0001104659-19-062908.txt : 20191113 0001104659-19-062908.hdr.sgml : 20191113 20191113065255 ACCESSION NUMBER: 0001104659-19-062908 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20191113 FILED AS OF DATE: 20191113 DATE AS OF CHANGE: 20191113 FILER: COMPANY DATA: COMPANY CONFORMED NAME: YY Inc. CENTRAL INDEX KEY: 0001530238 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROCESSING & DATA PREPARATION [7374] IRS NUMBER: 000000000 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35729 FILM NUMBER: 191211645 BUSINESS ADDRESS: STREET 1: No. 50 Jianzhung Road STREET 2: Tianhe Software Park, Tianhe District CITY: Guangzhou STATE: F4 ZIP: 510660 BUSINESS PHONE: 862029162000 MAIL ADDRESS: STREET 1: No. 50 Jianzhung Road STREET 2: Tianhe Software Park, Tianhe District CITY: Guangzhou STATE: F4 ZIP: 510660 6-K 1 tm1922724d1_6k.htm FORM 6-K

 

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of November 2019

--------------

 

Commission File Number: 001-35729

 

----------

 

YY Inc.

 

Building B-1 North Block of Wanda Plaza

No. 79 Wanbo Er Road, Nancun Town

Panyu District, Guangzhou 511442

People’s Republic of China
(Address of principal executive offices)

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F x   Form 40-F ¨

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨

 

 

 

 

 

 

EXHIBIT INDEX

 

Exhibit No. Description
Exhibit 99.1 Press Release

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  YY INC.
   
  By:   /s/ Bing Jin
    Name:  Bing Jin
    Title: Chief Financial Officer

 

Date: November 13, 2019

 

 

EX-99.1 2 tm1922724d1_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

YY Reports Third Quarter 2019 Unaudited Financial Results

 

Guangzhou, China, November 13, 2019 - YY Inc. (NASDAQ: YY) (“YY” or the “Company”), a global social media platform, today announced its unaudited financial results for the third quarter of 2019.

 

Third Quarter 2019 Financial Highlights

·Net revenues increased by 67.8% to RMB6,882.2 million (US$962.9 million) from RMB4,100.5 million in the corresponding period of 2018.
·Net income attributable to controlling interest of YY Inc.1 was RMB109.9 million (US$15.4 million), compared to RMB650.7 million in the corresponding period of 2018.
·Non-GAAP net income attributable to controlling interest of YY Inc.2 was RMB574.1 million (US$80.3 million), compared to RMB787.0 million in the corresponding period of 2018, primarily due to the impact of the consolidation of Bigo Inc (“Bigo”).

 

Third Quarter 2019 Operational Highlights

·Global average mobile MAUs3 reached 470.1 million, among that approximately 77.9% were from markets outside of China.
·Average mobile MAUs of imo reached 212.0 million.
·Average mobile MAUs of global short-form video services increased by 670.6% to 150.4 million from 19.5 million in the corresponding period of 2018, including 100.2 million from Likee (formerly known as Like), which increased by 413.4% year over year, and 50.2 million from imo’s embedded short-form video services.
·Average mobile MAUs of global live streaming services increased by 26.5% to 157.8 million from 124.8 million in the corresponding period of 2018, among that (i) 103.7 million were from China, including 39.9 million from YY, which increased by 3.0% year over year and 63.8 million from Huya, which increased by 29.1% year over year; and (ii) 54.1 million were from outside of China, including 21.9 million from BIGO LIVE, which increased by 9.7% year over year, and 32.3 million from HAGO, which increased by 92.4% year over year.

·Total number of paying users4 of YY increased by 14.4% to 4.3 million from 3.8 million in the corresponding period of 2018.
·Total number of paying users of Huya increased by 28.5% to 5.3 million from 4.2 million in the corresponding period of 2018.

 

 

1 Net income attributable to controlling interest of YY Inc., is net income less net (loss) income attributable to the non-controlling interest shareholders and the mezzanine equity classified as non-controlling interest shareholder.

 

2 Non-GAAP net income attributable to controlling interest of YY Inc. is a non-GAAP financial measure, which is defined as net income attributable to controlling interest of YY Inc. excluding share-based compensation expenses, impairment of goodwill and investment, amortization of intangible assets from business acquisitions, gain on deconsolidation and disposal of subsidiary, gain on deemed disposal and disposal of investments (deemed disposal refers to dilution of equity interest in equity-method investments), gain on fair value change of investments and equity investees’ investments, fair value change on derivative, interest expenses related to the convertible bonds amortization to face value, income tax effects on non-GAAP adjustment and non-GAAP adjustment for net (loss) income attributable to non-controlling interests shareholders. These adjustments amounted to RMB464.1 million (US$64.9 million) and RMB136.3 million in the third quarters of 2019 and 2018, respectively. Please refer to the section titled “Reconciliation of GAAP and Non-GAAP Results” for more details.

 

3 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.

 

1

 

 

Mr. David Xueling Li, Chairman and Chief Executive Officer of YY, commented, “Our solid operating and financial performance demonstrates the effectiveness of our strategies in product globalization, content innovation and technology advancement. During the third quarter of 2019, we extended the global footprints of Likee, imo, BIGO LIVE and HAGO. Through content localization, cross-platform synergy and AI technology enhancement, our global user base grew rapidly to 470.1 million. Notably, Likee, our global leading short-form video platform, hit the milestone of 100 million average mobile MAUs in the third quarter of 2019, sporting a year-over-year growth rate of 413.4%. Meanwhile, HAGO, our casual game-oriented social platform also increased its average mobile MAUs by 92.4% year-over-year to 32.3 million. In addition, our technology advancement in AI enabled us to create personalized user experience at scale, distribute our short-form video and live streaming content with precision and speed, and enhance our operating efficiency while maintaining cost effectiveness. Going forward, we seek to capitalize on the growing market demand for global video-based social media by harnessing the synergy among our various products and markets, expanding our geographic coverage, innovating our content formats and advancing our technology development.”

