EX-99.1 2 d922004dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

HUYA Inc. Reports Second Quarter 2020 Unaudited Financial Results

GUANGZHOU, China, Aug. 11, 2020 /PRNewswire/ — HUYA Inc. (“Huya” or the “Company”) (NYSE: HUYA), a leading game live streaming platform in China, today announced its unaudited financial results for the second quarter ended June 30, 2020.

Second Quarter 2020 Highlights

 

   

Total net revenues for the second quarter of 2020 increased by 34.2% to RMB2,697.2 million (US$381.8 million), from RMB2,010.5 million for the same period of 2019.

 

   

Net income attributable to HUYA Inc. was RMB226.8 million (US$32.1 million) for the second quarter of 2020, representing an increase of 86.2% from RMB121.8 million for the same period of 2019.

 

   

Non-GAAP net income attributable to HUYA Inc.1 was RMB351.0 million (US$49.7 million) for the second quarter of 2020, representing an increase of 106.0% from RMB170.4 million for the same period of 2019.

 

   

Average mobile MAUs2 of Huya Live in the second quarter of 2020 reached 75.6 million, representing an increase of 35.2% from 55.9 million in the second quarter of 2019.

 

   

Average MAUs3 of Huya Live in the second quarter of 2020 reached 168.5 million, representing an increase of 17.1% from 143.9 million in the second quarter of 2019.

 

   

Total number of paying users4 of Huya Live in the second quarter of 2020 reached 6.2 million, representing an increase of 26.5% from 4.9 million in the second quarter of 2019.

“I’m glad to deliver a strong second quarter. Revenues for the period exceeded our expectations, further illustrating our growth potential,” said Mr. Rongjie Dong, Chief Executive Officer of Huya. “Average mobile MAUs and MAUs in the second quarter reached 75.6 million and 168.5 million, respectively, demonstrating our commitment to expanding our user communities. With a healthy track record in both monetization and user growth, we expect to continue to broaden our user community as we strengthen our market leadership in the game live streaming industry.”

Mr. Dong added, “Since Tencent became our largest shareholder, our cooperation has deepened in many aspects. For example, Huya’s live streaming content is now available in an increasing number of Tencent’s games and products, tapping into an expanded pool of viewers. We are in the process of building one-click streaming services within some of Tencent’s games to attract more broadcasters. We are also rolling out the cooperation in various dimensions relating to e-sports tournaments. Additionally, we continued to diversify and enrich our product offerings in the second quarter.

 

1 

“Non-GAAP net income attributable to HUYA Inc.” is defined as net income attributable to HUYA Inc. before share-based compensation expenses, gain on fair value change of investments, and income tax effects on non-GAAP adjustments. For more information, refer to “Use of Non-GAAP Financial Measures” and “Reconciliations of GAAP and Non-GAAP Results” at the end of this press release.

2 

Refers to average monthly active users on our mobile apps. Average mobile MAUs for any period is calculated by dividing (i) the sum of active users on our mobile apps for each month during such relevant period, by (ii) the number of months during such relevant period.

3 

Refers to average monthly active users on our platform. Average MAUs for any period is calculated by dividing (i) the sum of active users on our platform for each month during such relevant period, by (ii) the number of months during such relevant period.

4 

Refers to the sum of user accounts that purchased various products and services on our platform at least once during such relevant period.

 

1


Harnessing the strengthened collaboration with Tencent and our product deployment strategy, we look forward to further user growth, engagement and monetization in 2020 and beyond.”

Ms. Catherine Liu, Chief Financial Officer of Huya, commented, “Our gross profit in the second quarter of 2020 grew by 71.3% year-over-year, reflecting our fast business growth and improved profitability. We also continued to enhance operating efficiencies. Our operating margin increased to 7.5% in the second quarter of 2020, compared to 3.4% in the second quarter of 2019, while our non-GAAP operating margin increased to 12.1%, compared to 5.8% in the second quarter of 2019. Our solid financial position supports our ability to make key investments in our future growth and deliver long-term shareholder value.”

Second Quarter 2020 Financial Results

Total net revenues for the second quarter of 2020 increased by 34.2% to RMB2,697.2 million (US$381.8 million), from RMB2,010.5 million for the same period of 2019.

