JOYY Inc. (NASDAQ: YY) (“JOYY” or the “Company”, formerly known as
YY Inc.), a global video-based social media platform, today
announced its unaudited financial results for the first quarter
2021.
Starting from January 1, 2021, the Company changed its reporting
currency from Renminbi to U.S. dollar since a majority of the
Company's revenues and expenses are now denominated in U.S. dollar.
The alignment of the reporting currency with the underlying
operations will better illustrate the Company’s results of
operations for each period. The Company has applied the change of
reporting currency retrospectively to its historical results of
operations and financial statements.
First Quarter 2021 Financial Highlights1
- Net revenues
increased by 88.1% to US$643.1 million from US$342.0 million in the
corresponding period of 2020.
- Net loss from continuing operations attributable to
controlling interest of JOYY2 was US$87.3 million,
compared to US$62.3 million in the corresponding period of
2020.
- Non-GAAP net loss from continuing operations
attributable to controlling interest and common shareholders of
JOYY3 decreased by 62.7% to US$24.1 million from US$64.5
million in the corresponding period of 2020, primarily due to the
decrease in the operating loss of BIGO.
First Quarter 2021 Operational Highlights
- Global average mobile MAUs4 decreased by 15.1%
to 339.9 million from 400.3 million in the corresponding period of
2020, primarily due to the impact of the Indian government’s
measures to block Chinese-owned apps in its local market, which
included Bigo Live, Likee and Hago, partially offset by an increase
in MAUs outside India.
- Average mobile MAUs of Likee decreased by
12.6% to 115.0 million from 131.6 million in the corresponding
period of 2020, primarily due to the impact of the Indian
government’s measures to block Chinese-owned apps in its local
market.
- Average mobile MAUs of Bigo Live increased by
9.0% to 29.1 million from 26.7 million in the corresponding period
of 2020.
- Average mobile MAUs of Hago decreased by 57.7%
to 13.1 million from 31.0 million in the corresponding period of
2020, primarily due to the impact of the Indian government’s
measures to block Chinese-owned apps in its local market and
reduced spending on user acquisition via advertisement.
- Total number of paying users of BIGO
(including Bigo Live, Likee and imo)5 increased by 72.1% to 1.67
million from 0.97 million in the corresponding period of 2020.
- Average revenue per paying user of BIGO
(including Bigo Live, Likee and imo)6 increased by 26.4% to
US$290.7 from US$230.0 in the corresponding period of 2020.
Mr. David Xueling Li, Chairman and Chief Executive Officer of
JOYY, commented, “By persistently executing our strategies of
globalization through localization and our dual-growth engine of
short-form video and live streaming, we achieved a significant
milestone in monetizing our products during the first quarter of
2021. Total revenues for JOYY exceeded street expectations and grew
by 88.1% year over year to US$643.1 million. Specifically, revenues
from BIGO segment grew by 92.5% year over year to US$581.1 million,
with the number of paying users increasing by 72.1% year over year
to 1.67 million. Above all, BIGO segment’s non-GAAP net income
turned positive during the quarter.”
Mr. David Xueling Li, further commented, “Although Likee’s and
Hago’s MAUs experienced some fluctuations in the first quarter of
2021, as compared to the fourth quarter of 2020, partially due to
our strategic adjustments to their product promotions, we believe
our continuous efforts to further enhance our localized content and
social ecosystem will ultimately improve our user experience and
contribute to our long-term competitiveness. We are confident that
our strategy adjustments will enable both our products and business
to achieve sustainable growth in the long run.”
“Going forward, we will continue to cultivate our highly engaged
user community, grow our high-quality content offerings, and
further enrich our users’ social entertainment experiences. We will
also actively explore flexible ways to maximize shareholder value,”
Mr. David Xueling Li concluded.
First Quarter 2021 Financial Results
NET REVENUESNet revenues increased by 88.1% to
US$643.1 million in the first quarter of 2021 from US$342.0 million
in the corresponding period of 2020, primarily driven by the growth
of live streaming revenues from BIGO.
Live streaming revenues increased by 95.6% to US$614.1 million
in the first quarter of 2021 from US$314.0 million in the
corresponding period of 2020, primarily attributable to BIGO, as a
result of the continued paying users growth and enhanced
monetization capabilities of Bigo Live and Likee.
Other revenues increased by 3.6% to US$29.0 million in the first
quarter of 2021 from US$27.9 million in the corresponding period of
2020.
COST OF REVENUES AND GROSS PROFITCost of
revenues increased by 76.5% to US$442.9 million in the first
quarter of 2021 from US$250.9 million in the corresponding period
of 2020. Revenue-sharing fees and content costs increased to
US$282.0 million in the first quarter of 2021 from US$126.3 million
in the corresponding period of 2020 as a result of the increase in
live streaming revenues of the Company. Bandwidth costs decreased
to US$29.5 million in the first quarter of 2021 from US$33.2
million in the corresponding period of 2020, primarily related to
the Company’s improved efficiency and the termination of bandwidth
usage for users in India after its measures to block certain
Chinese mobile apps in late June 2020, partially offset by the
continued user base expansion outside India.
Gross profit increased by 119.8% to US$200.2 million in the
first quarter of 2021 from US$91.0 million in the corresponding
period of 2020. Gross margin improved to 31.1% in the first quarter
of 2021 from 26.6% in the corresponding period of 2020.
OPERATING LOSSOperating expenses were US$279.0
million in the first quarter of 2021, compared to US$206.3 million
in the corresponding period of 2020. Among the operating expenses,
sales and marketing expenses increased to US$137.4 million in the
first quarter of 2021 from US$113.9 million in the corresponding
period of 2020, primarily due to the Company’s increased efforts in
sales and marketing activities in global markets.
Operating loss was US$73.0 million in the first
quarter of 2021, compared to US$113.9 million in the corresponding
period of 2020. Operating loss margin was 11.4% in the first
quarter of 2021, compared to 33.3% in the corresponding period of
2020, primarily due to the decrease in operating loss of BIGO.
Non-GAAP operating loss7 decreased by 57.2% to
US$29.7 million in the first quarter of 2021 from US$69.3 million
in the corresponding period of 2020. Non-GAAP operating loss
margin8 was 4.6% in the first quarter of 2021, compared to 20.3% in
the corresponding period of 2020.
NET LOSS Net loss from continuing
operations attributable to controlling interest of JOYY was US$87.3
million in the first quarter of 2021, compared to US$62.3 million
in the corresponding period of 2020. Net loss margin was 13.6% in
the first quarter of 2021, compared to 18.2% in the corresponding
period of 2020, primarily due to the decrease in operating loss of
BIGO.
Non-GAAP net loss from continuing operations
attributable to controlling interest and common shareholders of
JOYY was US$24.1 million in the first quarter of 2021, compared to
US$64.5 million in the corresponding period of 2020. Non-GAAP net
loss margin9 was 3.7% in the first quarter of 2021, compared to
18.9% in the corresponding period of 2020.
