BEIJING, June 8, 2021 /PRNewswire/ -- Momo Inc. (NASDAQ: MOMO) ("Momo" or the "Company"), a leading mobile social and entertainment platform in China, today announced its unaudited financial results for the first quarter of 2021.
First Quarter of 2021 Highlights
"The first quarter of 2021 was a good quarter and a decent start to the year 2021", commented Li Wang, CEO of Momo. "We have stepped up our efforts to drive towards the strategic priorities that I set for my team at the beginning of the year. The initiatives we took have started bearing fruits. Despite the negative seasonality MAU reaching a record high, Momo core is on a steady improving trend and will continue to be a very productive and evolving cash cow business. This leaves us ample room to invest in new endeavors beyond Momo and Tantan. I am excited about the growth opportunities that we are seeing in Tantan and have put together a solid plan to unleash their full potential going forward."
_____________________
* 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 RMB6.5518 to US$1.00, the effective noon buying rate for March 31, 2021 as set forth in the H.10 statistical release of the Federal Reserve Board. |
First Quarter of 2021 Financial Results
Net revenues
Total net revenues were RMB3,470.6 million (US$529.7 million) in the first quarter of 2021, a decrease of 3.4% from RMB3,594.1 million in the first quarter of 2020.
Live video service revenues were RMB1,962.1 million (US$299.5 million) in the first quarter of 2021, a decrease of 15.9% from RMB2,332.0 million during the same period of 2020. The decrease was primarily due to our structural reform on Momo's core live video business, which was used to revive the long tail content ecosystem. The decrease was partially offset by the growth from Tantan's live video service, and live video service revenues from Tantan were RMB251.2 million (US$38.3 million) in the first quarter of 2021,compared to RMB6.1 million in the same period of 2020.
Value-added service revenues mainly include virtual gift revenues and membership subscription revenues. Total value-added service revenues were RMB1,455.5 million (US$222.2 million) in the first quarter of 2021, an increase of 23.8% from RMB1,175.8 million during the same period of 2020. The year-over-year increase was primarily attributable to the continued growth of the virtual gift business on the Momo application driven by more innovative products and operational ideas launched, and more paying scenarios introduced to enhance the social entertainment experience of Momo users, and to a lesser extent, the increase in the virtual gift revenues of new applications. The increase was partially offset by the decrease in the membership subscription revenues of Tantan, due to the decrease of paying users of Tantan.
Mobile marketing revenues were RMB38.7 million (US$5.9 million) in the first quarter of 2021, a decrease of 32.3% from RMB57.2 million during the same period of 2020. The decrease in mobile marketing revenues was primarily caused by our strategy to underweight the line in terms of resource allocation.
Mobile games revenues were RMB11.2 million (US$1.7 million) in the first quarter of 2021, a decrease of 11.9% from RMB12.7 million in the first quarter of 2020. The decrease in mobile game revenues was mainly due to the continued decrease in quarterly paying users of mobile games.
Net revenues from the Momo segment decreased from RMB3,202.1 million in the first quarter of 2020 to RMB2,901.8 million (US$442.9 million) in the first quarter of 2021, primarily due to the decrease in net revenues from live video service, partially offset by the increase in net revenues from value-added service. Net revenues from the Tantan segment increased from RMB381.7 million in the first quarter of 2020 to RMB567.7 million (US$86.6 million) in the first quarter of 2021, which was mainly due to the increase in net revenues from live video service.
Cost and expenses
Cost and expenses were RMB3,016.3 million (US$460.4 million) in the first quarter of 2021, a decrease of 0.3% from RMB3,026.1 million in the first quarter of 2020. The decrease was primarily attributable to: (a) a decrease in revenue sharing with broadcasters related to Momo's core live video service; (b) a decrease in marketing and promotional expenses to promote our core live video services and attract users on Tantan; (c) a decrease in commission fees paid to payment channels. These decreases were partially offset by an increase in revenue sharing with virtual gift recipients for our virtual gift service, and an increase in revenue sharing with broadcasters related to Tantan's live video service.
Non-GAAP cost and expenses (note 1) were RMB2,835.3 million (US$432.8 million) in the first quarter of 2021, an increase of 0.6% from RMB2,819.2 million during the same period of 2020.
