Momo Announces Unaudited Financial Results for the Second Quarter of 2019
Second Quarter of 2019 Highlights
- Net revenues increased by 32% year over year to
RMB4,152.6 million (US$604.9 million *) in the second quarter of 2019. - Net income attributable to
Momo Inc. decreased toRMB731.8 million (US$106.6 million ) in the second quarter of 2019 fromRMB750.2 million in the same period of 2018. We recognized a total share-based compensation expense ofRMB482.5 million (US$70.3 million ) in the second quarter of 2019 including a share-based compensation expense ofRMB323.7 million (US$47.1 million ) regarding certain share options granted to the founders ofTantan Limited ("Tantan"), while the total share-based compensation expense recognized in the same period of 2018 was onlyRMB134.2 million . InAugust 2018 ,Tantan Limited granted 3,578,205 share options to its founders. The share options included a performance condition in which the founders have the right to receive fully vested options immediately upon achieving certain performance condition. During the second quarter of 2019, the performance condition was met and accordingly, we recognized a share-based compensation expense ofRMB323.7 million (US$47.1 million ) related to those options. - Non-GAAP net income attributable to
Momo Inc. (note 1) increased toRMB1,242.5 million (US$181.0 million ) in the second quarter of 2019, fromRMB893.2 million in the same period of 2018. - Diluted net income per American Depositary Share ("ADS") was
RMB3.33 (US$0.49) in the second quarter of 2019, compared toRMB3.55 in the same period of 2018. - Non-GAAP diluted net income per ADS (note 1) was
RMB5.60 (US$0.82) in the second quarter of 2019, compared toRMB4.22 in the same period of 2018. - Monthly Active Users ("MAU") on Momo application were 113.5 million in
June 2019 , compared to 108.0 million inJune 2018 . - Total paying users of our live video service and value-added service, without double counting the overlap, including 3.2 million paying users of Tantan, were 11.8 million for the second quarter of 2019, compared to 11.6 million for the second quarter of 2018, which included 3.1 million paying users of Tantan in
June 2018 .
* 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 RMB6.865 to US$1.00, the effective noon buying rate for June 28, 2019 as set forth in the H.10 statistical release of the Federal Reserve Board. |
Tantan's download and payment services were fully restored by
First Half of 2019 Highlights
- Net revenues increased 33% year over year to
RMB7,875.5 million (US$1,147 .2 million) for the first half of 2019. - Net income attributable to
Momo Inc. wasRMB1,021.1 million (US$148.7 million ) for the first half of 2019, compared withRMB1,575.4 million during the same period of 2018. - Non-GAAP net income attributable to
Momo Inc. (note 1) wasRMB2,152.8 million (US$313.6 million ) for the first half of 2019, compared withRMB1,797.0 million during the same period of 2018. - Diluted net income per ADS was
RMB4.71 (US$0.69) for the first half of 2019, compared withRMB7.52 during the same period of 2018. - Non-GAAP diluted net income per ADS (note 1) was
RMB9.75 (US$1.42 ) for the first half of 2019, compared withRMB8.58 during the same period of 2018.
"The second quarter of 2019 was a good quarter. We continued to deliver strong financial results and make progress across all of our strategic priorities," commented
Second Quarter of 2019 Financial Results
Net revenues
Total net revenues were
Live video service revenues were
Value-added service revenues mainly include virtual gift revenues and membership subscription revenues. The total value-added service revenues were
Mobile marketing revenues were
Mobile games revenues were
Net revenues from Momo segment increased from
Cost and expenses
Cost and expenses were
Non-GAAP cost and expenses (note 1) were
Other operating income
Other operating income was
Income from operations
Income from operations was
Non-GAAP income from operations (note 1) was
Income tax expenses
Income tax expenses were
Net income
Net income was
Non-GAAP net income (note 1) was
Net income attributable to
Net income attributable to
Non-GAAP net income (note 1) attributable to
Net income per ADS
Diluted net income per ADS was
Non-GAAP diluted net income per ADS (note 1) was
Cash and cash flow
As of
First Half of 2019 Financial Results
Net revenues for the first half of 2019 were
Net income attributable to
Non-GAAP net income attributable to
Diluted net income per ADS was
Non-GAAP diluted net income per ADS (note 1) was
Net cash provided by operating activities was
Business Outlook
For the third quarter of 2019, the Company expects total net revenues to be between
Note 1: Non-GAAP measures
To supplement our consolidated financial statements presented in accordance with U.S. generally accepted accounting principles ("GAAP"), we use various non-GAAP financial measures that are adjusted from the most comparable GAAP results to exclude share-based compensation and amortization of intangible assets from business acquisitions, and tax impacts related to the amortization of intangible assets from business acquisitions.
Reconciliations of our non-GAAP financial measures to our U.S. GAAP financial measures are shown in tables at the end of this earnings release, which provide more details about the non-GAAP financial measures.
Our non-GAAP financial information is provided as additional information to help investors compare business trends among different reporting periods on a consistent basis and to enhance investors' overall understanding of the historical and current financial performance of our continuing operations and our prospects for the future. Our non-GAAP financial information should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for or superior to the GAAP results. In addition, our calculation of the non-GAAP financial measures may be different from the calculation used by other companies, and therefore comparability may be limited.
Our non-GAAP information (including non-GAAP cost and operating expenses, income (loss) from operations, net income (loss),net income attributable to
Conference Call
Momo's management will host an earnings conference call on
Dial-in details for the earnings conference call are as follows:
International: |
+65-6713-5090 |
U.S. Toll Free: |
+1-866-519-4004 |
Hong Kong Toll Free: |
800-906601 |
Mainland China: |
4006-208038 |
Passcode: |
Momo |
Please dial in 15 minutes before the call is scheduled to begin.