NET LOSS PER ADS Diluted net loss from
continuing operations per ADS10 was US$1.13 in the first quarter of
2021, compared to US$0.81 in the corresponding period of 2020.
Non-GAAP diluted net loss from continuing
operations per ADS11 was US$0.30 in the first quarter of 2021,
compared to US$0.81 in the corresponding period of 2020.
BALANCE SHEET AND CASH As of March 31,
2021, the Company had cash and cash equivalents, restricted cash
and cash equivalents, short-term deposits, restricted short-term
deposits and short-term investments of US$5,183.7 million.
SHARES OUTSTANDINGAs of March 31, 2021, the
Company had a total of 1,587.9 million common shares, or the
equivalent of 79.4 million ADSs, outstanding.
Business OutlookFor the second quarter of 2021,
the Company expects net revenues to be between US$645 million and
US$663 million, representing a year-over-year growth of 36.2% to
40.0%. This guidance excludes the revenue contribution from Huya
and YY Live in the same period of last year. This forecast
considers the potential impact of the COVID-19 pandemic and
reflects the Company’s current and preliminary views on the market
and operational conditions, which are subject to changes,
particularly as to the potential impact of the COVID-19 on the
global economy and users’ paying capabilities.
Quarterly DividendOn August 11, 2020, the
Company’s board of directors approved a quarterly dividend policy
for the next three years commencing in the third quarter of 2020.
Aggregating such quarterly cash dividend under another adopted
quarterly dividend policy with the quarterly cash dividend
announced on November 16, 2020, the board of directors has
accordingly declared a dividend of US$0.51 per ADS, or US$0.0255
per common share, for the first quarter of 2021, which is expected
to be paid on June 28, 2021, to shareholders of record as of the
close of business on June 18, 2021. The ex-dividend date will be
June 17, 2021. Under the policy, the board of directors of the
Company reserves the discretion relating to the determination to
make dividend distributions and the amount of such distributions in
any particular quarter, depending on the Company’s operations and
earnings, cash flow, financial condition and other relevant
factors.
Recent Developments
Share Repurchase Program
In May 2020, the Company announced that its
board of directors has authorized to extend its existing share
repurchase program, as previously approved by the board of
directors in August 2019, for another 12-month period upon its
original expiry date under which the Company may repurchase up to
US$300 million of its shares between August 2019 and August 2021.
As of March 31, 2021, the Company had repurchased approximately
US$196.8 million of its shares.
Conference Call InformationThe
Company will hold a conference call on 9:00 PM U.S. Eastern Time on
Thursday, May 27, 2021 (9:00 AM Beijing/Hong Kong Time on Friday,
May 28, 2021). Details for the conference call are as follows:
Event Title: JOYY Inc. First Quarter 2021
Earnings Conference Call
Conference ID:#4293687
All participants must use the link provided below to complete
the online registration process in advance of the conference call.
Upon registering, each participant will receive a set of
participant dial-in numbers, the Direct Event passcode, and a
unique registrant ID by email.
PRE-REGISTER
LINK: http://apac.directeventreg.com/registration/event/4293687
A live and archived webcast of the conference call will also be
available at the Company’s investor relations website at
https://ir.joyy.sg/. The replay will be accessible through
June 4, 2021 by dialing the following numbers:
United
States: |
+1-646-254-3697 |
International: |
+61-2-8199-0299 |
Conference ID: |
#4293687 |
About JOYY Inc.JOYY is a
leading global social media platform that enables users to interact
with each other in real time through online live media. On a
mission to connect people and enrich their lives through video,
JOYY currently operates several social platforms, including Bigo
Live for live streaming, Likee for short-form videos, Hago for
casual games, and instant messaging platform and others. The
Company has created highly engaging and vibrant user communities
for users across the globe. JOYY was listed on the NASDAQ in
November 2012.
Safe Harbor StatementThis 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 JOYY’s strategic
and operational plans, contain forward-looking statements. JOYY 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 fourth parties. Statements that
are not historical facts, including statements about JOYY’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: JOYY’s goals and strategies; JOYY’s
future business development, results of operations and financial
condition; the expected growth of the online communication social
platform market in China; the expectation regarding the rate at
which to gain active users, especially paying users; JOYY’s ability
to monetize the user base; fluctuations in general economic and
business conditions in China; the impact of the COVID-19 to JOYY’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 JOYY’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 JOYY does not undertake any obligation to
update any forward- looking statement, except as required under
applicable law.
Use of Non-GAAP Financial MeasuresThe unaudited
condensed consolidated financial information is prepared in
conformity with accounting principles generally accepted in the
United States of America (“U.S. GAAP”). JOYY uses non-GAAP
operating income, non-GAAP operating (loss) margin, non-GAAP net
income (loss) from continuing operations attributable to
controlling interest of JOYY, non-GAAP net (loss) margin
attributable to controlling interest of JOYY, non-GAAP net income
(loss) from continuing operations attributable to common
shareholders of JOYY, and basic and diluted non-GAAP net income
(loss) per ADS, which are non-GAAP financial measures. Non-GAAP
operating income (loss) is operating income excluding share-based
compensation expenses, impairment of goodwill and investments,
amortization of intangible assets from business acquisitions, and
gain on disposal of subsidiaries and business. Non-GAAP operating
(loss) margin is non-GAAP operating income as a percentage of net
revenues. Non-GAAP net income (loss) from continuing operations is
net income (loss) from continuing operations excluding share-based
compensation expenses, impairment of goodwill and investments,
amortization of intangible assets from business acquisitions, gain
on disposal of subsidiaries and business, (loss) gain on disposal
and deemed disposal of investments, gain (loss) on fair value
change of investments, reconciling items on the share of equity
method investments, fair value change on derivatives, interest
expenses related to the convertible bonds’ amortization to face
value, and income tax effects of above non-GAAP reconciling items.