 

Mr. Bing Jin, Chief Financial Officer of YY, further commented, “During the third quarter of 2019, we generated a year-over-year net revenues growth rate of 67.8%, exceeding the high end of our previous guidance range. We also managed to sustain profitability while maintaining investment in our overseas expansion. Because we hold a strong conviction of the vast market potential for our global video-based social media platform, we are willing to be patient and prudent when striking a balance between near-term monetization and long-term market share. We believe that our abundant cash reserve combined with our methodical execution of corporate strategies will not only yield superior shareholder value, but also propel our engine of innovation forward into the next phase of our global growth cycle.”

 

Third Quarter 2019 Financial Results

 

NET REVENUES

Net revenues increased by 67.8% to RMB6,882.2 million (US$962.9 million) in the third quarter of 2019 from RMB4,100.5 million in the corresponding period of 2018, primarily driven by an increase in live streaming revenues and the contribution from Bigo’s consolidation.

 

 

4 Refers to a registered user that has purchased virtual items on YY’s platforms at least once during the period presented.

 

2

 

 

Live streaming revenues increased by 66.2% to RMB6,473.9 million (US$905.7 million) in the third quarter of 2019 from RMB3,894.5 million in the corresponding period of 2018, primarily attributable to (i) the continued live streaming revenues growth in YY and Huya segments, amounting to RMB1,160.6 million (US$162.4 million), driven by user growth; and (ii) the contribution from the consolidation of Bigo segment, amounting to RMB1,418.8 million (US$198.5 million).

 

Other revenues increased by 98.3% to RMB408.3 million (US$57.1 million) in the third quarter of 2019 from RMB205.9 million in the corresponding period of 2018, primarily driven by the increase in advertising revenues from Huya and Bigo.

 

COST OF REVENUES AND GROSS PROFIT

Cost of revenues increased by 76.2% to RMB4,713.2 million (US$659.4 million) in the third quarter of 2019 from RMB2,674.5 million in the corresponding period of 2018. Revenue-sharing fees and content costs increased to RMB3,460.0 million (US$484.1 million) in the third quarter of 2019 from RMB2,212.6 million in the corresponding period of 2018 as a result of the increase in live streaming revenues of the Company. Bandwidth costs increased to RMB496.8 million (US$69.5 million) in the third quarter of 2019 from RMB249.5 million in the corresponding period of 2018, as the overseas user base and time spent continued to expand following the Bigo consolidation.

 

Gross profit increased by 52.1% to RMB2,169.0 million (US$303.5 million) in the third quarter of 2019 from RMB1,426.0 million in the corresponding period of 2018. Gross margin was 31.5% in the third quarter of 2019, compared to 34.8% in the corresponding period of 2018. In addition to the increase in revenue-sharing fees and content costs, the gross margin contraction was also caused by the fact that the Huya and Bigo segments had lower gross margins but contributed significantly greater portions of net revenues in the third quarter of 2019 compared to the corresponding period of 2018.

 

OPERATING INCOME

Operating expenses were RMB2,161.5 million (US$302.4 million) in the third quarter of 2019, compared to RMB864.7 million in the corresponding period of 2018. Among the operating expenses, sales and marketing expenses increased to RMB1,079.6 million (US$151.0 million) in the third quarter of 2019, primarily due to the Company’s increased efforts in sales and marketing activities in overseas markets and the impact of depreciation and amortization related to the Bigo consolidation. Research and development expenses increased to RMB673.1 million (US$94.2 million) in the third quarter of 2019, mostly due to the increase in salaries mainly due to consolidation of Bigo.

 

Operating income was RMB160.3 million (US$22.4 million) in the third quarter of 2019, compared to RMB610.9 million in the corresponding period of 2018. Operating margin was 2.3% in the third quarter of 2019, compared to 14.9% in the corresponding period of 2018, primarily due to the decrease in gross margin, the impact of depreciation and amortization related to the Bigo consolidation and other overseas expansion initiatives.

 

3

 

 

Non-GAAP operating income5 was RMB611.4 million (US$85.5 million) in the third quarter of 2019, compared to RMB774.2 million in the corresponding period of 2018. Non-GAAP operating margin6 was 8.9% in the third quarter of 2019, compared to 18.9% in the corresponding period of 2018.

 

NET INCOME

Net income attributable to controlling interest of YY Inc. was RMB109.9 million (US$15.4 million) in the third quarter of 2019, compared to RMB650.7 million in the corresponding period of 2018. Net margin was 1.6% in the third quarter of 2019, compared to 15.9% in the corresponding period of 2018. The high effective tax rate in the third quarter of 2019 was primarily due to the profit (loss) structure and the different effective tax rates of YY, Huya and Bigo segments. Particularly, the Company was not getting as much benefit from losses incurred by Bigo as a majority of Bigo’s business that was subject to a low applicable tax rate in its jurisdiction.

 

Non-GAAP net income attributable to controlling interest of YY Inc. was RMB574.1 million (US$80.3 million) in the third quarter of 2019, compared to RMB787.0 million in the corresponding period of 2018. Non-GAAP net margin7 was 8.3% in the third quarter of 2019, compared to 19.2% in the corresponding period of 2018.

 

NET INCOME PER ADS

Diluted net income per ADS8 was RMB1.11 (US$0.16) in the third quarter of 2019, compared to RMB10.01 in the corresponding period of 2018.

 

Non-GAAP diluted net income per ADS9 was RMB6.42 (US$0.90) in the third quarter of 2019, compared to RMB12.07 in the corresponding period of 2018.