A telephone replay of the call will be available after the conclusion of the conference call through 9:00 a.m. U.S. Eastern Time, September 4, 2019. The dial-in details for the replay are as follows:
International: |
+61-2-8199-0299 |
U.S. Toll Free: |
+1-855-452-5696 |
Passcode: |
8558826 |
Additionally, a live and archived webcast of the conference call will be available on the Investor Relations section of Momo's website at http://ir.immomo.com.
About Momo
Momo is a leading mobile social networking platform in
For investor and media inquiries, please contact:
Investor Relations
Phone: +86-10-5731-0538
Email: ir@immomo.com
Christensen
In
Mr.
Phone: +86-10-5900-1548
E-mail: carnell@christensenir.com
In US
Ms.
Phone: +1-480-614-3004
Email: lbergkamp@christensenir.com
Safe Harbor Statement
This news release contains "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements include but are not limited to our management quotes and our financial outlook for the third quarter of 2019.
Our forward-looking statements are not historical facts but instead represent only our belief regarding expected results and events, many of which, by their nature, are inherently uncertain and outside of our control. Our actual results and other circumstances may differ, possibly materially, from the anticipated results and events indicated in these forward-looking statements. Announced results for the second quarter of 2019 are preliminary, unaudited and subject to audit adjustment. In addition, we may not meet our financial outlook for the third quarter of 2019 and may be unable to grow our business in the manner planned. We may also modify our strategy for growth. In addition, there are other risks and uncertainties that could cause our actual results to differ from what we currently anticipate, including those relating to our ability to retain and grow our user base, our ability to attract and retain sufficiently trained professionals to support our operations, and our ability to anticipate and develop new services and enhance existing services to meet the demand of our users or customers. For additional information on these and other important factors that could adversely affect our business, financial condition, results of operations, and prospects, please see our filings with the
All information provided in this press release and in the attachments is as of the date of the press release. We undertake no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise, after the date of this release, except as required by law. Such information speaks only as of the date of this release.
Momo Inc. |
||||||||||||||
Unaudited Condensed Consolidated Statement of Operations |
||||||||||||||
(All amounts in thousands, except share and per share data) |
||||||||||||||
Three months |
First half year |
|||||||||||||
ended June 30 |
ended June 30 |
|||||||||||||
2018 |
2019 |
2019 |
2018 |
2019 |
2019 |
|||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||
Net revenues: |
||||||||||||||
Live video service |
2,620,924 |
3,099,887 |
451,549 |
4,981,038 |
5,789,300 |
843,307 |
||||||||
Value-added service |
352,583 |
948,394 |
138,149 |
587,587 |
1,852,243 |
269,810 |
||||||||
Mobile marketing |
141,984 |
76,208 |
11,101 |
260,842 |
156,937 |
22,860 |
||||||||
Mobile games |
34,782 |
23,240 |
3,385 |
77,010 |
62,248 |
9,067 |
||||||||
Other services |
2,258 |
4,901 |
715 |
10,430 |
14,821 |
2,159 |
||||||||
Total net revenues |
3,152,531 |
4,152,630 |
604,899 |
5,916,907 |
7,875,549 |
1,147,203 |
||||||||
Cost and expenses: |
||||||||||||||
Cost of revenues |
(1,720,340) |
(2,063,863) |
(300,636) |
(3,051,980) |
(3,937,437) |
(573,552) |
||||||||
Research and development |
(160,097) |
(251,658) |
(36,658) |
(271,483) |
(501,089) |
(72,992) |
||||||||
Sales and marketing |
(348,722) |
(570,609) |
(83,119) |
(630,430) |
(1,194,457) |
(173,992) |
||||||||
General and administrative |
(127,665) |
(500,660) |
(72,929) |
(237,134) |
(1,103,256) |
(160,707) |
||||||||
Total cost and expenses |
(2,356,824) |
(3,386,790) |
(493,342) |
(4,191,027) |
(6,736,239) |
(981,243) |
||||||||
Other operating income |
100,075 |
161,901 |
23,584 |
106,979 |
172,855 |
25,179 |
||||||||
Income from operations |
895,782 |
927,741 |
135,141 |
1,832,859 |
1,312,165 |
191,139 |
||||||||
Interest income |
52,547 |
100,175 |
14,592 |
100,452 |
193,953 |
28,252 |
||||||||
Interest expense |
(12,436) |
(19,315) |
(2,814) |
(12,436) |
(38,304) |
(5,580) |
||||||||
Impairment loss on long-term |