Non-GAAP net income (loss) from continuing operations attributable
to controlling interest of JOYY is net income (loss) from
continuing operations attributable to controlling interest of JOYY
excluding share-based compensation expenses, impairment of goodwill
and investments, amortization of intangible assets from business
acquisitions, (loss) gain on disposal and deemed disposal of
subsidiaries and business, gain on disposal of investments, gain
(loss) on fair value change of investments, reconciling items on
the share of equity method investments, fair value change on
derivatives, interest expenses related to the convertible bonds’
amortization to face value, income tax effects of above non-GAAP
reconciling items and adjustments for non-GAAP reconciling items
for the net (loss) income from continuing operations attributable
to non-controlling interest shareholders. Non-GAAP net (loss)
margin is non-GAAP net income from continuing operations
attributable to controlling interest of JOYY as a percentage of net
revenues. Non-GAAP net income (loss) from continuing operations
attributable to common shareholders of JOYY is net income (loss)
from continuing operations attributable to common shareholders of
JOYY excluding share-based compensation expenses, impairment of
goodwill and investments, amortization of intangible assets from
business acquisitions, (loss) gain on disposal and deemed disposal
of subsidiaries and business, gain on disposal of investments, gain
(loss) on fair value change of investments, reconciling items on
the share of equity method investments, fair value change on
derivatives, interest expenses related to the convertible bonds’
amortization to face value, accretion, cumulative dividend and
deemed dividend to subsidiaries’ preferred shareholders and income
tax effects of above non-GAAP reconciling items and adjustments for
non-GAAP reconciling items for the net (loss) income from
continuing operations attributable to non-controlling interest
shareholders. After the non-GAAP reconciliation, non-GAAP net
income (loss) from continuing operations attributable to
controlling interests of JOYY is equal to the non-GAAP net income
(loss) from continuing operations attributable to common
shareholders of JOYY. Basic and diluted non-GAAP net income (loss)
from continuing operations per ADS is non-GAAP net income (loss)
from continuing operations attributable to common shareholders of
JOYY divided by weighted average number of ADS used in the
calculation of basic and diluted net income per ADS. The Company
believes that separate analysis and exclusion of the non-cash
impact of above reconciling items adds 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 and
amortization of intangible assets from business acquisitions, fair
value change on derivatives, interest expenses related to the
convertible bonds’ amortization to face value, which have been and
will continue to be significant recurring expenses in its business,
(ii) impairment of goodwill and investments, gain on disposal of
subsidiaries and business, (loss) gain on disposal and deemed
disposal of investments, gain (loss) on fair value change of
investments, reconciling items on the share of equity method
investments, and accretion, cumulative dividend and deemed dividend
to subsidiaries’ preferred shareholders, which may not be recurring
in its business, and (iii) income tax expenses and non-GAAP
adjustments for net income (loss) from continuing operations
attributable to non-controlling interest shareholders, which are
affected by above non-GAAP reconciling items. 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 non-GAAP financial measure in
isolation from or as an alternative to the financial measure
prepared in accordance with U.S. GAAP.
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 “JOYY
Inc. Reconciliation of GAAP and Non-GAAP Results” near the end of
this release.
Investor Relations Contact
JOYY Inc.Jane Xie/Maggie Yan
Email: joyy-ir@joyy.sg
ICR, Inc.Robin YangEmail: joyy@icrinc.com
1 Starting from the second quarter of 2020, the Company
deconsolidated HUYA Inc. (NYSE: HUYA) (“Huya”) and Huya’s
historical financial results were reflected in the Company’s
consolidated financial statements as discontinued operations
accordingly. The financial information and non-GAAP financial
information of the Company disclosed in this press release is
presented on a continuing operations basis, unless otherwise
specifically stated. After the deconsolidation of Huya, the Company
accounted for its investment in Huya as an equity method investment
and applied the equity method of accounting one quarter in arrears.
Share of income or loss from the investment in Huya was included in
net income or loss from continuing operations.
On November 16, 2020, the Company entered into definitive
agreements with Baidu, Inc. (Nasdaq: BIDU) (“Baidu”). Pursuant to
the agreements, Baidu would acquire JOYY’s domestic video-based
entertainment live streaming business (“YY Live”), which includes
YY mobile app, YY.com website and PC YY, among others, for an
aggregate purchase price of approximately US$3.6 billion in cash,
subject to certain adjustments. Subsequently, the sale was
substantially completed on February 8, 2021, with certain customary
matters remaining to be completed in the near future. As a result,
the historical financial results of YY Live are reflected in the
Company’s consolidated financial statements as discontinued
operations and the Company ceased consolidation of YY Live business
since February 8, 2021. The financial information and non-GAAP
financial information disclosed in this press release is presented
on a continuing operations basis, unless otherwise specifically
stated.
For the avoidance of confusion, the continuing operations for
the three months ended March 31, 2020, December 31, 2020 and March
31, 2021 as presented in this press release primarily consisted of
BIGO, excluding Huya and YY Live. Due to the reasons mentioned
above, the results of operations for the three months ended March
31, 2020 presented in this press release are not identical to the
ones previously announced by the Company.
2 Net loss from continuing operations attributable to
controlling interest of JOYY, is net income from continuing
operations less net (loss) income from continuing operations
attributable to the non-controlling interest shareholders and the
mezzanine equity classified as non-controlling interest
shareholders.
3 Non-GAAP net loss from continuing operations attributable
to controlling interest of JOYY is a non-GAAP financial measure,
which is defined as net loss from continuing operations
attributable to controlling interest of JOYY excluding share-based
compensation expenses, impairment of goodwill and investment,
amortization of intangible assets from business acquisitions, gain
on disposal of subsidiaries and business, gain (loss) on disposal
and deemed disposal of investments, gain (loss) on fair value
change of investments, reconciling items on the share of equity
method investments which refer to those similar non-GAAP
reconciling items of the Company, fair value change on derivatives,
interest expenses related to the convertible bonds amortization to
face value, income tax effects on non-GAAP adjustments and non-GAAP
adjustments for net (loss) income attributable to non-controlling
interest shareholders. These adjustments amounted to US$63.2
million and a reversal of US$2.2 million in the first quarter of
2021 and 2020, respectively. Please refer to the section titled
“Reconciliation of GAAP and Non-GAAP Results” for more details.
4 Refers to mobile average monthly active users. Average
mobile MAU for any period is calculated by dividing (i) the sum of
the Company’s mobile active users for each month of such period, by
(ii) the number of months in such period.
5 The paying users are calculated by number of paying users
during a given period as the cumulative number of registered user
accounts that have purchased virtual items or other products and
services on platforms including Bigo Live, Likee and imo at least
once during the relevant period.
6 Average revenue per user is calculated by dividing our
total revenues from live streaming on platforms including Bigo
Live, Likee and imo during a given period by the number of paying
users for our live streaming services on these platforms for that
period.
7 Non-GAAP operating loss is a non-GAAP financial measure,
which is defined as operating loss excluding share-based
compensation expenses, amortization of intangible assets from
business acquisitions, impairment of goodwill and investments and
gain on disposal of subsidiaries and business. Please refer to the
section titled “Reconciliation of GAAP and Non-GAAP Results” for
details.
8 Non-GAAP operating loss margin is a non-GAAP financial
measure, which is defined as non-GAAP operating loss as a
percentage of net revenues. Please refer to the section titled
“Reconciliation of GAAP and Non-GAAP Results” for details.
9 Non-GAAP net loss margin is non-GAAP net loss from
continuing operations attributable to controlling interest of JOYY
as a percentage of net revenues.
10 ADS is American Depositary Share. Each ADS represents
twenty Class A common shares of the Company. Diluted net income
(loss) per ADS is net income (loss) attributable to common
shareholders of JOYY divided by weighted average number of diluted
ADS.
11 Non-GAAP diluted net income (loss) from continuing
operations per ADS is a non-GAAP financial measure, which is
defined as non-GAAP net income (loss) from continuing operations
attributable to common shareholders of JOYY divided by weighted
average number of ADS used in the calculation of diluted net income
(loss) per ADS. Please refer to the section titled “Reconciliation
of GAAP and Non-GAAP Results” for details.
