HUYA Inc. Reports First Quarter 2019 Unaudited Financial Results

GUANGZHOU, China, May 16, 2019 /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 first quarter ended March 31, 2019.

First Quarter 2019 Highlights

    --  Total net revenues for the first quarter of 2019 increased by 93.4% to
        RMB1,631.5 million (US$243.1 million), from RMB843.6 million in the same
        period of 2018.
    --  Net income attributable to Huya was RMB63.5 million (US$9.5 million) for
        the first quarter of 2019, representing an increase of 102.1% from
        RMB31.4 million in the same period of 2018.
    --  Non-GAAP net income attributable to Huya([1]) was RMB131.3 million
        (US$19.6 million) for the first quarter of 2019, representing an
        increase of 94.1% from RMB67.6 million in the same period of 2018.
    --  Average mobile MAUs([2]) in the first quarter of 2019 reached 53.9
        million, representing an increase of 29.8% from 41.5 million in the
        first quarter of 2018.
    --  Average MAUs([3]) in the first quarter of 2019 reached 123.8 million,
        representing an increase of 33.3% from 92.9 million in the first quarter
        of 2018.
    --  Total number of paying users([4]) in the first quarter of 2019 reached
        5.4 million, representing an increase of 57.4% from 3.4 million in the
        first quarter of 2018.

Mr. Rongjie Dong, Chief Executive Officer of Huya, commented, "We are pleased to deliver another record-setting quarter as our business continued the strong momentum from last year. Our overall traffic increased to record high levels. Notably, we are benefitting from our mobile strategy with promising results as Huya mobile MAUs in the first quarter of 2019 maintained a fast-growing pace, up 29.8% year-over-year and 6.3% quarter-over-quarter. We achieved year-over-year revenue growth of 93.4% to over RMB1.63 billion in this quarter, further demonstrating our strong growth trajectory. With a sustainable business roadmap in-hand, we will execute aggressively on our monetization capabilities across multiple fronts to fortify our leadership in China's game live streaming industry. By deploying new technologies and entering into new overseas markets, we believe we are well positioned to extend our business territories and achieve sustainable growth in the long term."

Mr. Henry Sha, Chief Financial Officer of Huya, commented, "The solid execution of our strategies is evidenced by our financial and operational performance this quarter. In particular, the year-over-year revenue growth exceeded the high end of our guidance range for the fourth consecutive quarter since our IPO. Benefiting from optimized efficiency in bandwidth utilization and operations, non-GAAP gross margin further improved to 17.0% in the first quarter of 2019 from 15.6% in the first quarter of 2018, and from 16.1% in the fourth quarter of 2018. While maintaining investment to expand our competitive advantages, we are promoting our monetization strength to enhance profitability, achieving a 94.1% year-over-year increase in our non-GAAP net income to RMB131.3 million for this quarter. Our commercialization capability and strong cash position set a solid financial foundation, which we believe will support a larger Huya platform to expand our market share and accomplish our long-term goals together with our content ecosystem partners."


             [1]             "Non-GAAP net income attributable to
                              Huya" is defined as net income
                              attributable to Huya before share-
                              based compensation expenses, fair
                              value loss on derivative liabilities,
                              and loss on fair value change of
                              investments and equity investee's
                              investments. For more information,
                              refer to "Use of Non-GAAP Financial
                              Measures" and "Reconciliations of
                              GAAP and Non-GAAP Results" at the
                              end of this press release.




             [2]             Refers to average monthly active users
                              on the Huya Live mobile app. Average
                              mobile MAU for any period is
                              calculated by dividing (i) the sum of
                              our active users on our Huya Live
                              mobile app for each month of such
                              period, by (ii) the number of months
                              in such period.




             [3]             Refers to average monthly active users
                              on Huya's platform. Average MAU for
                              any period is calculated by dividing
                              (i) the sum of active users for each
                              month of such period, by (ii) the
                              number of months in such period.




             [4]             Refers to a registered user that has
                              purchased virtual items on Huya's
                              platform at least once during the
                              period presented.

First Quarter 2019 Financial Results

Total net revenues for the first quarter of 2019 increased by 93.4% to RMB1,631.5 million (US$243.1 million), from RMB843.6 million in the same period of 2018.

Live streaming revenues increased by 95.8% to RMB1,552.5 million (US$231.3 million) in the first quarter of 2019, from RMB792.8 million in the same period of 2018, primarily due to the increases in both the number of paying users on Huya's platform and average spending per paying user. The increase in the number of paying users was primarily driven by the Company's mobile strategy, diversification of content offerings and continued efforts in converting active users into paying users.