- |
- |
- |
- |
(4,500) |
(655) |
||||||||
Income before income tax |
935,893 |
1,008,601 |
146,919 |
1,920,875 |
1,463,314 |
213,156 |
||||||||
Income tax expenses |
(198,605) |
(283,868) |
(41,350) |
(369,534) |
(447,519) |
(65,188) |
||||||||
Income before share of |
737,288 |
724,733 |
105,569 |
1,551,341 |
1,015,795 |
147,968 |
||||||||
Share of income on equity |
10,789 |
6,375 |
929 |
18,915 |
1,871 |
273 |
||||||||
Net income |
748,077 |
731,108 |
106,498 |
1,570,256 |
1,017,666 |
148,241 |
||||||||
Less: net loss attributable to |
(2,167) |
(669) |
(97) |
(5,143) |
(3,428) |
(499) |
||||||||
Net income attributable to |
750,244 |
731,777 |
106,595 |
1,575,399 |
1,021,094 |
148,740 |
||||||||
Net income per share |
||||||||||||||
Basic |
1.85 |
1.76 |
0.26 |
3.92 |
2.46 |
0.36 |
||||||||
Diluted |
1.77 |
1.67 |
0.24 |
3.76 |
2.36 |
0.34 |
||||||||
Weighted average shares |
||||||||||||||
Basic |
405,737,852 |
414,769,943 |
414,769,943 |
402,388,870 |
414,370,874 |
414,370,874 |
||||||||
Diluted |
423,089,714 |
450,480,301 |
450,480,301 |
419,086,110 |
449,410,610 |
449,410,610 |
Momo Inc. |
|||||||||||||||||||
Unaudited Condensed Consolidated Statement of Comprehensive Income |
|||||||||||||||||||
(All amounts in thousands, except share and per share data) |
|||||||||||||||||||
Three months |
First half year |
||||||||||||||||||
ended June 30 |
ended June 30 |
||||||||||||||||||
2018 |
2019 |
2019 |
2018 |
2019 |
2019 |
||||||||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||||||||||
Net income |
748,077 |
731,108 |
106,498 |
1,570,256 |
1,017,666 |
148,241 |
|||||||||||||
Other comprehensive income |
|||||||||||||||||||
Foreign currency translation |
156,015 |
40,899 |
5,958 |
67,722 |
(32,082) |
(4,673) |
|||||||||||||
Comprehensive income |
904,092 |
772,007 |
112,456 |
1,637,978 |
985,584 |
143,568 |
|||||||||||||
Less: comprehensive (loss) |
(1,061) |
2,271 |
331 |
(4,037) |
(2,963) |
(432) |
|||||||||||||
Comprehensive income |
905,153 |
769,736 |
112,125 |
1,642,015 |
988,547 |
144,000 |
Momo Inc. |
|||||
Unaudited Condensed Consolidated Balance Sheets |
|||||
(All amounts in thousands, except share and per share data) |
|||||
December 31 |
June 30 |
June 30 |
|||
2018 |
2019 |
2019 |
|||
RMB |
RMB |
US$ |
|||
Assets |
|||||
Current assets |
|||||
Cash and cash equivalents |
2,468,034 |
1,735,743 |
252,839 |
||
Term deposits |
8,824,610 |
10,664,100 |
1,553,401 |
||
Short-term investment |
- |
90,000 |
13,110 |
||
Accounts receivable, net of allowance for doubtful accounts of RMB |
719,606 |
275,171 |
40,083 |
||
Amounts due from a related party |
- |
271 |
39 |
||
Prepaid expenses and other current assets |
620,979 |
627,007 |
91,333 |
||
Total current assets |
12,633,229 |
13,392,292 |
1,950,805 |
||
Property and equipment, net |
387,532 |
368,503 |
53,679 |
||
Intangible assets |
1,036,986 |
956,954 |
139,396 |
||
Rental deposits |
24,192 |
26,586 |
3,873 |
||
Long-term investments |
447,465 |
476,836 |
69,459 |
||
Deferred tax assets |
57,786 |
31,679 |
4,615 |
||
Other non-current assets |
71,519 |
18,768 |
2,734 |
||
Right-of-use assets, net[1] |
- |
194,126 |
28,278 |
||
Goodwill |
4,306,829 |
4,300,285 |
626,407 |
||
Total assets |
18,965,538 |
19,766,029 |
2,879,246 |
||
Liabilities and equity |
|||||
Current liabilities |
|||||
Accounts payable |
718,362 |
778,682 |
113,427 |
||
Deferred revenue |
441,892 |
411,970 |
60,011 |
||
Accrued expenses and other current liabilities |
846,710 |
672,261 |
97,925 |
||
Amount due to related parties |
82,948 |
39,921 |
5,815 |
||
Income tax payable |
137,090 |
130,103 |
18,952 |
||
Lease liabilities due within one year[1] |
- |
103,648 |
15,098 |
||
Deferred consideration in connection with business acquisitions |
469,274 |
83,916 |
12,224 |
||
Total current liabilities |
2,696,276 |
2,220,501 |
323,452 |
||
Deferred tax liabilities |
259,247 |
239,238 |
34,849 |
||
Convertible senior notes |
4,877,116 |
4,877,214 |
710,446 |
||
Share-based compensation liability |
86,767 |
887,511 |
129,281 |
||
Lease liabilities1 |
- |
85,582 |
12,466 |
||
Other non-current liabilities |
23,273 |
29,795 |
4,340 |
||
Total liabilities |
7,942,679 |
8,339,841 |
1,214,834 |
||
Shareholder's equity (i) |
11,022,859 |
11,426,188 |
1,664,412 |
||
Total liabilities and shareholder's equity |
18,965,538 |
19,766,029 |
2,879,246 |
||
(i): As of June 30, 2019, the number of ordinary shares issued and outstanding was 415,264,580. |
|||||