Live streaming revenues increased by 33.5% to RMB2,565.1 million (US$363.1 million) for the second quarter of 2020, from RMB1,921.5 million for the same period of 2019, primarily due to the increase in the number of paying users and the average spending per paying user on Huya Live. The increase in the number of paying users was primarily driven by the Company’s user growth. The increase in the average spending per paying user was primarily driven by the enrichment and enhancement of content, products and services.

Advertising and other revenues increased by 48.6% to RMB132.2 million (US$18.7 million) for the second quarter of 2020, from RMB89.0 million for the same period of 2019, primarily driven by the increasing and diversifying advertiser base, mainly attributable to strengthened recognition of Huya’s brand name in China’s online advertising market.

Cost of revenues increased by 26.7% to RMB2,122.2 million (US$300.4 million) for the second quarter of 2020 from RMB1,674.8 million for the same period of 2019, primarily attributable to the increase in revenue sharing fees and content costs, bandwidth costs and personnel-related costs.

Revenue sharing fees and content costs increased by 24.1% to RMB1,682.9 million (US$238.2 million) for the second quarter of 2020 from RMB1,355.6 million for the same period of 2019, primarily due to the increase in revenue sharing fees in relation to higher live streaming revenues, and increased spending in content creators, e-sports and self-produced content. The year-over-year increase was partially offset by benefits from economies of scale.

Bandwidth costs increased by 35.3% to RMB264.8 million (US$37.5 million) for the second quarter of 2020 from RMB195.7 million for the same period of 2019, primarily due to an increase in bandwidth usage as a result of the Company’s larger user base and enhanced live streaming video quality, partially offset by improved efficiency in bandwidth utilization through continued technology enhancement efforts.

 

2


Gross profit increased by 71.3% to RMB575.0 million (US$81.4 million) for the second quarter of 2020 from RMB335.7 million for the same period of 2019. Gross margin increased to 21.3% for the second quarter of 2020 from 16.7% for the same period of 2019.

Research and development expenses increased by 70.6% to RMB179.9 million (US$25.5 million) for the second quarter of 2020 from RMB105.4 million for the same period of 2019, mainly attributable to increased personnel-related expenses.

Sales and marketing expenses decreased by 4.2% to RMB114.5 million (US$16.2 million) for the second quarter of 2020 from RMB119.6 million for the same period of 2019. The decrease was primarily attributable to lower spending in marketing activities due to the impact of COVID-19, and partially offset by the increased personnel-related expenses.

General and administrative expenses increased by 61.5% to RMB120.0 million (US$17.0 million) for the second quarter of 2020 from RMB74.3 million for the same period of 2019, mainly due to the accelerated share-based compensation expenses recognized in April 2020 in the event of a change of control.

Operating income increased by 197.6% to RMB201.4 million (US$28.5 million) for the second quarter of 2020 from RMB67.7 million for the same period of 2019. Operating margin increased to 7.5% for the second quarter of 2020 from 3.4% for the same period of 2019.

Non-GAAP operating income, which excludes share-based compensation expenses, increased by 180.0% to RMB325.6 million (US$46.1 million) for the second quarter of 2020 from RMB116.3 million for the same period of 2019. Non-GAAP operating margin increased to 12.1% for the second quarter of 2020 from 5.8% for the same period of 2019.

Income tax expenses increased by 137.1% to RMB51.3 million (US$7.3 million) for the second quarter of 2020 from RMB21.6 million for the same period of 2019.

Net income attributable to HUYA Inc. for the second quarter of 2020 increased by 86.2% to RMB226.8 million (US$32.1 million), from RMB121.8 million for the same period of 2019.

Non-GAAP net income attributable to HUYA Inc. for the second quarter of 2020, which excludes share-based compensation expenses, increased by 106.0% to RMB351.0 million (US$49.7 million), from RMB170.4 million for the same period of 2019.

Diluted net income per American depositary share (“ADS”) was RMB0.96 (US$0.14) for the second quarter of 2020, compared with RMB0.52 for the same period of 2019. Each ADS represents one Class A ordinary share of the Company.

Non-GAAP diluted net income per ADS was RMB1.49 (US$0.21) for the second quarter of 2020, compared with RMB0.73 for the same period of 2019.