Advertising and other revenues increased by 55.5% to RMB79.0 million (US$11.8 million) in the first quarter of 2019, from RMB50.8 million in the same period of 2018. This increase was primarily driven by increased demand from gaming advertisers and further recognition of Huya's brand name in China's online advertising market.

Cost of revenues increased by 90.6% to RMB1,358.1 million (US$202.4 million) in the first quarter of 2019 from RMB712.5 million in the same period of 2018, primarily attributable to the increase in revenue sharing fees and content costs, as well as bandwidth costs.

Revenue sharing fees and content costs increased by 116.7% to RMB1,113.1 million (US$165.9 million) in the first quarter of 2019 from RMB513.6 million in the same period of 2018, primarily due to the increase in virtual item revenue sharing, which was in line with the Company's live streaming revenue growth, and continued spending in e-sports content and content creators in both domestic and overseas markets.

Bandwidth costs increased by 8.3% to RMB169.0 million (US$25.2 million) in the first quarter of 2019 from RMB156.1 million in same period of 2018, primarily due to an increase in bandwidth usage as a result of increased user base on Huya's platform and enhanced live streaming video quality improvement, partially offset by improved efficiency in bandwidth utilization through continued deployment of new technologies in content distribution.

Gross profit increased by 108.6% to RMB273.4 million (US$40.7 million) in the first quarter of 2019 from RMB131.0 million in the same period of 2018. Gross margin increased to 16.8% in the first quarter of 2019 from 15.5% in the same period of 2018, primarily due to Huya's enhanced monetization efforts, technology innovation on bandwidth utilization and continued leverage on economies of scale.

Research and development expenses increased by 75.0% to RMB90.0 million (US$13.4 million) for the first quarter of 2019 from RMB51.5 million for the first quarter of 2018, mainly attributable to the increase in headcount of research and development personnel and share-based compensation expenses related to the share awards granted in 2018.

Sales and marketing expenses increased by 201.3% to RMB78.2 million (US$11.6 million) for the first quarter of 2019 from RMB25.9 million for the first quarter of 2018, mainly attributable to the increase of marketing and promotion expenses due to cooperation with various marketing channels in both domestic and overseas markets, as well as enhanced efforts in promoting Huya's brand awareness and e-sports content, and the increase in headcount of sales and marketing personnel.

General and administrative expenses increased by 139.8% to RMB85.8 million (US$12.8 million) for the first quarter of 2019 from RMB35.8 million for the first quarter of 2018, mainly due to the increase in share-based compensation expenses related to the share awards granted in 2018, as well as the increase in headcount of management personnel.

Operating income was RMB28.2 million (US$4.2 million) for the first quarter of 2019, increasing by 0.2% from RMB28.2 million in the same period of 2018.

Non-GAAP operating income, which excludes share-based compensation expenses, increased by 82.9% to RMB96.0 million (US$14.3 million) for the first quarter of 2019 from RMB52.5 million in the same period of 2018.

Income tax expenses were RMB19.0 million (US$2.8 million) for the first quarter of 2019, compared with income tax benefits of RMB4.5 million in the same period of 2018.

Net income attributable to HUYA Inc. increased by 102.1% to RMB63.5 million (US$9.5 million) for the first quarter of 2019 from RMB31.4 million in the same period of 2018.

Non-GAAP net income attributable to HUYA Inc. in the first quarter of 2019, which excludes share-based compensation expenses, increased by 94.1% to RMB131.3 million (US$19.6 million), from RMB67.6 million in the same period of 2018.

Diluted net income per American Depositary Share ("ADS") was RMB0.29 (US$0.04) for the first quarter of 2019, compared with diluted net loss per ADS of RMB4.96 for the same period of 2018.

Non-GAAP diluted net income per ADS was RMB0.59 (US$0.09) for the first quarter of 2019, compared with RMB0.35 for the same period of 2018.

Balance Sheets and Cash Flows

As of March 31, 2019, the Company had cash and cash equivalents, short-term deposits and short-term investments of RMB6,329.1 million (US$943.1 million). Net cash provided by operating activities was RMB501.7 million (US$74.7 million) for the first quarter of 2019, compared with net cash provided by operating activities of RMB182.4 million in the same period of 2018.

Recent Development

In April 2019, the Company successfully completed a registered follow-on public offering of 13,600,000 ADSs by the Company and of 4,800,000 ADSs by a selling shareholder. The Company raised approximately US$313.8 million in net proceeds after deducting underwriting commissions and the offering expenses payable.

Immediately after the completion of this follow-on public offering, the Company had a total of 218,031,058 ordinary shares (including 63,673,737 Class A ordinary shares and 154,357,321 Class B ordinary shares) issued and outstanding. Each ADS represents one Class A ordinary share.

