EX-99.1 2 d259889dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

HUYA Inc. Reports Third Quarter 2021 Unaudited Financial Results

GUANGZHOU, China, Nov. 9, 2021 /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 third quarter ended September 30, 2021.

Third Quarter 2021 Highlights

 

   

Total net revenues for the third quarter of 2021 increased by 5.7% to RMB2,975.5 million (US$461.8 million), from RMB2,814.8 million for the same period of 2020.

 

   

Net income attributable to HUYA Inc. was RMB524.4 million (US$81.4 million) for the third quarter of 2021, compared with RMB253.0 million for the same period of 2020.

 

   

Non-GAAP net income attributable to HUYA Inc.1 was RMB180.0 million (US$27.9 million) for the third quarter of 2021, compared with RMB361.2 million for the same period of 2020.

 

   

Average mobile MAUs2 of Huya Live in the third quarter of 2021 increased by 14.7% to 85.1 million, from 74.2 million in the same period of 2020.

 

   

Total number of paying users3 of Huya Live in the third quarter of 2021 reached 6.0 million, compared with 6.0 million in the same period of 2020.

“During the recent summer period, we saw robust growth in mobile users based on our comprehensive content offerings, strong operational capabilities and continued promotion efforts. Huya Live’s average mobile MAUs reached 85.1 million in the third quarter of 2021, representing a year-over-year increase of 14.7% and a quarter-over-quarter increase of 9.7%,” said Mr. Rongjie Dong, Chief Executive Officer of Huya. “In light of the dynamic business environment, reinforcing our competitive advantages is pivotal to our continuing success. In this spirit, we will strive to promote new game launches, further enrich our content library, and advance product and service upgrades through innovation to meet diverse user demands as we continue to ensure a great user experience.”

Ms. Ashley Xin Wu, Vice President of Finance of Huya, commented, “We continued our sustained growth pathway in the third quarter by achieving 5.7% year-over-year top-line growth. And, against the backdrop of an evolving landscape, we strengthened our investment in quality content and content creators to cement our leading market position. Going forward, we will remain dedicated to driving user growth, improving monetization and enhancing our ecosystem.”

Third Quarter 2021 Financial Results

 

1 

“Non-GAAP net income attributable to HUYA Inc.” is defined as net income attributable to HUYA Inc. before share-based compensation expenses, and gain on fair value change and disposal of equity investments, net of income taxes. For more information, please 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 mobile apps. Average mobile MAUs for any period is calculated by dividing (i) the sum of active users on the mobile apps for each month during such relevant period, by (ii) the number of months during such relevant period.

3 

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

 

1


Total net revenues for the third quarter of 2021 increased by 5.7% to RMB2,975.5 million (US$461.8 million), from RMB2,814.8 million for the same period of 2020.

Live streaming revenues decreased by 2.1% to RMB2,601.9 million (US$403.8 million) for the third quarter of 2021, from RMB2,657.2 million for the same period of 2020, primarily due to lower average spending per paying user on Huya Live.

Advertising and other revenues increased by 137.1% to RMB373.7 million (US$58.0 million) for the third quarter of 2021, from RMB157.6 million for the same period of 2020, primarily driven by the revenues from licensing of content.

Cost of revenues increased by 12.6% to RMB2,471.5 million (US$383.6 million) for the third quarter of 2021 from RMB2,194.3 million for the same period of 2020, primarily due to the increase in revenue sharing fees and content costs.

Revenue sharing fees and content costs increased by 16.3% to RMB2,123.6 million (US$329.6 million) for the third quarter of 2021 from RMB1,826.7 million for the same period of 2020, primarily due to the increase in revenue sharing fees in relation to certain broadcaster incentive programs, and the increase in spending on e-sports content and content creators.

Bandwidth costs decreased by 14.2% to RMB178.0 million (US$27.6 million) for the third quarter of 2021 from RMB207.6 million for the same period of 2020, primarily due to improved bandwidth cost management and continued technology enhancement efforts.

Gross profit decreased by 18.8% to RMB504.0 million (US$78.2 million) for the third quarter of 2021 from RMB620.6 million for the same period of 2020, primarily due to the increased cost of revenues driven by higher revenue sharing fees and content costs. Gross margin was 16.9 % for the third quarter of 2021, compared with 22.0% for the same period of 2020.

Research and development expenses increased by 12.9% to RMB206.2 million (US$32.0 million) for the third quarter of 2021 from RMB182.7 million for the same period of 2020, primarily due to increased personnel-related expenses.