 

3


Balance Sheets and Cash Flow

As of June 30, 2020, the Company had cash and cash equivalents, short-term deposits and short-term investments of RMB10,745.1 million (US$1,520.9 million), compared with RMB10,316.7 million as of March 31, 2020. The increase was primarily due to net cash provided by operating activities of RMB512.2 million (US$72.5 million) for the second quarter of 2020.

Recent Updates

In April 2020, the Company recognized RMB57.7 million (US$8.17 million) of share-based compensation expenses in its cost of revenues and operating expenses from the accelerated vesting schedule of Huya’s pre-IPO options in the event of a change of control, pursuant to the Company’s 2017 Share Incentive Plan and option agreements.

Conference Call

The Company’s management will host an earnings conference call at 7:00 a.m. U.S. Eastern Time on August 11, 2020 (7:00 p.m. Beijing/Hong Kong time on August 11, 2020).

For participants who wish to join the call, please complete online registration using the link provided below at least 20 minutes prior to the scheduled call start time. Upon registration, participants will receive the conference call access information, including dial-in numbers, Direct Event passcode, a unique registrant ID and an e-mail with detailed instructions to join the conference call.

Participant Online Registration: http://apac.directeventreg.com/registration/event/4287969

Once complete the registration, please dial-in at least 10 minutes before the scheduled start time of the earnings call and enter the Direct Event passcode and registrant ID as instructed to connect to the call.

Additionally, a live and archived webcast of the conference call will be available on the Company’s investor relations website at http://ir.huya.com.

A replay of the conference call will be accessible approximately two hours after the conclusion of the live call until August 18, 2020, by dialing the following telephone numbers:

 

United States:    +1-646-254-3697
International:    +61-2-8199-0299
Hong Kong, China:    +852-3051-2780
Replay Access Code:    4287969

 

4


About HUYA Inc.

HUYA Inc. is a leading game live streaming platform in China with a large and active game live streaming community. The Company cooperates with e-sports event organizers, as well as major game developers and publishers, and has developed e-sports live streaming as one of the most popular content genres on its platform. The Company has created an engaged, interactive and immersive community for game enthusiasts of China’s young generation. Building on its success in game live streaming, Huya has also extended its content to other entertainment content genres. Huya’s open platform also functions as a marketplace for broadcasters and talent agencies to congregate and closely collaborate with the Company.

Use of Non-GAAP Financial Measures

The unaudited condensed consolidated financial information is prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”), except that the consolidated statement of changes in shareholders’ equity, consolidated statements of cash flows, and the detailed notes have not been presented. Huya uses non-GAAP gross profit, non-GAAP operating income, non-GAAP net income attributable to HUYA Inc., non-GAAP net income attributable to ordinary shareholders, and non-GAAP basic and diluted net income per ADS, which are non-GAAP financial measures. Non-GAAP gross profit is gross profit excluding share-based compensation expenses allocated in cost of revenues. Non-GAAP operating income is operating income excluding share-based compensation expenses. Non-GAAP net income attributable to HUYA Inc. is net income attributable to HUYA Inc. excluding share-based compensation expenses, gain on fair value change of investments, and income tax effects on non-GAAP adjustments. Non-GAAP net income attributable to ordinary shareholders is net income attributable to ordinary shareholders excluding share-based compensation expenses, gain on fair value change of investments, and income tax effects on non-GAAP adjustments. Non-GAAP basic and diluted net income per ADS is non-GAAP net income attributable to ordinary shareholders divided by weighted average number of ordinary shares used in the calculation of non-GAAP basic and diluted net income per ADS. The Company believes that separate analysis and exclusion of the non-cash impact of (i) share-based compensation expenses, (ii) gain on fair value change of investments, and (iii) income tax effects on non-GAAP adjustments add clarity to the constituent parts of its performance. The Company reviews these non-GAAP financial measures together with GAAP financial measures to obtain a better understanding of its operating performance. It uses the non-GAAP financial measure for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measure is useful supplemental information for investors and analysts to assess its operating performance without the non-cash effect of (i) share-based compensation expenses, which have been and will continue to be significant recurring expenses in its business, and (ii) gain on fair value change of investments and (iii) income tax effects on non-GAAP adjustments, which both may recur when there is observable price change in the future. However, the use of non-GAAP financial measures has material limitations as an analytical tool. One of the limitations of using non-GAAP financial measures is that they do not include all items that impact the Company’s net income for the period. In addition, because non-GAAP financial measures are not measured in the same manner by all companies, they may not be comparable to other similar titled measures used by other companies. In light of the foregoing limitations, you should not consider non-GAAP financial measure in isolation from or as an alternative to the financial measure prepared in accordance with U.S. GAAP.

