8 | % | 11.6 | % | ||||||||||||||||||
Combined net revenue margin for air ticketing and hotels and packages | 9.0 | % | 8.8 | % | 8.4 | % | 8.5 | % | 8.0 | % | 7.6 | % | 7.9 | % | 7.8 | % | 8.2 | % |
54
Table of Contents
55
Table of Contents
56
Table of Contents
Fiscal Year Ended March 31 | ||||||||||||
2009 | 2010 | 2011 | ||||||||||
(in millions) | ||||||||||||
Net cash from/(used in) operating activities | $ | (3.1 | ) | $ | 5.2 | $ | (6.3 | ) | ||||
Net cash from/(used in) investing activities | (11.8 | ) | 3.5 | (3.0 | ) | |||||||
Net cash from/(used in) financing activities | 14.3 | (0.2 | ) | 52.4 | ||||||||
Net increase/(decrease) in cash and cash equivalents | (0.6 | ) | 8.5 | 43.0 | ||||||||
Cash and cash equivalents at beginning of period | (2.4 | ) | (2.4 | ) | 5.3 | |||||||
Effect of exchange rate fluctuations on cash held | 0.6 | (0.7 | ) | (0.5 | ) | |||||||
Cash and cash equivalents at end of period | (2.4 | )(1) | 5.3 | (2) | 47.9 | (3) |
(1) | Includes $7.9 million of bank overdrafts and excludes $16.0 million of term deposits not classified as “cash and cash equivalents.” |
(2) | Includes $4.0 million of bank overdrafts and excludes $14.5 million of term deposits not classified as “cash and cash equivalents.” |
(3) | Includes $3.9 million of bank overdrafts and excludes $16.9 million of term deposits not classified as “cash and cash equivalents.” |
57
Table of Contents
58
Table of Contents
59
Table of Contents
Payment Due by Period | ||||||||||||||||||||
More than | ||||||||||||||||||||
Contractual Obligations | Total | Less than 1 year | 1-3 years | 3-5 years | 5 years | |||||||||||||||
(in thousands) | ||||||||||||||||||||
Operating lease obligations(1) | $ | 8,564.0 | $ | 1,561.8 | $ | 3,169.4 | $ | 2,638.2 | $ | 1,194.6 | ||||||||||
Finance lease obligations(2) | 30.3 | 11.3 | 19.0 | — | — | |||||||||||||||
Purchase obligations(3) | 2,464.7 | 1,967.9 | 331.2 | 165.6 | — | |||||||||||||||
Bank overdraft(4) | 3,856.0 | 3,856.0 | — | — | — | |||||||||||||||
Employee Benefits(5) | 667.1 | — | — | — | — |
Notes: (1) | Operating lease obligations relate to our leasing arrangements for our various office premises. | |
(2) | Finance lease obligations relate to our leasing arrangements for motor vehicles used in our business. | |
(3) | We enter into purchase orders from time to time for various equipment or other requirements for our business. | |
(4) | Secured against term deposits. |
(5) | Employee benefits in the statement of financial position include $667,050 in respect of employee benefit obligation. For this amount, the extent of the amount and timing of repayment/settlement is not reliably estimable or determinable at present and accordingly have not been disclosed in the table above. |
60
Table of Contents
61
Table of Contents
62
Table of Contents
63
Table of Contents
64
Table of Contents
Rank | Country | |||||||
($ in billions) | ||||||||
1 | United States | 916.5 | ||||||
2 | China | 500.7 | ||||||
3 | Japan | 215.8 | ||||||
4 | United Kingdom | 148.2 | ||||||
5 | France | 143.0 | ||||||
6 | Spain | 123.7 | ||||||
7 | Italy | 121.8 | ||||||
8 | India | 110.6 | ||||||
9 | Germany | 103.7 | ||||||
10 | Australia | 79.7 |
• | the “Incredible India” campaign helps showcase India as a leading tourist destination globally; | |
• | the provision of one-month tourist visas on arrival for citizens of 11 countries (i.e., Japan, Finland, New Zealand, Singapore, Luxembourg, Laos, Vietnam, Philippines, Cambodia, Myanmar and Indonesia); |
• | support of an “open-skies” policy in India; | |
• | the modernization or expansion of major metro airports in Mumbai, Bengaluru, Kolkata, Delhi, Chennai, and Hyderabad; | |
• | the modernization or development of 35 existing non metro-airports; | |
• | the construction of international convention centers in cities including Delhi, Mumbai, Goa, Jodhpur, Udaipur, Cochi, Agra and Jaipur to attract more business travelers to India; and | |
• | air transportation policies permitting airlines in India which have been in operation on domestic routes for over five years to fly on international routes. |
65
Table of Contents
Top 10 Destinations by Departures from India for 2014 | 2010 | 2014 | ||||||
(in thousands) | ||||||||
United Arab Emirates | 727.5 | 983.7 | ||||||
Singapore | 793.7 | 940.9 | ||||||
Malaysia | 644.0 | 915.9 | ||||||
United Kingdom | 685.7 | 800.8 | ||||||
Egypt | 541.6 | 773.3 | ||||||
USA | 559.7 | 606.8 | ||||||
Thailand | 524.5 | 572.4 | ||||||
China | 388.2 | 433.9 | ||||||
Italy | 290.4 | 403.2 | ||||||
France | 299.0 | 392.3 |
2008 | 2009 | 2010 | 2011 | 2012 | ||||||||||||||||
(in $ millions, except percentages) | ||||||||||||||||||||
�� | ||||||||||||||||||||
Total Indian Travel Market | 16,223 | 15,808 | 17,652 | 19,922 | 22,813 | |||||||||||||||
% Change | 4 | % | (3) | % | 12 | % | 13 | % | 15 | % | ||||||||||
Total Indian Online Travel Market | 2,907 | 3,342 | 4,362 | 5,524 | 7,027 | |||||||||||||||
% Change | 72 | % | 15 | % | 31 | % | 27 | % | 27 | % | ||||||||||
Online as % of Total Indian Travel Revenue | 18 | % | 21 | % | 25 | % | 28 | % | 31 | % |
66
Table of Contents
67
Table of Contents
68
Table of Contents
69
Table of Contents
70
Table of Contents
71
Table of Contents
72
Table of Contents
73
Table of Contents
Number of Transactions | ||||||||||||
for Fiscal Year Ended March 31 | ||||||||||||
2009 | 2010 | 2011 | ||||||||||
Indian domestic air travel | 1.2 million | 1.6 million | 2.6 million | |||||||||
Outbound air travel | 45,497 | 93,757 | 146,033 |
74
Table of Contents
75
Table of Contents
• | Indian Domestic Packages. We offer a variety of packages, including escorted tours, honeymoon specials and weekend breakaways, as well as vacation themes, such as beach, adventure, family, pilgrimage, romantic, shopping, cruise and culture. Our demographic target for the “weekend breakaways” packages are corporate executives. |
• | International Packages. We offer pre-designed independent packages, customized independent vacations, customized group tours and pre-designed escorted tours. The wide array of holiday options offered is intended to suit varying budgets and preferences of potential customers. | |
• | Meetings, Incentives, Conferences, Exhibitions and Events.Our MICE group offers services to organizations as well as other groups, including students or families who wish to plan meetings, conferences or other events or organize group trips. Our MICE group assists such customers in planning and booking travel arrangements for large groups of travelers and delivers tickets and other documentation, and, on request of the customers, a member of our MICE group will accompany the group during the travel in order to ensure that all plans and activities run smoothly. Our MICE group also assists employees of these organizations with their personal travel needs. |
76
Table of Contents
77
Table of Contents
78
Table of Contents
79
Table of Contents
80
Table of Contents
• | website logic that simplify and improve a customer’s ability to book a trip most suited to his or her requirements, including providing extensive low price options and alternative routings, and assisting customers in finding their destinations easily by using colloquial names or major landmarks; | |
• | scalable search and caching technologies that return comprehensive results and allow us to provide more flight and hotel options to customers without sacrificing search response times or creating added stress on our suppliers’ operating or cost infrastructure; and | |
• | capability to combine various flight plus hotel options, offering our customers the ability to see multiple combinations of airlines and hotels to assemble a package, resulting in trips that are frequently less expensive than individually booked components and more flexible for the customers. |
81
Table of Contents
82
Table of Contents
83
Table of Contents
Airlines | Airlines | |||
(Travel within India) | (International Travel) | Indian Hotels | ||
Air India | Air India | Fortune Hotels | ||
IndiGo Airlines | Emirates | Grand Habib Hotels | ||
GoAir | Jet Airways | Indian Hotels Company Limited | ||
Kingfisher Airlines | Lufthansa | Sea Shell Hotels | ||
SpiceJet | United Airlines | TSG Emerald View Hotels |
84
Table of Contents
85
Table of Contents
Number of Employees as of | ||||||||||||
March 31 | ||||||||||||
Division/Function | 2009 | 2010 | 2011 | |||||||||
Management | 7 | 7 | 6 | |||||||||
Product development | 22 | 20 | 40 | |||||||||
Sales and marketing | 433 | 442 | 575 | |||||||||
Technology development and technology support | 95 | 111 | 151 | |||||||||
Others (including operations, business development, administration, finance and accounting, legal and human resources) | 204 | 177 | 238 | |||||||||
Total | 761 | 757 | 1,010 | |||||||||
Number of Employees as of | ||||||||||||
March 31 | ||||||||||||
Location | 2009 | 2010 | 2011 | |||||||||
India | 758 | 754 | 1,006 | |||||||||
United States | 3 | 3 | 4 | |||||||||
Total | 761 | 757 | 1,010 | |||||||||
86
Table of Contents
87
Table of Contents
88
Table of Contents
Name | Age | Position/Title | ||
Directors: | ||||
Deep Kalra | 41 | Group Chairman and Group Chief Executive Officer | ||
Ravi Adusumalli | 35 | Director | ||
Sanjeev Aggarwal | 51 | Director | ||
Aditya Tim Guleri | 46 | Director | ||
Philip C. Wolf | 54 | Director(2) | ||
Vivek N. Gour | 48 | Independent Director | ||
Frederic Lalonde | 37 | Independent Director | ||
Gyaneshwarnath Gowrea | 45 | Director | ||
Mohammad Akhtar Janally | 28 | Director | ||
Executive Officers(1): | ||||
Keyur Joshi | 38 | Group Chief Operating Officer | ||
Rajesh Magow | 42 | Group Chief Financial Officer | ||
Mohit Gupta | 37 | Group Chief Marketing Officer | ||
Amit Somani | 39 | Group Chief Products Officer | ||
Mukesh Singh(3) | 35 | Senior Vice-President, Technology Department |
Notes: (1) | Other than directors who are also executive officers. | |
(2) | Mr. Philip C. Wolf satisfies the independence requirements of Rule 5605 of the Nasdaq Stock Market, Marketplace Rules but does not satisfy the independence requirements ofRule 10A-3 under the Securities Exchange Act of 1934, as amended, or the Exchange Act. |
(3) | Mr. Mukesh Singh has resigned from our Company with effect from May 12, 2011 and is currently serving his three-month notice period. |
89
Table of Contents
90
Table of Contents
91
Table of Contents
• | convening shareholders’ annual meetings and reporting its work to shareholders at such meetings; | |
• | authorizing dividends and distributions; | |
• | appointing officers and determining the term of office of officers; | |
• | exercising the borrowing powers of our company and mortgaging the property of our company, provided that shareholders’ approval shall be required if any transaction is a major transaction for our company under section 130 of the Mauritius Companies Act; and | |
• | approving the issuance and transfer of shares of our company, including the recording of such shares in our share register. |
92
Table of Contents
• | selecting our independent auditors and pre-approving all auditing and non-auditing services permitted to be performed by our independent auditors; | |
• | regularly reviewing the independence of our independent auditors; | |
• | reviewing all related party transactions on an ongoing basis; | |
• | discussing the annual audited financial statements with management and our independent auditors; | |
• | annually reviewing and reassessing the adequacy of our audit committee charter; | |
• | such other matters that are specifically delegated to our audit committee by our board of directors from time to time; | |
• | meeting separately and periodically with management and our internal and independent auditors; and | |
• | reporting regularly to our full board of directors. |
• | reviewing the compensation plans, policies and programs adopted by the management; | |
• | reviewing and approving the compensation package for our executive officers; | |
• | reviewing and approving corporate goals and objectives relevant to the compensation of our chief executive officer, evaluating the performance of our chief executive officer in light of those goals and objectives, and setting the compensation level of our chief executive officer based on this evaluation; and | |
• | reviewing periodically and making recommendations to the board regarding any long-term incentive compensation or equity plans, programs or similar arrangements, annual bonuses, employee pension and welfare benefit plans. |
93
Table of Contents
• | solicit or induce any person to terminate his or her employment or consulting relationship with our company; or | |
• | canvass, solicit or endeavor to entice away from our company any client or customer of our company, or any person who regularly dealt with our company. |
94
Table of Contents
• | 10% on the expiry of 12 months from the date of grant. | |
• | 20% on the expiry of 24 months from the date of grant. | |
• | 30% on the expiry of 36 months from the date of grant. | |
• | 40% on the expiry of 48 months from the date of grant. |
95
Table of Contents
• | 48 months from the vesting date. | |
• | 72 months from the date of grant. | |
• | six months following the recipient’s date of voluntary resignation or termination of employment, other than due to death, disablement or retirement. | |
• | one year following the death of a recipient or termination due to disablement or retirement. |
96
Table of Contents
97
Table of Contents
98
Table of Contents
Shares Underlying | Date of | |||||||||||
Name | Outstanding Options | Exercise Price | Date of Grant | Expiration | ||||||||
($ per share) | ||||||||||||
Deep Kalra | — | — | — | — | ||||||||
Keyur Joshi | 94,000 | 1.98 | June 25, 2009 | June 25, 2013(1) | ||||||||
10,012 | 0.53 | June 25, 2009 | June 25, 2013(1) | |||||||||
Rajesh Magow | 182,140 | 0.74 | June 25, 2009 | June 25, 2013(1) | ||||||||
114,000 | 1.98 | June 25, 2009 | June 25, 2013(1) | |||||||||
103,060 | 0.53 | June 25, 2009 | June 25, 2013(1) | |||||||||
Other directors and executive officers | 92,000 | (2) | 0.53 | June 25, 2009 | June 25, 2013(1) | |||||||
50,000 | (2) | 5.06 | June 25, 2009 | June 25, 2013(1) | ||||||||
75,000 | 0.53 | December 1, 2009 | See note (3) | |||||||||
142,500 | 0.53 | January 4, 2010 | See note (3) |
Notes: (1) | All these options vested upon the date of grant and must be exercised prior to 48 months from their vesting date (i.e., the date of grant), subject to the terms of our share incentive plan. | |
(2) | In accordance with the terms of our share incentive plan: |
• | up to 25% further of the shares may be sold on or after August 17, 2011, the date falling one year after the completion of our initial public offering; and |
• | the remaining 25% of the shares may be sold on or after August 17, 2012, the date falling two years after the completion of our initial public offering. |
