EX-99.1 2 d422870dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

HUYA Inc. Reports Third Quarter 2022 Unaudited Financial Results

GUANGZHOU, China, November 15, 2022 /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, 2022.

Third Quarter 2022 Highlights

 

   

Total net revenues for the third quarter of 2022 were RMB2,378.5 million (US$334.4 million), compared with RMB2,975.5 million for the same period of 2021.

 

   

Net income attributable to HUYA Inc. was RMB60.4 million (US$8.5 million) for the third quarter of 2022, compared with RMB524.4 million for the same period of 2021.

 

   

Non-GAAP net income attributable to HUYA Inc.1 was RMB106.1 million (US$14.9 million) for the third quarter of 2022, compared with RMB180.0 million for the same period of 2021.

 

   

Average mobile MAUs2 of Huya Live for the third quarter of 2022 was 86.0 million, compared with 85.1 million for the same period of 2021.

 

   

Total number of paying users3 of Huya Live for the third quarter of 2022 was 5.5 million, compared with 6.0 million for the same period of 2021.

“In the third quarter of 2022, we expanded our active user base by attracting users to our enhanced interactive experience offerings, as well as our appealing gaming and entertainment content. Average mobile MAUs of Huya Live reached 86.0 million in the third quarter, a slight increase from a relatively high base in the same period last year,” said Mr. Rongjie Dong, Chief Executive Officer of Huya. “Faced with ongoing macro headwinds that impacted the broader industry and our Company, we continued to drive live-streaming technology improvements, explore new product features and enrich our quality content. These steps are designed to improve our resilience in uncertain market conditions by helping us to better engage with our users, placing us in a stronger position to capture future opportunities in the game and live streaming market.”

Ms. Ashley Xin Wu, Vice President of Finance of Huya, commented, “Our total net revenues were approximately RMB2.4 billion with net income of RMB60.4 million for the third quarter of 2022. During the period we focused on optimizing operations throughout the organization. As a result, our business has become more streamlined and we reduced our total operating expenses by 27.3% in the third quarter year-over-year, mainly driven by sales and marketing savings. In light of the volatile market environment, we will continue to exercise prudence and strengthen our business and financial foundation.”

 

1 

“Non-GAAP net income attributable to HUYA Inc.” is defined as net income attributable to HUYA Inc. excluding (i) share-based compensation expenses, (ii) gain on fair value change of investments, net of income taxes, and (iii) gain arising from disposal of an equity investment, 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


Third Quarter 2022 Financial Results

Total net revenues for the third quarter of 2022 were RMB2,378.5 million (US$334.4 million), compared with RMB2,975.5 million for the same period of 2021.

Live streaming revenues were RMB2,017.1 million (US$283.6 million) for the third quarter of 2022, compared with RMB2,601.9 million for the same period of 2021, primarily due to a decreased number of paying users and lower average spending per paying user on Huya Live, as the recent macro and regulatory environment adversely affected the sentiment of the Company’s paying users.

Advertising and other revenues were RMB361.4 million (US$50.8 million) for the third quarter of 2022, compared with RMB373.7 million for the same period of 2021, primarily due to soft demand for advertising services resulting from the challenging macro environment. In the third quarter of 2022, content sub-licensing revenues made a relatively larger contribution to advertising and other revenues, mainly due to the fact that revenues from sub-licensing of e-sports tournament broadcasting rights are recognized according to event schedules and experience fluctuations between different periods.

Cost of revenues decreased by 17.6% to RMB2,036.2 million (US$286.2 million) for the third quarter of 2022 from RMB2,471.5 million for the same period of 2021, primarily due to decreased revenue sharing fees and content costs, as well as bandwidth costs.

Revenue sharing fees and content costs decreased by 15.7% to RMB1,789.8 million (US$251.6 million) for the third quarter of 2022 from RMB2,123.6 million for the same period of 2021, primarily due to the decrease in revenue sharing fees associated with declined live streaming revenues, and lower costs related to content creators.