[1] On January 1, 2019, the Company adopted ASU 2016-02, the new lease standard, using the modified retrospective basis and did not restate comparative periods. |
Momo Inc. |
|||||||||||
Unaudited Condensed Consolidated Statement of Cash Flows |
|||||||||||
(All amounts in thousands, except share and per share data) |
|||||||||||
Three months |
First half year |
||||||||||
ended June 30 |
ended June 30 |
||||||||||
2018 |
2019 |
2019 |
2018 |
2019 |
2019 |
||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
Cash flows from operating activities: |
|||||||||||
Net income |
748,077 |
731,108 |
106,498 |
1,570,256 |
1,017,666 |
148,241 |
|||||
Adjustments to reconcile net income to net cash provided |
|||||||||||
Depreciation of property and equipment |
35,110 |
48,236 |
7,026 |
66,582 |
96,636 |
14,077 |
|||||
Amortization of intangible assets |
13,145 |
39,020 |
5,684 |
14,578 |
77,615 |
11,306 |
|||||
Share-based compensation |
134,177 |
482,537 |
70,290 |
212,841 |
1,075,611 |
156,680 |
|||||
Share of income on equity method investments |
(10,789) |
(6,375) |
(929) |
(18,915) |
(1,871) |
(273) |
|||||
Impairment loss on long-term investments |
- |
- |
- |
- |
4,500 |
655 |
|||||
Loss (income) on disposal of property and equipment |
- |
(338) |
(49) |
2 |
(334) |
(49) |
|||||
Provision of allowance for doubtful accounts |
(585) |
9,309 |
1,356 |
(585) |
9,309 |
1,356 |
|||||
Changes in operating assets and liabilities: |
|||||||||||
Accounts receivable |
11,112 |
25,712 |
3,745 |
64,344 |
435,126 |
63,383 |
|||||
Prepaid expenses and other current assets |
33,204 |
19,385 |
2,824 |
89,691 |
1,196 |
174 |
|||||
Amount due from related parties |
27,452 |
(271) |
(39) |
20,028 |
(271) |
(39) |
|||||
Rental deposits |
486 |
(1,078) |
(157) |
822 |
(2,395) |
(349) |
|||||
Deferred tax assets |
20,606 |
570 |
83 |
28,571 |
26,107 |
3,803 |
|||||
Other non-current assets |
(26,670) |
(18,796) |
(2,738) |
(38,194) |
12,643 |
1,842 |
|||||
Accounts payable |
37,339 |
55,573 |
8,095 |
93,698 |
88,088 |
12,831 |
|||||
Income tax payable |
(38,795) |
64,570 |
9,406 |
(103,161) |
(6,988) |
(1,018) |
|||||
Deferred revenue |
(25,729) |
(48,764) |
(7,103) |
(59,320) |
(29,922) |
(4,359) |
|||||
Accrued expenses and other current liabilities |
38,250 |
43,872 |
6,391 |
(130,853) |
(141,623) |
(20,630) |
|||||
Amount due to related parties |
451 |
(16,752) |
(2,440) |
419 |
(42,717) |
(6,222) |
|||||
Deferred tax liability |
(3,286) |
(9,755) |
(1,421) |
(3,644) |
(25,297) |
(3,685) |
|||||
Other non-current liabilities |
(1,160) |
4,201 |
612 |
10,691 |
4,794 |
698 |
|||||
Net cash provided by operating activities |
992,395 |
1,421,964 |
207,134 |
1,817,851 |
2,597,873 |
378,422 |
|||||
Cash flows from investing activities: |
|||||||||||
Purchase of property and equipment |
(25,938) |
(41,682) |
(6,072) |
(90,201) |
(94,480) |
(13,763) |
|||||
Proceeds from disposal of property and equipment |
1 |
505 |
75 |
10 |
510 |
75 |
|||||
Payment for long-term investments |
(50,125) |
(12,000) |
(1,748) |
(54,125) |
(24,000) |
(3,496) |
|||||
Prepayment of long-term investments |
- |
(15,000) |
(2,185) |
(47,000) |
(15,000) |
(2,185) |
|||||
Payment for business acquisition, net of cash acquired |
(1,818,146) |
(73,681) |
(10,733) |
(3,278,209) |
(378,748) |
(55,171) |
|||||
Purchase of term deposits |
(3,932,638) |
(6,230,000) |
(907,502) |
(7,569,230) |
(9,715,005) |
(1,415,150) |
|||||
Cash received on maturity of term deposits |
4,839,433 |
4,860,025 |
707,942 |
7,222,393 |
7,865,030 |
1,145,671 |
|||||
Payment for short-term investments |
- |
(40,000) |
(5,827) |
- |
(250,000) |
(36,417) |
|||||
Cash received from sales of short-term investment |
- |
60,000 |
8,740 |
10,500 |
160,000 |
23,307 |
|||||
Net cash used in investing activities |
(987,413) |
(1,491,833) |
(217,310) |
(3,805,862) |
(2,451,693) |
(357,129) |
|||||
Cash flows from financing activities: |
|||||||||||
Proceeds from exercise of options |
55 |
32 |
5 |
2,492 |
115 |
17 |
|||||
Deferred payment of purchase of property and equipment |
(1,078) |
- |
- |
(8,405) |
(94) |
(14) |
|||||
Dividends payment |
- |
(877,346) |
(127,800) |
- |
(877,346) |
(127,800) |
|||||
Proceeds from bank loan |
1,913,190 |
- |
- |
1,913,190 |
- |
- |
|||||
Net cash provided by (used in) financing activities |
1,912,167 |
(877,314) |
(127,795) |
1,907,277 |
(877,325) |
(127,797) |
|||||
Effect of exchange rate changes |
23,222 |
4,584 |
665 |
8,286 |
(1,146) |
(167) |
|||||
Net increase (decrease) in cash, cash equivalents,and |