Income from operations
Income from operations was RMB480.2 million (US$73.3 million) in the first quarter of 2021, compared to RMB594.1 million during the same period of 2020. Income from operations of the Momo segment was RMB573.2 million (US$87.5 million) in the first quarter of 2021, which decreased from RMB770.3 million in the first quarter of 2020. Loss from operations of the Tantan segment was RMB89.3 million (US$13.6 million) in the first quarter of 2021, compared to loss from operations of RMB171.9 million in the first quarter of 2020.
Non-GAAP income from operations (note 1) was RMB661.2 million (US$100.9 million) in the first quarter of 2021, compared to RMB801.0 million during the same period of 2020. Non-GAAP income from operations of the Momo segment was RMB700.5 million (US$106.9 million) in the first quarter of 2021, which decreased from RMB903.1 million in the first quarter of 2020. Non-GAAP loss from operations of the Tantan segment was RMB35.6 million (US$5.4 million) in the first quarter of 2021, compared to non-GAAP loss from operations of RMB100.4 million in the first quarter of 2020.
Income tax expenses
Income tax expenses were RMB91.4 million (US$14.0 million) in the first quarter of 2021, decreasing from RMB162.9 million in the first quarter of 2020. The decrease in income tax expenses was mainly due to the lower profit and tax refund resulted from additional expense deduction related to previous year in the first quarter of 2021.
Net income
Net income was RMB460.9 million (US$70.3 million) in the first quarter of 2021, compared to RMB537.7 million during the same period of 2020. Net income from the Momo segment was RMB551.4 million (US$84.2 million) in the first quarter of 2021, which decreased from RMB707.1 million in the first quarter of 2020. Net loss from the Tantan segment was RMB86.8 million (US$13.3 million) in the first quarter of 2021, compared to net loss of RMB165.1 million in the first quarter of 2020.
Non-GAAP net income (note 1) was RMB633.0 million (US$96.6 million) in the first quarter of 2021, compared to RMB735.1 million during the same period of 2020. Non-GAAP net income from the Momo segment was RMB678.6 million (US$103.6 million) in the first quarter of 2021, which decreased from RMB839.9 million in the first quarter of 2020. Non-GAAP net loss of the Tantan segment was RMB42.0 million (US$6.4 million) in the first quarter of 2021, compared to non-GAAP net loss of RMB103.2 million in the first quarter of 2020.
Net income attributable to Momo Inc.
Net income attributable to Momo Inc. was RMB461.7 million (US$70.5 million) in the first quarter of 2021, compared to RMB538.9 million during the same period of 2020.
Non-GAAP net income (note 1) attributable to Momo Inc. was RMB633.7 million (US$96.7 million) in the first quarter of 2021, compared to RMB736.3 million during the same period of 2020.
Net income per ADS
Diluted net income per ADS was RMB2.14 (US$0.33) in the first quarter of 2021, compared to RMB2.46 in the first quarter of 2020.
Non-GAAP diluted net income per ADS (note 1) was RMB2.91 (US$0.44) in the first quarter of 2021, compared to RMB3.34 in the first quarter of 2020.
Cash and cash flow
As of March 31, 2021, Momo's cash, cash equivalents, short-term deposits, long-term deposits and restricted cash totaled RMB16,956.0 million (US$2,588.0 million), compared to RMB16,482.3 million as of December 31, 2020. Net cash provided by operating activities in the first quarter of 2021 was RMB501.6 million (US$76.6 million), compared to RMB543.5 million in the first quarter of 2020.
Recent Developments
Resignation and appointment of board directors
On June 4, 2021, Mr. David Ying Zhang resigned from the Company's board of directors for personal reasons, effective as of the same date.
On June 8, 2021, the board of directors of the Company appointed Mr. Ho Kee Harry Man as a new member of the board. Mr. Man joined Matrix Partners China as a founding member of the team with a focus on investments in the mobile internet sector in 2008. Prior to Matrix, Mr. Man was Partner at WI Harper Group and led investments in their China office in the TMT sector. Before WI Harper, Mr. Man led the corporate development teams of two US listed internet and mobile companies, and helped Linktone Ltd. (NASDAQ: LTON) and chinadotcom (Nasdaq: CHINA) in their investments in various sectors respectively. Mr. Man started his career as a management consultant with Arthur Andersen in 1998. Mr. Man has been investing in China since 2000, and always focuses on early stage internet and mobile sectors. During the past 15 years, Mr. Man led investments in Momo (Nasdaq: MOMO), XPENG (US: XPEV), 21Vianet (Nasdaq:VNET), iKang (Nasdaq: KANG), Sungy Mobile (Nasdaq: GOMO), Editgrid (sold to Apple), Career International (SZ: 300662), Didi Chuxing.