Sales and marketing expenses increased by 59.5% to RMB229.4 million (US$35.6 million) for the third quarter of 2021 from RMB143.8 million for the same period of 2020, primarily due to increased marketing expenses to promote the Company’s content, products, services and brand name, particularly including promotional activities for e-sports events and cooperation with various marketing channels during the summer vacations.

General and administrative expenses decreased by 32.6% to RMB80.1 million (US$12.4 million) for the third quarter of 2021 from RMB118.7 million for the same period of 2020, primarily due to lower share-based compensation expenses.

Operating income decreased by 62.7% to RMB83.1 million (US$12.9 million) for the third quarter of 2021 from RMB222.9 million for the same period of 2020. Operating margin was 2.8% for the third quarter of 2021, compared with 7.9% for the same period of 2020.

 

2


Interest and short-term investments income were RMB62.6 million (US$9.7 million) for the third quarter of 2021, compared with RMB75.9 million for the same period of 2020, primarily due to decreased interest rates.

Income tax expenses decreased by 19.9% to RMB40.6 million (US$6.3 million) for the third quarter of 2021 from RMB50.7 million for the same period of 2020.

Share of income in equity method investments, net of income taxes was RMB378.7 million (US$58.8 million) for the third quarter of 2021, compared with RMB0.2 million for the same period of 2020, primarily due to the investment income related to a disposal of equity investment.

Net income attributable to HUYA Inc. for the third quarter of 2021 was RMB524.4 million (US$81.4 million), compared with RMB253.0 million for the same period of 2020.

Non-GAAP net income attributable to HUYA Inc. for the third quarter of 2021, which excludes share-based compensation expenses, and gain on fair value change and disposal of equity investments, net of income taxes, was RMB180.0 million (US$27.9 million), compared with RMB361.2 million for the same period of 2020.

Diluted net income per American depositary share (“ADS”) was RMB2.17 (US$0.34) for the third quarter of 2021, compared with RMB1.05 for the same period of 2020. Each ADS represents one Class A ordinary share of the Company.

Non-GAAP diluted net income per ADS was RMB0.75 (US$0.12) for the third quarter of 2021, compared with RMB1.50 for the same period of 2020.

As of September 30, 2021, the Company had cash and cash equivalents, short-term deposits and short-term investments of RMB11,119.6 million (US$1,725.7 million), compared with RMB10,738.2 million as of June 30, 2021, primarily due to a cash inflow from a disposal of equity investment.

Conference Call

The Company’s management will host an earnings conference call at 7:00 a.m. U.S. Eastern Time on November 9, 2021 (8:00 p.m. Beijing/Hong Kong time on November 9, 2021).

For participants who wish to join the call, please complete online registration using the link provided below 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/4691866

After registration is complete, please dial-in 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.

 

3


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 November 16, 2021, 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:    4691866

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, and gain on fair value change and disposal of equity investments, net of income taxes. Non-GAAP net income attributable to ordinary shareholders is net income attributable to ordinary shareholders excluding share-based compensation expenses, and gain on fair value change and disposal of equity investments, net of income taxes. 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 impact of (i) share-based compensation expenses, and (ii) gain on fair value change and disposal of equity investments, net of income taxes 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 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 and disposal of equity investments, net of income taxes, 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.

 

4


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” at the end of this announcement.

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 RMB6.4434 to US$1.00, the noon buying rate in effect on September 30, 2021, in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the Renminbi or U.S. dollars amounts referred to in this announcement could have been or could be converted into U.S. dollars or Renminbi, as the case may be, at any particular rate or at all.

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the 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; Huya’s efforts in complying with applicable data privacy and security regulations; 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; any regulatory developments in laws, regulations, rules, policies or guidelines applicable to Huya; 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.

 

5


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

 

6


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 September 30,  
     2020      2021      2021  
     RMB      RMB      US$  

Assets

        

Current assets

        

Cash and cash equivalents

     3,293,573        3,103,779        481,699  

Restricted cash

     164,889        2,741        425  

Short-term deposits

     5,974,790        7,006,098        1,087,329  

Short-term investments

     1,206,539        1,009,720        156,706  

Accounts receivable, net

     71,237        74,692        11,592  

Amounts due from related parties, net

     64,802        211,301        32,793  

Prepayments and other current assets, net

     495,108        934,951        145,102  
  

 

 

    

 

 

    

 

 

 

Total current assets

     11,270,938        12,343,282        1,915,646  
  

 

 

    

 

 

    

 

 

 

Non-current assets

        