JOYY INC. UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEETS(All amounts in
thousands, except share, ADS and per ADS data)
|
|
December31,2020 |
|
March31,2021 |
|
|
US$ |
|
US$ |
Assets |
|
|
|
|
Current
assets |
|
|
|
|
Cash and cash equivalents |
|
1,742,749 |
|
2,932,240 |
Restricted cash and cash equivalents |
|
13,733 |
|
300,091 |
Short-term deposits |
|
1,325,068 |
|
1,506,098 |
Restricted short-term deposits |
|
31,489 |
|
30,907 |
Short-term investments |
|
489,101 |
|
414,344 |
Accounts receivable, net |
|
142,999 |
|
159,073 |
Amounts due from related parties |
|
611 |
|
2,630 |
Financing receivables, net |
|
172 |
|
112 |
Prepayments and other current assets |
|
102,872 |
|
178,244 |
Assets held for sale(1) |
|
52,528 |
|
- |
|
|
|
|
|
Total current
assets |
|
3,901,322 |
|
5,523,739 |
|
|
|
|
|
Non-current
assets |
|
|
|
|
Investments |
|
1,239,354 |
|
1,113,337 |
Property and equipment, net |
|
401,661 |
|
405,462 |
Land use rights, net |
|
258,770 |
|
362,440 |
Intangible assets, net |
|
344,214 |
|
323,664 |
Right-of-use assets, net |
|
21,579 |
|
19,645 |
Goodwill |
|
1,872,083 |
|
1,871,958 |
Financing receivables, net |
|
19,716 |
|
19,576 |
Other non-current assets |
|
10,758 |
|
7,896 |
Assets held for sale(1) |
|
25,500 |
|
- |
|
|
|
|
|
Total non-current
assets |
|
4,193,635 |
|
4,123,978 |
|
|
|
|
|
Total assets |
|
8,094,957 |
|
9,647,717 |
|
|
|
|
|
Liabilities, mezzanine
equity and shareholders’ equity |
|
|
|
|
Current
liabilities |
|
|
|
|
Accounts payable |
|
20,956 |
|
18,346 |
Deferred revenue |
|
67,230 |
|
60,474 |
Advances from customers |
|
775 |
|
2,036 |
Income taxes payable |
|
60,895 |
|
68,510 |
Accrued liabilities and other current liabilities |
|
484,450 |
|
2,413,346 |
Amounts due to related parties |
|
3,822 |
|
3,280 |
Lease liabilities due within one year |
|
14,332 |
|
13,920 |
Short-term loans |
|
112,549 |
|
93,699 |
Liabilities held for sale(1) |
|
179,109 |
|
- |
|
|
|
|
|
Total current
liabilities |
|
944,118 |
|
2,673,611 |
|
|
|
|
|
Non-current
liabilities |
|
|
|
|
Convertible bonds(2) |
|
779,225 |
|
992,654 |
Lease liabilities |
|
8,121 |
|
6,214 |
Deferred revenue |
|
3,132 |
|
3,443 |
Deferred tax liabilities |
|
42,422 |
|
30,546 |
Liabilities held for sale(1) |
|
4,415 |
|
- |
|
|
|
|
|
Total non-current
liabilities |
|
837,315 |
|
1,032,857 |
|
|
|
|
|
Total
liabilities |
|
1,781,433 |
|
3,706,468 |
|
|
|
|
|
JOYY INC.UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)(All
amounts in thousands, except share, ADS and per ADS data)
|
|
December
312020 |
|
March
312021 |
|
|
US$ |
|
US$ |
|
|
|
|
|
Mezzanine
equity |
|
72,617 |
|
74,069 |
|
|
|
|
|
Shareholders’
equity |
|
|
|
|
Class A common shares
(US$0.00001 par value; 10,000,000,000 and 10,000,000,000 shares
authorized, 1,314,208,824 shares issued and 1,272,346,218 shares
outstanding as of December 31, 2020; 1,316,580,864 shares issued
and 1,261,433,955 shares outstanding as of March 31, 2021,
respectively) |
|
13 |
|
13 |
Class B common shares
(US$0.00001 par value; 1,000,000,000 and 1,000,000,000 shares
authorized, 326,509,555 and 326,509,555 shares issued and
outstanding as of December 31, 2020 and March 31, 2021,
respectively) |
|
3 |
|
3 |
Treasury Shares (US$0.00001
par value; 41,862,606 and 55,146,909 shares held as of December 31,
2020 and March 31, 2021, respectively) |
|
(139,528) |
|
(196,849) |
Additional paid-in
capital |
|
3,456,844 |
|
3,181,386 |
Statutory reserves |
|
17,825 |
|
21,109 |
Retained earnings(2) |
|
2,881,782 |
|
2,871,714 |
Accumulated other
comprehensive income (loss) |
|
18,471 |
|
(13,784) |
|
|
|
|
|
Total JOYY Inc.’s
shareholders’ equity |
|
6,235,410 |
|
5,863,592 |
|
|
|
|
|
Non-controlling interests |
|
5,497 |
|
3,588 |
|
|
|
|
|
Total shareholders’
equity |
|
6,240,907 |
|
5,867,180 |
|
|
|
|
|
Total liabilities,
mezzanine equity and shareholders’ equity |
|
8,094,957 |
|
9,647,717 |
|
|
|
|
|
(1) As a result of the definitive agreements
entered into with Baidu on the sale of YY Live, assets and
liabilities to be disposed of in connection with this transaction
were classified as held for sale as of December 31, 2020. The
transaction was substantially completed on February 8, 2021, with
certain customary matters remaining to be completed in the near
future. As a result, JOYY has ceased consolidation of YY Live
business since February 8, 2021 and classified all the related
assets and liabilities subject to disposal and presented them on a
net basis within prepayments and other current assets. The
considerations received by the Company so far were recorded as
advance payments received.
(2) On January 1, 2021, the Company adopted ASU
2020-06, “Accounting for Convertible Instruments and Contracts in
an Entity’s Own Equity” using modified-retrospective transition
approach. Following the adoption of this guidance, a cumulative
effect adjustment of US$86.7 million was credited to retained
earnings as of January 1, 2021.