1,940,371 |
(942,599) |
(137,306) |
(72,448) |
(732,291) |
(106,671) |
|||||
Cash, cash equivalents, and restricted cash at beginning of |
2,449,375 |
2,678,342 |
390,145 |
4,462,194 |
2,468,034 |
359,510 |
|||||
Cash, cash equivalents, and restricted cash at end of period |
4,389,746 |
1,735,743 |
252,839 |
4,389,746 |
1,735,743 |
252,839 |
Momo Inc. |
||||||||||||||||||||||||||||||||
Reconciliation of Non-GAAP financial measures to comparable GAAP measures |
||||||||||||||||||||||||||||||||
(All amounts in thousands, except per share data) |
||||||||||||||||||||||||||||||||
1. |
Reconciliation of Non-GAAP cost and operating expenses, income from operations, and net income to comparable GAAP measures. |
|||||||||||||||||||||||||||||||
Three months |
Three months |
Three months |
||||||||||||||||||||||||||||||
ended June 30, 2018 |
ended June 30, 2019 |
ended June 30, 2019 |
||||||||||||||||||||||||||||||
GAAP RMB |
Amortization |
Share- RMB |
Tax (ii) |
Non-GAAP RMB |
GAAP RMB |
Amortization |
Share- RMB |
Tax (ii) RMB |
Non-GAAP RMB |
GAAP US$ |
Amortization of US$ |
Share- US$ |
Tax (ii) US$ |
Non-GAAP US$ |
||||||||||||||||||
Cost of revenues |
(1,720,340) |
5,682 |
7,246 |
- |
(1,707,412) |
(2,063,863) |
18,227 |
5,447 |
- |
(2,040,189) |
(300,636) |
2,656 |
793 |
- |
(297,187) |
|||||||||||||||||
Research and development |
(160,097) |
721 |
43,313 |
- |
(116,063) |
(251,658) |
2,315 |
44,523 |
- |
(204,820) |
(36,658) |
337 |
6,486 |
- |
(29,835) |
|||||||||||||||||
Sales and marketing |
(348,722) |
5,312 |
34,552 |
- |
(308,858) |
(570,609) |
17,045 |
51,293 |
- |
(502,271) |
(83,119) |
2,483 |
7,472 |
- |
(73,164) |
|||||||||||||||||
General and |
(127,665) |
- |
49,066 |
- |
(78,599) |
(500,660) |
- |
381,274 |
- |
(119,386) |
(72,929) |
- |
55,539 |
- |
(17,390) |
|||||||||||||||||
Cost and operating expenses |
(2,356,824) |
11,715 |
134,177 |
- |
(2,210,932) |
(3,386,790) |
37,587 |
482,537 |
- |
(2,866,666) |
(493,342) |
5,476 |
70,290 |
- |
(417,576) |
|||||||||||||||||
Income from operations |
895,782 |
11,715 |
134,177 |
- |
1,041,674 |
927,741 |
37,587 |
482,537 |
- |
1,447,865 |
135,141 |
5,476 |
70,290 |
- |
210,907 |
|||||||||||||||||
Net income attributable to |
750,244 |
11,715 |
134,177 |
(2,927) |
893,209 |
731,777 |
37,587 |
482,537 |
(9,397) |
1,242,504 |
106,595 |
5,476 |
70,290 |
(1,369) |
180,992 |
|||||||||||||||||
Momo Inc. |
||||||||||||||||||||||||||||||||
Reconciliation of Non-GAAP financial measures to comparable GAAP measures |
||||||||||||||||||||||||||||||||
(All amounts in thousands, except per share data) |
||||||||||||||||||||||||||||||||
1. |
Reconciliation of Non-GAAP cost and operating expenses, income from operations, and net income to comparable GAAP measures-continued. |
|||||||||||||||||||||||||||||||
First half year |
First half year |
First half year |
||||||||||||||||||||||||||||||
ended June 30, 2018 |
ended June 30, 2019 |
ended June 30, 2019 |
||||||||||||||||||||||||||||||
GAAP RMB |
Amortization |
Share- RMB |
Tax (ii) |
Non-GAAP RMB |
GAAP RMB |
Amortization |
Share- RMB |
Tax (ii) RMB |
Non-GAAP RMB |
GAAP US$ |
Amortization US$ |
Share- US$ |
Tax I (ii) US$ |
Non-GAAP US$ |
||||||||||||||||||
Cost of revenues |
(3,051,980) |
5,682 |
10,283 |
- |
(3,036,015) |
(3,937,437) |
36,248 |
9,633 |
- |
(3,891,556) |
(573,552) |
5,280 |
1,403 |
- |
(566,869) |
|||||||||||||||||
Research and |
(271,483) |
721 |
59,672 |
- |
(211,090) |
(501,089) |
4,604 |
84,253 |
- |
(412,232) |
(72,992) |
671 |
12,273 |
- |
(60,048) |
|||||||||||||||||
Sales and marketing |
(630,430) |
5,312 |
55,460 |
- |
(569,658) |
(1,194,457) |
33,898 |
90,745 |
- |
(1,069,814) |
(173,992) |
4,938 |
13,218 |
- |
(155,836) |
|||||||||||||||||
General and |
(237,134) |
- |
87,426 |
- |
(149,708) |
(1,103,256) |
- |
890,980 |
- |
(212,276) |
(160,707) |
- |
129,786 |
- |
(30,921) |
|||||||||||||||||
Cost and operating |
(4,191,027) |
11,715 |
212,841 |
- |
(3,966,471) |
(6,736,239) |
74,750 |
1,075,611 |
- |
(5,585,878) |
(981,243) |
10,889 |
156,680 |
- |
(813,674) |
|||||||||||||||||
Income from operations |
1,832,859 |
11,715 |
212,841 |
- |
2,057,415 |
1,312,165 |
74,750 |
1,075,611 |
- |
2,462,526 |
191,139 |
10,889 |
156,680 |
- |
358,708 |
|||||||||||||||||
Net income attributable to |
1,575,399 |
11,715 |
212,841 |
(2,927) |
1,797,028 |
1,021,094 |
74,750 |
1,075,611 |
(18,688) |
2,152,767 |
148,740 |
10,889 |
156,680 |
(2,723) |
313,586 |
|||||||||||||||||