 

5


The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, or as a substitute for, the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned “HUYA Inc. Reconciliations of GAAP and Non-GAAP Results” near the end of this release.

Exchange Rate Information

This announcement contains translations of certain RMB amounts into U.S. dollars at a specified rate solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB7.0651 to US$1.00, the rate in effect as of June 30, 2020 as certified for customs purposes by the Federal Reserve Bank of New York.

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as Huya’s strategic and operational plans, contain forward-looking statements. Huya may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (“SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about Huya’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: Huya’s goals and strategies; Huya’s future business development, results of operations and financial condition; the expected growth of the game live streaming market; the expectation regarding the rate at which to gain active users, especially paying users; Huya’s ability to monetize the user base; fluctuations in general economic and business conditions in China; the impact of the COVID-19 to Huya’s business operations and the economy in China and elsewhere generally; and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in Huya’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and Huya does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

6


For investor and media inquiries, please contact:

In China:

HUYA Inc.

Investor Relations

Tel: +86-20-2290-7829

E-mail: ir@huya.com

The Piacente Group, Inc.

Jenny Cai

Tel: +86-10-6508-0677

E-mail: huya@tpg-ir.com

In the United States:

The Piacente Group, Inc.

Brandi Piacente

Tel: +1-212-481-2050

E-mail: huya@tpg-ir.com

 

7


HUYA INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(All amounts in thousands, except share, ADS, per share data and per ADS data)

 

     As of December 31,      As of June 30,  
     2019      2020      2020  
     RMB      RMB      US$  

Assets

        

Current assets

        

Cash and cash equivalents

     1,113,193        2,062,524        291,931  

Restricted cash

     1,392        6,175        874  

Short-term deposits

     6,743,445        6,284,593        889,526  

Short-term investments

     2,219,531        2,398,004        339,415  

Accounts receivable, net

     61,708        63,486        8,986  

Amounts due from related parties

     51,936        52,415        7,419  

Prepayments and other current assets

     400,615        408,489        57,818  
  

 

 

    

 

 

    

 

 

 

Total current assets

     10,591,820        11,275,686        1,595,969  
  

 

 

    

 

 

    

 

 

 

Non-current assets

        

Deferred tax assets

     45,816        99,182        14,038  

Investments

     379,424        430,551        60,941  

Property and equipment, net

     96,686        118,489        16,771  

Intangible assets, net

     45,085        66,078        9,353  

Right-of-use assets, net

     102,824        90,919        12,869  

Prepayments and other non-current assets

     104,895        96,751        13,694  
  

 

 

    

 

 

    

 

 

 

Total non-current assets

     774,730        901,970        127,666  
  

 

 

    

 

 

    

 

 

 

Total assets

     11,366,550        12,177,656        1,723,635  
  

 

 

    

 

 

    

 

 

 

Liabilities and shareholders’ equity

        

Current liabilities

        

Accounts payable

     3,725        34,714        4,913  

Advances from customers and deferred revenue

     845,966        560,789        79,375  

Income taxes payable

     26,051        83,223        11,779  

Accrued liabilities and other current liabilities

     1,460,025        1,542,921        218,386  

Amounts due to related parties

     79,032        238,495        33,757  

Lease liabilities due within one year

     31,878        31,961        4,524  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     2,446,677        2,492,103        352,734  
  

 

 

    

 

 

    

 

 

 

Non-current liabilities

        

Lease liabilities

     70,110        58,837        8,328  

Deferred tax liabilities

     —          540        76  

Deferred revenue

     164,913        196,990        27,882  
  

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     235,023        256,367        36,286  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     2,681,700        2,748,470        389,020  
  

 

 

    

 

 

    

 

 

 

 

8


HUYA INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)

(All amounts in thousands, except share, ADS, per share data and per ADS data)

 

     As of December 31,     As of June 30,  
     2019     2020     2020  
     RMB     RMB     US$  