Business Outlook

For the second quarter of 2019, Huya currently expects total net revenues to be in the range of RMB1,730 million to RMB1,790 million, representing a year-over-year growth of between 66.6% and 72.4%. This forecast reflects our current and preliminary views on the market and operational conditions, which are subject to change.

Conference Call

The Company's management will host an earnings conference call at 9:00 p.m. U.S. Eastern Time on May 16, 2019 (9:00 a.m. Beijing/Hong Kong time on May 17, 2019).

Dial-in details for the earnings conference call are as follows:



               United States:                        +1-845-675-0437



               International:                        +65-6713-5090



               Hong Kong:                            +852-3018-6771



               China:                    
               400-620-8038



               Conference ID:                                7536389

Participants should dial-in at least 10 minutes before the scheduled start time and ask to be connected to the call for "HUYA Inc" with the Conference ID as set forth above.

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 May 23, 2019, by dialing the following telephone numbers:



               United States:                        +1 646-254-3697



               International:                        +61-2-8199-0299



               Hong Kong:                            +852-3051-2780



               China:                    
               400-632-2162



               Replay Access Code:                           7536389

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, fair value loss on derivative liabilities and loss on fair value change of investments and equity investee's investments. Non-GAAP net income attributable to ordinary shareholders is net income attributable to ordinary shareholders excluding share-based compensation expenses, fair value loss on derivative liabilities, loss on fair value change of investments and equity investee's investments and deemed dividend to Series A redeemable convertible preferred shareholders. Non-GAAP basic and diluted net income per ADS is non-GAAP net income attributable to ordinary shareholders divided by weighted average number of ordinary shares used in the calculation of non-GAAP basic and diluted net income per ADS. The Company believes that separate analysis and exclusion of the non-cash impact of (i) share-based compensation expenses, (ii) fair value loss on derivative liabilities, (iii) loss on fair value change of investments and equity investee's investments and (iv) deemed dividend to Series A redeemable convertible preferred shareholders 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, which have been and will continue to be significant recurring expenses in its business, (ii) fair value loss on derivative liabilities and deemed dividend to Series A redeemable convertible preferred shareholders, which may not recur in the future, and (iii) loss on fair value change of investments and equity investee's investments, 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 (loss) 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.

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

Exchange Rate Information

This announcement contains translations of certain RMB amounts into U.S. dollars at a specified rate solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB 6.7112 to US$1.00, the rate in effect as of March 29, 2019 as certified for customs purposes by the Federal Reserve Bank of New York.

Safe Harbor Statement

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

For investor and media inquiries, please contact:

In China:

HUYA Inc.
Investor Relations
Tel: +86-20-8212-0509
E-mail: ir@huya.com

The Piacente Group, Inc.
Ross Warner
Tel: +86-10-5730-6202
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


                                  
              
                HUYA INC.


               
              
                UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS


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




                                                                 
              
                As of                                         As of
                                                                          December 31,                                   March 31,

                                                                                                                            ---

                                                                       2018                        2019                                       2019

                                                                                                                                             ---

                                                             
              RMB             
              RMB                     
              US$





       
                Assets



       
                Current assets


        Cash and cash equivalents                                   709,019                   1,983,258                                    295,515


        Short-term deposits                                       4,983,825                   3,707,121                                    552,378


        Short-term investments                                      300,162                     638,691                                     95,168


        Accounts receivable, net                                     43,849                      70,446                                     10,497


        Amounts due from related
         parties                                                    238,839                     148,894                                     22,186


        Prepayments and other
         current assets                                             319,493                     232,155                                     34,592




                     Total current assets                         6,595,187                   6,780,565                                  1,010,336

                                                                                                                                             ---




       
                Non-current assets


        Deferred tax assets                                          30,945                      34,710                                      5,172



       Investments                                                 219,827                     328,570                                     48,958


        Property and equipment, net                                  87,419                     101,528                                     15,128


        Intangible assets, net                                       51,979                      48,433                                      7,217


        Right-of-use assets,
         net(1)                                                                                 87,510                                     13,039


        Prepayments and other non-
         current assets                                             120,830                     100,444                                     14,967

                                                                                                                                             ---



                     Total non-current assets                       511,000                     701,195                                    104,481




                     Total assets                                 7,106,187                   7,481,760                                  1,114,817

                                                                                                                                             ---




       
                Liabilities and shareholders' equity



       
                Current liabilities



       Accounts payable                                              9,221                      19,619                                      2,923



       Deferred revenue                                            469,378                     599,672                                     89,354


        Advances from customers                                      14,403                       8,735                                      1,302