99
Table of Contents
(3) | These options vest in four equal installments upon each anniversary of the grant, commencing with the first anniversary of the grant. Such options must be exercised prior to the earlier of 48 months from their vesting date or 72 months from their date of grant, subject to the terms of our share incentive plan. See “— Equity Option Plan — Option Exercise and Expiration” above. |
100
Table of Contents
• | each of our directors and executive officers having more than 1.0% beneficial share ownership; | |
• | each person known to us to own beneficially more than 5.0% of our ordinary shares; and | |
• | each other selling shareholder. |
Shares Beneficially Owned | Number of | Shares Beneficially Owned | ||||||||||||||||||
Name of | Prior to Offering | Shares Being Offered | After Offering(1) | |||||||||||||||||
Beneficial Owner | Number | Percent | Number | Percent | ||||||||||||||||
Directors: | ||||||||||||||||||||
Deep Kalra(2) | 3,965,360 | 11.30 | 497,739 | 3,467,621 | 9.43 | |||||||||||||||
Ravi Adusumalli | — | — | — | — | — | |||||||||||||||
Sanjeev Aggarwal | — | — | — | — | — | |||||||||||||||
Aditya Tim Guleri(3) | * | * | — | * | * | |||||||||||||||
Philip C. Wolf | * | * | — | * | * | |||||||||||||||
Vivek N. Gour | — | — | — | — | — | |||||||||||||||
Frederic Lalonde(4) | — | — | — | — | — | |||||||||||||||
Gyaneshwarnath Gowrea | — | — | — | — | — | |||||||||||||||
Mohammad Akhtar Janally | — | — | — | — | — |
101
Table of Contents
Shares Beneficially Owned | Number of | Shares Beneficially Owned | ||||||||||||||||||
Name of | Prior to Offering | Shares Being Offered | After Offering(1) | |||||||||||||||||
Beneficial Owner | Number | Percent | Number | Percent | ||||||||||||||||
Executive Officers: | ||||||||||||||||||||
Keyur Joshi(2) | 282,672 | 0.80 | 99,776 | 182,896 | 0.50 | |||||||||||||||
Rajesh Magow | 399,200 | 1.12 | 59,880 | 339,320 | 0.91 | |||||||||||||||
Mohit Gupta | * | * | — | — | — | |||||||||||||||
Amit Somani(5) | * | * | — | — | — | |||||||||||||||
Mukesh Singh(5) | * | * | — | — | — | |||||||||||||||
All our directors and executive officers as a group | 5,095,512 | 14.17 | 657,395 | 4,438,117 | 11.82 | |||||||||||||||
Principal Shareholders: | ||||||||||||||||||||
SAIF(6) | ||||||||||||||||||||
Suites 2516-2520, Two Pacific Place, 88 Queensway, Hong Kong | 14,628,050 | 41.68 | 3,034,800 | 11,593,250 | 31.54 | |||||||||||||||
Tiger Global(7) | ||||||||||||||||||||
101 Park Avenue, 48th Floor, New York, NY 10178, USA | 4,129,760 | 11.77 | — | 4,129,760 | 11.23 | |||||||||||||||
Helion Venture | ||||||||||||||||||||
Les Cascades Building, Edith Cavell Street, Port-Louis, Mauritius | 3,411,695 | 9.72 | 707,805 | 2,703,890 | 7.36 | |||||||||||||||
Travogue Electronic Travel Private Limited(2) | ||||||||||||||||||||
C 210, Second Floor, Sarvodaya Enclave, New Delhi 110 017, India | 3,000,000 | 8.55 | — | 3,000,000 | 8.16 | |||||||||||||||
Sierra Ventures(8) | ||||||||||||||||||||
2884 Sand Hill Road, Suite 100, Menlo Park, CA 94025, USA | 2,274,469 | 6.48 | — | 2,274,469 | 6.19 |
* | Represents beneficial ownership of less than 1.0% of our issued share capital (assuming the exercise of share options held by certain of our selling shareholders for sale in this offering). |
Notes: (1) | Assumes the underwriters’ option to purchase additional ordinary shares is not exercised. | |
(2) | Travogue Electronic Travel Private Limited, or Travogue, is a company controlled by Mr. Deep Kalra. Mr. Deep Kalra holds 78.4% of the equity shares of Travogue. Accordingly, Mr. Kalra’s beneficial ownership of our ordinary shares includes 965,360 ordinary shares held by him directly and 3,000,000 ordinary shares held indirectly through Travogue. Mr. Keyur Joshi has a 12.8% equity interest in Travogue. | |
(3) | Consists of ordinary shares held by Sierra Ventures Associates VIII, LLC as nominee for its members (including those shares held for the Guleri Family Trust UTD dated April 7, 1999, or the Guleri Family trust, of which Mr. Aditya Tim Guleri is a trustee and beneficiary). Mr. Guleri is one of the managing members of Sierra Ventures Associates VIII, LLC, the sole general partner of Sierra Ventures VIII-A, L.P. and Sierra Ventures VIII-B, L.P., and may be deemed to control these entities. However, Mr. Guleri disclaims beneficial ownership of all shares held by these entities, except as stated above and except to the extent of his respective proportionate pecuniary interest therein. See also note (8) below. | |
(4) | Mr. Frederic Lalonde acquired 60,940 ordinary shares of our company in February 2011. |
(5) | Mr. Mukesh Singh and Mr. Amit Somani hold options exercisable into our ordinary shares. As of the date of this prospectus, 25% of these options have vested and Mr. Mukesh Singh has exercised all such options. Mr. Amit Somani has exercised a majority of such vested options. Assuming the exercise of all such options by each of Mr. Singh and Mr. Somani, each of them would beneficially own less than 1.0% of our issued share capital prior to this offering. |
102
Table of Contents
(6) | Andrew Y. Yan is the sole shareholder of SAIF II GP Capital Ltd., the sole general partner of SAIF Partners II L.P., which is the sole general partner of SAIF II GP L.P., which is in turn the sole general partner of SAIF, our shareholder. |
(7) | The shareholders are Tiger Global Private Investment Partners IV, L.P., Tiger Global Private Investment Partners V, L.P., Tiger Global, L.P., Tiger Global II, L.P. and Tiger Global Master Fund, L.P., collectively referred to as Tiger Global. Mr. Charles P. Coleman III controls the ultimate general partner of Tiger Global and is deemed to beneficially own all the shares held by Tiger Global. |
(8) | The shareholders are Sierra Ventures VIII-A, L.P., Sierra Ventures VIII-B, L.P. and Sierra Ventures Associates VIII, LLC (as nominee for its members), collectively referred to as the Sierra Ventures entities. Consists of 33,170 ordinary shares held by Sierra Ventures Associates VIII, LLC, as nominee for its members (including for the Guleri family trust, of which Mr. Aditya Tim Guleri is a trustee and beneficiary. See note (3) above). The Sierra Ventures entities do not have voting or investment discretion with respect to the shares held by Sierra Ventures Associates VIII, LLC, as nominee for its members (including those held for the Guleri family trust). Sierra Ventures Associates VIII, LLC is the sole general partner of Sierra Ventures VIII-A, L.P. and Sierra Ventures VIII-B, L.P. Messrs. Jeffrey M. Drazan, David C. Schwab, Peter C. Wendell, Steven P. Williams and Aditya Tim Guleri are the managing members of Sierra Ventures Associates VIII, LLC and may be deemed to control the Sierra Ventures entities. Messrs. Drazan, Schwab, Wendell, Williams and Guleri disclaim beneficial ownership of all shares held by the Sierra Ventures entities, except to the extent of their respective proportionate pecuniary interest therein. |
As of March 31 | ||||||||||||||||||||||||
2009 | 2010 | 2011 | ||||||||||||||||||||||
Name and Type of Shares | Number | Percent | Number | Percent | Number | Percent | ||||||||||||||||||
SAIF: | ||||||||||||||||||||||||
Ordinary shares | 11,669,720 | 11,669,720 | 14,628,050 | |||||||||||||||||||||
Series A preferred shares | 1,517,820 | 51.54% | 1,517,820 | 51.35% | — | 41.68% | ||||||||||||||||||
Series B preferred shares | 992,720 | 992,720 | — | |||||||||||||||||||||
Series C preferred shares | 1,157,500 | 1,157,500 | — | |||||||||||||||||||||
Tiger Global(1): | ||||||||||||||||||||||||
Ordinary shares | — | 1,032,560 | 4,129,760 | |||||||||||||||||||||
Series B preferred shares | 1,502,920 | 8.66% | 1,502,920 | 12.09% | — | 11.77% | ||||||||||||||||||
Series C preferred shares | 1,075,280 | 1,075,280 | — | |||||||||||||||||||||
Helion Venture: | ||||||||||||||||||||||||
Ordinary shares | — | — | 3,411,695 | |||||||||||||||||||||
Series A preferred shares | 3,035,660 | 3,035,660 | — | |||||||||||||||||||||
Series B preferred shares | 234,940 | 12.02% | 234,940 | 11.98% | — | 9.72% | ||||||||||||||||||
Series C preferred shares | 306,620 | 306,620 | — | |||||||||||||||||||||
Travogue: | ||||||||||||||||||||||||
Ordinary shares | 3,000,000 | 10.08% | 3,000,000 | 10.04% | 3,000,000 | 8.55% | ||||||||||||||||||
Sierra Ventures(2): | ||||||||||||||||||||||||
Ordinary shares | — | — | 2,274,469 | |||||||||||||||||||||
Series A preferred shares | 2,023,780 | 2,023,780 | — | |||||||||||||||||||||
Series B preferred shares | 156,620 | 8.01% | 156,620 | 7.98% | — | 6.48% | ||||||||||||||||||
Series C preferred shares | 204,420 | 204,420 | — |
Notes: (1) | The shareholders are Tiger Global Private Investment Partners IV, L.P. and Tiger Global Private Investment Partners V, L.P., Tiger Global L.P., Tiger Global II, L.P. and Tiger Global Master Fund, L.P. |
(2) | The shareholders are Sierra Ventures Associates VIII, LLC, Sierra Ventures VIII-A, L.P. and Sierra Ventures VIII-B, L.P. (as nominee for its members). |
103
Table of Contents
104
Table of Contents
105
Table of Contents
106
Table of Contents
• | a fee of such maximum sum as the Designated Stock Exchange may determine to be payable or such lesser sum as our board of directors may from time to time require is paid to our company in respect thereof; | |
• | the instrument of transfer is lodged at the registered office of our company for the time being or at such other place (if any) as our board of directors may appoint, accompanied by the relevant share certificate(s) and such other evidence as our board of directors may reasonably require to show the right of the transferor to |
107
Table of Contents
make the transfer (and, if the instrument of transfer is executed by some other person on his behalf, the authority of the person so to do); and |
• | the instrument of transfer is in respect of only one class of shares. |
108
Table of Contents
• | increase the share capital by such sum, to be divided into shares of such classes and amount, as the resolution shall prescribe; | |
• | consolidate and divide all or any of our share capital into shares of a larger amount than our existing shares; | |
• | sub-divide our existing shares, or any of them, into shares of a smaller amount; or | |
• | cancel any shares which, at the date of the passing of the resolution, have not been taken or agreed to be taken by any person, and diminish the amount of our share capital by the amount of the shares so cancelled in accordance with the Mauritius Companies Act. |
109
Table of Contents
• | a Category 1 Global Business Company does not have to file an annual return of its shareholders with the Registrar of Companies; | |
• | a Category 1 Global Business Company may issue no par value shares; and | |
• | a Category 1 Global Business Company may register as a protected cell company. |
110
Table of Contents
(a) | the acquisition of, or an agreement to acquire, whether contingent or not, assets the value of which is more than 75% of the value of the company’s assets before the acquisition; | |
(b) | the disposition of, or an agreement to dispose of, whether contingent or not, assets of the company the value of which is more than 75% of the value of the company’s assets before the disposition; or | |
(c) | a transaction that has or is likely to have the effect of the company acquiring rights or interests or incurring obligations or liabilities the value of which is more than 75% of the value of the company’s assets before the transaction (provided that this will not apply by reason only of the company giving, or entering into an agreement to give, a charge secured over assets of the company, the value of which is more than 75% of |
111
Table of Contents
the value of the company’s assets for the purpose of securing the repayment of money or the performance of an obligation). |
(a) | the acquisition of, or an agreement to acquire, whether contingent or not, assets the value of which is more than 50% of the value of the company’s assets before the acquisition; | |
(b) | the disposition of, or an agreement to dispose of, whether contingent or not, assets of the company the value of which is more than 50% of the value of the company’s assets before the disposition; or | |
(c) | a transaction that has or is likely to have the effect of the company acquiring rights or interests or incurring obligations or liabilities the value of which is more than 50% of the value of the company’s assets before the transaction (provided that this will not apply by reason only of the company giving, or entering into an agreement to give, a charge secured over assets of the company, the value of which is more than 50% of the value of the company’s assets for the purpose of securing the repayment of money or the performance of an obligation). |
112
Table of Contents
113
Table of Contents
114
Table of Contents
• | If the acquirer has, within four months after the making of a takeover offer for all the shares of a class not owned by, or by a nominee for, the acquirer, or any of its subsidiaries, obtained the approval for such takeover offer by the holders of not less than nine-tenths in nominal value of the shares included in that class of shares (other than those shares already held at the date of the takeover offer by the acquirer or by a nominee or subsidiary of the acquirer), the acquirer may, at any time within two months after the takeover offer has been so approved, by notice (referred to as an “acquisition notice”) compulsorily acquire the shares of any dissenting member on the same terms as the original takeover offer unless the Supreme Court of Mauritius (on an application made by a dissenting member within one month after the date of the acquirer’s acquisition notice) orders otherwise. | |
• | Where, in pursuance of a takeover offer, the acquirer becomes entitled by himself or through a related corporation or nominee to nine-tenths or more in nominal value of the shares included in the class of shares |
115
Table of Contents
concerned, the acquirer shall within one month after the date on which he becomes entitled by himself or through a nominee to those shares, give notice (referred to as an “ownership notice”) of that fact to the holders of the remaining shares included in that class who, when the notice was given, had not assented to the takeover offer or been given an acquisition notice by the acquirer. The holders of the remaining shares may, within three months after the giving of the ownership notice to them, require the acquirer to acquire their shares and, where alternative terms were offered to the approving members, elect which of those terms they will accept. |
(i) | any ordinary shares held by any of the Shareholders or the employees/management of our company or its subsidiaries; and | |