JOYY INC.UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(All
amounts in thousands, except share, ADS and per ADS data)
|
|
Three Months Ended |
|
|
March
31,2020 |
|
December
31,2020 |
|
March
31,2021 |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
Net
revenues |
|
|
|
|
|
|
Live streaming(1) |
|
314,020 |
|
539,736 |
|
614,133 |
Others |
|
27,947 |
|
28,498 |
|
28,950 |
|
|
|
|
|
|
|
Total net
revenues |
|
341,967 |
|
568,234 |
|
643,083 |
|
|
|
|
|
|
|
Cost of revenues(2) |
|
(250,918) |
|
(401,698) |
|
(442,930) |
|
|
|
|
|
|
|
Gross
profit |
|
91,049 |
|
166,536 |
|
200,153 |
|
|
|
|
|
|
|
Operating
expenses(2) |
|
|
|
|
|
|
Research and development
expenses |
|
(69,148) |
|
(69,823) |
|
(87,005) |
Sales and marketing
expenses |
|
(113,929) |
|
(146,380) |
|
(137,404) |
General and administrative
expenses |
|
(23,184) |
|
(35,425) |
|
(54,600) |
|
|
|
|
|
|
|
Total operating
expenses |
|
(206,261) |
|
(251,628) |
|
(279,009) |
|
|
|
|
|
|
|
Other income |
|
1,348 |
|
1,293 |
|
5,818 |
|
|
|
|
|
|
|
Operating
loss |
|
(113,864) |
|
(83,799) |
|
(73,038) |
|
|
|
|
|
|
|
Interest expenses |
|
(17,852) |
|
(19,629) |
|
(4,158) |
Interest income and investment
income |
|
16,257 |
|
28,070 |
|
22,010 |
Foreign currency exchange
losses, net |
|
(1,726) |
|
(8,253) |
|
(1,509) |
Gain (loss) on disposal and
deemed disposal of investments |
|
15,613 |
|
(35,859) |
|
4,343 |
Gain (loss) on fair value
change of investments |
|
47,856 |
|
18,791 |
|
(15,151) |
Fair value change on
derivatives |
|
1,483 |
|
(3,787) |
|
(383) |
Other non-operating
expenses |
|
(1,723) |
|
- |
|
- |
|
|
|
|
|
|
|
Loss before income tax
expenses |
|
(53,956) |
|
(104,466) |
|
(67,886) |
|
|
|
|
|
|
|
Income tax expenses |
|
(7,306) |
|
(8,596) |
|
(15,749) |
|
|
|
|
|
|
|
Loss before share of
income in equity method investments, net of income
taxes |
|
(61,262) |
|
(113,062) |
|
(83,635) |
|
|
|
|
|
|
|
Share of loss in equity method
investments, net of income taxes |
|
(1,733) |
|
(6,411) |
|
(5,451) |
|
|
|
|
|
|
|
Net loss from
continuing operations |
|
(62,995) |
|
(119,473) |
|
(89,086) |
|
|
|
|
|
|
|
Net income from
discontinued operations |
|
132,616 |
|
117,043 |
|
35,567 |
|
|
|
|
|
|
|
Net income
(loss) |
|
69,621 |
|
(2,430) |
|
(53,519) |
|
|
|
|
|
|
|
Net (income) loss attributable
to the non-controlling interest shareholders and the mezzanine
equity classified as non-controlling interest shareholders |
|
(14,340) |
|
553 |
|
1,787 |
|
|
|
|
|
|
|
Net income (loss)
attributable to controlling interest of JOYY Inc. |
|
55,281 |
|
(1,877) |
|
(51,732) |
|
|
|
|
|
|
|
Including: |
|
|
|
|
|
|
Net loss from
continuing operations attributable to controlling interest of JOYY
Inc. |
|
(62,324) |
|
(118,920) |
|
(87,299) |
Net income from
discontinued operations attributable to controlling interest of
JOYY Inc. |
|
117,605 |
|
117,043 |
|
35,567 |
|
|
|
|
|
|
|
Accretion of subsidiaries’
redeemable convertible preferred shares to redemption value |
|
(1,391) |
|
(1,391) |
|
(1,391) |
Cumulative dividend on
subsidiary’s Series A Preferred Shares |
|
(1,000) |
|
(1,000) |
|
(1,000) |
|
|
|
|
|
|
|
Net income (loss)
attributable to common shareholders of JOYY Inc. |
|
52,890 |
|
(4,268) |
|
(54,123) |
|
|
|
|
|
|
|
Including: |
|
|
|
|
|
|
Net loss from
continuing operations attributable to common shareholders of JOYY
Inc. |
|
(64,715) |
|
(121,311) |
|
(89,690) |
Net income from
discontinued operations attributable to common shareholders of JOYY
Inc. |
|
117,605 |
|
117,043 |
|
35,567 |
JOYY INC.UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(CONTINUED)(All amounts in thousands, except share, ADS
and per ADS data)
|
|
Three Months Ended |
|
|
March
31,2020 |
|
December
31,2020 |
|
March
31,2021 |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
Net income (loss) per
ADS |
|
|
|
|
|
|
—Basic |
|
0.66 |
|
(0.05) |
|
(0.68) |
Continuing operations |
|
(0.81) |
|
(1.51) |
|
(1.13) |
Discontinued operations |
|
1.47 |
|
1.46 |
|
0.45 |
—Diluted |
|
0.65 |
|
(0.05) |
|
(0.68) |
Continuing operations |
|
(0.81) |
|
(1.51) |
|
(1.13) |
Discontinued operations |
|
1.46 |
|
1.46 |
|
0.45 |
|
|
|
|
|
|
|
Weighted average number of ADS
used in calculating net income (loss) per ADS |
|
|
|
|
|
|
—Basic |
|
79,980,844 |
|
80,191,367 |
|
79,202,606 |
—Diluted |
|
79,980,844 |
|
80,191,367 |
|
79,202,606 |
(1) Live streaming revenues by geographical
areas were as follows:
|
|
Three Months Ended |
|
|
March
31,2020 |
|
December
31,2020 |
|
March
31,2021 |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
PRC |
|
75,715 |
|
101,104 |
|
111,560 |
Non-PRC |
|
238,305 |
|
438,632 |
|
502,573 |
|
|
|
|
|
|
|
(2) Share-based compensation was allocated in
cost of revenues and operating expenses as follows:
|
|
Three Months Ended |
|
|
March
31,2020 |
|
December
31,2020 |
|
March
31,2021 |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
Cost of revenues |
|
1,601 |
|
1,698 |
|
1,488 |
Research and development
expenses |
|
11,184 |
|
9,119 |
|
5,002 |
Sales and marketing
expenses |
|
394 |
|
424 |
|
449 |
General and administrative
expenses |
|
4,709 |
|
14,676 |
|
16,119 |
JOYY INC.RECONCILIATION
OF GAAP AND NON-GAAP RESULTS(All amounts in thousands,
except share, ADS and per ADS data)
|
|
Three Months
Ended |
|
|
March
31,2020 |
|
December
31,2020 |
|
March
31,2021 |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