Payment of special cash dividends
In March 2021, Momo's board of directors declared a special cash dividend in the amount of US$0.64 per ADS, or US$0.32 per ordinary share. The cash dividend was paid in April 2021 to shareholders of record at the close of business on April 13, 2021. The aggregate amount of cash dividends paid was US$132 million.
Execution of share repurchase program
On September 3, 2020, Momo's board of directors authorized a share repurchase program under which the Company may repurchase up to US$300 million of its shares over the next 12 months. As of June 8, 2021, the Company has repurchased approximately 4.77 million ADSs for approximately US$65.5 million on the open market under this program, at an average purchase price of US$13.69 per ADS.
Business Outlook
For the second quarter of 2021, the Company expects total net revenues to be between RMB3.6 billion to RMB3.7 billion, representing a decrease of 6.9% to 4.3% year-over-year. This forecast reflects the Company's current and preliminary views on the market and operational conditions, which are subject to change.
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 Momo Inc., and diluted net income per ADS) is adjusted from the most comparable GAAP results to exclude share-based compensation, amortization of intangible assets from business acquisitions, and tax impacts related to the amortization of intangible assets from business acquisitions. A limitation of using these non-GAAP financial measures is that share-based compensation, amortization of intangible assets from business acquisitions and tax impacts related to the amortization of intangible assets from business acquisitions have been and will continue to be for the foreseeable future a significant recurring expense in our results of operations. We compensate for these limitations by providing reconciliations of our non-GAAP measures to our U.S. GAAP measures. Please see the reconciliation tables at the end of this earnings release.
Conference Call
Momo's management will host an earnings conference call on Tuesday, June 8, 2021, at 8:00 a.m. U.S. Eastern Time (8:00 p.m. Beijing / Hong Kong Time on June 8, 2021).
All participants must preregister online prior to the call to receive the dial-in details. Once preregistration has been complete, participants will receive dial-in numbers, direct event passcode, and a unique registrant ID.
PRE-REGISTER LINK http://apac.directeventreg.com/registration/event/4099268
To join the conference, simply dial the number in the calendar invite you receive after preregistering, enter the passcode followed by your registrant ID, and you will join the conference instantly.
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, June 16, 2021. The dial-in details for the replay are as follows:
International: |
+61-2-8199-0299 |
U.S. Toll Free: |
+1-855-452-5696 |
Passcode: |
4099268 |
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
We are a leading player in China's online social and entertainment space. Through Momo, Tantan and other properties within our product portfolio, we enable users to discover new relationships, expand their social connections and build meaningful interactions. Momo is a mobile application that connects people and facilitates social interactions based on location, interests and a variety of online recreational activities. Tantan, which was added into our family of applications through acquisition in May 2018, is a leading social and dating application. It is designed to help its users find and establish romantic connections as well as meet interesting people. We also operate a number of other applications to serve different social and entertainment demands from our users.
For investor and media inquiries, please contact:
Momo Inc.
Investor Relations
Phone: +86-10-5731-0538
Email: ir@immomo.com
Christensen
In China
Mr. Eric Yuan
Phone: +86-10-5900-1548
E-mail: Eyuan@christensenir.com
In US
Ms. Linda Bergkamp
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, our financial outlook for the second quarter of 2021, as well as the amount of, timing, methods and funding sources for repurchases of our shares under the share repurchase program.
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 first quarter of 2021 are preliminary, unaudited and subject to audit adjustment. In addition, we may not meet our financial outlook for the second quarter of 2021 and may be unable to grow our business in the manner planned. We may also modify our strategy for growth. Moreover, 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, our ability to anticipate and develop new services and enhance existing services to meet the demand of our users or customers, the impact of the COVID-19 pandemic on Momo's business operations and the economy in China, the market price of Momo's stock prevailing from time to time, the nature of other investment opportunities presented to Momo from time to time, Momo's cash flows from operations, general economic conditions, and other factors. 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 U.S. Securities and Exchange Commission.