(ii) | any other ordinary shares of our company issued in respect of the ordinary shares described in paragraph (i) above pursuant to stock splits, stock dividends, reclassifications, recapitalizations or similar events; |
116
Table of Contents
117
Table of Contents
• | offer, pledge, announce the intention to sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant or exercise any option, right or warrant to purchase, lend or otherwise transfer or dispose of directly or indirectly, any shares or any securities convertible into or exercisable or exchangeable for shares; or | |
• | enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of the shares, |
• | the sale of shares to the underwriters; | |
• | the issuance by us of shares, effective upon the completion of this offering, upon the exercise of options or the conversion of securities outstanding on the date of this prospectus; | |
• | the grant by us of share options under our share option plan, provided that each such grant shall be subject to, and each such grantee shall be bound by, the restrictions described above and the aggregate number of shares |
118
Table of Contents
underlying such options shall not exceed 1.5% of our shares outstanding immediately after the completion of this offering; or |
• | issuances by us of up to 2.5% of our shares outstanding immediately after the completion of this offering (whether in the form of our ordinary shares or securities convertible or exchangeable into our ordinary shares) from time to time in connection with any acquisition or merger with another company or an acquisition of assets related to a business from another person or entity. |
• | transactions relating to shares acquired in open market transactions after the completion of this offering; | |
• | the exercise of share options outstanding on the date of this prospectus, provided that shares issued upon such exercise shall be subject to the restrictions described above; or | |
• | distributions by such person of shares to limited partners or general partners of such person, provided that such distributee agrees to be bound by the restrictions described above. |
• | 1.0% of the number of our ordinary shares then outstanding, which will equal approximately 367,595 ordinary shares immediately after this offering; or |
• | the average weekly reported trading volume of our ordinary shares on the Nasdaq Global Market during the four calendar weeks proceeding the date on which a notice of the sale on Form 144 is filed with the SEC by such person. |
119
Table of Contents
120
Table of Contents
• | no capital, transfer or registration duties are levied in Mauritius on the issue, purchase or sale of our ordinary shares; |
121
Table of Contents
• | dividend payments or other distributions to holders of our ordinary shares are exempt from Mauritius tax, and no withholding will be required of our company on dividend payments or other distributions; and | |
• | gains derived from the sale or disposition of our ordinary shares will not be subject to Mauritius tax. |
• | banks and other financial institutions; | |
• | insurance companies; | |
• | regulated investment companies; | |
• | real estate investment trusts; | |
• | broker-dealers; | |
• | traders that elect to use amark-to-market method of accounting; | |
• | US expatriates; | |
• | tax-exempt entities; | |
• | persons liable for alternative minimum tax; | |
• | persons holding ordinary shares as part of a straddle, hedging, conversion or integrated transaction; | |
• | persons that actually or constructively own 10% or more of the total combined voting power of all classes of our voting stock; | |
• | persons who acquired ordinary shares pursuant to the exercise of any employee share option or otherwise as compensation; or | |
• | partnerships or other pass-through entities, or persons holding ordinary shares through such entities. |
122
Table of Contents
• | an individual who is a citizen or resident of the United States; | |
• | a corporation (or other entity taxable as a corporation for US federal income tax purposes) created or organized in the United States or under the laws of the United States, any state thereof or the District of Columbia; | |
• | an estate, the income of which is subject to US federal income taxation regardless of its source; or | |
• | a trust that (1) is subject to the primary supervision of a court within the United States and the control of one or more United States persons for all substantial decisions or (2) has a valid election in effect under applicable US Treasury regulations to be treated as a United States person. |
123
Table of Contents
• | at least 75% of its gross income for such year is passive income; or | |
• | at least 50% of the value of its assets (based on an average of the quarterly values of the assets) during such year is attributable to assets that produce passive income or are held for the production of passive income (the “asset test”). |
• | the excess distribution or recognized gain will be allocated ratably over your holding period for the ordinary shares; | |
• | the amount allocated to the current taxable year and any taxable years in your holding period prior to the first taxable year in which we were a PFIC will be treated as ordinary income; and |
124
Table of Contents
• | the amount allocated to each other taxable year will be subject to the highest tax rate in effect for individuals or corporations, as applicable, for each such year and the interest charge applicable to underpayments of tax will be imposed on the resulting tax attributable to each such year. |
125
Table of Contents
126
Table of Contents
Number of | ||||
Name | Shares | |||
Morgan Stanley & Co. International plc | ||||
Deutsche Bank Securities Inc. | ||||
Pacific Crest Securities LLC | ||||
Oppenheimer & Co. Inc. | ||||
Total | 6,000,000 | |||
Per Share | Total | |||||||||||||||
Without | With | Without | With | |||||||||||||
Over-allotment | Over-allotment | Over-allotment | Over-allotment | |||||||||||||
Underwriting discounts and commissions | $ | $ | $ | $ |
127
Table of Contents
• | offer, pledge, announce the intention to sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant or exercise any option, right or warrant to purchase, lend or otherwise transfer or dispose of directly or indirectly, any shares or any securities convertible into or exercisable or exchangeable for shares; or | |
• | enter into any swap or other arrangement that transfers to another, in whole or in part, any of the economic consequences of ownership of the shares, |
• | the sale of shares to the underwriters; | |
• | the issuance by us of shares, effective upon the completion of this offering, upon the exercise of options or the conversion of securities outstanding on the date of this prospectus; | |
• | the grant by us of share options under our share option plan, provided that each such grant shall be subject to, and each such grantee shall be bound by, the restrictions described above and the aggregate number of shares underlying such options shall not exceed 1.5% of our shares outstanding immediately after the completion of this offering; or | |
• | issuances by us of up to 2.5% of our shares outstanding immediately after the completion of this offering (whether in the form of our ordinary shares or securities convertible or exchangeable into our ordinary shares) from time to time in connection with any acquisition or merger with another company or an acquisition of assets related to a business from another person or entity. |
• | transactions relating to shares acquired in open market transactions after the completion of this offering; | |
• | the exercise of share options outstanding on the date of this prospectus, provided that shares issued upon such exercise shall be subject to the restrictions described above; or | |
• | distributions by such person of shares to limited partners or general partners of such person, provided that such distributee agrees to be bound by the restrictions described above. |
128
Table of Contents
129
Table of Contents
(a) | to any legal entity which is a qualified investor as defined in the Prospectus Directive; |
(b) | by the underwriters to fewer than 100, or, if the Relevant Member State has implemented the relevant provisions of the 2010 PD Amending Directive, 150, natural or legal persons (other than qualified investors as defined in the Prospectus Directive), as permitted under the Prospectus Directive, subject to obtaining the prior consent of the underwriters for any such offer; or |
(c) | in any other circumstances falling within Article 3(2) of the Prospectus Directive, |
130
Table of Contents
131
Table of Contents
132
Table of Contents
133
Table of Contents
134
Table of Contents
Table of Contents
F-2
Table of Contents
As at March 31 | ||||||||||||
Note | 2010 | 2011 | ||||||||||
(in USD) | ||||||||||||
Assets | ||||||||||||
Property, plant and equipment | 13 | 3,748,180 | 3,762,598 | |||||||||
Intangible assets | 14 | 2,024,059 | 2,796,840 | |||||||||
Trade and other receivables, net | 16 | 413,488 | 600,067 | |||||||||
Term deposits | 18 | 1,295,489 | 706,873 | |||||||||
Other non-current assets | 20 | 124,126 | 219,021 | |||||||||
Deferred tax assets | 15 | — | 2,924,308 | |||||||||
Total non-current assets | 7,605,342 | 11,009,707 | ||||||||||
Current tax assets | 942,543 | 3,855,431 | ||||||||||
Trade and other receivables, net | 16 | 12,036,039 | 12,257,102 | |||||||||
Term deposits | 18 | 13,175,915 | 16,235,047 | |||||||||
Other current assets | 19 | 7,532,087 | 17,852,029 | |||||||||
Cash and cash equivalents | 17 | 9,341,526 | 51,730,321 | |||||||||
Total current assets | 43,028,110 | 101,929,930 | ||||||||||
Total assets | 50,633,452 | 112,939,637 | ||||||||||
Equity (Deficit) | ||||||||||||
Share capital | 21 | 8,767 | 17,546 | |||||||||
Share premium | 21 | 11,356,522 | 111,541,661 | |||||||||
Accumulated deficit | (42,510,416 | ) | (38,024,060 | ) | ||||||||
Share based payment reserve | 7,061,910 | 3,914,844 | ||||||||||
Foreign currency translation reserve | 21 | (872,218 | ) | (1,174,111 | ) | |||||||
Total equity (deficit) attributable to equity holders of the Company | (24,955,435 | ) | 76,275,880 | |||||||||
Non-controlling interest | 22 | 4,390 | — | |||||||||
Total equity (deficit) | (24,951,045 | ) | 76,275,880 | |||||||||
Liabilities | ||||||||||||
Loans and borrowings | 24 | 132,103 | 148,923 | |||||||||
Employee benefits | 27 | 437,444 | 667,050 | |||||||||
Deferred income | 30 | 1,852,679 | — | |||||||||
Derivatives instruments | 48,382 | — | ||||||||||
Other non-current liabilities | 26 | 447,295 | 503,320 | |||||||||
Total non-current liabilities | 2,917,903 | 1,319,293 | ||||||||||
Bank overdraft | 17 | 3,996,066 | 3,855,977 | |||||||||
Loans and borrowings | 24 | 40,834,795 | 60,634 | |||||||||
Trade and other payables | 29 | 26,467,047 | 29,694,702 | |||||||||
Deferred income | 30 | 814,516 | 26,533 | |||||||||
Other current liabilities | 25 | 554,170 | 1,706,618 | |||||||||
Total current liabilities | 72,666,594 | 35,344,464 | ||||||||||
Total liabilities | 75,584,497 | 36,663,757 | ||||||||||
Total equity and liabilities | 50,633,452 | 112,939,637 | ||||||||||
F-3
Table of Contents
For the Year Ended March 31 | ||||||||||||||||
Note | 2009 | 2010 | 2011 | |||||||||||||
(in USD) | ||||||||||||||||
Revenue | ||||||||||||||||
Air ticketing | 19,225,095 | 32,119,488 | 47,622,719 | |||||||||||||
Hotels and packages | 48,622,765 | 50,287,896 | 74,557,976 | |||||||||||||
Other revenue | 7 | 703,841 | 1,152,822 | 2,540,692 | ||||||||||||
Total revenue | 68,551,701 | 83,560,206 | 124,721,387 | |||||||||||||
Service cost | ||||||||||||||||
Procurement cost of hotel and packages services | 43,069,188 | 42,292,226 | 63,650,910 | |||||||||||||
Purchase of air tickets coupon | 491,780 | 985,482 | — | |||||||||||||
Personnel expenses | 8 | 9,679,770 | 16,562,034 | 14,399,040 | ||||||||||||
Other operating expenses | 9 | 24,369,906 | 28,160,506 | 40,698,895 | ||||||||||||
Depreciation and amortization | 10 | 1,558,687 | 1,569,747 | 1,910,637 | ||||||||||||
Result from operating activities | (10,617,630 | ) | (6,009,789 | ) | 4,061,905 | |||||||||||
Finance income | 11 | 6,293,731 | 1,874,177 | 1,601,750 | ||||||||||||
Finance costs | 11 | 3,049,608 | 2,062,947 | 3,525,685 | ||||||||||||
Net finance income (costs) | 3,244,123 | (188,770 | ) | (1,923,935 | ) | |||||||||||
Profit (Loss) before tax | (7,373,507 | ) | (6,198,559 | ) | 2,137,970 | |||||||||||
Income tax benefit (expense) | 12 | 25,291 | (8,428 | ) | 2,691,721 | |||||||||||
Profit (Loss) for the year | (7,348,216 | ) | (6,206,987 | ) | 4,829,691 | |||||||||||
Other comprehensive income (loss) | ||||||||||||||||
Foreign currency translation differences on foreign operations | 11 | (3,122,321 | ) | 1,651,468 | (301,952 | ) | ||||||||||
Defined benefit plan actuarial losses | 89,624 | (14,431 | ) | (73,356 | ) | |||||||||||
Income tax benefit (expense) on other comprehensive income (loss) | (30,463 | ) | 5,590 | 24,514 | ||||||||||||
Other comprehensive income (loss) for the year, net of tax | (3,063,160 | ) | 1,642,627 | (350,794 | ) | |||||||||||
Total comprehensive income (loss) for the year | (10,411,376 | ) | (4,564,360 | ) | 4,478,897 | |||||||||||
Profit (Loss) attributable to: | ||||||||||||||||
Owners of the Company | (7,346,033 | ) | (6,206,239 | ) | 4,827,471 | |||||||||||
Non-controlling interest | (2,183 | ) | (748 | ) | 2,220 | |||||||||||
Profit (Loss) for the year | (7,348,216 | ) | (6,206,987 | ) | 4,829,691 | |||||||||||
Total comprehensive income (loss) attributable to: | ||||||||||||||||
Owners of the Company | (10,408,580 | ) | (4,563,894 | ) | 4,476,742 | |||||||||||
Non-controlling interest | (2,796 | ) | (466 | ) | 2,155 | |||||||||||
Total comprehensive income (loss) for the year | (10,411,376 | ) | (4,564,360 | ) | 4,478,897 | |||||||||||
Earnings (Loss) per share | ||||||||||||||||
Basic | 23 | (0.42 | ) | (0.35 | ) | 0.17 | ||||||||||
Diluted | 23 | (0.55 | ) | (0.35 | ) | 0.15 | ||||||||||
Pro forma earnings (loss) per share (unaudited) | ||||||||||||||||
Basic | 23 | (0.38 | ) | (0.18 | ) | 0.16 | ||||||||||
Diluted | 23 | (0.38 | ) | (0.18 | ) | 0.15 | ||||||||||
F-4
Table of Contents
Attributable to Equity Holders of the Company | ||||||||||||||||||||||||||||||||
Foreign | ||||||||||||||||||||||||||||||||
Share Based | Currency | Non- | ||||||||||||||||||||||||||||||
Share | Share | Accumulated | Payment | Translation | controlling | Total | ||||||||||||||||||||||||||
Capital | Premium | Deficit | Reserve | Reserve | Total | Interest | Deficit | |||||||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||||||
Balance as at April 1, 2008 | 8,714 | 10,816,307 | (29,008,454 | ) | 340,495 | 598,294 | (17,244,644 | ) | 3,140 | (17,241,504 | ) | |||||||||||||||||||||
Total comprehensive income (loss) for the year | ||||||||||||||||||||||||||||||||