Operating
loss |
|
(113,864) |
|
(83,799) |
|
(73,038) |
Share-based compensation expenses |
|
17,888 |
|
25,917 |
|
23,058 |
Amortization of intangible assets from business acquisitions |
|
26,704 |
|
24,722 |
|
20,303 |
|
|
|
|
|
|
|
Non-GAAP operating loss |
|
(69,272) |
|
(33,160) |
|
(29,677) |
|
|
|
|
|
|
|
Net loss from continuing operations |
|
(62,995) |
|
(119,473) |
|
(89,086) |
Share-based compensation expenses |
|
17,888 |
|
25,917 |
|
23,058 |
Amortization of intangible assets from business
acquisitions |
|
26,704 |
|
24,722 |
|
20,303 |
(Gain) loss on disposal and deemed disposal of investments |
|
(15,613) |
|
35,859 |
|
(4,343) |
(Gain) loss on fair value change of investments |
|
(47,856) |
|
(18,791) |
|
15,151 |
Reconciling items on the share of equity method
investments |
|
349 |
|
12,190 |
|
7,364 |
Fair value change on
derivatives |
|
(1,483) |
|
3,787 |
|
383 |
Interest expenses related to the convertible bonds’
amortization to face value |
|
14,658 |
|
15,992 |
|
694 |
Income tax effects on non-GAAP adjustments |
|
2,950 |
|
(3,161) |
|
593 |
|
|
|
|
|
|
|
Non-GAAP net loss from continuing
operations |
|
(65,398) |
|
(22,958) |
|
(25,883) |
|
|
|
|
|
|
|
Net loss from continuing operations attributable to common
shareholders of JOYY Inc. |
|
(64,715) |
|
(121,311) |
|
(89,690) |
Share-based compensation expenses |
|
17,888 |
|
25,917 |
|
23,058 |
Amortization of intangible assets from business
acquisitions |
|
26,704 |
|
24,722 |
|
20,303 |
(Gain) loss on disposal and deemed disposal of investments |
|
(15,613) |
|
35,859 |
|
(4,343) |
(Gain) loss on fair value change of investments |
|
(47,856) |
|
(18,791) |
|
15,151 |
Reconciling items on the share of equity method
investments |
|
349 |
|
12,190 |
|
7,364 |
Fair value change on derivatives |
|
(1,483) |
|
3,787 |
|
383 |
Interest expenses related to the convertible bonds’
amortization to face value |
|
14,658 |
|
15,992 |
|
694 |
Accretion, cumulative dividend and deemed dividend to
subsidiaries’ preferred shareholders |
|
2,391 |
|
2,391 |
|
2,391 |
Income tax effects on non-GAAP adjustments |
|
2,950 |
|
(3,161) |
|
593 |
Non-GAAP adjustments for net loss attributable to the
non-controlling interest shareholders |
|
183 |
|
13 |
|
33 |
|
|
|
|
|
|
|
Non-GAAP net loss from continuing operations
attributable to controlling interest and common
shareholders of JOYY Inc. |
|
(64,544) |
|
(22,392) |
|
(24,063) |
Non-GAAP net loss from continuing operations per
ADS |
|
|
|
|
|
|
—Basic |
|
(0.81) |
|
(0.28) |
|
(0.30) |
—Diluted |
|
(0.81) |
|
(0.28) |
|
(0.30) |
Weighted average number of ADS used in calculating Non-GAAP net
loss from continuing operations per ADS |
|
|
|
|
|
|
—Basic |
|
79,980,844 |
|
80,191,367 |
|
79,202,606 |
—Diluted |
|
79,980,844 |
|
80,191,367 |
|
79,202,606 |
JOYY INC.UNAUDITED
SEGMENT REPORT(All amounts in thousands, except share, ADS
and per ADS data)
|
|
Three Months Ended |
|
|
March 31, 2021 |
|
|
|
|
|
|
|
|
|
|
|
Bigo |
|
All other |
|
Elimination(1) |
|
Total |
|
|
US$ |
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
|
|
|
|
|
|
Live streaming |
|
561,386 |
|
52,747 |
|
- |
|
614,133 |
Others |
|
19,723 |
|
9,227 |
|
- |
|
28,950 |
|
|
|
|
|
|
|
|
|
Total net revenues |
|
581,109 |
|
61,974 |
|
- |
|
643,083 |
|
|
|
|
|
|
|
|
|
Cost of revenues(2) |
|
(389,858) |
|
(53,072) |
|
- |
|
(442,930) |
|
|
|
|
|
|
|
|
|
Gross profit |
|
191,251 |
|
8,902 |
|
- |
|
200,153 |
Operating expenses(2) |
|
|
|
|
|
|
|
|
Research and development expenses |
|
(62,427) |
|
(24,578) |
|
- |
|
(87,005) |
Sales and marketing expenses |
|
(125,022) |
|
(12,382) |
|
- |
|
(137,404) |
General and administrative expenses |
|
(32,641) |
|
(21,959) |
|
- |
|
(54,600) |
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
(220,090) |
|
(58,919) |
|
- |
|
(279,009) |
|
|
|
|
|
|
- |
|
|
Other income |
|
435 |
|
5,383 |
|
- |
|
5,818 |
|
|
|
|
|
|
- |
|
|
Operating loss |
|
(28,404) |
|
(44,634) |
|
- |
|
(73,038) |
|
|
|
|
|
|
|
|
|
Interest expenses |
|
(1,885) |
|
(3,464) |
|
1,191 |
|
(4,158) |
Interest income and investment income |
|
50 |
|
23,151 |
|
(1,191) |
|
22,010 |
Foreign currency exchange losses, net |
|
(1,267) |
|
(242) |
|
- |
|
(1,509) |
Fair value change on derivatives |
|
(8) |
|
(375) |
|
- |
|
(383) |
Gain on disposal and deemed disposal of investments |
|
- |
|
4,343 |
|
- |
|
4,343 |
Loss on fair value change of investments |
|
- |
|
(15,151) |
|
- |
|
(15,151) |
|
|
|
|
|
|
|
|
|
Loss before income tax expenses |
|
(31,514) |
|
(36,372) |
|
- |
|
(67,886) |
|
|
|
|
|
|
|
|
|
Income tax expenses |
|
(4,511) |
|
(11,238) |
|
- |
|
(15,749) |
|
|
|
|
|
|
|
|
|
Loss before share of loss in equity method investments, net
of income taxes |
|
(36,025) |
|
(47,610) |
|
- |
|
(83,635) |
|
|
|
|
|
|
|
|
|
Share of loss in equity method investments, net of income
taxes |
|
- |
|
(5,451) |
|
- |
|
(5,451) |
|
|
|
|
|
|
|
|
|
Net loss from continuing operations |
|
(36,025) |
|
(53,061) |
|
- |
|
(89,086) |
|
|
|
|
|
|
|
|
|
(1) As a result of the definitive agreements
entered into with Baidu on the sale of YY Live, YY Live is
represented as discontinued operations. YY segment is renamed as
"all other" segment and has been recast to exclude the financial
numbers of YY Live.
(2) The elimination mainly consists of interest
income and interest expenses generated from the loan between Bigo
and all other segments.