        Income taxes payable                                                                    22,733                                      3,387


        Accrued liabilities and
         other current liabilities                                  852,771                     862,404                                    128,504


        Amounts due to related
         parties                                                     34,673                      73,179                                     10,904


        Lease liabilities due
         within one year[1]                                                                     20,947                                      3,121





                     Total current liabilities                    1,380,446                   1,607,289                                    239,495

                                                                                                                                             ---




       
                Non-current liabilities


        Lease liabilities[1]                                                                    66,856                                      9,962



       Deferred revenue                                             80,734                     115,013                                     17,137




                     Total non-current
                      liabilities                                    80,734                     181,869                                     27,099




                     Total liabilities                            1,461,180                   1,789,158                                    266,594

                                                                                                                                             ---




       
                Shareholders' equity


        Class A ordinary shares
         (US$0.0001 par value;
         750,000,000 shares
         authorized as of December
         31, 2018 and March 31,
         2019, respectively;
         44,639,737 and 45,273,737
         shares issued and
         outstanding as of December
         31, 2018 and March 31,
         2019, respectively)                                             29                          30                                          4


        Class B ordinary shares
         (US$0.0001 par value;
         200,000,000 shares
         authorized as of December
         31, 2018 and March 31,
         2019, respectively;
         159,157,321 shares issued
         and outstanding as of
         December 31, 2018 and
         March 31, 2019,
         respectively)                                                  104                         104                                         15


        Additional paid-in capital                                7,667,855                   7,746,363                                  1,154,244


        Statutory reserves                                           34,634                      34,634                                      5,161


        Accumulated deficit                                     (2,424,182)                (2,360,722)                                 (351,759)


        Accumulated other
         comprehensive income                                       366,567                     272,193                                     40,558

                                                                                                                                             ---



                     Total shareholders' equity                   5,645,007                   5,692,602                                    848,223

                                                                                                                                             ---



                     Total liabilities and
                      shareholders' equity                        7,106,187                   7,481,760                                  1,114,817

                                                                                                                                             ---



                     [1] The Company has adopted ASU No. 2016-02 ''Leases" beginning January 1, 2019 using the optional transition method. The only major
                      impact of the standard is that assets and liabilities amounting to RMB92.1 million and RMB91.7 million, respectively, are recognized
                      beginning January 1, 2019 for leased office space with terms of more than 12 months.


                                                                                             
              
                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



                                                            March
                31,                  
              
                December 31,                             March
             31,     March
            31,
                                                                             2018                                                    2018                                           2019                   2019

                                                                                                                                                                                                         ---

                                                       
           RMB                                            
              RMB                                      
        RMB               
         US$





     
                Net revenues



     Live streaming                                                      792,784                                               1,441,782                                      1,552,482                231,327



     Advertising and others                                               50,798                                                  63,147                                         78,996                 11,771





                   Total net revenues                                     843,582                                               1,504,929                                      1,631,478                243,098






     Cost of revenues(1)                                               (712,533)                                            (1,266,292)                                   (1,358,105)             (202,364)





                   Gross profit                                           131,049                                                 238,637                                        273,373                 40,734






     
                Operating expenses(1)


      Research and development expenses                                  (51,458)                                               (79,105)                                      (90,044)              (13,417)


      Sales and marketing expenses                                       (25,940)                                               (59,883)                                      (78,164)              (11,647)


      General and administrative
       expenses                                                          (35,783)                                               (92,253)                                      (85,811)              (12,786)




                   Total operating expenses                             (113,181)                                              (231,241)                                     (254,019)              (37,850)






     Other income                                                         10,283                                                  11,124                                          8,864                  1,321





                   Operating income                                        28,151                                                  18,520                                         28,218                  4,205







      Interest and short-term
       investments income                                                  10,584                                                  52,703                                         54,585                  8,133


      Fair value loss on derivative
       liabilities                                                       (11,868)                                                                                                                          -


      Foreign currency exchange losses,
       net                                                                      -                                                   (47)                                         (374)                  (56)

                                                                                                                                                                                                         ---



                   Income
                 before income
                    tax benefits (expenses)                                26,867                                                  71,176                                         82,429                 12,282





      Income tax benefits (expenses)                                        4,464                                                  31,847                                       (18,968)               (2,826)





                   Income before share of income
                    (loss) in equity method
                    investments, net of income taxes                       31,331                                                 103,023                                         63,461                  9,456





      Share of income (loss) in equity
       method investments, net of income
       taxes                                                                   76                                                 (3,444)                                           (1)                     -





                   Net income attributable to HUYA
                    Inc.                                                   31,407                                                  99,579                                         63,460                  9,456