Loss for the year | — | — | (7,346,033 | ) | — | — | (7,346,033 | ) | (2,183 | ) | (7,348,216 | ) | ||||||||||||||||||||
Other comprehensive income (loss) | ||||||||||||||||||||||||||||||||
Foreign currency translation differences | — | — | — | — | (3,121,696 | ) | (3,121,696 | ) | (625 | ) | (3,122,321 | ) | ||||||||||||||||||||
Defined benefit plan actuarial gains (losses), net of tax | — | — | 59,149 | — | — | 59,149 | 12 | 59,161 | ||||||||||||||||||||||||
Total other comprehensive income (loss) | — | — | 59,149 | — | (3,121,696 | ) | (3,062,547 | ) | (613 | ) | (3,063,160 | ) | ||||||||||||||||||||
Total comprehensive income (loss) for the year | — | — | (7,286,884 | ) | — | (3,121,696 | ) | (10,408,580 | ) | (2,796 | ) | (10,411,376 | ) | |||||||||||||||||||
Transactions with owners, recorded directly in equity | ||||||||||||||||||||||||||||||||
Contributions by owners | ||||||||||||||||||||||||||||||||
Share-based payment | — | — | — | 415,704 | — | 415,704 | — | 415,704 | ||||||||||||||||||||||||
Total contributions by owners | — | — | — | 415,704 | — | 415,704 | — | 415,704 | ||||||||||||||||||||||||
Transactions with non-owners, recorded directly in equity | ||||||||||||||||||||||||||||||||
Contributions by non-owners | ||||||||||||||||||||||||||||||||
Issue of ordinary shares by a subsidiary on exercise of share options | — | — | — | — | — | — | 3,717 | 3,717 | ||||||||||||||||||||||||
Total contributions by non-owners | — | — | — | — | — | — | 3,717 | 3,717 | ||||||||||||||||||||||||
Balance as at March 31, 2009 | 8,714 | 10,816,307 | (36,295,338 | ) | 756,199 | (2,523,402 | ) | (27,237,520 | ) | 4,061 | (27,233,459 | ) | ||||||||||||||||||||
F-5
Table of Contents
Attributable to Equity Holders of the Company | ||||||||||||||||||||||||||||||||
Foreign | ||||||||||||||||||||||||||||||||
Share Based | Currency | Non- | ||||||||||||||||||||||||||||||
Share | Share | Accumulated | Payment | Translation | controlling | Total | ||||||||||||||||||||||||||
Capital | Premium | Deficit | Reserve | Reserve | Total | Interest | Deficit | |||||||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||||||
Balance as at April 1, 2009 | 8,714 | 10,816,307 | (36,295,338 | ) | 756,199 | (2,523,402 | ) | (27,237,520 | ) | 4,061 | (27,233,459 | ) | ||||||||||||||||||||
Total comprehensive income (loss) for the year | ||||||||||||||||||||||||||||||||
Loss for the year | — | — | (6,206,239 | ) | — | — | (6,206,239 | ) | (748 | ) | (6,206,987 | ) | ||||||||||||||||||||
Other comprehensive income (loss) | ||||||||||||||||||||||||||||||||
Foreign currency translation differences | — | — | — | — | 1,651,184 | 1,651,184 | 284 | 1,651,468 | ||||||||||||||||||||||||
Defined benefit plan actuarial gains (losses), net of tax | — | — | (8,839 | ) | — | — | (8,839 | ) | (2 | ) | (8,841 | ) | ||||||||||||||||||||
Total other comprehensive income (loss) | — | — | (8,839 | ) | — | 1,651,184 | 1,642,345 | 282 | 1,642,627 | |||||||||||||||||||||||
Total comprehensive income (loss) for the year | — | — | (6,215,078 | ) | — | 1,651,184 | (4,563,894 | ) | (466 | ) | (4,564,360 | ) | ||||||||||||||||||||
Transactions with owners, recorded directly in equity | ||||||||||||||||||||||||||||||||
Contributions by owners | ||||||||||||||||||||||||||||||||
Share-based payment | — | — | — | 6,771,376 | — | 6,771,376 | — | 6,771,376 | ||||||||||||||||||||||||
Issue of ordinary shares on exercise of share options | 53 | 540,215 | — | (465,665 | ) | — | 74,603 | — | 74,603 | |||||||||||||||||||||||
Total contributions by owners | 53 | 540,215 | — | 6,305,711 | — | 6,845,979 | — | 6,845,979 | ||||||||||||||||||||||||
Transactions with non-owners, recorded directly in equity | ||||||||||||||||||||||||||||||||
Contributions by non-owners | ||||||||||||||||||||||||||||||||
Issue of ordinary shares by a subsidiary on exercise of share options | — | — | — | — | — | — | 795 | 795 | ||||||||||||||||||||||||
Total contributions by non-owners | — | — | — | — | — | — | 795 | 795 | ||||||||||||||||||||||||
Balance as at March 31, 2010 | 8,767 | 11,356,522 | (42,510,416 | ) | 7,061,910 | (872,218 | ) | (24,955,435 | ) | 4,390 | (24,951,045 | ) | ||||||||||||||||||||
F-6
Table of Contents
Attributable to Equity Holders of the Company | ||||||||||||||||||||||||||||||||
Foreign | ||||||||||||||||||||||||||||||||
Share Based | Currency | Non- | ||||||||||||||||||||||||||||||
Share | Share | Accumulated | Payment | Translation | controlling | Total Equity | ||||||||||||||||||||||||||
Capital | Premium | Deficit | Reserve | Reserve | Total | Interest | (Deficit) | |||||||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||||||
Balance as at April 1, 2010 | 8,767 | 11,356,522 | (42,510,416 | ) | 7,061,910 | (872,218 | ) | (24,955,435 | ) | 4,390 | (24,951,045 | ) | ||||||||||||||||||||
Total comprehensive income (loss) for the year | ||||||||||||||||||||||||||||||||
Profit for the year | — | — | 4,827,471 | — | — | 4,827,471 | 2,220 | 4,829,691 | ||||||||||||||||||||||||
Other comprehensive income (loss) | ||||||||||||||||||||||||||||||||
Foreign currency translation differences | — | — | — | — | (301,893 | ) | (301,893 | ) | (59 | ) | (301,952 | ) | ||||||||||||||||||||
Defined benefit plan actuarial gains (losses), net of tax | — | — | (48,836 | ) | — | — | (48,836 | ) | (6 | ) | (48,842 | ) | ||||||||||||||||||||
Total other comprehensive income (loss) | — | — | (48,836 | ) | — | (301,893 | ) | (350,729 | ) | (65 | ) | (350,794 | ) | |||||||||||||||||||
Total comprehensive income (loss) for the year | — | — | 4,778,635 | — | (301,893 | ) | 4,476,742 | 2,155 | 4,478,897 | |||||||||||||||||||||||
Transactions with owners, recorded directly in equity | ||||||||||||||||||||||||||||||||
Contributions by owners | ||||||||||||||||||||||||||||||||
Share-based payment | — | — | — | 527,285 | — | 527,285 | — | 527,285 | ||||||||||||||||||||||||
Issue of ordinary shares on exercise of share options | 540 | 4,965,951 | — | (3,648,035 | ) | — | 1,318,456 | — | 1,318,456 | |||||||||||||||||||||||
Transfer to accumulated deficit on expiry of share options | — | — | 26,316 | (26,316 | ) | — | — | — | — | |||||||||||||||||||||||
Convertible and redeemable preference shares converted to ordinary shares at initial public offering | 6,162 | 41,179,783 | — | — | — | 41,185,945 | — | 41,185,945 | ||||||||||||||||||||||||
Issue of ordinary shares through initial public offering, net of issuance costs | 2,077 | 54,039,405 | — | — | — | 54,041,482 | — | 54,041,482 | ||||||||||||||||||||||||
Total contributions by owners | 8,779 | 100,185,139 | 26,316 | (3,147,066 | ) | — | 97,073,168 | — | 97,073,168 | |||||||||||||||||||||||
Changes in ownership interests in subsidiaries that do not result in a loss of control | ||||||||||||||||||||||||||||||||
Acquisition of non-controlling interest | — | — | (318,595 | ) | — | — | (318,595 | ) | (6,545 | ) | (325,140 | ) | ||||||||||||||||||||
Total changes in ownership interest in subsidiaries | — | — | (318,595 | ) | — | — | (318,595 | ) | (6,545 | ) | (325,140 | ) | ||||||||||||||||||||
Total transactions with owners | 8,779 | 100,185,139 | (292,279 | ) | (3,147,066 | ) | — | 96,754,573 | (6,545 | ) | 96,748,028 | |||||||||||||||||||||
Balance as at March 31, 2011 | 17,546 | 111,541,661 | (38,024,060 | ) | 3,914,844 | (1,174,111 | ) | 76,275,880 | — | 76,275,880 | ||||||||||||||||||||||
F-7
Table of Contents
For the Year Ended March 31 | ||||||||||||
2009 | 2010 | 2011 | ||||||||||
(in USD) | ||||||||||||
Cash flows from operating activities | ||||||||||||
Profit (Loss) for the year | (7,348,216 | ) | (6,206,987 | ) | 4,829,691 | |||||||
Adjustments for: | ||||||||||||
Depreciation | 925,612 | 908,844 | 1,114,958 | |||||||||
Amortisation of intangible assets | 633,075 | 660,903 | 795,679 | |||||||||
Loss on disposal of intangible assets | 5,087 | — | 2,930 | |||||||||
Net loss on disposal of property, plant and equipment | 232,445 | 25,501 | 80,563 | |||||||||
Net finance (income) costs | (3,244,123 | ) | 188,770 | 1,923,935 | ||||||||
Share based payment | 415,704 | 6,771,376 | 527,285 | |||||||||
Income tax expense (benefit) | 5,172 | 2,838 | (2,691,721 | ) | ||||||||
Change in inventories | (849,207 | ) | 820,830 | — | ||||||||
Change in trade and other receivables | 2,357,064 | (5,441,867 | ) | (2,286,381 | ) | |||||||
Change in other current assets | (1,443,180 | ) | (3,062,608 | ) | (10,253,524 | ) | ||||||
Change in trade and other payables | 3,863,901 | 10,642,283 | 4,018,445 | |||||||||
Change in employee benefits | 11,053 | 98,692 | 180,601 | |||||||||
Change in deferred income | 1,382,096 | (622,769 | ) | (2,595,886 | ) | |||||||
Change in other non-current assets | 17,167 | 49,375 | (94,512 | ) | ||||||||
Change in other current liabilities | 78,603 | 192,135 | 1,142,508 | |||||||||
Change in other non-current liabilities | 81,842 | 116,303 | 57,884 | |||||||||
Income tax (paid) refund | (272,149 | ) | 87,682 | (3,084,612 | ) | |||||||
Net cash from (used in) operating activities | (3,148,054 | ) | 5,231,301 | (6,332,157 | ) | |||||||
Cash flows from investing activities | ||||||||||||
Interest received | 591,492 | 892,861 | 2,289,667 | |||||||||
Proceeds from sale of property, plant and equipment | 42,663 | 11,630 | 41,936 | |||||||||
Proceeds from sale of investments | 7,793,357 | — | — | |||||||||
Investment in term deposits (net) | (11,492,348 | ) | 3,653,559 | (2,519,501 | ) | |||||||
Acquisition of property, plant and equipment | (636,979 | ) | (653,776 | ) | (1,272,495 | ) | ||||||
Acquisition of other investments | (7,800,937 | ) | — | — | ||||||||
Acquisition of intangible assets | (307,617 | ) | (452,544 | ) | (1,573,886 | ) | ||||||
Net cash from (used in) investing activities | (11,810,369 | ) | 3,451,730 | (3,034,279 | ) | |||||||
Cash flows from financing activities | ||||||||||||
Proceeds from issue of convertible and redeemable preference shares | 15,000,174 | — | — | |||||||||
Proceeds from issuance of shares on exercise of share options | 3,717 | 75,398 | 1,318,456 | |||||||||
Direct cost incurred in relation to intial public offering | — | — | (6,198,945 | ) | ||||||||
Proceeds from issuance of ordinary shares through intial public offering | — | — | 58,153,844 | |||||||||
Acquisition of non-controlling interests | — | — | (325,140 | ) | ||||||||
Proceeds from (repayment) of secured bank loans | (5,677 | ) | 104,935 | 64,605 | ||||||||
Payment of finance lease liabilities | (47,651 | ) | (73,453 | ) | (61,162 | ) | ||||||
Interest paid | (630,789 | ) | (316,923 | ) | (588,299 | ) | ||||||
Net cash from (used in) financing activities | 14,319,774 | (210,043 | ) | 52,363,359 | ||||||||
Increase (Decrease) in cash and cash equivalents | (638,649 | ) | 8,472,988 | 42,996,923 | ||||||||
Cash and cash equivalents at beginning of the year | (2,403,039 | ) | (2,442,385 | ) | 5,345,460 | |||||||
Effect of exchange rate fluctuations on cash held | 599,303 | (685,143 | ) | (468,039 | ) | |||||||
Cash and cash equivalents at end of the year | (2,442,385 | ) | 5,345,460 | 47,874,344 | ||||||||
Supplementary information | ||||||||||||
Additions to property, plant and equipment represented by finance lease obligations | 34,525 | 78,809 | — |
F-8
Table of Contents
1) | REPORTING ENTITY |
• | effect a20-for-one split of the Company’s share capital on July 22, 2010 pursuant to which each ordinary share, Series A convertible and redeemable preference share, Series B convertible and redeemable preference share and Series C convertible and redeemable preference share of the Company was subdivided into 20 shares at a par value of USD 0.0005 per share. | |
• | adjust on July 22, 2010, ordinary shares of a par value of USD 0.01 each reserved under the MakeMyTrip.com Equity Option Plan for delivery in connection with the grant or vesting to ordinary shares of a par value of USD 0.0005 each, to reflect the subdivision of the Company’s ordinary shares approved by the shareholders of the Company. |
2) | BASIS OF PREPARATION |
F-9
Table of Contents
• | derivative financial instruments are measured at fair value; |
• | share-based payments are valued using the Black Scholes valuation model at the date the options are granted; |
• | long term interest free security deposits are measured at fair value; and |
• | the defined benefit asset is recognised as the net total of the plan assets, plus unrecognised past service cost and unrecognised actuarial losses, less unrecognised actuarial gains and the present value of the defined benefit obligation. |
• Note 3(d) and 13 | Property, plant and equipment | |
• Note 3(e) and 14 | Useful life of intangible assets | |
• Note 3(h) and 27 | Employee benefit plans | |
• Note 3(n) and 12 | Income taxes | |
• Note 3(i) and 33 | Provisions and contingent liabilities | |
• Note 3(c)(iv) and (v) | Valuation of derivatives | |
• Note 3(h)(v) and 28 | Share based payment |
• Note 3(n) and 12 | Utilization of tax losses | |
• Note 3(h) and 27 | Measurement of defined benefit obligations |
F-10
Table of Contents
3) | SIGNIFICANT ACCOUNTING POLICIES |
F-11
Table of Contents
F-12
Table of Contents
F-13
Table of Contents
• Computers | 5 years | |
• Furniture and fixtures | 6 years | |
• Office equipments | 7 years | |
• Motor vehicles | 7 years | |
• Diesel generator sets | 7 years |
F-14
Table of Contents
• Website development costs | 5 years | |
• Software | 5 years |
F-15
Table of Contents
F-16
Table of Contents
F-17
Table of Contents
F-18
Table of Contents
(n) | Income Taxes |
F-19
Table of Contents
(o) | Earning (Loss) Per Share |
(p) | Operating Segment |
(q) | New Accounting Standards and Interpretations not yet Adopted |
F-20
Table of Contents
4) | DETERMINATION OF FAIR VALUES |
(a) | Non Derivative Financial Liabilities |
(b) | Share Based Payment Transactions |
(c) | Trade and other Receivables |
(d) | Separable Embedded Derivative |
F-21
Table of Contents
5) | FINANCIAL RISK MANAGEMENT |
F-22
Table of Contents
6) | OPERATING SEGMENTS |
1. | Air ticketing: Primarily through an internet based platform, provides the facility to book international and domestic air tickets. |
2. | Hotels and packages: Through an internet based platform, call-centers and branch offices, provides holiday packages and hotel reservations. |
F-23
Table of Contents
For the Year Ended March 31 | ||||||||||||||||||||||||||||||||||||||||||||||||
Air Ticketing | Hotels and Packages | Others | Total | |||||||||||||||||||||||||||||||||||||||||||||
Particulars | 2009 | 2010 | 2011 | 2009 | 2010 | 2011 | 2009 | 2010 | 2011 | 2009 | 2010 | 2011 | ||||||||||||||||||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||||||||||||||||||||||
External revenues | 19,225,095 | 32,119,488 | 47,622,719 | 48,622,765 | 50,287,896 | 74,557,976 | 703,841 | 1,152,822 | 2,540,692 | 68,551,701 | 83,560,206 | 124,721,387 | ||||||||||||||||||||||||||||||||||||