Deferred tax assets

     48,313        26,451        4,105  

Investments

     467,206        582,213        90,358  

Property and equipment, net

     94,555        82,438        12,794  

Intangible assets, net

     62,796        90,717        14,079  

Right-of-use assets, net

     87,418        404,929        62,844  

Prepayments and other non-current assets

     379,461        150,542        23,364  
  

 

 

    

 

 

    

 

 

 

Total non-current assets

     1,139,749        1,337,290        207,544  
  

 

 

    

 

 

    

 

 

 

Total assets

     12,410,687        13,680,572        2,123,190  
  

 

 

    

 

 

    

 

 

 

Liabilities and shareholders’ equity

        

Current liabilities

        

Accounts payable

     10,083        18,918        2,936  

Advances from customers and deferred revenue

     485,878        399,607        62,018  

Income taxes payable

     56,861        74,613        11,580  

Accrued liabilities and other current liabilities

     1,707,289        1,759,490        273,066  

Amounts due to related parties

     95,457        333,812        51,807  

Lease liabilities due within one year

     29,227        36,812        5,713  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     2,384,795        2,623,252        407,120  
  

 

 

    

 

 

    

 

 

 

Non-current liabilities

        

Lease liabilities

     57,620        51,216        7,949  

Deferred tax liabilities

     13,350        4,597        713  

Deferred revenue

     178,144        145,174        22,531  
  

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     249,114        200,987        31,193  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     2,633,909        2,824,239        438,313  
  

 

 

    

 

 

    

 

 

 

 

7


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 September 30,  
     2020     2021     2021  
     RMB     RMB     US$  

Shareholders’ equity

      

Class A ordinary shares (US$0.0001 par value; 750,000,000 shares authorized as of December 31, 2020 and September 30, 2021, respectively; 83,490,841 and 86,195,765 shares issued and outstanding as of December 31, 2020 and September 30, 2021, respectively)

     55       56       9  

Class B ordinary shares (US$0.0001 par value; 200,000,000 shares authorized as of December 31, 2020 and September 30, 2021, respectively; 152,357,321 and 151,136,517 shares issued and outstanding as of December 31, 2020 and September 30, 2021, respectively)

     100       100       16  

Additional paid-in capital

     11,465,575       11,688,697       1,814,057  

Statutory reserves

     122,429       122,429       19,001  

Accumulated deficit

     (1,883,643     (987,475     (153,254

Accumulated other comprehensive income

     72,262       32,526       5,048  
  

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     9,776,778       10,856,333       1,684,877  
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

     12,410,687       13,680,572       2,123,190  
  

 

 

   

 

 

   

 

 

 

 

8


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     Nine Months Ended  
    September 30,
2020
    June 30,
2021
    September 30,
2021
    September 30,
2021
    September 30,
2020
    September 30,
2021
    September 30,
2021
 
    RMB     RMB     RMB     US$     RMB     RMB     US$  

Net revenues

             

Live streaming

    2,657,208       2,579,178       2,601,854       403,801       7,496,755       7,573,307       1,175,359  

Advertising and others

    157,632       383,197       373,692       57,996       427,277       969,398       150,448  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenues

    2,814,840       2,962,375       2,975,546       461,797       7,924,032       8,542,705       1,325,807  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues(1)

    (2,194,263     (2,381,056     (2,471,536     (383,576     (6,253,627     (6,943,488     (1,077,612
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    620,577       581,319       504,010       78,221       1,670,405       1,599,217       248,195  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses(1)

             

Research and development expenses

    (182,683     (207,899     (206,203     (32,002     (518,597     (613,173     (95,163

Sales and marketing expenses

    (143,846     (167,045     (229,404     (35,603     (364,902     (541,034     (83,967

General and administrative expenses

    (118,741     (72,130     (80,073     (12,427     (348,953     (236,294     (36,672
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

    (445,270     (447,074     (515,680     (80,032     (1,232,452     (1,390,501     (215,802
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income, net

    47,613       47,643       94,804       14,713       99,650       218,415       33,897  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    222,920       181,888       83,134       12,902       537,603       427,131       66,290  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest and short-term investments income

    75,919       57,729       62,561       9,709       239,373       185,420       28,777  

Gain on fair value change of investments

    —         3,593       40,568       6,296       2,160       44,161       6,854  

Other non-operating expenses

    —         —         —         —         (10,010     —         —    

Foreign currency exchange gains (losses), net

    4,677       722       (31     (5     2,277       (1,569     (244
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax expenses

    303,516       243,932       186,232       28,902       771,403       655,143       101,677  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expenses

    (50,657     (58,291     (40,577     (6,297     (139,499     (138,278     (21,460
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

    252,859       185,641       145,655       22,605       631,904       516,865       80,217  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

    154       610       378,724       58,777       (907     379,303       58,867  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to HUYA Inc.