Bandwidth costs decreased by 35.4% to RMB115.0 million (US$16.2 million) for the third quarter of 2022 from RMB178.0 million for the same period of 2021, primarily due to improved bandwidth cost management and continued technology enhancement efforts, as well as less overseas bandwidth usage as a result of the strategic adjustment in the Company’s overseas business to focus on key markets.

Gross profit was RMB342.4 million (US$48.1 million) for the third quarter of 2022, compared with RMB504.0 million for the same period of 2021, primarily due to lower revenues. Gross margin was 14.4% for the third quarter of 2022, compared with 16.9% for the same period of 2021.

Research and development expenses decreased by 16.7% to RMB171.8 million (US$24.1 million) for the third quarter of 2022 from RMB206.2 million for the same period of 2021, primarily due to decreased personnel-related expenses and share-based compensation expenses.

Sales and marketing expenses decreased by 45.8% to RMB124.3 million (US$17.5 million) for the third quarter of 2022 from RMB229.4 million for the same period of 2021, primarily due to decreased marketing and promotion fees as well as personnel-related expenses.

General and administrative expenses decreased by 1.8% to RMB78.7 million (US$11.1 million) for the third quarter of 2022 from RMB80.1 million for the same period of 2021.

 

2


Other income was RMB43.9 million (US$6.2 million) for the third quarter of 2022, compared with RMB94.8 million for the same period of 2021, primarily due to lower tax refunds and government subsidies.

Operating income was RMB11.6 million (US$1.6 million) for the third quarter of 2022, compared with RMB83.1 million for the same period of 2021.

Interest and short-term investments income were RMB71.7 million (US$10.1 million) for the third quarter of 2022, compared with RMB62.6 million for the same period of 2021.

Income tax expenses were RMB19.6 million (US$2.8 million) for the third quarter of 2022, compared with RMB40.6 million for the same period of 2021, primarily due to the lower taxable income.

Share of income in equity method investments, net of income taxes was RMB0.05 million for the third quarter of 2022, compared with RMB378.7 million for the same period of 2021, primarily due to the investment income related to a disposal of equity investment in the third quarter of 2021.

Net income attributable to HUYA Inc. was RMB60.4 million (US$8.5 million) for the third quarter of 2022, compared with RMB524.4 million for the same period of 2021.

Non-GAAP net income attributable to HUYA Inc., which excludes share-based compensation expenses, was RMB106.1 million (US$14.9 million) for the third quarter of 2022, compared with RMB180.0 million for the same period of 2021, which excludes share-based compensation expenses, gain on fair value change of investments, net of income taxes, and gain arising from disposal of an equity investment, net of income taxes.

Basic and diluted net income per American depositary share (“ADS”) were RMB0.25 (US$0.04) and RMB0.25 (US$0.04), respectively, for the third quarter of 2022. Basic and diluted net income per ADS were RMB2.20 and RMB2.17, respectively, for the third quarter of 2021. Each ADS represents one Class A ordinary share of the Company.

Non-GAAP basic and diluted net income per ADS were RMB0.44 (US$0.06) and RMB0.44 (US$0.06), respectively, for the third quarter of 2022. Non-GAAP basic and diluted net income per ADS were RMB0.75 and RMB0.75, respectively, for the third quarter of 2021.

As of September 30, 2022, the Company had cash and cash equivalents, short-term deposits, short-term investments and long-term deposits of RMB11,008.2 million (US$1,547.5 million), compared with RMB10,716.7 million as of June 30, 2022.

Conference Call

The Company’s management will host an earnings conference call at 7:00 a.m. U.S. Eastern Time on November 15, 2022 (8:00 p.m. Beijing/Hong Kong time on November 15, 2022).

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, a personal PIN and an e-mail with detailed instructions to join the conference call.

 

3


Participant Online Registration: https://register.vevent.com/register/BIa1ec580e695d495db24197bd9a916b06

Once complete the registration, please dial-in at least 10 minutes before the scheduled start time of the earnings call and enter the personal PIN as instructed to connect to the call.