      Accretion to Preferred Shares
       redemption value                                                  (30,581)                                                                                                                          -


      Deemed dividend to Series A
       Preferred Shareholders                                           (496,995)                                                                                                                          -





                   Net (loss) income
                    attributable to ordinary
                    shareholders                                        (496,169)                                                 99,579                                         63,460                  9,456


                                                                               
              
                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



                                               
              
                March 31,             
              
                December 31,   
              
           March 31,   
      
        March 31,


      
         
                2018                                                         2018                                    2019                            2019


                                                         
              RMB                                 
              RMB                        
         RMB              
      US$





       
                Net (loss) income per ADS*



       Basic                                                                       (4.96)                                   0.49                            0.31                 0.05



       Diluted                                                                     (4.96)                                   0.45                            0.29                 0.04


                     Net (loss) income per ordinary share



       Basic                                                                       (4.96)                                   0.49                            0.31                 0.05



       Diluted                                                                     (4.96)                                   0.45                            0.29                 0.04




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



       -Basic                                                                 100,000,000                             203,797,819                     203,923,069          203,923,069



       -Diluted                                                               100,000,000                             220,209,738                     221,440,050          221,440,050





       * 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



                                               
              
                March 31,             
              
                December 31,   
              
           March 31,   
      
        March 31,


                                                                                      2018                                    2018                            2019                 2019


                                                         
              RMB                                 
              RMB                        
         RMB              
      US$




        Cost of revenues                                                               255                                   3,662                           4,020                  599


        Research and
         development
         expenses                                                                    1,790                                  11,399                          11,824                1,762


        Sales and marketing
         expenses                                                                      418                                     607                             904                  135


        General and
         administrative
         expenses                                                                   21,904                                  48,327                          51,078                7,611


                                                                                                           
              
                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


                                                                    March
                31,                  
              
                December 31,                      March
           31,         March
           31,
                                                                                     2018                                                    2018                                  2019                      2019


                                                            
              RMB                                            
              RMB                               
        RMB                 
         US$




      Gross profit                                                                131,049                                                 238,637                               273,373                    40,734


      Share-based
       compensation
       expenses allocated
       in cost of revenues                                                            255

                                                                                                 3,662                                                   4,020                          599




                   Non-GAAP gross
                    profit                                                        131,304                                                 242,299                               277,393                    41,333





      Operating income                                                             28,151                                                  18,520                                28,218                     4,205


      Share-based
       compensation
       expenses                                                                    24,367                                                  63,995                                67,826                    10,107




                   Non-GAAP operating
                    income                                                         52,518                                                  82,515                                96,044                    14,312





      Net income
       attributable to HUYA
       Inc.                                                                        31,407                                                  99,579                                63,460                     9,456


      Loss on fair value
       change of
       investments and
       equity investee's
       investments                                                                      -                                                  3,333


      Fair value loss on
       derivative
       liabilities                                                                 11,868                                                                                                                     -


      Share-based
       compensation
       expenses                                                                    24,367                                                  63,995                                67,826                    10,107




                   Non-GAAP net income
                    attributable to HUYA
                    Inc.                                                           67,642                                                 166,907                               131,286                    19,563





      Net (loss) income
       attributable to
       ordinary
       shareholders                                                             (496,169)                                                 99,579                                63,460                     9,456


      Loss on fair value
       change of
       investments and
       equity investee's
       investments                                                                      -                                                  3,333


      Fair value loss on
       derivative
       liabilities                                                                 11,868                                                                                                                     -


      Share-based
       compensation
       expenses                                                                    24,367                                                  63,995                                67,826                    10,107


      Deemed dividend to
       Series A Preferred
       Shareholders                                                               496,995                                                                                                                     -




                   Non-GAAP net income
                    attributable to
                    ordinary
                    shareholders                                                   37,061                                                 166,907                               131,286                    19,563





                   Non-GAAP net income 
                per ordinary share



     Basic                                                                          0.37                                                    0.82                                  0.64                      0.10



     Diluted                                                                        0.35                                                    0.76                                  0.59                      0.09




                   Non-GAAP net income 
                per ADS



     Basic                                                                          0.37                                                    0.82                                  0.64                      0.10



     Diluted                                                                        0.35                                                    0.76                                  0.59                      0.09




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



     -Basic                                                                  100,000,000                                             203,797,819                           203,923,069               203,923,069



     -Diluted                                                                105,381,605                                             220,209,738                           221,440,050               221,440,050

View original content:http://www.prnewswire.com/news-releases/huya-inc-reports-first-quarter-2019-unaudited-financial-results-300852089.html

SOURCE HUYA Inc.