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 |
||||||
ended March 31 |
||||||
2020 |
2021 |
2021 |
||||
RMB |
RMB |
US$ |
||||
Net revenues: |
||||||
Live video service |
2,332,004 |
1,962,095 |
299,474 |
|||
Value-added service |
1,175,754 |
1,455,513 |
222,155 |
|||
Mobile marketing |
57,155 |
38,717 |
5,909 |
|||
Mobile games |
12,691 |
11,184 |
1,707 |
|||
Other services |
16,480 |
3,087 |
471 |
|||
Total net revenues |
3,594,084 |
3,470,596 |
529,716 |
|||
Cost and expenses: |
||||||
Cost of revenues |
(1,876,916) |
(1,938,245) |
(295,834) |
|||
Research and development |
(262,159) |
(286,493) |
(43,727) |
|||
Sales and marketing |
(709,808) |
(613,573) |
(93,650) |
|||
General and administrative |
(177,249) |
(177,962) |
(27,162) |
|||
Total cost and expenses |
(3,026,132) |
(3,016,273) |
(460,373) |
|||
Other operating income |
26,119 |
25,900 |
3,953 |
|||
Income from operations |
594,071 |
480,223 |
73,296 |
|||
Interest income |
130,823 |
96,694 |
14,758 |
|||
Interest expense |
(19,819) |
(18,361) |
(2,802) |
|||
Other gain or loss, net |
(6,000) |
(7,500) |
(1,145) |
|||
Income before income tax and share of income on equity method |
699,075 |
551,056 |
84,107 |
|||
Income tax expenses |
(162,891) |
(91,398) |
(13,950) |
|||
Income before share of income on equity method investments |
536,184 |
459,658 |
70,157 |
|||
Share of income on equity method investments |
1,527 |
1,261 |
192 |
|||
Net income |
537,711 |
460,919 |
70,349 |
|||
Less: net loss attributable to non-controlling interest |
(1,195) |
(740) |
(113) |
|||
Net income attributable to the shareholders of Momo Inc. |
538,906 |
461,659 |
70,462 |
|||
Net income per share attributable to ordinary shareholders |
||||||
Basic |
1.29 |
1.12 |
0.17 |
|||
Diluted |
1.23 |
1.07 |
0.16 |
|||
Weighted average shares used in calculating net income per ordinary |
||||||
Basic |
417,294,242 |
411,968,817 |
411,968,817 |
|||
Diluted |
453,331,322 |
448,171,493 |
448,171,493 |
|||
Momo Inc. |
|||||
Unaudited Condensed Consolidated Statement of Comprehensive Income |
|||||
(All amounts in thousands, except share and per share data) |
|||||
Three months |
|||||
ended March 31 |
|||||
2020 |
2021 |
2021 |
|||
RMB |
RMB |
US$ |
|||
Net income |
537,711 |
460,919 |
70,349 |
||
Other comprehensive loss, net of tax: |
|||||
Foreign currency translation adjustment |
(867) |
(3,802) |
(580) |
||
Comprehensive income |
536,844 |
457,117 |
69,769 |
||
Less: comprehensive (loss) income attributed to the non- |
(5,569) |
379 |
58 |
||
Comprehensive income attributable to Momo Inc. |
542,413 |
456,738 |
69,711 |
||
Momo Inc. |
|||||
Unaudited Condensed Consolidated Balance Sheets |
|||||
(All amounts in thousands, except share and per share data) |
|||||
December 31 |
March 31 |
March 31 |
|||
2020 |
2021 |
2021 |
|||
RMB |
RMB |
US$ |
|||
Assets |
|||||
Current assets |
|||||
Cash and cash equivalents |
3,363,942 |
3,490,405 |
532,740 |
||
Short-term deposits |
7,566,250 |
7,913,468 |
1,207,831 |
||
Restricted cash |
2,130 |
2,132 |
325 |
||
Accounts receivable, net of allowance for doubtful accounts of |
200,831 |
208,110 |
31,764 |
||
Prepaid expenses and other current assets |
613,696 |
697,656 |
106,483 |
||
Total current assets |
11,746,849 |
12,311,771 |
1,879,143 |
||
Long-term deposits |
5,550,000 |
5,550,000 |
847,095 |
||
Right-of-use assets, net |
278,175 |
261,561 |
39,922 |
||