 

BALANCE SHEET AND CASH FLOWS

As of September 30, 2019, the Company had cash and cash equivalents, restricted cash and cash equivalents, short-term deposits, restricted short-term deposits and short-term investments of RMB25,334.3 million (US$3,544.4 million). For the third quarter of 2019, net cash from operating activities was RMB702.1 million (US$98.2 million).

 

 

5 Non-GAAP operating income is a non-GAAP financial measure, which is defined as operating income excluding share-based compensation expenses, amortization of intangible assets from business acquisitions, impairment of goodwill and investments and gain on deconsolidation and disposal of a subsidiary. Please refer to the section titled “Reconciliation of GAAP and Non-GAAP Results” for details.

 

6 Non-GAAP operating margin is a non-GAAP financial measure, which is defined as non-GAAP operating income as a percentage of net revenues. Please refer to the section titled “Reconciliation of GAAP and Non-GAAP Results” for details.

 

7 Non-GAAP net margin is non-GAAP net income attributable to controlling interest of YY Inc. as a percentage of net revenues.

 

8ADS is American Depositary Share. Each ADS represents twenty Class A common shares of the Company. Diluted net income per ADS is net income attributable to common shareholders of YY Inc. divided by weighted average number of diluted ADS.

 

9 Non-GAAP diluted net income per ADS is a non-GAAP financial measure, which is defined as non-GAAP net income attributable to common shareholders of YY Inc. divided by weighted average number of ADS used in the calculation of diluted net income per ADS. Please refer to the section titled “Reconciliation of GAAP and Non-GAAP Results” for details.

 

4

 

 

SHARES OUTSTANDING

As of September 30, 2019, the Company had a total of 1,614.4 million common shares, or the equivalent of 80.7 million ADSs, outstanding.

 

Business Outlook

For the fourth quarter of 2019, the Company expects net revenues to be between RMB7.32 billion and RMB7.52 billion10, representing a year-over-year growth of 57.7% to 62.0%. This forecast reflects the Company’s current and preliminary views on the market and operational conditions, which are subject to change.

 

Recent Developments

The Company had previously announced a share repurchase program of up to US$300 million, which was approved by the Company’s Board of Directors on August 13, 2019. As of September 30, 2019, the Company had repurchased approximately US$23.7 million of its shares.

 

Conference Call Information

The Company will hold a conference call on Tuesday, November 12, 2019, at 9:00 P.M. Eastern Time (or Wednesday, November 13, 2019, at 10:00 A.M. Beijing Time) to discuss the financial results. Participants may access the call by dialing the following numbers:

United States:  +1-845-675-0437
International:  +65-6713-5090
Mainland China:  400-620-8038
Hong Kong, China:  +852-3018-6771
Conference ID:  #1957529

 

The replay will be accessible through November 20, 2019, by dialing the following numbers:

 

United States:  +1-646-254-3697
International:  +61-2-8199-0299
Conference ID:  #1957529

 

 

10 The outlook of net revenues for the fourth quarter of 2019 includes the impact from Bigo’s consolidation. However, when calculating the year-over-year growth rate, Bigo’s net revenues in the same period of 2018 was not included as the part of denominator.

 

5

 

 

A live and archived webcast of the conference call will also be available at the Company's investor relations website at http://ir.yy.com/.

 

Exchange Rate

This press release contains translations of certain Renminbi amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to U.S. dollars, in this press release, were made at a rate of RMB7.1477 to US$1.00, the noon buying rate in effect on September 30, 2019 in the City of New York for cable transfers in Renminbi per U.S. dollar as certified for customs purposes by the Federal Reserve Bank of New York.

 

About YY Inc.

YY Inc. (“YY” or the “Company”) is a global social media platform. The Company’s highly engaged users contribute to a vibrant social community by creating, sharing, and enjoying a vast range of entertainment content and activities. YY enables users to interact with each other in real time through online live media and offers users a uniquely engaging and immersive entertainment experience. YY owns YY Live, a leading live streaming social media platform in China and Huya, a leading game live streaming platform in China. In addition, YY completed the acquisition of Bigo in March 2019. Bigo is a fast-growing global tech company. Headquartered in Singapore, Bigo owns Bigo Live, a leading global live streaming platform outside China; Likee, a leading global short-form video social platform; imo, a global video communication app and other social applications. YY has created an online community for global video and live streaming users. YY Inc. was listed on the NASDAQ in November 2012.

 

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 YY’s strategic and operational plans, contain forward-looking statements. YY 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 YY’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: YY’s goals and strategies; YY’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; YY’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 YY’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 YY does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

6

 

 