    253,013       186,251       524,379       81,382       630,997       896,168       139,084  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to ordinary shareholders

    253,013       186,251       524,379       81,382       630,997       896,168       139,084  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

9


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     Nine Months Ended  
    September 30,
2020
    June 30,
2021
    September 30,
2021
    September 30,
2021
    September 30,
2020
    September 30,
2021
    September 30,
2021
 
    RMB     RMB     RMB     US$     RMB     RMB     US$  

Net income per ADS*

             

-Basic

    1.10       0.78       2.20       0.34       2.82       3.77       0.58  

-Diluted

    1.05       0.77       2.17       0.34       2.65       3.71       0.58  

Net income per ordinary share

             

-Basic

    1.10       0.78       2.20       0.34       2.82       3.77       0.58  

-Diluted

    1.05       0.77       2.17       0.34       2.65       3.71       0.58  

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

             

-Basic

    230,554,718       238,105,367       238,814,217       238,814,217       224,053,176       237,848,772       237,848,772  

-Diluted

    240,474,833       241,536,071       241,449,111       241,449,111       237,807,379       241,774,727       241,774,727  

 

*

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     Nine Months Ended  
    September 30,
2020
    June 30,
2021
    September 30,
2021
    September 30,
2021
    September 30,
2020
    September 30,
2021
    September 30,
2021
 
    RMB     RMB     RMB     US$     RMB     RMB     US$  

Cost of revenues

    17,352       12,969       11,883       1,844       47,939       41,473       6,437  

Research and development expenses

    42,552       32,226       34,720       5,388       114,070       103,687       16,092  

Sales and marketing expenses

    2,711       1,670       2,512       390       7,829       6,073       943  

General and administrative expenses

    45,549       20,636       21,714       3,370       156,383       67,474       10,472  

 

10


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     Nine Months Ended  
    September 30,
2020
    June 30,
2021
    September 30,
2021
    September 30,
2021
    September 30,
2020
    September 30,
2021
    September 30,
2021
 
    RMB     RMB     RMB     US$     RMB     RMB     US$  

Gross profit

    620,577       581,319       504,010       78,221       1,670,405       1,599,217       248,195  

Share-based compensation expenses allocated in cost of revenues

    17,352       12,969       11,883       1,844       47,939       41,473       6,437  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

    637,929       594,288       515,893       80,065       1,718,344       1,640,690       254,632  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    222,920       181,888       83,134       12,902       537,603       427,131       66,290  

Share-based compensation expenses

    108,164       67,501       70,829       10,992       326,221       218,707       33,944  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating income

    331,084       249,389       153,963       23,894       863,824       645,838       100,234  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to HUYA Inc.

    253,013       186,251       524,379       81,382       630,997       896,168       139,084  

Gain on fair value change and disposal of equity investments, net of income taxes

    —         (3,619     (415,190     (64,436     (1,620     (418,809     (64,998

Share-based compensation expenses

    108,164       67,501       70,829       10,992       326,221       218,707       33,944  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income attributable to HUYA Inc.

    361,177       250,133       180,018       27,938       955,598       696,066       108,030  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to ordinary shareholders

    253,013       186,251       524,379       81,382       630,997       896,168       139,084  

Gain on fair value change and disposal of equity investments, net of income taxes

    —         (3,619     (415,190     (64,436     (1,620     (418,809     (64,998

Share-based compensation expenses

    108,164       67,501       70,829       10,992       326,221       218,707       33,944  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income attributable to ordinary shareholders

    361,177       250,133       180,018       27,938       955,598       696,066       108,030  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income per ordinary share

             

-Basic

    1.57       1.05       0.75       0.12       4.27       2.93       0.45  

-Diluted

    1.50       1.04       0.75       0.12       4.02       2.88       0.45  

Non-GAAP net income per ADS

             

-Basic

    1.57       1.05       0.75       0.12       4.27       2.93       0.45  

-Diluted

    1.50       1.04       0.75       0.12       4.02       2.88       0.45  

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

             

-Basic

    230,554,718       238,105,367       238,814,217       238,814,217       224,053,176       237,848,772       237,848,772  

-Diluted

    240,474,833       241,536,071       241,449,111       241,449,111       237,807,379       241,774,727       241,774,727  

 

11