Property and equipment, net |
265,765 |
248,147 |
37,875 |
||
Intangible assets, net |
687,211 |
652,553 |
99,599 |
||
Rental deposits |
21,794 |
20,435 |
3,119 |
||
Long-term investments |
454,996 |
443,147 |
67,637 |
||
Other non-current assets |
94,868 |
99,152 |
15,134 |
||
Deferred tax assets |
32,495 |
33,102 |
5,052 |
||
Goodwill |
4,088,403 |
4,105,104 |
626,561 |
||
Total assets |
23,220,556 |
23,724,972 |
3,621,137 |
||
Liabilities and equity |
|||||
Current liabilities |
|||||
Accounts payable |
699,394 |
698,947 |
106,680 |
||
Deferred revenue |
511,617 |
511,734 |
78,106 |
||
Accrued expenses and other current liabilities |
854,835 |
726,767 |
110,926 |
||
Amount due to related parties |
19,462 |
12,307 |
1,878 |
||
Lease liabilities due within one year |
132,793 |
134,612 |
20,546 |
||
Income tax payable |
236,490 |
259,380 |
39,589 |
||
Dividends payable |
- |
865,049 |
132,032 |
||
Deferred consideration in connection with business acquisitions |
62,149 |
46,113 |
7,038 |
||
Total current liabilities |
2,516,740 |
3,254,909 |
496,795 |
||
Deferred tax liabilities |
171,803 |
163,138 |
24,900 |
||
Convertible senior notes |
4,658,966 |
4,681,825 |
714,586 |
||
Share-based compensation liability |
875,616 |
879,213 |
134,194 |
||
Lease liabilities |
136,436 |
124,985 |
19,076 |
||
Other non-current liabilities |
25,666 |
41,760 |
6,374 |
||
Total liabilities |
8,385,227 |
9,145,830 |
1,395,925 |
||
Shareholder's equity (i) |
14,835,329 |
14,579,142 |
2,225,212 |
||
Total liabilities and shareholder's equity |
23,220,556 |
23,724,972 |
3,621,137 |
||
(i): As of March 31, 2021, the number of ordinary shares outstanding was 412,260,535. |
|||||
Momo Inc. |
|||||
Unaudited Condensed Consolidated Statement of Cash Flows |
|||||
(All amounts in thousands, except share and per share data) |
|||||
Three months |
|||||
ended March 31 |
|||||
2020 |
2021 |
2021 |
|||
RMB |
RMB |
US$ |
|||
Cash flows from operating activities: |
|||||
Net income |
537,711 |
460,919 |
70,349 |
||
Adjustments to reconcile net income to net cash provided by operating |
|||||
Depreciation of property and equipment |
52,381 |
42,543 |
6,493 |
||
Amortization of intangible assets |
39,882 |
36,953 |
5,640 |
||
Share-based compensation |
168,527 |
145,257 |
22,170 |
||
Share of income on equity method investments |
(1,527) |
(1,261) |
(192) |
||
Loss on long-term investments |
6,000 |
7,500 |
1,145 |
||
Gain on subsidiary deconsolidation |
(6,676) |
- |
- |
||
Loss on disposal of property and equipment |
- |
22 |
3 |
||
Provision of (income) losses on receivable and other assets |
(654) |
395 |
60 |
||
Cash received on investment income distribution |
1,153 |
- |
- |
||
Changes in operating assets and liabilities: |
|||||
Accounts receivable |
(37,979) |
(7,580) |
(1,157) |
||
Prepaid expenses and other current assets |
1,162 |
(86,677) |
(13,229) |
||
Amount due from a related party |
2,123 |
- |
- |
||
Rental deposits |
(173) |
1,359 |
207 |
||
Deferred tax assets |
2,038 |
(607) |
(93) |
||
Other non-current assets |
14,840 |
12,330 |
1,882 |
||
Accounts payable |
(80,073) |
(1,067) |
(163) |
||
Income tax payable |
20,344 |
22,891 |
3,494 |
||
Deferred revenue |
(21,023) |
(379) |
(58) |
||
Accrued expenses and other current liabilities |
(154,243) |
(118,972) |
(18,159) |
||
Amount due to related parties |
4,984 |
(7,156) |
(1,092) |
||
Deferred tax liability |
(9,971) |