(ii) Includes tax impacts related to the amortization of intangible assets from business acquisition. There is no tax impact related to share-based compensation. |
Momo Inc. |
|||||||||
Unaudited Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
Three months |
|||||||||
ended June 30, 2019 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Net revenues: |
|||||||||
Live video service |
3,099,887 |
- |
- |
3,099,887 |
451,549 |
||||
Value-added service |
663,601 |
284,793 |
- |
948,394 |
138,149 |
||||
Mobile marketing |
76,208 |
- |
- |
76,208 |
11,101 |
||||
Mobile games |
23,240 |
- |
- |
23,240 |
3,385 |
||||
Other services |
2,452 |
- |
2,449 |
4,901 |
715 |
||||
Total net revenues |
3,865,388 |
284,793 |
2,449 |
4,152,630 |
604,899 |
||||
Cost and expenses (iii): |
|||||||||
Cost of revenues |
(1,970,672) |
(89,362) |
(3,829) |
(2,063,863) |
(300,636) |
||||
Research and development |
(181,866) |
(69,792) |
- |
(251,658) |
(36,658) |
||||
Sales and marketing |
(356,578) |
(212,628) |
(1,403) |
(570,609) |
(83,119) |
||||
General and administrative |
(142,384) |
(344,434) |
(13,842) |
(500,660) |
(72,929) |
||||
Total cost and expenses |
(2,651,500) |
(716,216) |
(19,074) |
(3,386,790) |
(493,342) |
||||
Other operating income |
140,535 |
- |
21,366 |
161,901 |
23,584 |
||||
Income (loss) from operations |
1,354,423 |
(431,423) |
4,741 |
927,741 |
135,141 |
||||
Interest income |
97,118 |
3,024 |
33 |
100,175 |
14,592 |
||||
Interest expense |
(19,315) |
- |
- |
(19,315) |
(2,814) |
||||
Income (loss) before income tax |
1,432,226 |
(428,399) |
4,774 |
1,008,601 |
146,919 |
||||
Income tax (expenses) benefits |
(289,101) |
5,233 |
- |
(283,868) |
(41,350) |
||||
Income (loss) before share of |
1,143,125 |
(423,166) |
4,774 |
724,733 |
105,569 |
||||
Share of income on equity method |
6,375 |
- |
- |
6,375 |
929 |
||||
Net income (loss) |
1,149,500 |
(423,166) |
4,774 |
731,108 |
106,498 |
||||
(iii) Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
|||||||||
Three months |
|||||||||
ended June 30, 2019 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Cost of revenues |
4,870 |
577 |
- |
5,447 |
793 |
||||
Research and development |
27,587 |
16,936 |
- |
44,523 |
6,486 |
||||
Sales and marketing |
47,381 |
3,912 |
- |
51,293 |
7,472 |
||||
General and administrative |
54,235 |
324,479 |
2,560 |
381,274 |
55,539 |
||||
Total cost and expenses |
134,073 |
345,904 |
2,560 |
482,537 |
70,290 |
Momo Inc. |
|||||||||
Reconciliation of GAAP and NON-GAAP Results of Unaudited Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
Three months |
|||||||||
ended June 30, 2019 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Operating income (loss) |
1,354,423 |
(431,423) |
4,741 |
927,741 |
135,141 |
||||
Share-based compensation |
134,073 |
345,904 |
2,560 |
482,537 |
70,290 |
||||
Amortization of intangible assets from |
- |
37,587 |
- |
37,587 |
5,476 |
||||
Non-GAAP operating income (loss) |
1,488,496 |
(47,932) |
7,301 |
1,447,865 |
210,907 |
||||
Net income (loss) |
1,149,500 |
(423,166) |
4,774 |
731,108 |
106,498 |
||||
Share-based compensation |
134,073 |
345,904 |
2,560 |
482,537 |
70,290 |
||||
Amortization of intangible assets from |
- |
37,587 |
- |
37,587 |
5,476 |
||||
Tax impacts |
- |
(9,397) |
- |
(9,397) |
(1,369) |
||||
Non-GAAP net income (loss) |
1,283,573 |
(49,072) |
7,334 |
1,241,835 |
180,895 |
Momo Inc. |
|||||||||
Unaudited Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
Three months |
|||||||||
ended June 30, 2018 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$[2] |
|||||
Net revenues: |
|||||||||
Live video service |
2,620,924 |
- |
- |
2,620,924 |
396,083 |
||||
Value-added service |
321,614 |
30,969 |
- |
352,583 |
53,284 |
||||
Mobile marketing |
141,984 |
- |
- |
141,984 |
21,457 |
||||
Mobile games |
34,782 |
- |
- |
34,782 |
5,256 |
||||
Other services |
453 |
- |
1,805 |
2,258 |
341 |
||||
Total net revenues |
3,119,757 |
30,969 |
1,805 |
3,152,531 |
476,421 |
||||
Cost and expenses (iv): |
|||||||||
Cost of revenues |
(1,541,843) |
(18,731) |
(159,766) |
(1,720,340) |
(259,984) |
||||
Research and development |
(132,044) |
(28,053) |
- |
(160,097) |
(24,194) |
||||
Sales and marketing |
(275,920) |
(67,703) |
(5,099) |
(348,722) |
(52,700) |
||||
General and administrative |
(110,690) |
(14,304) |
(2,671) |
(127,665) |
(19,293) |
||||
Total cost and expenses |
(2,060,497) |
(128,791) |
(167,536) |
(2,356,824) |
(356,171) |
||||
Other operating income |
100,014 |
61 |
- |
100,075 |
15,124 |
||||
Income (loss) from operations |