(3) Share-based compensation was allocated in
cost of revenues and operating expenses as follows:
|
|
Three Months Ended |
|
|
March 31, 2021 |
|
|
|
|
|
|
|
|
|
Bigo |
|
All other |
|
Total |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
Cost of revenues |
|
1,411 |
|
77 |
|
1,488 |
Research and development expenses |
|
6,585 |
|
(1,583) |
|
5,002 |
Sales and marketing expenses |
|
317 |
|
132 |
|
449 |
General and administrative expenses |
|
15,403 |
|
716 |
|
16,119 |
JOYY INC.RECONCILIATION
OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT
(All amounts in thousands, except share, ADS and per ADS data)
|
|
Three Months Ended |
|
|
March 31, 2021 |
|
|
|
|
|
|
|
|
|
Bigo |
|
All other |
|
Total |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
Operating loss |
|
(28,404) |
|
(44,634) |
|
(73,038) |
Share-based compensation expenses |
|
23,716 |
|
(658) |
|
23,058 |
Amortization of intangible assets from business acquisitions |
|
20,200 |
|
103 |
|
20,303 |
|
|
|
|
|
|
|
Non-GAAP operating income (loss) |
|
15,512 |
|
(45,189) |
|
(29,677) |
|
|
|
|
|
|
|
Net loss from continuing operations |
|
(36,025) |
|
(53,061) |
|
(89,086) |
Share-based compensation expenses |
|
23,716 |
|
(658) |
|
23,058 |
Amortization of intangible assets from business acquisitions |
|
20,200 |
|
103 |
|
20,303 |
Loss on fair value change of investments |
|
- |
|
15,151 |
|
15,151 |
Gain on disposal and deemed disposal of investments |
|
- |
|
(4,343) |
|
(4,343) |
Reconciling items on the share of equity method investments |
|
- |
|
7,364 |
|
7,364 |
Fair value change on derivatives |
|
8 |
|
375 |
|
383 |
Interest expenses related to the convertible bonds’ amortization to
face value |
|
- |
|
694 |
|
694 |
Income tax effects on non-GAAP adjustments |
|
1,566 |
|
(973) |
|
593 |
|
|
|
|
|
|
|
Non-GAAP net income (loss) from continuing
operations |
|
9,465 |
|
(35,348) |
|
(25,883) |
|
|
|
|
|
|
|
JOYY INC.UNAUDITED
SEGMENT REPORT(All amounts in thousands, except share, ADS
and per ADS data)
|
|
Three Months Ended |
|
|
December 31 2020 |
|
|
|
|
|
|
|
|
|
|
|
Bigo |
|
All other |
|
Elimination(1) |
|
Total |
|
|
US$ |
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
|
|
|
|
|
|
Live streaming |
|
488,172 |
|
51,564 |
|
- |
|
539,736 |
Others |
|
20,916 |
|
7,582 |
|
- |
|
28,498 |
|
|
|
|
|
|
|
|
|
Total net revenues |
|
509,088 |
|
59,146 |
|
- |
|
568,234 |
|
|
|
|
|
|
|
|
|
Cost of revenues(2) |
|
(351,142) |
|
(50,556) |
|
- |
|
(401,698) |
|
|
|
|
|
|
|
|
|
Gross profit |
|
157,946 |
|
8,590 |
|
- |
|
166,536 |
|
|
|
|
|
|
|
|
|
Operating expenses(2) |
|
|
|
|
|
|
|
|
Research and development expenses |
|
(47,069) |
|
(22,754) |
|
- |
|
(69,823) |
Sales and marketing expenses |
|
(130,380) |
|
(16,000) |
|
- |
|
(146,380) |
General and administrative expenses |
|
(20,913) |
|
(14,512) |
|
- |
|
(35,425) |
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
(198,362) |
|
(53,266) |
|
- |
|
(251,628) |
|
|
|
|
|
|
|
|
|
Other income |
|
534 |
|
759 |
|
- |
|
1,293 |
|
|
|
|
|
|
|
|
|
Operating loss |
|
(39,882) |
|
(43,917) |
|
- |
|
(83,799) |
|
|
|
|
|
|
|
|
|
Interest expenses |
|
(1,779) |
|
(18,789) |
|
939 |
|
(19,629) |
Interest income and investment income |
|
41 |
|
28,968 |
|
(939) |
|
28,070 |
Foreign currency exchange losses, net |
|
(8,049) |
|
(204) |
|
- |
|
(8,253) |
Fair value change on derivatives |
|
(281) |
|
(3,506) |
|
- |
|
(3,787) |
Loss on disposal and deemed disposal of investments |
|
- |
|
(35,859) |
|
- |
|
(35,859) |
Gain on fair value change of investments |
|
- |
|
18,791 |
|
- |
|
18,791 |
|
|
|
|
|
|
|
|
|
Loss income before income tax expenses |
|
(49,950) |
|
(54,516) |
|
- |
|
(104,466) |
|
|
|
|
|
|
|
|
|
Income tax benefits (expenses) |
|
4,840 |
|
(13,436) |
|
- |
|
(8,596) |
|
|
|
|
|
|
|
|
|
Loss before share of loss in equity method investments, net
of income taxes |
|
(45,110) |
|
(67,952) |
|
- |
|
(113,062) |
|
|
|
|
|
|
|
|
|
Share of loss in equity method investments, net of income
taxes |
|
- |
|
(6,411) |
|
- |
|
(6,411) |
|
|
|
|
|
|
|
|
|
Net loss from continuing operations |
|
(45,110) |
|
(74,363) |
|
- |
|
(119,473) |
|
|
|
|
|
|
|
|
|
(1) The elimination mainly consists of interest income and
interest expenses generated from the loan between Bigo and all
other segments.