(9,238) |
(1,410) |
||
Other non-current liabilities |
4,670 |
4,360 |
665 |
||
Net cash provided by operating activities |
543,496 |
501,592 |
76,555 |
||
Cash flows from investing activities: |
|||||
Purchase of property and equipment |
(38,167) |
(25,183) |
(3,844) |
||
Payment for long-term investments |
(4,500) |
- |
- |
||
Purchase of short-term deposits |
(3,300,000) |
(910,000) |
(138,893) |
||
Cash received on maturity of short-term deposits |
2,979,140 |
569,294 |
86,891 |
||
Payment for short-term investments |
(10,000) |
- |
- |
||
Cash received from sales of short-term investment |
10,000 |
- |
- |
||
Cash received on investment income distribution |
- |
5,610 |
856 |
||
Other investing activities |
(791) |
3 |
- |
||
Net cash used in investing activities |
(364,318) |
(360,276) |
(54,990) |
||
Cash flows from financing activities: |
|||||
Deferred payment for business acquisition |
- |
(12,907) |
(1,970) |
||
Repurchase of ordinary shares |
- |
(3,079) |
(470) |
||
Repurchase of subsidiary's share options |
- |
(2,781) |
(424) |
||
Net cash used in financing activities |
- |
(18,767) |
(2,864) |
||
Effect of exchange rate changes |
7,293 |
3,916 |
601 |
||
Net increase in cash and cash equivalents |
186,471 |
126,465 |
19,302 |
||
Cash, cash equivalents and restricted cash at the beginning of period |
2,612,743 |
3,366,072 |
513,763 |
||
Cash, cash equivalents and restricted cash at the end of period |
2,799,214 |
3,492,537 |
533,065 |
||
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 March 31, 2020 |
ended March 31, 2021 |
ended March 31, 2021 |
||||||||||||||||
GAAP |
Amortization of |
Share-based |
Tax |
Non-GAAP |
GAAP |
Amortization of |
Share-based |
Tax |
Non-GAAP |
GAAP |
Amortization of |
Share-based |
Tax |
Non-GAAP |
||||
(ii) |
(ii) |
(ii) |
||||||||||||||||
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
RMB |
US$ |
US$ |
US$ |
US$ |
US$ |
||||
Cost of revenues |
(1,876,916) |
18,645 |
6,969 |
- |
(1,851,302) |
(1,938,245) |
17,311 |
3,724 |
- |
(1,917,210) |
(295,834) |
2,642 |
568 |
- |
(292,624) |
|||
Research and development |
(262,159) |
2,368 |
42,760 |
- |
(217,031) |
(286,493) |
2,199 |
40,209 |
- |
(244,085) |
(43,727) |
336 |
6,137 |
- |
(37,254) |
|||
Sales and marketing |
(709,808) |
17,436 |
47,074 |
- |
(645,298) |
(613,573) |
16,189 |
17,556 |
- |
(579,828) |
(93,650) |
2,471 |
2,680 |
- |
(88,499) |
|||
General and administrative |
(177,249) |
- |
71,724 |
- |
(105,525) |
(177,962) |
- |
83,768 |
- |
(94,194) |
(27,162) |
- |
12,785 |
- |
(14,377) |
|||
Cost and operating expenses |
(3,026,132) |
38,449 |
168,527 |
- |
(2,819,156) |
(3,016,273) |
35,699 |
145,257 |
- |
(2,835,317) |
(460,373) |
5,449 |
22,170 |
- |
(432,754) |
|||
Income from operations |
594,071 |
38,449 |
168,527 |
- |
801,047 |
480,223 |
35,699 |
145,257 |
- |
661,179 |
73,296 |
5,449 |
22,170 |
- |
100,915 |
|||
Net income attributable to Momo Inc. |
538,906 |
38,449 |
168,527 |
(9,612) |
736,270 |
461,659 |
35,699 |
145,257 |
(8,925) |
633,690 |
70,462 |
5,449 |
22,170 |
(1,362) |
96,719 |
|||
(ii) Includes tax impacts related to the amortization of intangible assets from business acquisition. |
||||||||||||||||||
Momo Inc. |
|||||||||
Unaudited Condensed Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
Three months |
|||||||||
ended March 31, 2021 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Net revenues: |
|||||||||