Total segment revenue | 19,225,095 | 32,119,488 | 47,622,719 | 48,622,765 | 50,287,896 | 74,557,976 | 703,841 | 1,152,822 | 2,540,692 | 68,551,701 | 83,560,206 | 124,721,387 | ||||||||||||||||||||||||||||||||||||
Service cost | 491,780 | 985,482 | — | 43,069,188 | 42,292,226 | 63,650,910 | — | — | — | 43,560,968 | 43,277,708 | 63,650,910 | ||||||||||||||||||||||||||||||||||||
Segment revenue less service cost | 18,733,315 | 31,134,006 | 47,622,719 | 5,553,577 | 7,995,670 | 10,907,066 | 703,841 | 1,152,822 | 2,540,692 | 24,990,733 | 40,282,498 | 61,070,477 | ||||||||||||||||||||||||||||||||||||
Personnel expenses | (9,679,770 | ) | (16,562,034 | ) | (14,399,040 | ) | ||||||||||||||||||||||||||||||||||||||||||
Other operating expenses | (24,369,906 | ) | (28,160,506 | ) | (40,698,895 | ) | ||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | (1,558,687 | ) | (1,569,747 | ) | (1,910,637 | ) | ||||||||||||||||||||||||||||||||||||||||||
Finance income | 6,293,731 | 1,874,177 | 1,601,750 | |||||||||||||||||||||||||||||||||||||||||||||
Finance costs | (3,049,608 | ) | (2,062,947 | ) | (3,525,685 | ) | ||||||||||||||||||||||||||||||||||||||||||
Profit (Loss) before tax | (7,373,507 | ) | (6,198,559 | ) | 2,137,970 | |||||||||||||||||||||||||||||||||||||||||||
Revenue | Non-Current Assets | |||||||||||||||||||
For the Year Ended 31 March | As at March 31 | |||||||||||||||||||
Particulars | 2009 | 2010 | 2011 | 2010 | 2011 | |||||||||||||||
(in USD) | ||||||||||||||||||||
India | 64,106,701 | 79,173,117 | 115,753,388 | 6,916,378 | 10,319,570 | |||||||||||||||
United States | 4,445,000 | 4,387,089 | 8,967,999 | 688,964 | 690,137 | |||||||||||||||
Total | 68,551,701 | 83,560,206 | 124,721,387 | 7,605,342 | 11,009,707 | |||||||||||||||
F-24
Table of Contents
7) | OTHER REVENUE |
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Advertising revenue | 159,352 | 372,442 | 578,284 | |||||||||
Facilitation fee | 408,113 | 448,617 | 902,843 | |||||||||
Commission on rail and bus reservation | 12,446 | 187,435 | 868,927 | |||||||||
Miscellaneous | 123,930 | 144,328 | 190,638 | |||||||||
Total | 703,841 | 1,152,822 | 2,540,692 | |||||||||
8) | PERSONNEL EXPENSES |
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Wages, salaries and other short term employees benefits | 7,687,622 | 8,288,755 | 11,548,649 | |||||||||
Contributions to defined contribution plans | 427,332 | 401,687 | 631,670 | |||||||||
Expenses related to defined benefit plans | 55,860 | 58,730 | 176,957 | |||||||||
Equity settled share based payments | 415,704 | 6,771,376 | 527,285 | |||||||||
Employee welfare expenses | 1,093,252 | 1,041,486 | 1,514,479 | |||||||||
Total | 9,679,770 | 16,562,034 | 14,399,040 | |||||||||
9) | OTHER OPERATING EXPENSES |
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Traveling and conveyance | 1,130,702 | 1,222,138 | 2,206,550 | |||||||||
Advertising and business promotion | 8,732,620 | 9,674,728 | 12,488,906 | |||||||||
Communication | 1,346,422 | 1,275,778 | 1,905,389 | |||||||||
Repairs and maintenance | 747,893 | 815,736 | 802,288 | |||||||||
Rent | 1,314,937 | 1,244,798 | 1,394,969 | |||||||||
Legal and professional | 812,091 | 1,004,049 | 1,410,972 | |||||||||
Payment gateway and other charges | 4,493,784 | 6,143,714 | 9,886,444 | |||||||||
Website hosting charges | 228,212 | 183,079 | 377,183 | |||||||||
Net loss on disposal of property, plant and equipment | 232,445 | 25,501 | 80,563 | |||||||||
Loss on disposal of intangible assets | 5,087 | — | 2,930 | |||||||||
Outsourcing fees | 3,109,412 | 4,293,491 | 7,007,793 | |||||||||
Miscellaneous expenses | 2,216,301 | 2,277,494 | 3,134,908 | |||||||||
Total | 24,369,906 | 28,160,506 | 40,698,895 | |||||||||
F-25
Table of Contents
10) | DEPRECIATION AND AMORTIZATION |
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Depreciation | 925,612 | 908,844 | 1,114,958 | |||||||||
Amortization | 633,075 | 660,903 | 795,679 | |||||||||
Total | 1,558,687 | 1,569,747 | 1,910,637 | |||||||||
11) | FINANCE INCOME AND COSTS |
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Recognized in profit or loss | ||||||||||||
Interest income on term deposits | 1,233,928 | 1,503,574 | 1,257,601 | |||||||||
Net foreign exchange gain | — | — | 257,031 | |||||||||
Net gain on change in fair value of separable embedded derivative financial instruments | 4,984,590 | 253,212 | 48,382 | |||||||||
Other interest income | 75,213 | 117,391 | 38,736 | |||||||||
Finance income | 6,293,731 | 1,874,177 | 1,601,750 | |||||||||
Interest expense on financial liabilities measured at amortised cost | 1,555,887 | 1,346,896 | 711,439 | |||||||||
IPO cost related to listing of existing shares | — | — | 2,086,583 | |||||||||
Net foreign exchange loss | 360,037 | 582,402 | — | |||||||||
Impairment loss on trade and other receivables | 1,042,401 | 37,943 | 424,512 | |||||||||
Net loss on disposal ofavailable-for-sale financial assets | 7,580 | — | — | |||||||||
Other finance charges | 83,703 | 95,706 | 303,151 | |||||||||
Finance costs | 3,049,608 | 2,062,947 | 3,525,685 | |||||||||
Net finance income (costs) recognized in profit or loss | 3,244,123 | (188,770 | ) | (1,923,935 | ) | |||||||
Recognized in other comprehensive income | ||||||||||||
Foreign currency translation differences on foreign operations | (3,122,321 | ) | 1,651,468 | (301,952 | ) | |||||||
Finance income (cost) recognised in other comprehensive income | (3,122,321 | ) | 1,651,468 | (301,952 | ) | |||||||
Attributable to: | ||||||||||||
Equity holders of the Company | (3,121,696 | ) | 1,651,184 | (301,893 | ) | |||||||
Non-controlling interest | (625 | ) | 284 | (59 | ) | |||||||
Finance income (cost) recognised in other comprehensive income | (3,122,321 | ) | 1,651,468 | (301,952 | ) | |||||||
F-26
Table of Contents
12) | INCOME TAX BENEFIT (EXPENSE) |
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Current tax expense | ||||||||||||
Current period | (5,172 | ) | (2,838 | ) | (174,950 | ) | ||||||
Current tax expense | (5,172 | ) | (2,838 | ) | (174,950 | ) | ||||||
Deferred tax benefit (expense) | ||||||||||||
Origination and reversal of temporary differences | 376,330 | (990,884 | ) | 1,871,990 | ||||||||
Change in unrecognized deductible temporary differences | — | 1,976,413 | (368,244 | ) | ||||||||
Utilization of previously unrecognised tax losses | — | (938,356 | ) | (1,353,311 | ) | |||||||
Recognition of previously unrecognized tax losses | — | — | 2,716,235 | |||||||||
Reversal of previously recognized tax losses | (345,867 | ) | (52,763 | ) | — | |||||||
Deferred tax benefit (expense) | 30,463 | (5,590 | ) | 2,866,671 | ||||||||
Total income tax benefit (expense) | 25,291 | (8,428 | ) | 2,691,721 | ||||||||
For the Year Ended March 31 | ||||||||||||||||||||||||||||||||||||
2009 | 2010 | 2011 | ||||||||||||||||||||||||||||||||||
Tax | Tax | Tax | ||||||||||||||||||||||||||||||||||
(Expense) | (Expense) | (Expense) | ||||||||||||||||||||||||||||||||||
Particulars | Before tax | Benefit | Net of Tax | Before Tax | Benefit | Net of Tax | Before tax | Benefit | Net of Tax | |||||||||||||||||||||||||||
Foreign currency translation differences on foreign operations | (3,122,321 | ) | — | (3,122,321 | ) | 1,651,468 | — | 1,651,468 | (301,952 | ) | — | (301,952 | ) | |||||||||||||||||||||||
Defined benefit plan actuarial gains (losses) | 89,624 | (30,463 | ) | 59,161 | (14,431 | ) | 5,590 | (8,841 | ) | (73,356 | ) | 24,514 | (48,842 | ) | ||||||||||||||||||||||
Total | (3,032,697 | ) | (30,463 | ) | (3,063,160 | ) | 1,637,037 | 5,590 | 1,642,627 | (375,308 | ) | 24,514 | (350,794 | ) | ||||||||||||||||||||||
F-27
Table of Contents
For the Year Ended March 31 | ||||||||||||||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||||||||||||||
Profit (Loss) for the year | (7,348,216 | ) | (6,206,987 | ) | 4,829,691 | |||||||||||||||||||
Income tax benefit (expense) | 25,291 | (8,428 | ) | 2,691,721 | ||||||||||||||||||||
Profit (Loss) before tax | (7,373,507 | ) | (6,198,559 | ) | 2,137,970 | |||||||||||||||||||
Income tax benefit (expense) using the Company’s domestic tax rate | (15.00)% | 1,106,026 | (15.00)% | 929,784 | (15.00)% | (320,696 | ) | |||||||||||||||||
Effect of tax rates in foreign jurisdictions | (29.70)% | 2,190,024 | (12.81)% | 794,323 | (43.55)% | (931,079 | ) | |||||||||||||||||
Non deductible expenses | 5.07% | (373,538 | ) | 10.85% | (672,612 | ) | (0.43)% | (9,253 | ) | |||||||||||||||
Tax exempt income | (10.16)% | 749,060 | (0.61)% | 37,985 | 0.00% | — | ||||||||||||||||||
Recognition of previously unrecognized tax losses | 0.00% | — | 0.00% | — | 127.05% | 2,716,235 | ||||||||||||||||||
Utilization of previously unrecognised tax losses | 0.00% | — | (15.14)% | 938,356 | 63.30% | 1,353,311 | ||||||||||||||||||
Reversal of previously recognized tax losses | 4.69% | (345,867 | ) | 0.85% | (52,763 | ) | 0.00% | — | ||||||||||||||||
Current year losses for which no deferred tax asset was recognized | 44.59% | (3,287,715 | ) | 0.06% | (3,918 | ) | (21.54)% | (460,527 | ) | |||||||||||||||
Change in unrecognised temporary differences | 0.00% | — | 31.89% | (1,976,413 | ) | 17.22% | 368,244 | |||||||||||||||||
Others | 0.17% | (12,699 | ) | 0.05% | (3,170 | ) | (1.15)% | (24,514 | ) | |||||||||||||||
(0.34)% | 25,291 | 0.14% | (8,428 | ) | 125.90% | 2,691,721 | ||||||||||||||||||
13) | PROPERTY, PLANT AND EQUIPMENT |
Diesel | Capital | |||||||||||||||||||||||||||||||
Furniture | Office | Motor | Leasehold | Generator | Work | |||||||||||||||||||||||||||
Particulars | Computers | and Fixtures | Equipment | Vehicles | Improvements | Sets | in Progress | Total | ||||||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||||||
Cost | ||||||||||||||||||||||||||||||||
Balance as at April 1, 2009 | 1,789,473 | 457,416 | 1,091,689 | 219,515 | 1,305,016 | 126,538 | 5,582 | 4,995,229 | ||||||||||||||||||||||||
Additions | 401,321 | 802 | 34,334 | 199,575 | 73,895 | 1,084 | 21,574 | 732,585 | ||||||||||||||||||||||||
Disposals | (948 | ) | — | (1,678 | ) | (40,046 | ) | (16,730 | ) | — | — | (59,402 | ) | |||||||||||||||||||
Effect of movements in foreign exchange rates | 290,518 | 68,227 | 153,704 | 42,421 | 198,487 | 18,978 | 2,135 | 774,470 | ||||||||||||||||||||||||
Balance as at March 31, 2010 | 2,480,364 | 526,445 | 1,278,049 | 421,465 | 1,560,668 | 146,600 | 29,291 | 6,442,882 | ||||||||||||||||||||||||
F-28
Table of Contents
Diesel | Capital | |||||||||||||||||||||||||||||||
Furniture | Office | Motor | Leasehold | Generator | Work | |||||||||||||||||||||||||||
Particulars | Computers | and Fixtures | Equipment | Vehicles | Improvements | Sets | in Progress | Total | ||||||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||||||
Balance as at April 1, 2010 | 2,480,364 | 526,445 | 1,278,049 | 421,465 | 1,560,668 | 146,600 | 29,291 | 6,442,882 | ||||||||||||||||||||||||
Additions | 804,404 | 21,003 | 197,018 | 140,067 | 130,865 | 7,933 | (28,795 | ) | 1,272,495 | |||||||||||||||||||||||
Disposals | (112,424 | ) | — | (114,727 | ) | (139,358 | ) | — | (3,111 | ) | — | (369,620 | ) | |||||||||||||||||||
Effect of movements in foreign exchange rates | (6,032 | ) | (2,721 | ) | (5,943 | ) | (2,366 | ) | (7,299 | ) | (771 | ) | (496 | ) | (25,628 | ) | ||||||||||||||||
Balance as at March 31, 2011 | 3,166,312 | 544,727 | 1,354,397 | 419,808 | 1,684,234 | 150,651 | — | 7,320,129 | ||||||||||||||||||||||||
Depreciation and impairment loss | ||||||||||||||||||||||||||||||||
Balance as at April 1, 2009 | 662,678 | 146,200 | 362,464 | 81,623 | 252,398 | 28,409 | — | 1,533,772 | ||||||||||||||||||||||||
Depreciation for the year | 399,359 | 79,896 | 167,864 | 49,751 | 192,303 | 19,671 | — | 908,844 | ||||||||||||||||||||||||
Disposals | (237 | ) | — | (770 | ) | (18,132 | ) | (3,131 | ) | — | — | (22,270 | ) | |||||||||||||||||||
Effect of movements in foreign exchange rates | 122,743 | 26,641 | 56,317 | 14,104 | 49,122 | 5,429 | — | 274,356 | ||||||||||||||||||||||||
Balance as at March 31, 2010 | 1,184,543 | 252,737 | 585,875 | 127,346 | 490,692 | 53,509 | — | 2,694,702 | ||||||||||||||||||||||||
Balance as at April 1, 2010 | 1,184,543 | 252,737 | 585,875 | 127,346 | 490,692 | 53,509 | — | 2,694,702 | ||||||||||||||||||||||||
Depreciation for the year | 543,205 | 85,728 | 190,252 | 58,762 | 215,696 | 21,315 | — | 1,114,958 | ||||||||||||||||||||||||
Disposals | (108,184 | ) | — | (77,302 | ) | (60,695 | ) | — | (940 | ) | — | (247,121 | ) | |||||||||||||||||||
Effect of movements in foreign exchange rates | (1,696 | ) | (443 | ) | (1,764 | ) | (741 | ) | (295 | ) | (69 | ) | — | (5,008 | ) | |||||||||||||||||
Balance as at March 31, 2011 | 1,617,868 | 338,022 | 697,061 | 124,672 | 706,093 | 73,815 | — | 3,557,531 | ||||||||||||||||||||||||
Carrying amounts | ||||||||||||||||||||||||||||||||
As at April 1, 2009 | 1,126,795 | 311,216 | 729,225 | 137,892 | 1,052,618 | 98,129 | 5,582 | 3,461,457 | ||||||||||||||||||||||||
As at March 31, 2010 | 1,295,821 | 273,708 | 692,174 | 294,119 | 1,069,976 | 93,091 | 29,291 | 3,748,180 | ||||||||||||||||||||||||
As at April 1, 2010 | 1,295,821 | 273,708 | 692,174 | 294,119 | 1,069,976 | 93,091 | 29,291 | 3,748,180 | ||||||||||||||||||||||||
As at March 31, 2011 | 1,548,444 | 206,705 | 657,336 | 295,136 | 978,141 | 76,836 | — | 3,762,598 | ||||||||||||||||||||||||
F-29
Table of Contents
14) | INTANGIBLE ASSETS |
Website | ||||||||||||||||
Development | Capital Work | |||||||||||||||
Particulars | Cost | Software | in progress | Total | ||||||||||||
(in USD) | ||||||||||||||||
Cost | ||||||||||||||||
Balance as at April 1, 2009 | 2,164,383 | 788,617 | — | 2,953,000 | ||||||||||||
Additions | — | 452,544 | — | 452,544 | ||||||||||||
Effect of movements in foreign exchange rates | 323,479 | 136,044 | — | 459,523 | ||||||||||||
Balance as at March 31, 2010 | 2,487,862 | 1,377,205 | — | 3,865,067 | ||||||||||||
Balance as at April 1, 2010 | 2,487,862 | 1,377,205 | — | 3,865,067 | ||||||||||||
Additions | 338,422 | 866,582 | 368,882 | 1,573,886 | ||||||||||||
Disposals | — | (17,945 | ) | — | (17,945 | ) | ||||||||||
Effect of movements in foreign exchange rates | (10,148 | ) | 2,301 | 4,227 | (3,620 | ) | ||||||||||
Balance as at March 31, 2011 | 2,816,136 | 2,228,143 | 373,109 | 5,417,388 | ||||||||||||
Amortization | ||||||||||||||||
Balance as at April 1, 2009 | 722,894 | 275,825 | — | 998,719 | ||||||||||||
Amortization for the year | 475,825 | 185,078 | — | 660,903 | ||||||||||||
Effect of movements in foreign exchange rates | 136,713 | 44,673 | — | 181,386 | ||||||||||||
Balance as at March 31, 2010 | 1,335,432 | 505,576 | — | 1,841,008 | ||||||||||||
Balance as at April 1, 2010 | 1,335,432 | 505,576 | — | 1,841,008 | ||||||||||||
Amortization for the year | 506,101 | 289,578 | — | 795,679 | ||||||||||||
Disposals | — | (15,015 | ) | — | (15,015 | ) | ||||||||||
Effect of movements in foreign exchange rates | (1,730 | ) | 606 | — | (1,124 | ) | ||||||||||
Balance as at March 31, 2011 | 1,839,803 | 780,745 | — | 2,620,548 | ||||||||||||