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”). YY uses non-GAAP operating income, non-GAAP operating margin, non-GAAP net income attributable to controlling interest of YY Inc., non-GAAP net margin attributable to controlling interest of YY Inc., non-GAAP net income attributable to common shareholders of YY Inc., and basic and diluted non-GAAP net income per ADS, which are non-GAAP financial measures. Non-GAAP operating income is operating income excluding share-based compensation expenses, impairment of goodwill and investments, amortization of intangible assets from business acquisitions, and gain on deconsolidation and disposal of subsidiary. Non-GAAP operating margin is non-GAAP operating income as a percentage of net revenues. Non-GAAP net income is net income excluding share-based compensation expenses, impairment of goodwill and investments, amortization of intangible assets from business acquisitions, gain on deconsolidation and disposal of subsidiary, gain on deemed disposal and disposal of investments, gain on fair value change of investments and equity investees’ investments, fair value change on derivative, 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 attributable to controlling interest of YY Inc. is net income attributable to controlling interest of YY Inc. excluding share-based compensation expenses, impairment of goodwill and investments, amortization of intangible assets from business acquisitions, gain on deconsolidation and disposal of subsidiary, gain on deemed disposal and disposal of investments, gain on fair value change of investments and equity investees’ investments, fair value change on derivative, interest expenses related to the convertible bonds’ amortization to face value, income tax effects of above non-GAAP reconciling items and adjustment for non-GAAP reconciling items for the income attributable to non-controlling interests. Non-GAAP net margin is non-GAAP net income attributable to controlling interest of YY Inc. as a percentage of net revenues. Non-GAAP net income attributable to common shareholders of YY Inc. is net income attributable to common shareholders of YY Inc. excluding share-based compensation expenses, impairment of goodwill and investments, amortization of intangible assets from business acquisitions, gain on deconsolidation and disposal of subsidiary, gain on deemed disposal and disposal of investments, gain on fair value change of investments and equity investees’ investments, fair value change on derivative, 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 adjustment for non-GAAP reconciling items for the income attributable to non-controlling interests. After the non-GAAP reconciliation, non-GAAP net income attributable to controlling interests of YY Inc. is equal to the non-GAAP net income attributable to common shareholders of YY Inc. Basic and diluted non-GAAP net income per ADS is non-GAAP net income attributable to common shareholders of YY Inc. 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 derivative, 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 deconsolidation and disposal of subsidiary, gain on deemed disposal and disposal of investments, gain on fair value change of investments and equity investees’ 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) 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 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.

 

7

 

 

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 “YY Inc. Reconciliations of GAAP and Non-GAAP Results” near the end of this release.

 

Investor Relations Contact

YY Inc.

Matthew Zhao

Maggie Yan

Tel: +86 (20) 8212-0000

Email: IR@YY.com

 

ICR, Inc.

Jack Wang

Tel: +1 (646) 915-1611

Email: IR@YY.com

 

8

 

 

YY INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

  

December 31,
2018 

  

September 30,
2019

  

September 30,
2019

 
   RMB   RMB   US$ 
Assets               
Current assets               
Cash and cash equivalents   6,004,231    3,979,081    556,694 
Restricted cash and cash equivalents   -    71,018    9,936 
Short-term deposits   7,326,996    16,576,276    2,319,106 
Restricted short-term deposits   -    353,076    49,397 
Short-term investments   979,053    4,354,839    609,264 
Accounts receivable, net   198,428    820,933    114,853 
Amounts due from related parties   193,559    18,860    2,639 
Financing receivables, net   768,343    217,390    30,414 
Prepayments and other current assets   1,019,019    1,183,778    165,619 
                
Total current assets   16,489,629    27,575,251    3,857,922 
                
Non-current assets               
Long-term deposits   1,000,000    -    - 
Deferred tax assets   70,834    130,601    18,272 
Investments   4,591,524    1,646,836    230,401 
Property and equipment, net   1,296,319    2,151,393    300,991 
Land use rights, net   1,784,639    1,748,568    244,634 
Intangible assets, net   74,685    3,315,171    463,809 
Right-of-use assets, net(1)   -    275,991    38,613 
Goodwill   11,763    13,126,509    1,836,466 
Financing receivables, net   224,793    195,864    27,402 
Other non-current assets   223,859    399,738    55,925 
                
Total non-current assets   9,278,416    22,990,671    3,216,513 
                
Total assets   25,768,045    50,565,922    7,074,435 
                
Liabilities, mezzanine equity and shareholders’ equity               
Current liabilities               
Convertible bonds   6,863    -    - 
Accounts payable   114,589    193,364    27,053 
Deferred revenue   951,616    1,251,781    175,131 
Advances from customers   101,690    123,595    17,292 
Income taxes payable   235,561    410,639    57,451 
Accrued liabilities and other current liabilities   2,414,371    3,835,738    536,639 
Amounts due to related parties   28,336    45,528    6,370 
Lease liabilities due within one year(1)   -    111,889    15,654 
Short-term loans   -    288,574    40,373 
                
Total current liabilities   3,853,026    6,261,108    875,963 
                
Non-current liabilities               
Convertible bonds   -    4,974,947    696,021 
Lease liabilities(1)   -    165,859    23,205 
Deferred revenue   91,710    173,547    24,280 
Deferred tax liabilities   27,505    291,719    40,813 
Other non-current liabilities   -    1,239    173 
                
Total non-current liabilities   119,215    5,607,311    784,492 
                
Total liabilities   3,972,241    11,868,419    1,660,455 

 

9

 

 

YY INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)

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

 

  

December 31,
2018

  

September 30,
2019

  

September 30,
2019

 
   RMB   RMB   US$ 
Mezzanine equity   418,673    462,261    64,673 
                
Shareholders’ equity               
Class A common shares (US$0.00001 par value; 10,000,000,000 and 10,000,000,000 shares authorized, 981,740,848 shares issued and outstanding as of December 31, 2018; 1,300,746,944  shares issued and 1,287,878,395 shares outstanding as of and September 30, 2019, respectively)   59    79    11 
Class B common shares (US$0.00001 par value; 1,000,000,000 and 1,000,000,000 shares authorized, 288,182,976 and   326,509,555 shares issued and outstanding as of December 31, 2018 and September 30, 2019, respectively)   21    24    3 
Additional paid-in capital   11,168,866    21,560,965    3,016,490 
Statutory reserves   101,725    101,725    14,232 
Retained earnings   6,913,469    10,157,351    1,421,066 
Accumulated other comprehensive income   336,152    1,162,927    162,699 
                
Total YY Inc.’s shareholders’ equity   18,520,292    32,983,071    4,614,501 
                
Non-controlling interests   2,856,839    5,252,171    734,806 
                
Total shareholders’ equity   21,377,131    38,235,242    5,349,307 
                
Total liabilities, mezzanine equity and shareholders’ equity   25,768,045    50,565,922    7,074,435 

 

(1)The Company has adopted ASC842 “Leases” beginning January 1, 2019 using the optional transition method. The only major impact of the standard is that assets and liabilities amounting to RMB145.2 million and RMB141.2 million, respectively, are recognized beginning January 1, 2019 for leased office space with terms of more than 12 months.