A live webcast of the earnings call will be accessible at https://ir.huya.com and a replay of the webcast will be available following the session.

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 (loss), non-GAAP net income (loss) attributable to HUYA Inc., non-GAAP net income (loss) attributable to ordinary shareholders, non-GAAP basic and diluted net income (loss) per ordinary shares, and non-GAAP basic and diluted net income (loss) 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 (loss) is operating income (loss) excluding share-based compensation expenses. Non-GAAP net income (loss) attributable to HUYA Inc. is net income (loss) attributable to HUYA Inc. excluding share-based compensation expenses, gain on fair value change of investments, net of income taxes, and gain arising from disposal of an equity investment, net of income taxes, to the extent applicable. Non-GAAP net income (loss) attributable to ordinary shareholders is net income (loss) attributable to ordinary shareholders excluding share-based compensation expenses, gain on fair value change of investments, net of income taxes, and gain arising from disposal of an equity investment, net of income taxes, to the extent applicable. Non-GAAP basic and diluted net income (loss) per ADS is non-GAAP net income (loss) attributable to ordinary shareholders divided by weighted average number of ADS used in the calculation of non-GAAP basic and diluted net income (loss) per ADS. The Company believes that separate analysis and exclusion of the impact of (i) share-based compensation expenses, (ii) gain on fair value change of investments, net of income taxes, and (iii) gain arising from disposal of an equity investment, 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 measures for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measures represent 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 of investments, net of income taxes, and (iii) gain arising from disposal of an equity investment, net of income taxes, which 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 (loss) 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 a non-GAAP financial measure in isolation from or as an alternative to the financial measures 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 RMB7.1135 to US$1.00, the noon buying rate in effect on September 30, 2022, 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,  
     2021      2022      2022  
     RMB      RMB      US$  

Assets

        

Current assets

        

Cash and cash equivalents

     1,790,784        1,082,585        152,187  

Restricted cash

     55,670        9,543        1,342  

Short-term deposits

     8,351,945        9,568,380        1,345,102  

Short-term investments

     816,331        2,206        310  

Accounts receivable, net

     88,034        57,600        8,097  

Amounts due from related parties, net

     148,560        98,740        13,881  

Prepayments and other current assets, net

     664,945        1,007,073        141,572  
  

 

 

    

 

 

    

 

 

 

Total current assets

     11,916,269        11,826,127        1,662,491  
  

 

 

    

 

 

    

 

 

 

Non-current assets

        

Long-term deposits

     —          354,990        49,904  

Deferred tax assets

     20,245        24,900        3,500  

Investments

     608,617        921,829        129,589  

Property and equipment, net

     79,611        164,071        23,065  

Intangible assets, net

     83,942        63,151        8,878  

Right-of-use assets, net

     395,371        354,689        49,861  

Prepayments and other non-current assets

     150,887        113,055        15,893  
  

 

 

    

 

 

    

 

 

 

Total non-current assets

     1,338,673        1,996,685        280,690  
  

 

 

    

 

 

    

 

 

 

Total assets

     13,254,942        13,822,812        1,943,181  
  

 

 

    

 

 

    

 

 

 

Liabilities and shareholders’ equity

        

Current liabilities

        

Accounts payable

     12,579        20,654        2,903  

Advances from customers and deferred revenue

     459,509        470,134        66,090  

Income taxes payable

     5,944        56,994        8,012  

Accrued liabilities and other current liabilities

     1,845,452        1,453,667        204,357  

Amounts due to related parties

     216,128        191,884        26,975  

Lease liabilities due within one year

     36,473        33,031        4,643  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     2,576,085        2,226,364        312,980  
  

 

 

    

 

 

    

 

 

 

Non-current liabilities

        

Lease liabilities

     45,084        11,817        1,661  

Deferred tax liabilities

     4,597        20,533        2,886  

Deferred revenue

     118,975        90,224        12,683  
  

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     168,656        122,574        17,230  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     2,744,741        2,348,938        330,210  
  