Live video service |
1,710,889 |
251,206 |
- |
1,962,095 |
299,474 |
||||
Value-added service |
1,139,015 |
316,498 |
- |
1,455,513 |
222,155 |
||||
Mobile marketing |
38,717 |
- |
- |
38,717 |
5,909 |
||||
Mobile games |
11,184 |
- |
- |
11,184 |
1,707 |
||||
Other services |
1,968 |
- |
1,119 |
3,087 |
471 |
||||
Total net revenues |
2,901,773 |
567,704 |
1,119 |
3,470,596 |
529,716 |
||||
Cost and expenses (iii): |
|||||||||
Cost of revenues |
(1,656,895) |
(280,989) |
(361) |
(1,938,245) |
(295,834) |
||||
Research and development |
(205,330) |
(81,163) |
- |
(286,493) |
(43,727) |
||||
Sales and marketing |
(326,829) |
(286,710) |
(34) |
(613,573) |
(93,650) |
||||
General and administrative |
(159,451) |
(14,121) |
(4,390) |
(177,962) |
(27,162) |
||||
Total cost and expenses |
(2,348,505) |
(662,983) |
(4,785) |
(3,016,273) |
(460,373) |
||||
Other operating income |
19,961 |
5,938 |
1 |
25,900 |
3,953 |
||||
Income (loss) from operations |
573,229 |
(89,341) |
(3,665) |
480,223 |
73,296 |
||||
Interest income |
96,343 |
305 |
46 |
96,694 |
14,758 |
||||
Interest expense |
(18,361) |
- |
- |
(18,361) |
(2,802) |
||||
Other gain or loss, net |
(7,500) |
- |
- |
(7,500) |
(1,145) |
||||
Income (loss) before income tax and share of income on equity method |
643,711 |
(89,036) |
(3,619) |
551,056 |
84,107 |
||||
Income tax (expenses) benefits |
(93,602) |
2,204 |
- |
(91,398) |
(13,950) |
||||
Income (loss) before share of income on equity method investments |
550,109 |
(86,832) |
(3,619) |
459,658 |
70,157 |
||||
Share of loss on equity method investments |
1,261 |
- |
- |
1,261 |
192 |
||||
Net income (loss) |
551,370 |
(86,832) |
(3,619) |
460,919 |
70,349 |
||||
(iii) Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
|||||||||
Three months |
|||||||||
ended March 31, 2021 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Cost of revenues |
2,325 |
1,399 |
- |
3,724 |
568 |
||||
Research and development |
30,525 |
9,684 |
- |
40,209 |
6,137 |
||||
Sales and marketing |
12,906 |
4,650 |
- |
17,556 |
2,680 |
||||
General and administrative |
81,484 |
2,284 |
- |
83,768 |
12,785 |
||||
Total cost and expenses |
127,240 |
18,017 |
- |
145,257 |
22,170 |
||||
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 March 31, 2021 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Income (loss) from operations |
573,229 |
(89,341) |
(3,665) |
480,223 |
73,296 |
||||
Share-based compensation |
127,240 |
18,017 |
- |
145,257 |
22,170 |
||||
Amortization of intangible assets from business |
- |
35,699 |
- |
35,699 |
5,449 |
||||
Non-GAAP income (loss) from operations |
700,469 |
(35,625) |
(3,665) |
661,179 |
100,915 |
||||
Net income (loss) |
551,370 |
(86,832) |
(3,619) |
460,919 |
70,349 |
||||
Share-based compensation |
127,240 |
18,017 |
- |
145,257 |
22,170 |
||||
Amortization of intangible assets from business |
- |
35,699 |
- |
35,699 |
5,449 |
||||
Tax impacts |
- |
(8,925) |
- |
(8,925) |
(1,362) |
||||
Non-GAAP net income (loss) |
678,610 |
(42,041) |
(3,619) |
632,950 |
96,606 |
||||
Momo Inc. |
|||||||||
Unaudited Condensed Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
Three months |
|||||||||
ended March 31, 2020 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$[1] |
|||||
Net revenues: |
|||||||||
Live video service |
2,325,945 |
6,059 |
- |
2,332,004 |
329,342 |
||||
Value-added service |
800,103 |
375,651 |
- |