 

10

 

 

YY INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

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

 

   Three Months Ended   Nine Months Ended 
  

September 30,
2018

  

June 30,
2019

  

September 30,
2019

  

September 30,
2019

  

September 30,
2018

  

September 30,
2019

  

September 30,
2019

 
   RMB   RMB   RMB   US$   RMB   RMB   US$ 
Net revenues                                   
Live streaming(1)   3,894,548    5,922,761    6,473,946    905,738    10,486,249    16,881,727    2,361,840 
Others   205,924    372,486    408,268    57,119    636,384    1,076,318    150,582 
                                    
Total net revenues   4,100,472    6,295,247    6,882,214    962,857    11,122,633    17,958,045    2,512,422 
                                    
Cost of revenues(2)   (2,674,502)   (4,173,841)   (4,713,175)   (659,397)   (7,004,071)   (12,047,341)   (1,685,485)
                                    
Gross profit   1,425,970    2,121,406    2,169,039    303,460    4,118,562    5,910,704    826,937 
                                    
Operating expenses(2)                                   
Research and development expenses   (314,128)   (655,421)   (673,058)   (94,164)   (859,539)   (1,733,215)   (242,486)
Sales and marketing expenses   (343,839)   (1,099,494)   (1,079,577)   (151,038)   (825,627)   (2,713,307)   (379,606)
General and administrative expenses   (206,738)   (335,973)   (408,834)   (57,198)   (608,246)   (1,021,231)   (142,875)
                                    
Total operating expenses   (864,705)   (2,090,888)   (2,161,469)   (302,400)   (2,293,412)   (5,467,753)   (764,967)
                                    
Other income   49,640    41,407    152,718    21,366    95,936    262,813    36,769 
                                    
Operating income   610,905    71,925    160,288    22,426    1,921,086    705,764    98,739 
                                    
Interest expenses   (4,910)   (12,268)   (123,456)   (17,272)   (8,477)   (141,943)   (19,859)
Interest income and investment income   141,110    156,619    203,137    28,420    362,151    508,045    71,078 
Foreign currency exchange (losses) gains, net   (3,072)   13,801    16,393    2,293    824    31,527    4,411 
Gain on deemed disposal and disposal of investments   -    -    -    -    13,999    -    - 
Gain (loss) on fair value change of investments   31,670    14,291    (11,492)   (1,608)   1,663,266    2,652,642    371,118 
Fair value change on derivative   -    -    (1,753)   (245)   (2,285,223)   (1,753)   (245)
Other non-operating expenses   -    -    -    -    (2,000)   -    - 
                                    
Income before income tax expenses   775,703    244,368    243,117    34,014    1,665,626    3,754,282    525,242 
                                    
Income tax expenses   (74,929)   (143,896)   (86,571)   (12,112)   (370,593)   (354,438)   (49,588)
                                    
Income before share of (loss) income  in equity method investments, net of income taxes   700,774    100,472    156,546    21,902    1,295,033    3,399,844    475,654 
                                    
Share of (loss) income in equity method investments, net of income taxes   (19,957)   6,947    21,261    2,975    78,214    35,364    4,948 
                                    
Net income   680,817    107,419    177,807    24,877    1,373,247    3,435,208    480,602 
                                    
Less: Net income (loss) attributable to the non-controlling interest shareholders and the mezzanine equity classified as non-controlling interest shareholders   30,127    65,342    67,879    9,497    (141,054)   162,770    22,772 
                                    
Net income attributable to controlling interest of YY Inc.   650,690    42,077    109,928    15,380    1,514,301    3,272,438    457,830 
                                    
Less: Accretion of subsidiaries’  redeemable convertible preferred shares to redemption value   -    9,476    9,715    1,359    67,076    28,556    3,995 
Cumulative dividend on subsidiary’s Series A Preferred Shares   -    6,811    6,982    977    -    20,523    2,871 
Deemed dividend to subsidiary’s Series A preferred shareholders   -    -    -    -    489,284    -    - 
                                    
Net income attributable to common shareholders of YY Inc.   650,690    25,790    93,231    13,044    957,941    3,223,359    450,964 

 

11

 

 

 

YY INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)

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

 

   Three Months Ended   Nine Months Ended 
  

September 30,

2018

  

June 30,

2019

  

September 30,

2019

  

September 30,

2019

  

September 30,

2018

  

September 30,

2019

  

September 30,

2019

 
   RMB   RMB   RMB   US$   RMB   RMB   US$ 
Net income per ADS                                   
—Basic   10.12    0.32    1.16    0.16    14.98    42.24    5.91 
—Diluted   10.01    0.27    1.11    0.16    14.80    41.20    5.76 
Weighted average number of ADS used in calculating net income  per ADS                                   
—Basic   64,301,796    79,682,966    80,033,607    80,033,607    63,952,614    76,310,648    76,310,648 
—Diluted   64,829,757    81,167,679    80,973,447    80,973,447    64,738,363    81,040,767    81,040,767 

 

(1)Live streaming revenues by geographical areas were as follows:

 

   Three Months Ended   Nine Months Ended 
  

September 30,

2018

  

June 30,

2019

  

September 30,

2019

  

September 30,

2019

  

September 30,

2018

  

September 30,

2019

  