Shareholders’ equity

      

Class A ordinary shares (US$0.0001 par value; 750,000,000 shares authorized as of December 31, 2019 and June 30, 2020, respectively; 67,101,314 and 70,054,088 shares issued and outstanding as of December 31, 2019 and June 30, 2020, respectively)

     44       46       7  

Class B ordinary shares (US$0.0001 par value; 200,000,000 shares authorized as of December 31, 2019 and June 30, 2020, respectively; 152,357,321 and 152,357,321 shares issued and outstanding as of December 31, 2019 and June 30, 2020, respectively)

     100       100       14  

Additional paid-in capital

     10,081,946       10,327,892       1,461,818  

Statutory reserves

     64,679       64,679       9,155  

Accumulated deficit*

     (1,986,054     (1,591,137     (225,211

Accumulated other comprehensive income

     524,135       627,606       88,832  
  

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     8,684,850       9,429,186       1,334,615  
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

     11,366,550       12,177,656       1,723,635  
  

 

 

   

 

 

   

 

 

 

 

*

On January 1, 2020, the Company adopted ASC326, “Financial Instruments-Credit Losses” using modified-retrospective transition approach. Following the adoption of this guidance, a cumulative-effect adjustment accumulated deficit, amounting to RMB3.1 million, was recognized as of January 1, 2020.

 

9


HUYA INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(All amounts in thousands, except share, ADS, per share data and per ADS data)

 

     Three Months Ended     Six Months Ended  
     June 30,
2019
    March 31,
2020
    June 30,
2020
    June 30,
2020
    June 30,
2019
    June 30,
2020
    June 30,
2020
 
     RMB     RMB     RMB     US$     RMB     RMB     US$  

Net revenues

              

Live streaming

     1,921,485       2,274,490       2,565,057       363,060       3,473,967       4,839,547       684,993  

Advertising and others

     88,976       137,458       132,187       18,710       167,972       269,645       38,166  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenues

     2,010,461       2,411,948       2,697,244       381,770       3,641,939       5,109,192       723,159  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues(1)

     (1,674,793     (1,937,145     (2,122,219     (300,381     (3,032,898     (4,059,364     (574,566
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     335,668       474,803       575,025       81,389       609,041       1,049,828       148,593  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses(1)

              

Research and development expenses

     (105,411     (156,058     (179,856     (25,457     (195,455     (335,914     (47,546

Sales and marketing expenses

     (119,592     (106,536     (114,520     (16,209     (197,756     (221,056     (31,288

General and administrative expenses

     (74,328     (90,206     (120,006     (16,986     (160,139     (210,212     (29,754
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     (299,331     (352,800     (414,382     (58,652     (553,350     (767,182     (108,588
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income

     31,332       11,327       40,710       5,762       40,196       52,037       7,365  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     67,669       133,330       201,353       28,499       95,887       334,683       47,370  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest and short-term investments income

     75,021       85,740       77,714       11,000       129,606       163,454       23,135  

Gain on fair value change of investments

     —         2,160       —         —         —         2,160       306  

Other non-operating expenses

     —         (10,010     —         —         —         (10,010     (1,417

Foreign currency exchange gains (losses), net

     787       (1,425     (975     (138     413       (2,400     (340
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax expenses

     143,477       209,795       278,092       39,361       225,906       487,887       69,054  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expenses

     (21,632     (37,556     (51,286     (7,259     (40,600     (88,842     (12,575
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before share of loss in equity method investments, net of income taxes

     121,845       172,239       226,806       32,102       185,306       399,045       56,479  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Share of loss in equity method investments, net of income taxes

     (44     (1,013     (48     (7     (45     (1,061     (150
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to HUYA Inc.