1,175,754 |
166,049 |
||||
Mobile marketing |
57,155 |
- |
- |
57,155 |
8,072 |
||||
Mobile games |
12,691 |
- |
- |
12,691 |
1,792 |
||||
Other services |
6,195 |
- |
10,285 |
16,480 |
2,327 |
||||
Total net revenues |
3,202,089 |
381,710 |
10,285 |
3,594,084 |
507,582 |
||||
Cost and expenses (iv): |
|||||||||
Cost of revenues |
(1,736,517) |
(132,278) |
(8,121) |
(1,876,916) |
(265,071) |
||||
Research and development |
(183,900) |
(78,259) |
- |
(262,159) |
(37,024) |
||||
Sales and marketing |
(394,364) |
(315,421) |
(23) |
(709,808) |
(100,244) |
||||
General and administrative |
(143,135) |
(27,680) |
(6,434) |
(177,249) |
(25,032) |
||||
Total cost and expenses |
(2,457,916) |
(553,638) |
(14,578) |
(3,026,132) |
(427,371) |
||||
Other operating income |
26,119 |
- |
- |
26,119 |
3,689 |
||||
Income (loss) from operations |
770,292 |
(171,928) |
(4,293) |
594,071 |
83,900 |
||||
Interest income |
129,278 |
1,472 |
73 |
130,823 |
18,476 |
||||
Interest expense |
(19,819) |
- |
- |
(19,819) |
(2,799) |
||||
Other gain or loss, net |
(6,000) |
- |
- |
(6,000) |
(847) |
||||
Income (loss) before income tax and share of income on equity |
873,751 |
(170,456) |
(4,220) |
699,075 |
98,730 |
||||
Income tax (expenses) benefits |
(168,212) |
5,321 |
- |
(162,891) |
(23,005) |
||||
Income (loss) before share of income on equity method investments |
705,539 |
(165,135) |
(4,220) |
536,184 |
75,725 |
||||
Share of loss on equity method investments |
1,527 |
- |
- |
1,527 |
216 |
||||
Net income (loss) |
707,066 |
(165,135) |
(4,220) |
537,711 |
75,941 |
||||
(iv) Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
|||||||||
Three months |
|||||||||
ended March 31, 2020 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Cost of revenues |
5,611 |
1,358 |
- |
6,969 |
984 |
||||
Research and development |
26,802 |
15,958 |
- |
42,760 |
6,039 |
||||
Sales and marketing |
45,441 |
1,633 |
- |
47,074 |
6,648 |
||||
General and administrative |
54,984 |
14,121 |
2,619 |
71,724 |
10,129 |
||||
Total cost and expenses |
132,838 |
33,070 |
2,619 |
168,527 |
23,800 |
||||
[1] All translations from RMB to U.S. dollars are made at a rate of RMB 7.0808 to US$1.00, the effective noon buying rate for March 31, 2020 as set forth in the H.10 statistical release of the Federal Reserve Board. |
|||||||||
Momo Inc. |
|||||||||
Reconciliation of GAAP and NON-GAAP Results of Unaudited Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
Three months |
|||||||||
ended March 31, 2020 |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Income (loss) from operations |
770,292 |
(171,928) |
(4,293) |
594,071 |
83,900 |
||||
Share-based compensation |
132,838 |
33,070 |
2,619 |
168,527 |
23,800 |
||||
Amortization of intangible assets from |
- |
38,449 |
- |
38,449 |
5,429 |
||||
Non-GAAP income (loss) from |
903,130 |
(100,409) |
(1,674) |
801,047 |
113,129 |
||||
Net income (loss) |
707,066 |
(165,135) |
(4,220) |
537,711 |
75,941 |
||||
Share-based compensation |
132,838 |
33,070 |
2,619 |
168,527 |
23,800 |
||||
Amortization of intangible assets from |
- |
38,449 |
- |
38,449 |
5,429 |
||||
Tax impacts |
- |
(9,612) |
- |
(9,612) |
(1,357) |
||||
Non-GAAP net income (loss) |
839,904 |
(103,228) |
(1,601) |
735,075 |
103,813 |
||||
View original content:http://www.prnewswire.com/news-releases/momo-announces-unaudited-financial-results-for-the-first-quarter-of-2021-301307468.html