 

 

    

 

 

    

 

 

 

 

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,  
     2021     2022     2022  
     RMB     RMB     US$  

Shareholders’ equity

      

Class A ordinary shares (US$0.0001 par value; 750,000,000 shares authorized as of December 31, 2021 and September 30, 2022, respectively; 86,993,764 and 89,103,072 shares issued and outstanding as of December 31, 2021 and September 30, 2022, respectively)

     58       59       8  

Class B ordinary shares (US$0.0001 par value; 200,000,000 shares authorized as of December 31, 2021 and September 30, 2022, respectively; 151,076,517 and 150,386,517 shares issued and outstanding as of December 31, 2021 and September 30, 2022, respectively)

     99       98       14  

Additional paid-in capital

     11,764,059       11,893,994       1,672,031  

Statutory reserves

     122,429       122,429       17,211  

Accumulated deficit

     (1,300,144     (1,262,401     (177,466

Accumulated other comprehensive (loss) income

     (76,300     719,695       101,173  
  

 

 

   

 

 

   

 

 

 

Total shareholders’ equity

     10,510,201       11,473,874       1,612,971  
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

     13,254,942       13,822,812       1,943,181  
  

 

 

   

 

 

   

 

 

 

 

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,
2021
    June 30,
2022
    September 30,
2022
    September 30,
2022
    September 30,
2021
    September 30,
2022
    September 30,
2022
 
     RMB     RMB     RMB     US$     RMB     RMB     US$  

Net revenues

              

Live streaming

     2,601,854       2,051,920       2,017,128       283,563       7,573,307       6,220,752       874,499  

Advertising and others

     373,692       223,254       361,416       50,807       969,398       897,517       126,171  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenues

     2,975,546       2,275,174       2,378,544       334,370       8,542,705       7,118,269       1,000,670  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues(1)

     (2,471,536     (2,056,054     (2,036,191     (286,243     (6,943,488     (6,223,219     (874,846
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     504,010       219,120       342,353       48,127       1,599,217       895,050       125,824  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses(1)

              

Research and development expenses

     (206,203     (168,411     (171,779     (24,148     (613,173     (536,441     (75,412

Sales and marketing expenses

     (229,404     (100,264     (124,293     (17,473     (541,034     (369,622     (51,961

General and administrative expenses

     (80,073     (81,839     (78,653     (11,057     (236,294     (241,266     (33,917
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     (515,680     (350,514     (374,725     (52,678     (1,390,501     (1,147,329     (161,290
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income, net

     94,804       50,283       43,949       6,178       218,415       122,510       17,222  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     83,134       (81,111     11,577       1,627       427,131       (129,769     (18,244
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest and short-term investments income

     62,561       65,633       71,703       10,080       185,420       196,538       27,629  

Gain on fair value change of investments

     40,568       —         —         —         44,161       7,602       1,069  

Foreign currency exchange losses, net

     (31     (2,860     (3,309     (465     (1,569     (6,233     (876
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income tax expenses

     186,232       (18,338     79,971       11,242       655,143       68,138       9,578  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income tax expenses

     (40,577     (1,295     (19,593     (2,754     (138,278     (30,289     (4,258
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     145,655       (19,633     60,378       8,488       516,865       37,849       5,320  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

     378,724       267       45       6       379,303       (106     (15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to HUYA Inc.