Carrying amounts | ||||||||||||||||
As at April 1, 2009 | 1,441,489 | 512,792 | — | 1,954,281 | ||||||||||||
As at March 31, 2010 | 1,152,430 | 871,629 | — | 2,024,059 | ||||||||||||
As at April 1, 2010 | 1,152,430 | 871,629 | — | 2,024,059 | ||||||||||||
As at March 31, 2011 | 976,333 | 1,447,398 | 373,109 | 2,796,840 | ||||||||||||
F-30
Table of Contents
15) | TAX ASSETS AND LIABILITIES |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Deductible temporary differences | 2,095,516 | 1,597,623 | ||||||
Tax loss carry forwards | 11,049,305 | 6,621,611 | ||||||
Total | 13,144,821 | 8,219,234 | ||||||
Indian Subsidiary | US Subsidiary | |||||||||||
Loss for the Period | Tax Losses | Expire on | Tax Losses | Expire on | ||||||||
(in USD) | ||||||||||||
Loss for the year2004-2005 | — | — | 31,032 | 2025 | ||||||||
Loss for the year2007-2008 | 2,819,707 | 2016 | 355,457 | 2028 | ||||||||
Loss for the year2008-2009 | 2,376,061 | 2017 | 193,615 | 2029 | ||||||||
Unabsorbed depreciation | 845,739 | No expiry | — | — | ||||||||
Total | 6,041,507 | 580,104 | ||||||||||
F-31
Table of Contents
As at March 31 | ||||||||||||||||||||||||
Assets | Liabilities | Net | ||||||||||||||||||||||
Particulars | 2010 | 2011 | 2010 | 2011 | 2010 | 2011 | ||||||||||||||||||
(in USD) | ||||||||||||||||||||||||
Property, plant and equipment | — | — | (96,540 | ) | (39,517 | ) | (96,540 | ) | (39,517 | ) | ||||||||||||||
Intangible assets | — | — | (483,058 | ) | (439,664 | ) | (483,058 | ) | (439,664 | ) | ||||||||||||||
Trade and other receivables | 80,636 | — | — | — | 80,636 | — | ||||||||||||||||||
Other non-current assets | — | — | (41,232 | ) | (71,061 | ) | (41,232 | ) | (71,061 | ) | ||||||||||||||
Other current assets | 52,305 | 90,750 | — | — | 52,305 | 90,750 | ||||||||||||||||||
Employee benefits | 143,654 | 222,927 | — | (6,246 | ) | 143,654 | 216,681 | |||||||||||||||||
Deferred revenue | — | 8,609 | — | — | — | 8,609 | ||||||||||||||||||
Other non-current liabilities | 115,379 | 131,058 | — | — | 115,379 | 131,058 | ||||||||||||||||||
Minimum alternate tax | — | 176,954 | — | — | 176,954 | |||||||||||||||||||
Tax loss carry forwards | 11,809 | 2,747,354 | — | — | 11,809 | 2,747,354 | ||||||||||||||||||
Other disallowances | 217,047 | 103,144 | — | — | 217,047 | 103,144 | ||||||||||||||||||
Deferred tax assets/(liabilities) | 620,830 | 3,480,796 | (620,830 | ) | (556,488 | ) | — | 2,924,308 | ||||||||||||||||
Set off | (620,830 | ) | (556,488 | ) | 620,830 | 556,488 | — | — | ||||||||||||||||
Net deferred tax assets/(liabilities) | — | 2,924,308 | — | — | — | 2,924,308 | ||||||||||||||||||
F-32
Table of Contents
Effects of | Effects of | |||||||||||||||||||||||||||||||||||
Recognised | Movement | Recognised | Movement | |||||||||||||||||||||||||||||||||
Balance as | Recognised | in Other | in Foreign | Balance as | Recognised | in Other | in Foreign | Balance as | ||||||||||||||||||||||||||||
on April 1, | in Profit | Comprehensive | Exchange | on March 31, | in Profit | Comprehensive | Exchange | on March 31, | ||||||||||||||||||||||||||||
Particulars | 2009 | or Loss | Income | Rates | 2010 | or loss | Income | Rates | 2011 | |||||||||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||||||||||
Property, plant and equipment | (126,559 | ) | 45,066 | — | (15,047 | ) | (96,540 | ) | 45,771 | — | 11,252 | (39,517 | ) | |||||||||||||||||||||||
Intangible assets | (463,835 | ) | 46,729 | — | (65,952 | ) | (483,058 | ) | 38,672 | — | 4,724 | (439,664 | ) | |||||||||||||||||||||||
Trade and other receivables | 382,854 | (339,009 | ) | — | 36,791 | 80,636 | (79,273 | ) | — | (1,363 | ) | — | ||||||||||||||||||||||||
Other non-current assets | (52,185 | ) | 17,687 | — | (6,734 | ) | (41,232 | ) | (29,722 | ) | — | (107 | ) | (71,061 | ) | |||||||||||||||||||||
Other current assets | 11,127 | 37,269 | — | 3,909 | 52,305 | 38,301 | — | 144 | 90,750 | |||||||||||||||||||||||||||
Employee benefits | 94,160 | 27,818 | 5,590 | 16,086 | 143,654 | 48,486 | 24,514 | 27 | 216,681 | |||||||||||||||||||||||||||
Deferred revenue | — | — | — | — | — | 8,511 | — | 98 | 8,609 | |||||||||||||||||||||||||||
Other non-current liabilities | 58,832 | 45,040 | — | 11,507 | 115,379 | 16,143 | — | (464 | ) | 131,058 | ||||||||||||||||||||||||||
Minimum alternate tax | — | — | — | — | — | 174,950 | — | 2,004 | 176,954 | |||||||||||||||||||||||||||
Tax loss carry forwards | 59,832 | (52,117 | ) | — | 4,094 | 11,809 | 2,716,235 | — | 19,310 | 2,747,354 | ||||||||||||||||||||||||||
Others | 35,774 | 165,927 | — | 15,346 | 217,047 | (111,403 | ) | — | (2,500 | ) | 103,144 | |||||||||||||||||||||||||
Total | — | (5,590 | ) | 5,590 | — | — | 2,866,671 | 24,514 | 33,123 | 2,924,308 | ||||||||||||||||||||||||||
16) | TRADE AND OTHER RECEIVABLES, NET |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Trade receivables, net | 9,537,762 | 10,890,207 | ||||||
Due from employees | 249,719 | 95,958 | ||||||
Security deposits | 982,896 | 1,243,558 | ||||||
Interest accrued but not due on term deposits | 1,679,150 | 627,446 | ||||||
Total | 12,449,527 | 12,857,169 | ||||||
Non-current | 413,488 | 600,067 | ||||||
Current | 12,036,039 | 12,257,102 | ||||||
Total | 12,449,527 | 12,857,169 | ||||||
F-33
Table of Contents
17) | CASH AND CASH EQUIVALENTS |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Cash in hand | 116,799 | 155,643 | ||||||
Credit card collection in hand | 3,503,630 | 3,706,738 | ||||||
Bank balances | 5,721,097 | 3,363,637 | ||||||
Term deposits | — | 44,504,303 | ||||||
Cash and cash equivalents | 9,341,526 | 51,730,321 | ||||||
Bank overdrafts used for cash management purposes | (3,996,066 | ) | (3,855,977 | ) | ||||
Cash and cash equivalents in the statement of cash flows | 5,345,460 | 47,874,344 | ||||||
18) | TERM DEPOSITS |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Term deposits | 14,471,404 | 16,941,920 | ||||||
Total | 14,471,404 | 16,941,920 | ||||||
Non-current | 1,295,489 | 706,873 | ||||||
Current | 13,175,915 | 16,235,047 | ||||||
Total | 14,471,404 | 16,941,920 | ||||||
19) | OTHER CURRENT ASSETS |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Advance to vendors | 7,138,336 | 16,685,798 | ||||||
Prepaid expenses | 359,707 | 1,114,710 | ||||||
Prepaid lease rentals | 34,044 | 51,521 | ||||||
Total | 7,532,087 | 17,852,029 | ||||||
F-34
Table of Contents
20) | OTHER NON-CURRENT ASSETS |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Prepaid lease rentals | 124,126 | 219,021 | ||||||
Total | 124,126 | 219,021 | ||||||
21) | CAPITAL AND RESERVES |
Ordinary Shares | ||||||||||||
Particulars | Number | Share Capital | Share Premium | |||||||||
(in USD) | ||||||||||||
Balance as at April 1, 2009 | 17,437,120 | 8,714 | 10,816,307 | |||||||||
Shares issued during the year on exercise of options | 105,000 | 53 | 540,215 | |||||||||
Balance as at March 31, 2010 | 17,542,120 | 8,767 | 11,356,522 | |||||||||
Balance as at April 1, 2010 | 17,542,120 | 8,767 | 11,356,522 | |||||||||
Issue of ordinary shares through initial public offering, net of issuance costs | 4,153,846 | 2,077 | 54,039,405 | |||||||||
Convertible and redeemable preference shares converted to ordinary shares at initial public offering | 12,324,460 | 6,162 | 41,179,783 | |||||||||
Shares issued during the year on exercise of options | 1,079,213 | 540 | 4,965,951 | |||||||||
Balance as at March 31, 2011 | 35,099,639 | 17,546 | 111,541,661 | |||||||||
F-35
Table of Contents
22) | ACQUISITION OF NON-CONTROLLING INTERESTS |
23) | EARNINGS (LOSS) PER SHARE |
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
Earnings (Loss) attributable to ordinary shareholders (USD) | (7,346,033 | ) | (6,206,239 | ) | 4,827,471 | |||||||
Accretion of liability component of Series A convertible and redeemable preference share (USD) | — | — | 253,058 | |||||||||
Accretion of liability component of Series B convertible and redeemable preference share (USD) | 331,775 | — | 130,261 | |||||||||
Accretion of liability component of Series C convertible and redeemable preference share (USD) | — | — | 42,972 | |||||||||
Net change in fair value of derivative on Series B convertible and redeemable preference share (USD) | (4,229,152 | ) | — | (22,305 | ) |
F-36
Table of Contents
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
Net change in fair value of derivative on Series C convertible and redeemable preference share (USD) | — | — | (26,077 | ) | ||||||||
Earnings (Loss) attributable to ordinary shareholders — dilutive (USD) | (11,243,410 | ) | (6,206,239 | ) | 5,205,380 | |||||||
Weighted average number of ordinary shares outstanding used in computing basic earnings (loss) per share | 17,437,120 | 17,521,120 | 28,320,901 | |||||||||
Dilutive effect of share options (Nos.) | — | — | 1,935,921 | |||||||||
Dilutive effect of convertible securities (Nos.) | ||||||||||||
- Series A convertible and redeemable preference share | — | — | 2,504,765 | |||||||||
- Series B convertible and redeemable preference share | 2,966,300 | — | 1,129,632 | |||||||||
- Series C convertible and redeemable preference share | — | — | 1,059,028 | |||||||||
Weighted average number of ordinary shares outstanding used in computing dilutive earnings (loss) per share | 20,403,420 | 17,521,120 | 34,950,246 | |||||||||
Earnings (loss) per share (USD) | ||||||||||||
Basic | (0.42 | ) | (0.35 | ) | 0.17 | |||||||
Diluted | (0.55 | ) | (0.35 | ) | 0.15 |
F-37
Table of Contents
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||
Earnings (Loss) attributable to ordinary shareholders (USD) | (7,346,033 | ) | (6,206,239 | ) | 4,827,471 | |||||||
Pro forma effects of convertible and redeemable preference shares | ||||||||||||
— Accretion of liability component of convertible and redeemable preference share (USD) | 1,008,802 | 1,125,677 | 426,291 | |||||||||
— Net change in fair value of derivative on convertible and redeemable preference share (USD) | (4,984,590 | ) | (253,212 | ) | (48,382 | ) | ||||||
Numerator for pro forma basic and diluted earnings (loss) per share (USD) | (11,321,821 | ) | (5,333,774 | ) | 5,205,380 | |||||||
Weighted average number of shares outstanding | 17,437,120 | 17,521,120 | 20,668,901 | |||||||||
Conversion of convertible and redeemable preference share to ordinary shares (Nos.) | 12,324,460 | 12,324,460 | 12,324,460 | |||||||||
Denominator for pro forma basic earnings (loss) per share | 29,761,580 | 29,845,580 | 32,993,361 | |||||||||
Dilutive effect of share options (Nos.) | — | — | 1,935,921 | |||||||||
Denominator for pro forma diluted earnings (loss) per share | 29,761,580 | 29,845,580 | 34,929,282 | |||||||||
Pro forma earnings (loss) per share (USD) — unaudited | ||||||||||||
Basic | (0.38 | ) | (0.18 | ) | 0.16 | |||||||
Diluted | (0.38 | ) | (0.18 | ) | 0.15 |
24) | LOANS AND BORROWINGS |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Non-current liabilities | ||||||||
Finance lease liabilities | 42,815 | 19,027 | ||||||
Secured bank loans | 89,288 | 129,896 | ||||||
Non-current portion of loans and borrowings | 132,103 | 148,923 | ||||||
F-38
Table of Contents
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Current liabilities | ||||||||
Convertible and redeemable preference shares | 40,759,654 | — | ||||||
Current portion of secured bank loans | 25,224 | 49,315 | ||||||
Current portion of finance lease liabilities | 49,917 | 11,319 | ||||||
Current portion of loans and borrowings | 40,834,795 | 60,634 | ||||||
As at March 31, 2010 | As at March 31, 2011 | |||||||||||||||||||||||||||
Interest | Year of | Original | Carrying | Original | Carrying | |||||||||||||||||||||||
Particulars | Currency | Rate | Maturity | Value | Amount | Value | Amount | |||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||
Secured bank loans | INR | 9% - 13% | 2012 - 2015 | 134,421 | 114,512 | 225,459 | 179,211 | |||||||||||||||||||||
Finance lease liabilities | INR | 10% - 14% | 2011 - 2013 | 186,649 | 92,732 | 93,118 | 30,346 |
As at March 31, 2010 | As at March 31, 2011 | |||||||||||||||||||||||
Present Value of | Present Value of | |||||||||||||||||||||||
Future Minimum | Minimum Lease | Future Minimum | Minimum Lease | |||||||||||||||||||||
Particulars | Lease Payments | Interest | Payments | Lease Payments | Interest | Payments | ||||||||||||||||||
(in USD) | ||||||||||||||||||||||||
Less than one year | 58,246 | 8,329 | 49,917 | 14,288 | 2,969 | 11,319 | ||||||||||||||||||
Between one and five years | 48,369 | 5,554 | 42,815 | 20,641 | 1,614 | 19,027 | ||||||||||||||||||
Total | 106,615 | 13,883 | 92,732 | 34,929 | 4,583 | 30,346 | ||||||||||||||||||
F-39
Table of Contents
Convertible and | Convertible and | Convertible and | ||||||||||
Redeemable | Redeemable | Redeemable | ||||||||||
Preference Share — | Preference Share — | Preference Share — | ||||||||||
Particulars | Series A | Series B | Series C | |||||||||
(in USD) | ||||||||||||
Number of shares | 6,577,260 | 2,966,300 | 2,780,900 | |||||||||
Subscription amount | 13,000,000 | 15,000,579 | 15,000,175 |
• | if subsequent to the issuance of the preference shares, the Group issues securities to parties (except for issue of securities discussed below*) at a price lower than the issue price of the original preference shares but higher than USD 1.08, then the Group is obligated to issue additional preference shares to the original preference shareholders, such that the average price of all preference shares held by the original Series A, B and C preference shareholders is equal to the purchase price of the new Series A, B and C preference shares issued. |
• | if subsequent to the issuance of the preference shares, the Group issues securities to parties (except for issue of securities discussed below*) with a conversion price lower than the issue price of the original preference shares but higher than USD 1.08, then the Group is obligated to issue additional preference shares to the original preference shareholders such that the average price of all preference shares held by the original Series A, B and C shareholders is equal to the conversion price of the new Series A, B and C preference shares issued. |
• | if subsequent to the issuance of the preference shares, except for any (a) ordinary shares issued to the employees of the Group under any employee share option plan approved by the Board; and (b) ordinary shares issued to one of the ordinary shareholder, the Group issues additional securities to any person at a price per security that is lower than USD 1.08 or the price at which such security is convertible into ordinary or preference shares is less than USD 1.08, then the Group is obligated to issue additional ordinary shares or preferred shares to the original preference shareholders such that the average price of all ordinary or preference shares held by the original preference shareholders is equal to the purchase/conversion price of the new ordinary or preference share issuance price. |