1,159,274 |
(97,761) |
(165,731) |
895,782 |
135,374 |
||||
Interest income |
52,466 |
64 |
17 |
52,547 |
7,941 |
||||
Interest expense |
(12,436) |
- |
- |
(12,436) |
(1,879) |
||||
Income (loss) before income tax and share |
1,199,304 |
(97,697) |
(165,714) |
935,893 |
141,436 |
||||
Income tax (expenses) benefits |
(201,533) |
2,928 |
- |
(198,605) |
(30,014) |
||||
Income (loss) before share of income on |
997,771 |
(94,769) |
(165,714) |
737,288 |
111,422 |
||||
Share of income on equity method investments |
10,789 |
- |
- |
10,789 |
1,631 |
||||
Net income (loss) |
1,008,560 |
(94,769) |
(165,714) |
748,077 |
113,053 |
||||
[2] All translations from RMB to U.S. dollars are made at a rate of RMB 6.6171 to US$1.00, the effective noon buying rate for June 29, 2018 |
(iv) Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
|||||||||
Three months |
|||||||||
ended June 30, 2018 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Cost of revenues |
5,300 |
1,946 |
- |
7,246 |
1,095 |
||||
Research and development |
24,559 |
18,754 |
- |
43,313 |
6,546 |
||||
Sales and marketing |
30,783 |
3,769 |
- |
34,552 |
5,222 |
||||
General and administrative |
38,997 |
10,069 |
- |
49,066 |
7,415 |
||||
Total cost and expenses |
99,639 |
34,538 |
- |
134,177 |
20,278 |
Momo Inc. |
|||||||||
Reconciliation of GAAP and NON-GAAP Results of Unaudited Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
Three months |
|||||||||
ended June 30, 2018 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Operating income (loss) |
1,159,274 |
(97,761) |
(165,731) |
895,782 |
135,374 |
||||
Share-based compensation |
99,639 |
34,538 |
- |
134,177 |
20,278 |
||||
Amortization of intangible assets from |
- |
11,715 |
- |
11,715 |
1,770 |
||||
Non-GAAP operating income (loss) |
1,258,913 |
(51,508) |
(165,731) |
1,041,674 |
157,422 |
||||
Net income (loss) |
1,008,560 |
(94,769) |
(165,714) |
748,077 |
113,053 |
||||
Share-based compensation |
99,639 |
34,538 |
- |
134,177 |
20,278 |
||||
Amortization of intangible assets from |
- |
11,715 |
- |
11,715 |
1,770 |
||||
Tax impacts |
- |
(2,927) |
- |
(2,927) |
(442) |
||||
Non-GAAP net income (loss) |
1,108,199 |
(51,443) |
(165,714) |
891,042 |
134,659 |
Momo Inc. |
|||||||||
Unaudited Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
First half year |
|||||||||
ended June 30, 2019 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Net revenues: |
|||||||||
Live video service |
5,789,300 |
- |
- |
5,789,300 |
843,307 |
||||
Value-added service |
1,272,103 |
580,140 |
- |
1,852,243 |
269,810 |
||||
Mobile marketing |
156,937 |
- |
- |
156,937 |
22,860 |
||||
Mobile games |
62,248 |
- |
- |
62,248 |
9,067 |
||||
Other services |
4,009 |
- |
10,812 |
14,821 |
2,159 |
||||
Total net revenues |
7,284,597 |
580,140 |
10,812 |
7,875,549 |
1,147,203 |
||||
Cost and expenses (v): |
|||||||||
Cost of revenues |
(3,740,710) |
(188,218) |
(8,509) |
(3,937,437) |
(573,552) |
||||
Research and development |
(366,139) |
(134,950) |
- |
(501,089) |
(72,992) |
||||
Sales and marketing |
(719,536) |
(468,549) |
(6,372) |
(1,194,457) |
(173,992) |
||||
General and administrative |
(256,648) |
(824,399) |
(22,209) |
(1,103,256) |
(160,707) |
||||
Total cost and expenses |
(5,083,033) |
(1,616,116) |
(37,090) |
(6,736,239) |
(981,243) |
||||
Other operating income |
151,489 |
- |
21,366 |
172,855 |
25,179 |
||||
Income (loss) from operations |
2,353,053 |
(1,035,976) |
(4,912) |
1,312,165 |
191,139 |
||||
Interest income |
187,976 |
5,915 |
62 |
193,953 |
28,252 |
||||
Interest expense |
(38,304) |
- |
- |
(38,304) |
(5,580) |
||||
Impairment loss on long-term |
(4,500) |
- |
- |
(4,500) |
(655) |
||||
Income (loss) before income tax |
2,498,225 |
(1,030,061) |
(4,850) |
1,463,314 |
213,156 |
||||
Income tax (expenses) benefits |
(456,704) |
9,185 |
- |
(447,519) |
(65,188) |
||||
Income (loss) before share of |
2,041,521 |
(1,020,876) |
(4,850) |
1,015,795 |
147,968 |
||||
Share of income on equity method |
1,871 |
- |
- |
1,871 |
273 |
||||
Net income (loss) |
2,043,392 |
(1,020,876) |
(4,850) |
1,017,666 |
148,241 |
(v) Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
|||||||||
First half year |
|||||||||
ended June 30, 2019 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Cost of revenues |
8,476 |
1,157 |
- |
9,633 |
1,403 |
||||
Research and development |
49,300 |
34,953 |
- |
84,253 |
12,273 |
||||
Sales and marketing |
82,855 |
7,890 |
- |
90,745 |
13,218 |
||||
General and administrative |