September 30,

2019

 
   RMB   RMB   RMB   US$   RMB   RMB   US$ 
PRC   3,894,240    5,016,587    5,266,815    736,854    10,485,941    14,472,812    2,024,820 
Non-PRC   308    906,174    1,207,131    168,884    308    2,408,915    337,020 

 

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

 

   Three Months Ended   Nine Months Ended 
  

September 30,

2018

  

June 30,

2019

  

September 30,

2019

  

September 30,

2019

  

September 30,

2018

  

September 30,

2019

  

September 30,

2019

 
   RMB   RMB   RMB   US$   RMB   RMB   US$ 
Cost of revenues   16,022    15,604    20,608    2,883    59,689    50,521    7,068 
Research and development expenses   52,752    160,029    129,174    18,072    175,131    359,810    50,339 
Sales and marketing expenses   290    3,452    2,643    370    4,565    8,071    1,129 
General and administrative expenses   92,340    85,197    95,210    13,320    253,881    275,284    38,514 

 

13

 

 

YY INC.

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

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

 

   Three Months Ended   Nine Months Ended 
  

September 30,

2018

  

June 30,

2019

  

September 30,

2019

  

September 30,

2019

  

September 30,

2018

  

September 30,

2019

  

September 30,

2019

 
   RMB   RMB   RMB   US$   RMB   RMB   US$ 
Operating income   610,905    71,925    160,288    22,426    1,921,086    705,764    98,739 
Share-based compensation expenses   161,404    264,282    247,635    34,645    493,266    693,686    97,050 
Impairment of goodwill and investments   1,900    -    10,000    1,399    20,249    10,000    1,399 
Amortization of intangible assets from business acquisitions   -    188,740    193,487    27,070    -    444,227    62,150 
                                    
Non-GAAP operating income   774,209    524,947    611,410    85,540    2,434,601    1,853,677    259,338 
                                    
Net income   680,817    107,419    177,807    24,877    1,373,247    3,435,208    480,602 
Share-based compensation expenses   161,404    264,282    247,635    34,645    493,266    693,686    97,050 
Impairment of goodwill and investments   1,900    -    10,000    1,399    20,249    10,000    1,399 
Amortization of intangible assets from business acquisitions   -    188,740    193,487    27,070    -    444,227    62,150 
Gain on deemed disposal and disposal of investments   -    -    -    -    (13,999)   -    - 
Gain (loss) on fair value change of investments and equity investees’ investments   3,428    (13,332)   2,031    284    (1,710,420)   (2,666,639)   (373,077)
Fair value change on derivative   -    -    1,753    245    2,285,223    1,753    245 
Interest expenses related to the convertible bonds’ amortization to face value   -    4,287    100,885    14,114    -    105,172    14,714 
Income tax effects on non-GAAP adjustments   1,014    (31,891)   (40,166)   (5,619)   76,081    (89,053)   (12,459)
                                    
Non-GAAP net income   848,563    519,505    693,432    97,015    2,523,647    1,934,354    270,624 
                                    
Net income attributable to common shareholders of YY Inc.   650,690    25,790    93,231    13,044    957,941    3,223,359    450,964 
Share-based compensation expenses   161,404    264,282    247,635    34,645    493,266    693,686    97,050 
Impairment of goodwill and investments   1,900    -    10,000    1,399    20,249    10,000    1,399 
Amortization of intangible assets from business acquisitions   -    188,740    193,487    27,070    -    444,227    62,150 
Gain on deemed disposal and disposal  of investments   -    -    -    -    (13,999)   -    - 
Gain (loss) on fair value change of investments and equity investees’ investments   3,428    (13,332)   2,031    284    (1,710,420)   (2,666,639)   (373,077)
Fair value change on derivative   -    -    1,753    245    2,285,223    1,753    245 
Interest expenses related to the convertible bonds’ amortization to face value   -    4,287    100,885    14,114    -    105,172    14,714 
Accretion, cumulative dividend and deemed dividend to subsidiaries’ preferred shareholders   -    16,287    16,697    2,336    556,360    49,079    6,866 
Income tax effects on non-GAAP adjustments   1,014    (31,891)   (40,166)   (5,619)   76,081    (89,053)   (12,459)
Non-GAAP adjustments for net loss attributable to the non-controlling interest shareholders   (31,449)   (29,941)   (51,481)   (7,202)   (237,513)   (119,768)   (16,756)
                                    
Non-GAAP net income attributable to controlling interest and common shareholders of YY Inc.   786,987    424,222    574,072    80,316    2,427,188    1,651,816    231,096 
                                    
Non-GAAP net income per ADS                                   
—Basic   12.24    5.32    7.17    1.00    37.95    21.65    3.03 
—Diluted   12.07    5.14    6.42    0.90    37.04    20.44    2.86 
Weighted average number of ADS used in calculating Non-GAAP  net income per ADS                                   
—Basic   64,301,796    79,682,966    80,033,607    80,033,607    63,952,614    76,310,648    76,310,648 
—Diluted   64,829,757    81,855,180    91,400,547    91,400,547    64,738,363    81,040,767    81,040,767 

 

14

 

 

YY INC.