     524,379       (19,366     60,423       8,494       896,168       37,743       5,305  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to ordinary shareholders

     524,379       (19,366     60,423       8,494       896,168       37,743       5,305  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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,
2021
     June 30,
2022
    September 30,
2022
     September 30,
2022
     September 30,
2021
     September 30,
2022
     September 30,
2022
 
     RMB      RMB     RMB      US$      RMB      RMB      US$  

Net income (loss) per ADS*

  

—Basic

     2.20        (0.08     0.25        0.04        3.77        0.16        0.02  

—Diluted

     2.17        (0.08     0.25        0.04        3.71        0.16        0.02  

Net income (loss) per ordinary share

  

—Basic

     2.20        (0.08     0.25        0.04        3.77        0.16        0.02  

—Diluted

     2.17        (0.08     0.25        0.04        3.71        0.16        0.02  

Weighted average number of ADS used in calculating net income (loss) per ADS

  

—Basic

     238,814,217        241,341,080       242,117,367        242,117,367        237,848,772        241,077,573        241,077,573  

—Diluted

     241,449,111        241,341,080       242,287,157        242,287,157        241,774,727        241,563,318        241,563,318  

 

*

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,
2021
     June 30,
2022
     September 30,
2022
     September 30,
2022
     September 30,
2021
     September 30,
2022
     September 30,
2022
 
     RMB      RMB      RMB      US$      RMB      RMB      US$  

Cost of revenues

     11,883        3,667        9,054        1,273        41,473        25,833        3,632  

Research and development expenses

     34,720        7,275        22,289        3,133        103,687        52,815        7,425  

Sales and marketing expenses

     2,512        249        1,507        212        6,073        3,400        478  

General and administrative expenses

     21,714        14,045        12,813        1,801        67,474        45,604        6,411  

 

10


HUYA INC.

UNAUDITED 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,
2021
    June 30,
2022
    September 30,
2022
     September 30,
2022
     September 30,
2021
    September 30,
2022
    September 30,
2022
 
     RMB     RMB     RMB      US$      RMB     RMB     US$  

Gross profit

     504,010       219,120       342,353        48,127        1,599,217       895,050       125,824  

Share-based compensation expenses allocated in cost of revenues

     11,883       3,667       9,054        1,273        41,473       25,833       3,632  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

     515,893       222,787       351,407        49,400        1,640,690       920,883       129,456  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Operating income (loss)

     83,134       (81,111     11,577        1,627        427,131       (129,769     (18,244

Share-based compensation expenses

     70,829       25,236       45,663        6,419        218,707       127,652       17,946  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP operating income (loss)

     153,963       (55,875     57,240        8,046        645,838       (2,117     (298
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to HUYA Inc.

     524,379       (19,366     60,423        8,494        896,168       37,743       5,305  

Gain on fair value change of investments, net of income taxes

     (36,511     —         —          —          (40,130     (6,842     (962

Gain arising from disposal of an equity investment, net of income taxes

     (378,679     —         —          —          (378,679     —         —    

Share-based compensation expenses

     70,829       25,236       45,663        6,419        218,707       127,652       17,946  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP net income attributable to HUYA Inc.

     180,018       5,870       106,086        14,913        696,066       158,553       22,289  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to ordinary shareholders

     524,379       (19,366     60,423        8,494        896,168       37,743       5,305  

Gain on fair value change of investments, net of income taxes

     (36,511     —         —          —          (40,130     (6,842     (962

Gain arising from disposal of an equity investment, net of income taxes

     (378,679     —         —          —          (378,679     —         —    

Share-based compensation expenses

     70,829       25,236       45,663        6,419        218,707       127,652       17,946  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP net income attributable to ordinary shareholders

     180,018       5,870       106,086        14,913        696,066       158,553       22,289  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Non-GAAP net income per ordinary share

                

—Basic

     0.75       0.02       0.44        0.06        2.93       0.66       0.09  

—Diluted

     0.75       0.02       0.44        0.06        2.88       0.66       0.09  

Non-GAAP net income per ADS

                

—Basic

     0.75       0.02       0.44        0.06        2.93       0.66       0.09  

—Diluted

     0.75       0.02       0.44        0.06        2.88       0.66       0.09  

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

                

—Basic

     238,814,217       241,341,080       242,117,367        242,117,367        237,848,772       241,077,573       241,077,573  

—Diluted

     241,449,111       241,686,424       242,287,157        242,287,157        241,774,727       241,563,318       241,563,318  

 

11