F-40
Table of Contents
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
Carrying amount of liability at beginning of the year | 39,633,977 | 40,759,654 | ||||||
Accretion of interest | 1,125,677 | 426,291 | ||||||
Converted to ordinary shares on IPO | — | (41,185,945 | ) | |||||
Carrying amount of liability at end of the year | 40,759,654 | — | ||||||
F-41
Table of Contents
25) | OTHER CURRENT LIABILITIES |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Statutory liabilities | 554,170 | 1,706,618 | ||||||
Total | 554,170 | 1,706,618 | ||||||
26) | OTHER NON-CURRENT LIABILITIES |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Deferred rent liabilities | 447,295 | 503,320 | ||||||
Total | 447,295 | 503,320 | ||||||
27) | EMPLOYEE BENEFITS |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Defined benefit plan | 226,909 | 478,026 | ||||||
Other long term employee benefit (liability for compensated absences) | 210,535 | 189,024 | ||||||
Total | 437,444 | 667,050 | ||||||
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Contribution to provident fund | 427,332 | 401,687 | 631,670 | |||||||||
Total | 427,332 | 401,687 | 631,670 | |||||||||
F-42
Table of Contents
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Present value of unfunded obligations | 226,909 | 478,026 | ||||||
Total | 226,909 | 478,026 | ||||||
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Defined benefit obligations at the beginning of the year | 246,268 | 131,626 | 226,909 | |||||||||
Current service costs | 42,598 | 49,368 | 84,381 | |||||||||
Interest on obligation | 13,262 | 9,362 | 20,508 | |||||||||
Actuarial (gain) losses in other comprehensive income | (89,624 | ) | 14,431 | 73,356 | ||||||||
Benefits paid | (31,467 | ) | (1,843 | ) | (764 | ) | ||||||
Past service cost | — | — | 72,068 | |||||||||
Effects of movement in exchange rate | (49,411 | ) | 23,965 | 1,568 | ||||||||
Defined benefit obligations at the end of the year | 131,626 | 226,909 | 478,026 | |||||||||
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Current service costs | 42,598 | 49,368 | 84,381 | |||||||||
Past service cost | — | — | 72,068 | |||||||||
Interest on obligation | 13,262 | 9,362 | 20,508 | |||||||||
Total | 55,860 | 58,730 | 176,957 | |||||||||
F-43
Table of Contents
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Cumulative amount at April 1 | 19,486 | 109,110 | 94,679 | |||||||||
Recognised during the year | 89,624 | (14,431 | ) | (73,356 | ) | |||||||
Cumulative amount at March 31 | 109,110 | 94,679 | 21,323 | |||||||||
As at March 31 | ||||||||
2010 | 2011 | |||||||
Discount rate (per annum) | 6.50 | % | 7.70 | % | ||||
Future salary increases (per annum) | 12.00 | % | 12.00 | % | ||||
Retirement age | 58 | 58 | ||||||
Withdrawal rates | 30.00 | % | 30.00 | % |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Present value of defined benefit obligations | 226,909 | 478,026 | ||||||
Experience gain/(loss) adjustments arising on plan liabilities | 1,780 | (47,856 | ) |
28) | SHARE BASED PAYMENT |
a. | 2006 MakeMyTrip.com Equity Option Plan |
F-44
Table of Contents
Contractual | ||||||||||||
Number of | Vesting | Life of | ||||||||||
Grant Date/Employees Entitled | Instruments | Conditions | Options | |||||||||
Opening balance as of April 1, 2009 | 8,682,616 | Note 1 | 5 - 8 years | |||||||||
Options granted during the year ended March 31, 2010 | — | |||||||||||
Total share options | 8,682,616 | |||||||||||
Note: 1. | Vesting conditions: Graded vesting over 4 years. 10% on the expiry of 12 months from the grant date. 20% on the expiry of 24 months from the grant date. 30% on the expiry of 36 months from the grant date. 40% on the expiry of 48 months from the grant date. |
2. | The stock options can be exercised within a period of 48 months from the date of vesting. |
3. | Options are to be settled by physical delivery of ordinary shares. |
Weighted | ||||||||
Average | ||||||||
Exercise Price | Number of | |||||||
(USD) | Options | |||||||
Particulars | 2010 | 2010 | ||||||
Outstanding at April 1 | 0.39 | 7,865,241 | ||||||
Forfeited and expired during the period | 0.21 | (24,224 | ) | |||||
Exercised during the period | 0.21 | (3,826 | ) | |||||
Granted during the period | — | — | ||||||
Replaced with options under MMT ESOP plan | 0.38 | (7,837,191 | ) | |||||
Outstanding at March 31 | — | — | ||||||
Exercisable at March 31 | — | — |
b) | MakeMyTrip.com Equity Option Plan |
F-45
Table of Contents
Contractual | ||||||||
Number of | Vesting | Life of | ||||||
Grant Date/Employees Entitled | Instruments | Conditions | Options | |||||
Opening outstanding Options as of April 1, 2009 | — | None | ||||||
Options granted during the year ended March 31, 2010 | 2,703,810 | Refer Notes | 4 - 6 years | |||||
Options granted during the year ended March 31, 2011 | — | |||||||
Total share options | 2,703,810 | |||||||
Note: 1. | Of the options granted during the year2009-10, 2,423,810 options were immediately vested on the grant date and 280,000 options have 25% graded vesting each year over 4 year period. |
2. | 1,747,810 options have no sale restrictions after vesting and 956,000 options have post vesting sales restrictions. |
3. | The stock options can be exercised prior to the earliest of the following dates: |
a. 48 months from the vesting date. |
b. 72 months from the date of grant. |
c. 6 months following the grantee’s date of voluntary resignation or termination of employment other than due to death, disablement or retirement. |
d. 1 year following the death of a grantee or termination due to disability or retirement. |
4. | Post vesting sales restrictions are as below: |
a. up to 50% of the shares are eligible to be sold since August 17, 2010 the completion date of our initial public offering; |
b. up to 25% further of the shares may be sold on or after August 17, 2011, the date falling one year after the completion of our initial public offering; and |
c. the remaining 25% of the shares may be sold on or after August 17, 2012, the date falling two years after the completion of our initial public offering. |
Weighted | Weighted | |||||||||||||||
Average | Average | |||||||||||||||
Exercise Price | Number of | Exercise Price | Number of | |||||||||||||
(USD) | Options | (USD) | Options | |||||||||||||
Particulars | 2010 | 2010 | 2011 | 2011 | ||||||||||||
Outstanding at April 1 | — | — | 1.44 | 2,598,810 | ||||||||||||
Forfeited and expired during the period | — | — | 1.29 | 9,410 | ||||||||||||
Granted during the period | 1.41 | 2,703,810 | — | — | ||||||||||||
Exercised during the period | 0.71 | 105,000 | 1.22 | 1,079,213 | ||||||||||||
Outstanding at March 31 | 1.44 | 2,598,810 | 1.59 | 1,510,187 | ||||||||||||
Exercisable at March 31 | 1.55 | 2,318,800 | 1.76 | 1,300,187 |
F-46
Table of Contents
Fair Value of Share Options and Assumptions | ||
Weighted average share price (USD) | 4.70 | |
Weighted average exercise price (USD) | 1.41 | |
Expected volatility | 51.19% - 61.0% | |
Expected term | 2 - 5 years | |
Expected dividends | — | |
Risk-free interest rate | 1.12% - 2.64% |
29) | TRADE AND OTHER PAYABLES |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Other trade payables | 13,987,959 | 13,159,344 | ||||||
Accrued expenses | 6,420,798 | 6,892,467 | ||||||
Advance from customers | 6,058,290 | 9,642,891 | ||||||
Total | 26,467,047 | 29,694,702 | ||||||
F-47
Table of Contents
30) | DEFERRED INCOME |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Global distribution system provider | 2,255,435 | — | ||||||
Facilitation fee | 411,760 | — | ||||||
Others | — | 26,533 | ||||||
Total | 2,667,195 | 26,533 | ||||||
Current | 814,516 | 26,533 | ||||||
Non-current | 1,852,679 | — | ||||||
Total | 2,667,195 | 26,533 | ||||||
31) | FINANCIAL INSTRUMENTS |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Trade and other receivables | 12,449,527 | 12,857,169 | ||||||
Term deposits | 14,471,404 | 16,941,920 | ||||||
Cash and cash equivalents (except cash in hand) | 9,224,727 | 51,574,678 | ||||||
Total | 36,145,658 | 81,373,767 | ||||||
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
India | 11,743,819 | 11,814,563 | ||||||
Others | 705,708 | 1,042,606 | ||||||
Total | 12,449,527 | 12,857,169 | ||||||
F-48
Table of Contents
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Airlines | 4,489,110 | 7,058,313 | ||||||
Retail customers | 1,687,234 | 1,428,997 | ||||||
Corporate customers | 2,532,935 | 1,961,528 | ||||||
Deposit with hotels | 459,009 | 643,491 | ||||||
Term deposits with bank | 14,471,404 | 16,941,920 | ||||||
Others | 3,281,239 | 1,764,839 | ||||||
Total | 26,920,931 | 29,799,089 | ||||||
As at March 31 | ||||||||||||||||
2010 | 2011 | |||||||||||||||
Particulars | Gross | Impairment | Gross | Impairment | ||||||||||||
(in USD) | ||||||||||||||||
Not past due | 22,831,282 | — | 27,662,679 | — | ||||||||||||
Past due 0-30 days | 1,493,968 | — | 737,496 | — | ||||||||||||
Past due30-120 days | 2,552,160 | 1,622 | 1,614,040 | 257,292 | ||||||||||||
More than one year | 1,192,413 | 1,147,270 | 917,724 | 875,558 | ||||||||||||
Total | 28,069,823 | 1,148,892 | 30,931,939 | 1,132,850 | ||||||||||||
For the Year Ended March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Balance at the beginning of the year | 929,384 | 1,148,892 | ||||||
Provision for doubtful debts | 37,943 | 424,512 | ||||||
Amounts written off against the allowance | — | (351,202 | ) | |||||
Effects of movement in exchange rate | 181,565 | (89,352 | ) | |||||
Balance at the end of the year | 1,148,892 | 1,132,850 |
F-49
Table of Contents
Carrying | Contractual | 6 Months | More than | |||||||||||||||||||||||||
Non-derivative Financial Liabilities | Amount | Cash Flows* | or Less | 6-12 months | 1-2 years | 2-5 years | 5 years | |||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||
Convertible and redeemable preference shares** | 40,759,654 | (43,000,754 | ) | — | — | — | — | — | ||||||||||||||||||||
Finance lease liabilities | 92,732 | (106,615 | ) | (30,690 | ) | (27,556 | ) | (27,611 | ) | (20,758 | ) | — | ||||||||||||||||
Secured bank loans | 114,512 | (138,718 | ) | (17,875 | ) | (17,260 | ) | (34,520 | ) | (69,063 | ) | — | ||||||||||||||||
Trade and other payables | 20,408,757 | (20,408,757 | ) | (20,408,757 | ) | — | — | — | — | |||||||||||||||||||
Other current liabilities | 554,170 | (554,170 | ) | (554,170 | ) | — | — | — | — | |||||||||||||||||||
Bank overdraft | 3,996,066 | (3,996,066 | ) | (3,996,066 | ) | — | — | — | — | |||||||||||||||||||
Total | 65,925,891 | (68,205,080 | ) | (25,007,558 | ) | (44,816 | ) | (62,131 | ) | (89,821 | ) | — | ||||||||||||||||
Notes: * | Represents undiscounted cash flows of interest and principal |
** | Convertible and redeemable preference shares are redeemable on demand at the option of the preference share holder. |
Carrying | Contractual | 6 Months | More than | |||||||||||||||||||||||||
Derivative Financial Liabilities | Amount | Cash Flows* | or Less | 6-12 months | 1-2 years | 2-5 years | 5 years | |||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||
Separable embedded derivative on convertible and redeemable preference shares* | 48,382 | — | — | — | — | — | — | |||||||||||||||||||||
Total | 48,382 | — | — | — | — | — | — | |||||||||||||||||||||
Notes: * | Convertible and redeemable preference shares are redeemable on demand at the option of the preference share holder. |
F-50
Table of Contents
Carrying | Contractual | 6 Months | More than | |||||||||||||||||||||||||
Non-derivative Financial Liabilities | Amount | Cash Flows* | or Less | 6-12 months | 1-2 years | 2-5 years | 5 years | |||||||||||||||||||||
(in USD) | ||||||||||||||||||||||||||||
Finance lease liabilities | 30,346 | (34,929 | ) | (7,465 | ) | (6,823 | ) | (13,325 | ) | (7,316 | ) | — | ||||||||||||||||
Secured bank loans | 179,211 | (205,671 | ) | (27,431 | ) | (32,176 | ) | (63,945 | ) | (82,119 | ) | — | ||||||||||||||||
Trade and other payables | 20,051,811 | (20,051,811 | ) | (20,051,811 | ) | — | — | — | — | |||||||||||||||||||
Other current liabilities | 1,706,618 | (1,706,618 | ) | (1,706,618 | ) | — | — | — | — | |||||||||||||||||||
Bank overdraft | 3,855,977 | (3,855,977 | ) | (3,855,977 | ) | — | — | — | — | |||||||||||||||||||
Total | 25,823,963 | (25,855,006 | ) | (25,649,302 | ) | (38,999 | ) | (77,270 | ) | (89,435 | ) | — | ||||||||||||||||
Notes: * | Represents undiscounted cash flows of interest and principal |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Trade and other receivables | 6,782,945 | 3,567,671 | ||||||
Trade and other payables | (5,570,473 | ) | (10,999,725 | ) | ||||
Cash and cash equivalents | 1,066,657 | 1,022,149 | ||||||
Net exposure | 2,279,129 | (6,409,905 | ) | |||||
Average Exchange Rate | Reporting Date Rate | |||||||||||||||
USD | 2010 | 2011 | March 31, 2010 | March 31, 2011 | ||||||||||||
INR 1 | 0.0209 | 0.0218 | 0.0222 | 0.0221 |
F-51
Table of Contents
For the Year Ended March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
10% strengthening of USD against INR | 217,060 | (610,467 | ) |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Fixed rate instruments | ||||||||
Financial assets | ||||||||
Term deposits | 14,471,404 | 16,941,920 | ||||||
Cash and cash equivalents | — | 44,504,303 | ||||||
Financial liabilities | ||||||||
Convertible and redeemable preference shares | 40,759,654 | — | ||||||
Finance lease liabilities | 92,732 | 30,346 | ||||||
Secured bank loans | 114,512 | 179,211 | ||||||
55,438,302 | 61,655,780 | |||||||
Variable rate instruments | ||||||||
Financial liabilities | ||||||||
Bank overdraft | 3,996,066 | 3,855,977 | ||||||
3,996,066 | 3,855,977 | |||||||
F-52
Table of Contents
Profit or Loss | ||||
(in USD) | ||||
March 31, 2010 | (39,961 | ) | ||
March 31, 2011 | (38,560 | ) |
As at March 31, 2010 | As at March 31, 2011 | |||||||||||||||
Carrying | Carrying | |||||||||||||||
Particulars | Amount | Fair Value | Amount | Fair Value | ||||||||||||
(in USD) | ||||||||||||||||
Assets carried at amortised cost | ||||||||||||||||
Trade and other receivables | 12,449,527 | 12,449,527 | 12,857,169 | 12,857,169 | ||||||||||||
Term deposits | 14,471,404 | 14,471,404 | 16,941,920 | 16,941,920 | ||||||||||||
Cash and cash equivalents | 9,341,526 | 9,341,526 | 51,730,321 | 51,730,321 | ||||||||||||
36,262,457 | 36,262,457 | 81,529,410 | 81,529,410 | |||||||||||||
Liabilities carried at fair value | ||||||||||||||||
Separable embedded derivative on convertible and redeemable preference shares | 48,382 | 48,382 | — | — | ||||||||||||
48,382 | 48,382 | — | — | |||||||||||||
Liabilities carried at amortized cost | ||||||||||||||||
Finance lease liabilities | 92,732 | 92,732 | 30,346 | 30,346 | ||||||||||||
Secured bank loans | 114,512 | 114,512 | 179,211 | 179,211 | ||||||||||||
Bank overdraft | 3,996,066 | 3,996,066 | 3,855,977 | 3,855,977 | ||||||||||||