(2) Share-based compensation was allocated in cost of revenues
and operating expenses as follows:
|
|
Three Months Ended |
|
|
December 31 2020 |
|
|
|
|
|
|
|
|
|
Bigo |
|
All other |
|
Total |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
Cost of revenues |
|
1,040 |
|
658 |
|
1,698 |
Research and development expenses |
|
7,603 |
|
1,516 |
|
9,119 |
Sales and marketing expenses |
|
234 |
|
190 |
|
424 |
General and administrative expenses |
|
13,699 |
|
977 |
|
14,676 |
JOYY INC.RECONCILIATION
OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT
(All amounts in thousands, except share, ADS and per ADS data)
|
|
Three Months Ended |
|
|
December 31 2020 |
|
|
|
|
|
|
|
|
|
Bigo |
|
All other |
|
Total |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
Operating loss |
|
(39,882) |
|
(43,917) |
|
(83,799) |
Share-based compensation expenses |
|
22,576 |
|
3,341 |
|
25,917 |
Amortization of intangible assets from business acquisitions |
|
24,688 |
|
34 |
|
24,722 |
|
|
|
|
|
|
|
Non-GAAP operating income (loss) |
|
7,382 |
|
(40,542) |
|
(33,160) |
|
|
|
|
|
|
|
Net loss from continuing operations |
|
(45,110) |
|
(74,363) |
|
(119,473) |
Share-based compensation expenses |
|
22,576 |
|
3,341 |
|
25,917 |
Amortization of intangible assets from business acquisitions |
|
24,688 |
|
34 |
|
24,722 |
Gain on fair value change of investments |
|
- |
|
(18,791) |
|
(18,791) |
Loss on disposal and deemed disposal of investments |
|
- |
|
35,859 |
|
35,859 |
Reconciling items on the share of equity method investments |
|
- |
|
12,190 |
|
12,190 |
Fair value change on derivatives |
|
281 |
|
3,506 |
|
3,787 |
Interest expenses related to the convertible bonds’ amortization to
face value |
|
- |
|
15,992 |
|
15,992 |
Income tax effects on non-GAAP adjustments |
|
(4,292) |
|
1,131 |
|
(3,161) |
|
|
|
|
|
|
|
Non-GAAP net loss from continuing operations |
|
(1,857) |
|
(21,101) |
|
(22,958) |
|
|
|
|
|
|
|
JOYY INC.UNAUDITED
SEGMENT REPORT(All amounts in thousands, except share, ADS
and per ADS data)
|
|
Three Months Ended |
|
|
March 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
Bigo |
|
All other |
|
Elimination(1) |
|
Total |
|
|
US$ |
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
|
|
|
|
|
|
Live streaming |
|
282,597 |
|
31,423 |
|
- |
|
314,020 |
Others |
|
19,303 |
|
8,644 |
|
- |
|
27,947 |
|
|
|
|
|
|
|
|
|
Total net revenues |
|
301,900 |
|
40,067 |
|
- |
|
341,967 |
|
|
|
|
|
|
|
|
|
Cost of revenues(2) |
|
(210,428) |
|
(40,490) |
|
- |
|
(250,918) |
|
|
|
|
|
|
|
|
|
Gross profit |
|
91,472 |
|
(423) |
|
- |
|
91,049 |
|
|
|
|
|
|
|
|
|
Operating expenses(2) |
|
|
|
|
|
|
|
|
Research and development expenses |
|
(42,502) |
|
(26,646) |
|
- |
|
(69,148) |
Sales and marketing expenses |
|
(96,583) |
|
(17,346) |
|
- |
|
(113,929) |
General and administrative expenses |
|
(11,939) |
|
(11,245) |
|
- |
|
(23,184) |
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
(151,024) |
|
(55,237) |
|
- |
|
(206,261) |
|
|
|
|
|
|
|
|
|
Other income |
|
866 |
|
482 |
|
- |
|
1,348 |
|
|
|
|
|
|
|
|
|
Operating loss |
|
(58,686) |
|
(55,178) |
|
- |
|
(113,864) |
|
|
|
|
|
|
|
|
|
Other non-operating expenses |
|
(289) |
|
(1,434) |
|
- |
|
(1,723) |
Interest expenses |
|
(2,302) |
|
(17,525) |
|
1,975 |
|
(17,852) |
Interest income and investment income |
|
83 |
|
18,149 |
|
(1,975) |
|
16,257 |
Foreign currency exchange losses, net |
|
(947) |
|
(779) |
|
- |
|
(1,726) |
Fair value change on derivatives |
|
- |
|
1,483 |
|
- |
|
1,483 |
Gain on disposal and deemed disposal of investments |
|
- |
|
15,613 |
|
|
|
15,613 |
Gain on fair value change of investments |
|
- |
|
47,856 |
|
- |
|
47,856 |
|
|
|
|
|
|
|
|
|
(Loss) income before income tax expenses |
|
(62,141) |
|
8,185 |
|
- |
|
(53,956) |
|
|
|
|
|
|
|
|
|
Income tax benefits (expense) |
|
2,706 |
|
(10,012) |
|
- |
|
(7,306) |
|
|
|
|
|
|
|
|
|
Loss before share of loss in equity method investments, net
of income taxes |
|
(59,435) |
|
(1,827) |
|
- |
|
(61,262) |
|
|
|
|
|
|
|
|
|
Share of loss in equity method investments, net of income
taxes |
|
- |
|
(1,733) |
|
- |
|
(1,733) |
|
|
|
|
|
|
|
|
|
Net loss from continuing operations |
|
(59,435) |
|
(3,560) |
|
- |
|
(62,995) |
|
|
|
|
|
|
|
|
|
(1) The elimination mainly consists of interest
income and interest expenses generated from the loan between Bigo
and all other segments.
(2) Share-based compensation was allocated in
cost of revenues and operating expenses as follows:
|
|
Three Months Ended |
|
|
March 31, 2020 |
|
|
|
|
|
|
|
|
|
Bigo |
|
All other |
|
Total |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
Cost of revenues |
|
1,279 |
|
322 |
|
1,601 |
Research and development expenses |
|
9,698 |
|
1,486 |
|
11,184 |
Sales and marketing expenses |
|
161 |
|
233 |
|
394 |
General and administrative expenses |
|
1,209 |
|
3,500 |
|
4,709 |
|
|
|
|
|
|
|
JOYY INC.RECONCILIATION
OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT
(All amounts in thousands, except share, ADS and per ADS data)
|
|
Three Months Ended |
|
|
March 31,
2020 |
|
|
|
|
|
|
|
|
|
Bigo |
|
All
other |
|
Total |
|
|
US$ |
|
US$ |
|
US$ |
|
|
|
|
|
|
|
Operating
loss |
|
(58,686) |
|
(55,178) |
|
(113,864) |
Share-based compensation expenses |
|
12,347 |
|
5,541 |
|
17,888 |
Amortization of intangible assets from business acquisitions |
|
26,704 |
|
- |
|
26,704 |
|
|
|
|
|
|
|
Non-GAAP operating loss |
|
(19,635) |
|
(49,637) |
|
(69,272) |
|
|
|
|
|
|
|
Net loss
from continuing operations |
|
(59,435) |
|
(3,560) |
|
(62,995) |
Share-based compensation expenses |
|
12,347 |
|
5,541 |
|
17,888 |
Amortization of intangible assets from business acquisitions |
|
26,704 |
|
- |
|
26,704 |
Gain on
disposal and deemed disposal of investments |
|
- |
|
(15,613) |
|
(15,613) |
Gain on
fair value change of investments |
|
- |
|
(47,856) |
|
(47,856) |
Reconciling items on the share of equity method investments |
|
- |
|
349 |
|
349 |
Fair
value change on derivatives |
|
- |
|
(1,483) |
|
(1,483) |
Interest
expenses related to the convertible bonds’ amortization to face
value |
|
- |
|
14,658 |
|
14,658 |
Income
tax effects on non-GAAP adjustments |
|
(3,466) |
|
6,416 |
|
2,950 |
|
|
|
|
|
|
|
Non-GAAP net loss from continuing operations |
|
(23,850) |
|
(41,548) |
|
(65,398) |
|
|
|
|
|
|
|
Baidu (NASDAQ:BIDU)
Historical Stock Chart
From Aug 2024 to Sep 2024
Baidu (NASDAQ:BIDU)
Historical Stock Chart
From Sep 2023 to Sep 2024