93,726 |
792,163 |
5,091 |
890,980 |
129,786 |
||||
Total cost and expenses |
234,357 |
836,163 |
5,091 |
1,075,611 |
156,680 |
Momo Inc. |
|||||||||
Reconciliation of GAAP and NON-GAAP Results of Unaudited Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
First half year |
|||||||||
ended June 30, 2019 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Operating income (loss) |
2,353,053 |
(1,035,976) |
(4,912) |
1,312,165 |
191,139 |
||||
Share-based compensation |
234,357 |
836,163 |
5,091 |
1,075,611 |
156,680 |
||||
Amortization of intangible assets |
- |
74,750 |
- |
74,750 |
10,889 |
||||
Non-GAAP operating income |
2,587,410 |
(125,063) |
179 |
2,462,526 |
358,708 |
||||
Net income (loss) |
2,043,392 |
(1,020,876) |
(4,850) |
1,017,666 |
148,241 |
||||
Share-based compensation |
234,357 |
836,163 |
5,091 |
1,075,611 |
156,680 |
||||
Amortization of intangible assets |
- |
74,750 |
- |
74,750 |
10,889 |
||||
Tax impacts |
- |
(18,688) |
- |
(18,688) |
(2,723) |
||||
Non-GAAP net income (loss) |
2,277,749 |
(128,651) |
241 |
2,149,339 |
313,087 |
Momo Inc. |
|||||||||
Unaudited Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
First half year |
|||||||||
ended June 30, 2018 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Net revenues: |
|||||||||
Live video service |
4,981,038 |
- |
- |
4,981,038 |
752,752 |
||||
Value-added service |
556,618 |
30,969 |
- |
587,587 |
88,798 |
||||
Mobile marketing |
260,842 |
- |
- |
260,842 |
39,419 |
||||
Mobile games |
77,010 |
- |
- |
77,010 |
11,638 |
||||
Other services |
2,506 |
- |
7,924 |
10,430 |
1,576 |
||||
Total net revenues |
5,878,014 |
30,969 |
7,924 |
5,916,907 |
894,183 |
||||
Cost and expenses (vi): |
|||||||||
Cost of revenues |
(2,869,214) |
(18,731) |
(164,035) |
(3,051,980) |
(461,226) |
||||
Research and development |
(243,430) |
(28,053) |
- |
(271,483) |
(41,027) |
||||
Sales and marketing |
(554,710) |
(67,703) |
(8,017) |
(630,430) |
(95,273) |
||||
General and administrative |
(217,714) |
(14,304) |
(5,116) |
(237,134) |
(35,837) |
||||
Total cost and expenses |
(3,885,068) |
(128,791) |
(177,168) |
(4,191,027) |
(633,363) |
||||
Other operating income |
106,918 |
61 |
- |
106,979 |
16,167 |
||||
Income (loss) from operations |
2,099,864 |
(97,761) |
(169,244) |
1,832,859 |
276,987 |
||||
Interest income |
100,361 |
64 |
27 |
100,452 |
15,181 |
||||
Interest expense |
(12,436) |
- |
- |
(12,436) |
(1,879) |
||||
Income (loss) before income tax and share |
2,187,789 |
(97,697) |
(169,217) |
1,920,875 |
290,289 |
||||
Income tax (expenses) benefits |
(372,462) |
2,928 |
- |
(369,534) |
(55,845) |
||||
Income (loss) before share of income on |
1,815,327 |
(94,769) |
(169,217) |
1,551,341 |
234,444 |
||||
Share of income on equity method investments |
18,915 |
- |
- |
18,915 |
2,859 |
||||
Net income (loss) |
1,834,242 |
(94,769) |
(169,217) |
1,570,256 |
237,303 |
(vi) Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
|||||||||
First half year |
|||||||||
ended June 30, 2018 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Cost of revenues |
8,337 |
1,946 |
- |
10,283 |
1,554 |
||||
Research and development |
40,918 |
18,754 |
- |
59,672 |
9,018 |
||||
Sales and marketing |
51,691 |
3,769 |
- |
55,460 |
8,381 |
||||
General and administrative |
77,357 |
10,069 |
- |
87,426 |
13,212 |
||||
Total cost and expenses |
178,303 |
34,538 |
- |
212,841 |
32,165 |
Momo Inc. |
|||||||||
Reconciliation of GAAP and NON-GAAP Results of Unaudited Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
First half year |
|||||||||
ended June 30, 2018 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Operating income (loss) |
2,099,864 |
(97,761) |
(169,244) |
1,832,859 |
276,987 |
||||
Share-based compensation |
178,303 |
34,538 |
- |
212,841 |
32,165 |
||||
Amortization of intangible assets from |
- |
11,715 |
- |
11,715 |
1,770 |
||||
Non-GAAP operating income (loss) |
2,278,167 |
(51,508) |
(169,244) |
2,057,415 |
310,922 |
||||
Net income (loss) |
1,834,242 |
(94,769) |
(169,217) |
1,570,256 |
237,303 |
||||
Share-based compensation |
178,303 |
34,538 |
- |
212,841 |
32,165 |
||||
Amortization of intangible assets from |
- |
11,715 |
- |
11,715 |
1,770 |
||||
Tax impacts |
- |
(2,927) |
- |
(2,927) |
(442) |
||||
Non-GAAP net income (loss) |
2,012,545 |
(51,443) |
(169,217) |
1,791,885 |
270,796 |
View original content:http://www.prnewswire.com/news-releases/momo-announces-unaudited-financial-results-for-the-second-quarter-of-2019-300907406.html
SOURCE