UNAUDITED SEGMENT REPORT

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

 

   Three Months Ended 
   September 30, 2019 
   YY(1)   Huya   Bigo   Elimination(2)   Total   Total 
   RMB   RMB   RMB   RMB   RMB   US$ 
Net revenues                              
Live streaming   2,899,044    2,156,106    1,418,796    -    6,473,946    905,738 
Others   181,006    108,986    118,419    (143)   408,268    57,119 
                               
Total net revenues   3,080,050    2,265,092    1,537,215    (143)   6,882,214    962,857 
                               
Cost of revenues(3)   (1,729,389)   (1,858,772)   (1,125,157)   143    (4,713,175)   (659,397)
                               
Gross profit   1,350,661    406,320    412,058    -    2,169,039    303,460 
Operating expenses(3)                              
Research and development expenses   (249,620)   (134,969)   (288,469)   -    (673,058)   (94,164)
Sales and marketing expenses   (340,619)   (122,316)   (616,642)   -    (1,079,577)   (151,038)
General and administrative expenses   (225,281)   (96,318)   (87,235)   -    (408,834)   (57,198)
                               
Total operating expenses   (815,520)   (353,603)   (992,346)   -    (2,161,469)   (302,400)
                               
Other income   136,535    11,148    5,035    -    152,718    21,366 
                               
Operating income (loss)   671,676    63,865    (575,253)   -    160,288    22,426 
                               
Interest expenses   (123,456)   -    (11,078)   11,078    (123,456)   (17,272)
Interest income and investment income   127,068    86,539    608    (11,078)   203,137    28,420 
Foreign currency exchange (losses) gains, net   2,798    645    12,950    -    16,393    2,293 
Fair value change on derivative   (1,753)   -    -    -    (1,753)   (245)
Loss on fair value change of investments   (11,492)   -    -    -    (11,492)   (1,608)
                               
Income (loss) before income tax expenses   664,841    151,049    (572,773)   -    243,117    34,014 
                               
Income tax (expenses) benefits   (146,835)   (27,879)   88,143    -    (86,571)   (12,112)
                               
Income (loss) before share of income in equity method investments, net of income taxes   518,006    123,170    (484,630)   -    156,546    21,902 
                               
Share of income in equity method investments, net of income taxes   21,189    72    -    -    21,261    2,975 
                               
Net income (loss)   539,195    123,242    (484,630)   -    177,807    24,877 

 

15

 

 

(1)In 2019 the segment of “YY Live” was renamed as “YY”.

 

(2)The elimination mainly consists of revenues and expenses generated from services among YY and Huya segments, and interest income and interest expenses generated from the loan between YY and Bigo segments.

 

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

 

   Three Months Ended 
   September 30, 2019 
   YY   Huya   Bigo   Total   Total 
   RMB   RMB   RMB   RMB   US$ 
Cost of revenues   5,043    8,497    7,068    20,608    2,883 
Research and development expenses   26,848    24,172    78,154    129,174    18,072 
Sales and marketing expenses   419    1,468    756    2,643    370 
General and administrative expenses   41,265    48,987    4,958    95,210    13,320 

 

16

 

 

YY 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 
   September 30, 2019 
   YY   Huya   Bigo   Total   Total 
   RMB   RMB   RMB   RMB   US$ 
Operating income (loss)   671,676    63,865    (575,253)   160,288    22,426 
Share-based compensation expenses   73,575    83,124    90,936    247,635    34,645 
Impairment of goodwill and investments   10,000    -    -    10,000    1,399 
Amortization of intangible assets from business acquisitions   -    -    193,487    193,487    27,070 
                          
Non-GAAP operating income (loss)   755,251    146,989    (290,830)   611,410    85,540 
                          
Net income (loss)   539,195    123,242    (484,630)   177,807    24,877 
Share-based compensation expenses   73,575    83,124    90,936    247,635    34,645 
Impairment of goodwill and investments   10,000    -    -    10,000    1,399 
Amortization of intangible assets from business acquisitions   -    -    193,487    193,487    27,070 
Gain on fair value change of investments and equity investees’ investments   2,031    -    -    2,031    284 
Fair value change on derivative   1,753    -    -    1,753    245 
Interest expenses related to the convertible bonds’ amortization to face value   100,885    -    -    100,885    14,114 
Income tax effects on non-GAAP adjustments   (188)   -    (39,978)   (40,166)   (5,619)
                          
Non-GAAP net income (loss)   727,251    206,366    (240,185)   693,432    97,015 

 

17

 

 

 

YY INC.

UNAUDITED SEGMENT REPORT

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

 

   Three Months Ended 
   June 30, 2019 
   YY   Huya   Bigo(1)   Elimination(2)   Total   Total 
   RMB   RMB   RMB   RMB   RMB   US$ 
Net revenues                              
Live streaming   2,863,058    1,921,485    1,138,218    -    5,922,761    862,747 
Others   190,758    88,976    92,752    -    372,486    54,259 
                               
Total net revenues   3,053,816    2,010,461    1,230,970    -    6,295,247    917,006 
                               
Cost of revenues(3)   (1,627,744)   (1,674,793)   (871,304)   -    (4,173,841)   (607,988)
                               
Gross profit   1,426,072    335,668    359,666    -    2,121,406    309,018 
                               
Operating expenses(3)                              
Research and development expenses   (241,253)   (105,411)   (308,757)   -    (655,421)   (95,473)
Sales and marketing expenses   (335,602)   (119,592)   (644,300)   -    (1,099,494)   (160,159)
General and administrative expenses   (171,032)   (74,328)   (90,613)   -    (335,973)   (48,940)
                               
Total operating expenses   (747,887)   (299,331)   (1,043,670)   -    (2,090,888)   (304,572)
                               
Other income   8,602    31,332    1,473    -    41,407    6,032 
                               
Operating income (loss)   686,787    67,669    (682,531)   -    71,925    10,478 
                               
Interest expenses   (12,268)   -    (4,201)   4,201    (12,268)   (1,787)
Interest income and investment income   84,791    75,021    1,008    (4,201)   156,619    22,814 
Foreign currency exchange (losses) gains, net   (4,181)   787    17,195    -    13,801    2,010 
Gain on fair value change of investments   14,291    -    -    -    14,291    2,082 
                               
Income (loss) before income tax expenses   769,420    143,477    (668,529)   -    244,368    35,597 
                               
Income tax (expenses) benefits   (160,152)   (21,632)   37,888    -    (143,896)   (20,961)
                               
Income (loss) before share of income (loss) in equity method investments, net of income taxes   609,268    121,845    (630,641)   -    100,472    14,636 
                               
Share of income (loss) in equity method investments, net of income taxes   6,991    (44)   -    -    6,947    1,012 
                               
Net income (loss)   616,259    121,801    (630,641)   -    107,419    15,648 

 

(1)On March 4, 2019, YY completed the acquisition of Bigo. Therefore, Bigo’s financial results from March 4, 2019 to March 31, 2019 were included in YY’s consolidated financial statements.