Convertible and redeemable preference shares | 40,759,654 | 40,759,654 | — | — | ||||||||||||
Trade and other payables | 20,408,757 | 20,408,757 | 20,051,811 | 20,051,811 | ||||||||||||
Other current liabilities | 554,170 | 554,170 | 1,706,618 | 1,706,618 | ||||||||||||
65,925,891 | 65,925,891 | 25,823,963 | 25,823,963 | |||||||||||||
F-53
Table of Contents
• | Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities. |
• | Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices). |
• | Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs). |
As at March 31, 2011 | ||||||||||||||||
Particulars | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(in USD) | ||||||||||||||||
Separable embedded derivative on convertible and redeemable preference shares | — | — | — | — | ||||||||||||
Convertible and redeemable preference shares | — | — | — | — |
As at March 31, 2010 | ||||||||||||||||
Particulars | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(in USD) | ||||||||||||||||
Separable embedded derivative on convertible and redeemable preference shares | — | — | 48,382 | 48,382 | ||||||||||||
Convertible and redeemable preference shares | — | — | 40,759,654 | 40,759,654 |
32) | OPERATING LEASES |
As at March 31 | ||||||||
Particulars | 2010 | 2011 | ||||||
(in USD) | ||||||||
Less than one year | 1,188,061 | 1,561,760 | ||||||
Between one and five years | 4,685,954 | 5,807,590 | ||||||
More than five years | 1,024,265 | 1,194,632 | ||||||
Total | 6,898,280 | 8,563,982 | ||||||
F-54
Table of Contents
33) | CONTINGENCIES |
34) | CAPITAL COMMITMENTS |
35) | RELATED PARTIES |
Nature of Relationship | Name of Related Parties | |
Holding Company (until August 17, 2010) | SB Asia Infrastructure Fund II, Limited Partnership, Cayman Islands |
Nature of Relationship | Name of Related Parties | |
Significant influence over the Company (with effect from August 18, 2010) | SB Asia Infrastructure Fund II, Limited Partnership, Cayman Islands | |
Key management personnel | Deep Kalra | |
Key management personnel | Keyur Joshi | |
Key management personnel | Sanjeev Bikhchandani (till February 19, 2010) | |
Key management personnel | Frederic Lalonde | |
Key management personnel | Philip Wolf | |
Party controlled by key management personnel | PhoCus Wright Inc. | |
Party controlled by key management personnel | Chandra Capital |
F-55
Table of Contents
For the Year Ended March 31 | ||||||||||||
Transactions | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Issue of convertible and redeemable preference shares | 6,243,555 | — | — | |||||||||
Revenue from air ticketing | 13,794 | 16,901 | 5,367 |
As at March 31 | ||||||||
Balance Outstanding | 2010 | 2011 | ||||||
(in USD) | ||||||||
Trade and other payables | 7,746 | — |
For the Year Ended March 31 | ||||||||||||
Transactions | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Revenue from air ticketing | — | — | 17,075 |
As at March 31 | ||||||||
Balance Outstanding | 2010 | 2011 | ||||||
(in USD) | ||||||||
Trade and other payables | — | — |
For the Year Ended March 31 | ||||||||||||
Transactions | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Revenue from air ticketing | — | — | 4,560 | |||||||||
Purchase of marketing services | 18,322 | 19,300 | 25,100 |
As at March 31 | ||||||||
Balance Outstanding | 2010 | 2011 | ||||||
(in USD) | ||||||||
Trade and other payables | 455 | 455 | ||||||
Trade and other receivables | — | 37,077 | ||||||
Advance to vendor | — | 8,000 |
F-56
Table of Contents
For the Year Ended March 31 | ||||||||||||
Particulars | 2009 | 2010 | 2011 | |||||||||
(in USD) | ||||||||||||
Short-term employee benefits | 327,282 | 208,428 | 473,592 | |||||||||
Contribution to provident fund | 12,332 | 11,920 | 19,687 | |||||||||
Share based payment | 32,247 | 1,880,398 | — | |||||||||
Legal and professional | — | — | 10,000 | |||||||||
Total | 371,861 | 2,100,746 | 503,279 | |||||||||
Note: * | Provision for gratuity and compensated absences has not been considered, since the provisions are based on actuarial valuations for the Group’s entities as a whole. |
36) | GROUP ENTITIES |
Country of | Ownership interest at March 31 | |||||
Name of Subsidiaries | Incorporation | 2010 | 2011 | |||
MakeMyTrip.com Inc | USA | 100% | 100% | |||
MakeMyTrip (India) Private Limited | India | 99.98% | 99.99% |
37) | SUBSEQUENT EVENTS |
a) | On May 9, 2011, MakeMyTrip acquired an approximately 79% equity stake in Luxury Tours & Travel Pte Ltd (LTT) in accordance with the terms of the Share Purchase Agreement (SPA) with LTT and its existing shareholders dated February 9, 2011. MakeMyTrip has paid cash consideration of approximately USD 3 million, subject to working capital adjustment in accordance with the terms of the SPA. MakeMyTrip plans to invest approximately USD 0.75 million in one or more tranches until June 2012 for subscription of new equity shares to be issued by LTT. |
MakeMyTrip will also acquire the remaining shares of LTT from the existing shareholders in cash, in three tranches, over a three year earn-out period ending June 2014. The earn-out will be based on valuation linked to future profitability of LTT. |
F-57
Table of Contents
Table of Contents
Table of Contents
Table of Contents
Item 6. | Indemnification of Directors and Officers |
Item 7. | Recent Sales of Unregistered Securities |
II-1
Table of Contents
Number of | ||||||||||
Securities | Consideration | |||||||||
Purchaser | Date of Issuance | Originally Issued | Title of Securities | per Share | ||||||
SAIF | May 23, 2008 | 57,875 | Series C preferred shares | $107.88 | ||||||
Helion Venture | May 23, 2008 | 15,331 | Series C preferred shares | $107.88 | ||||||
Tiger Global Private Investment Partners V, L.P. | May 23, 2008 | 53,764 | Series C preferred shares | $107.88 | ||||||
Lee Fixel | May 23, 2008 | 927 | Series C preferred shares | $107.88 | ||||||
Feroz Dewan | May 23, 2008 | 927 | Series C preferred shares | $107.88 | ||||||
Sierra Ventures VIII-A, L.P. | May 23, 2008 | 9,826 | Series C preferred shares | $107.88 | ||||||
Sierra Ventures VIII-B, L.P. | May 23, 2008 | 96 | Series C preferred shares | $107.88 | ||||||
Sierra Ventures Associates VIII, LLC | May 23, 2008 | 299 | Series C preferred shares | $107.88 | ||||||
Rajesh Magow | June 17, 2009 | 4,600 | Ordinary shares | $14.84 | ||||||
Amit Saberwal | June 19, 2009 | 480 | Ordinary shares | $9.75 | ||||||
Venkatesh Bhardwaj | June 19, 2009 | 170 | Ordinary shares | $9.75 | ||||||
Certain current and formernon-executive directors | June 25, 2009 | 8,338 | Options to purchase ordinary shares | Exercise price of $0.01 | ||||||
Certain employees | June 25, 2009 | 8,398 | Options to purchase ordinary shares | Exercise price of $9.75 | ||||||
Certain directors, executive officers and other employees | June 25, 2009 | 39,212 | Options to purchase ordinary shares | Exercise price of $10.50 | ||||||
Rajesh Magow | June 25, 2009 | 9,107 | Options to purchase ordinary shares | Exercise price of $14.84 | ||||||
Certain executive officers and employees | June 25, 2009 | 35,760 | Options to purchase ordinary shares | Exercise price of $39.53 | ||||||
Certain executive officers and employees | June 25, 2009 | 12,750 | Options to purchase ordinary shares | Exercise price of $101.14 | ||||||
Certain employees | June 25, 2009 | 2,375 | Options to purchase ordinary shares | Exercise price of $107.88 | ||||||
Executive officer | December 1, 2009 | 5,000 | Options to purchase ordinary shares | Exercise price of $10.50 | ||||||
Executive officer | January 4, 2010 | 9,000 | Options to purchase ordinary shares | Exercise price of $10.50 | ||||||
Former employee | April 28, 2010 | 1,000 | Ordinary shares upon the exercise of vested options | Exercise price of $39.53 | ||||||
Former employee | May 25, 2010 | 75 | Ordinary shares upon the exercise of vested options | Exercise price of $107.88 | ||||||
Former non-executive director | July 13, 2010 | 2,899 | Ordinary shares upon the exercise of vested options | Exercise price of $0.01 |
Item 8. | Exhibits and Financial Statement Schedules |
(a) | Exhibits |
(b) | Financial Statement Schedules |
II-2
Table of Contents
Item 9. | Undertakings |
II-3
Table of Contents
By: | /s/ Deep Kalra |
Signature | Title | |||
/s/ Deep Kalra Deep Kalra | Group Chairman and Group Chief Executive Officer | |||
/s/ Rajesh Magow Rajesh Magow | Group Chief Financial Officer (group principal financial officer and group principal accounting officer) | |||
* Ravi Adusumalli | Director | |||
* Sanjeev Aggarwal | Director | |||
* Aditya Tim Guleri | Director | |||
* Philip C. Wolf | Director | |||
* Vivek N. Gour | Director | |||
* Frederic Lalonde | Director | |||
* Gyaneshwarnath Gowrea | Director | |||
* Mohammad Akhtar Janally | Director |
II-4
Table of Contents
Signature | Title | |||
* Jonathan I. Huang | Authorized Representative in the United States | |||
*By: /s/ Deep Kalra Deep Kalra Attorney-in-Fact |
II-5
Table of Contents
No. | Description | |
1.1 | Form of underwriting agreement.* | |
3.1 | Constitution of MakeMyTrip Limited (Incorporated by reference to Exhibit 3.1 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
4.1 | Form of ordinary share certificate (Incorporated by reference to Exhibit 4.1 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
5.1 | Opinion of Conyers Dill & Pearman (Mauritius) Limited. | |
8.1 | Opinion of Conyers Dill & Pearman (Mauritius) Limited as to certain Mauritian tax matters. | |
8.2 | Opinion of Latham & Watkins LLP as to certain US tax matters. | |
10.1.1 | Amended and Restated MakeMyTrip.com 2001 Equity Option Plan (Incorporated by reference to Exhibit 10.1.1 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.1.2 | MakeMyTrip 2010 Share Incentive Plan (Incorporated by reference to Exhibit 10.1.2 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.2 | Third Amended and Restated Shareholders Agreement dated May 20, 2008 by and among the shareholders named therein and our company (Incorporated by reference to Exhibit 10.2 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.3 | Fourth Amended and Restated Shareholders Agreement dated July 16, 2010 by and among the shareholders named therein and our company (Incorporated by reference to Exhibit 10.3 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.4.1 | Subscriber Agreement dated February 4, 2009 (effective as of February 1, 2009), by and between MMT India and Amadeus India Pvt. Ltd., or Amadeus (Incorporated by reference to Exhibit 10.4 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.4.2 | Amendment Agreement to the Subscriber Agreement dated February 27, 2009 (effective as of March 1, 2009) by and between MMT India and Amadeus.#* | |
10.4.3 | Second Amendment to the Subscriber Agreement and Amendment Agreement dated December 28, 2010 (effective as of August 1, 2010) by and between MMT India and Amadeus.#* | |
10.5 | Passenger Sales Agency Agreement dated August 30, 2002 by and between MMT India and each IATA member, represented by the Director General of IATA (Incorporated by reference to Exhibit 10.5 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.6.1 | Business Process Outsourcing Services Agreement dated March 5, 2008 by and between MMT India and IBM Daksh Business Process Services Private Limited, or IBM Daksh (Incorporated by reference to Exhibit 10.6.1 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.6.2 | Statement of Work dated March 5, 2008 by and between MMT India and IBM Daksh, or the IBM Statement of Work (Incorporated by reference to Exhibit 10.6.2 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.6.3 | First Amendment to the IBM Statement of Work dated July 16, 2008 (effective as of March 5, 2008), by and between MMT India and IBM Daksh (Incorporated by reference to Exhibit 10.6.3 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.6.4 | Second Amendment to the IBM Statement of Work dated July 28, 2009 (effective as of May 1, 2009), by and between MMT India and IBM Daksh (Incorporated by reference to Exhibit 10.6.4 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). |
II-6
Table of Contents
No. | Description | |
10.6.5 | Amendment Number 3 to the Business Process Outsourcing Services Agreement dated November 4, 2009 (effective as of June 1, 2009) by and between MMT India and IBM Daksh.#* | |
10.6.6 | Fourth Amendment to the Business Process Outsourcing Services Agreement dated December 9, 2010 (effective as of April 1, 2010) by and between MMT India and IBM Daksh.#* | |
10.6.7 | Fifth Amendment to the Business Process Outsourcing Services Agreement dated December 10, 2010 (effective as of July 15, 2010) by and between MMT India and IBM Daksh.#* | |
10.6.8 | Sixth Amendment to the Master Services Agreement and Statement of Work dated December 18, 2010 (effective as of December 1, 2010) by and between MMT India and IBM Daksh.#* | |
10.6.9 | Seventh Amendment to Master Services Agreement and Statement of Work dated April 7, 2011 by and between MMT India and IBM Daksh.* | |
10.7.1 | Services Agreement, or the Tecnovate Services Agreement, dated March 25, 2009 by and between MMT India and Tecnovate eSolutions Private Limited, or Tecnovate (Incorporated by reference to Exhibit 10.7.1 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.7.2 | Amendment to the Tecnovate Services Agreement dated June 4, 2010 (effective as of March 24, 2010) by and between MMT India and Tecnovate (Incorporated by reference to Exhibit 10.7.2 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.8 | Master Services Agreement dated July 6, 2009 by and between MMT India and RightNow Technologies, Inc (Incorporated by reference to Exhibit 10.8 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.9 | Lease deed for Plot Number 103, Udyog Vihar, Phase 1, Gurgaon, Haryana 122016, India dated October 25, 2007 (Incorporated by reference to Exhibit 10.9 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.10.1 | Sanction Letter for Working Capital Facilities dated September 7, 2009 by and between MMT India and HDFC Bank (including letter of amendment) (Incorporated by reference to Exhibit 10.10 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
10.10.2 | Sanction Letter for Working Capital Facilities dated January 6, 2011 by and between MMT India and HDFC Bank.* | |
10.11 | Form of director and executive officer indemnification agreement (Incorporated by reference to Exhibit 10.11 to the Registration Statement on Form F-1 (File No. 333-168315) as filed with the SEC on July 26, 2010). | |
21.1 | List of subsidiaries of MakeMyTrip Limited.* | |
23.1 | Consent of Conyers Dill & Pearman (Mauritius) Limited (see Exhibit 5.1 and Exhibit 8.1). | |
23.2 | Consent of Latham & Watkins LLP (see Exhibit 8.2). | |
23.3 | Consent of KPMG, independent registered public accounting firm. | |
24.1 | Power of Attorney.* |
* | Previously filed. | |
# | Confidential treatment requested. |
II-7