     121,801       171,226       226,758       32,095       185,261       397,984       56,329  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to ordinary shareholders

     121,801       171,226       226,758       32,095       185,261       397,984       56,329  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

10


HUYA INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)

(All amounts in thousands, except share, ADS, per share data and per ADS data)

 

     Three Months Ended      Six Months Ended  
     June 30,
2019
     March 31,
2020
     June 30,
2020
     June 30,
2020
     June 30,
2019
     June 30,
2020
     June 30,
2020
 
     RMB      RMB      RMB      US$      RMB      RMB      US$  

Net income per ADS*

                    

—Basic

     0.56        0.78        1.02        0.14        0.88        1.80        0.26  

—Diluted

     0.52        0.73        0.96        0.14        0.81        1.69        0.24  

Net income per ordinary share

                    

—Basic

     0.56        0.78        1.02        0.14        0.88        1.80        0.26  

—Diluted

     0.52        0.73        0.96        0.14        0.81        1.69        0.24  

Weighted average number of ADS used in calculating net income per ADS

                    

—Basic

     216,857,816        219,934,053        221,599,311        221,599,311        210,426,174        220,766,682        220,766,682  

—Diluted

     234,004,023        236,044,992        236,295,396        236,295,396        227,772,954        236,183,381        236,183,381  

 

*

Each ADS represents one Class A ordinary share.

(1)

Share-based compensation was allocated in cost of revenues and operating expenses as follows:

 

     Three Months Ended      Six Months Ended  
     June 30,
2019
     March 31,
2020
     June 30,
2020
     June 30,
2020
     June 30,
2019
     June 30,
2020
     June 30,
2020
 
     RMB      RMB      RMB      US$      RMB      RMB      US$  

Cost of revenues

     4,270        14,880        15,707        2,223        8,290        30,587        4,329  

Research and development expenses

     13,931        36,323        35,195        4,982        25,755        71,518        10,123  

Sales and marketing expenses

     907        2,578        2,540        360        1,811        5,118        724  

General and administrative expenses

     29,501        40,050        70,784        10,019        80,579        110,834        15,688  

 

11


HUYA INC.

RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except share, ADS, per share data and per ADS data)

 

    Three Months Ended     Six Months Ended  
    June 30,
2019
    March 31,
2020
    June 30,
2020
    June 30,
2020
    June 30,
2019
    June 30,
2020
    June 30,
2020
 
    RMB     RMB     RMB     US$     RMB     RMB     US$  

Gross profit

    335,668       474,803       575,025       81,389       609,041       1,049,828       148,593  

Share-based compensation expenses allocated in cost of revenues

    4,270       14,880       15,707       2,223       8,290       30,587       4,329  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

    339,938       489,683       590,732       83,612       617,331       1,080,415       152,922  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    67,669       133,330       201,353       28,499       95,887       334,683       47,370  

Share-based compensation expenses

    48,609       93,831       124,226       17,584       116,435       218,057       30,864  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating income

    116,278       227,161       325,579       46,083       212,322       552,740       78,234  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to HUYA Inc.

    121,801       171,226       226,758       32,095       185,261       397,984       56,329  

Gain on fair value change of investments

    —         (2,160     —         —         —         (2,160     (306

Share-based compensation expenses

    48,609       93,831       124,226       17,584       116,435       218,057       30,864  

Income tax effects on non-GAAP adjustments

    —         540       —         —         —         540       76  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income attributable to HUYA Inc.

    170,410       263,437       350,984       49,679       301,696       614,421       86,963  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to ordinary shareholders

    121,801       171,226       226,758       32,095       185,261       397,984       56,329  

Gain on fair value change of investments

    —         (2,160     —         —         —         (2,160     (306

Share-based compensation expenses

    48,609       93,831       124,226       17,584       116,435       218,057       30,864  

Income tax effects on non-GAAP adjustments

    —         540       —         —         —         540       76  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income attributable to ordinary shareholders

    170,410       263,437       350,984       49,679       301,696       614,421       86,963  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income per ordinary share

             

—Basic

    0.79       1.20       1.58       0.22       1.43       2.78       0.39  

—Diluted

    0.73       1.12       1.49       0.21       1.32       2.60       0.37  

Non-GAAP net income per ADS

             

—Basic

    0.79       1.20       1.58       0.22       1.43       2.78       0.39  

—Diluted

    0.73       1.12       1.49       0.21       1.32       2.60       0.37  

Weighted average number of ADS used in calculating Non-GAAP net income per ADS

             

—Basic

    216,857,816       219,934,053       221,599,311       221,599,311       210,426,174       220,766,682       220,766,682  

—Diluted

    234,004,023       236,044,992       236,295,396       236,295,396       227,772,954       236,183,381       236,183,381  

 

12