 

(2)The elimination mainly consists of interest income and interest expenses generated from the loan between YY and Bigo segments.

 

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

 

 18 

 

 

   Three Months Ended 
   June 30, 2019 
   YY   Huya   Bigo   Total   Total 
   RMB   RMB   RMB   RMB   US$ 
Cost of revenues   1,955    4,270    9,379    15,604    2,273 
Research and development expenses   28,053    13,931    118,045    160,029    23,311 
Sales and marketing expenses   655    907    1,890    3,452    503 
General and administrative expenses   43,189    29,501    12,507    85,197    12,410 

 

 19 

 

 

YY 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 
   June 30, 2019 
   YY   Huya   Bigo   Total   Total 
   RMB   RMB   RMB   RMB   US$ 
Operating income (loss)   686,787    67,669    (682,531)   71,925    10,478 
Share-based compensation expenses   73,852    48,609    141,821    264,282    38,497 
Amortization of intangible assets from business acquisitions   -    -    188,740    188,740    27,493 
                          
Non-GAAP operating income (loss)   760,639    116,278    (351,970)   524,947    76,468 
                          
Net income (loss)   616,259    121,801    (630,641)   107,419    15,648 
Share-based compensation expenses   73,852    48,609    141,821    264,282    38,497 
Amortization of intangible assets from business acquisitions   -    -    188,740    188,740    27,493 
Gain on fair value change of investments and equity investees’ investments   (13,332)   -    -    (13,332)   (1,942)
Interest expenses related to the convertible bonds’ amortization to face value   4,287    -    -    4,287    624 
Income tax effects on non-GAAP adjustments   1,421    -    (33,312)   (31,891)   (4,645)
                          
Non-GAAP net income (loss)   682,487    170,410    (333,392)   519,505    75,675 

 

 20 

 

 

YY INC.

UNAUDITED SEGMENT REPORT

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

 

   Three Months Ended 
   September 30, 2018 
   YY   Huya   Elimination(1)   Total   Total 
   RMB   RMB   RMB   RMB   US$ 
Net revenues                         
Live streaming   2,678,081    1,216,467    -    3,894,548    567,057 
Others   145,894    60,130    (100)   205,924    29,983 
                          
Total net revenues   2,823,975    1,276,597    (100)   4,100,472    597,040 
                          
Cost of revenues(2)   (1,591,645)   (1,082,857)   -    (2,674,502)   (389,415)
                          
Gross profit   1,232,330    193,740    (100)   1,425,970    207,625 
                          
Operating expenses(2)                         
Research and development expenses   (239,503)   (74,625)   -    (314,128)   (45,738)
Sales and marketing expenses   (282,237)   (61,702)   100    (343,839)   (50,064)
General and administrative expenses   (135,537)   (71,201)   -    (206,738)   (30,102)
                          
Total operating expenses   (657,277)   (207,528)   100    (864,705)   (125,904)
                          
Other income   38,568    11,072    -    49,640    7,228 
                          
Operating income (loss)   613,621    (2,716)   -    610,905    88,949 
                          
Interest expenses   (4,910)   -    -    (4,910)   (715)
Interest income and investment income   90,292    50,818    -    141,110    20,546 
Foreign currency exchange (losses) gain, net   (3,170)   98    -    (3,072)   (447)
Gain on fair value change of investments   31,670    -    -    31,670    4,611 
                          
Income before income tax expenses   727,503    48,200    -    775,703    112,944 
                          
Income tax (expenses) benefits   (83,491)   8,562    -    (74,929)   (10,910)
                          
Income before share of (loss) income in equity method investments, net of income taxes   644,012    56,762    -    700,774    102,034 
                          
Share of (loss) income in equity method investments, net of income taxes   (19,967)   10    -    (19,957)   (2,906)
                          
Net income   624,045    56,772    -    680,817    99,128 

 

(1)The elimination mainly consists of revenues and expenses generated from advertising services among YY Live and Huya segments.

 

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

 

 21 

 

 

   Three Months Ended 
   September 30, 2018 
   YY   Huya   Total   Total 
   RMB   RMB   RMB   US$ 
Cost of revenues   12,120    3,902    16,022    2,333 
Research and development expenses   41,139    11,613    52,752    7,681 
Sales and marketing expenses   215    75    290    42 
General and administrative expenses   43,701    48,639    92,340    13,445 

 

 22 

 

 

YY 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 
   September 30, 2018 
   YY   Huya   Total   Total 
   RMB   RMB   RMB   US$ 
Operating income (loss)   613,621    (2,716)   610,905    88,949 
Share-based compensation expenses   97,175    64,229    161,404    23,501 
Impairment of goodwill and investments   1,900    -    1,900    277 
                     
Non-GAAP operating income   712,696    61,513    774,209    112,727 
                     
Net income   624,045    56,772    680,817    99,128 
Share-based compensation expenses   97,175    64,229    161,404    23,501 
Impairment of goodwill and investments   1,900    -    1,900    277 
Gain on fair value change of investments and equity investee’s investments   3,428    -    3,428    499 
Income tax effects on non-GAAP adjustments   1,014    -    1,014    148 
                     
Non-GAAP net income   727,562    121,001    848,563    123,553 

 

 23