Hello Group Inc. Announces Unaudited Financial Results for the Fourth Quarter and Fiscal Year 2022
Fourth Quarter of 2022 Highlights
- Net revenues decreased by 12.6% year over year to
RMB3,212.7 million (US$465.8 million *) in the fourth quarter of 2022. - Net income attributable to
Hello Group Inc. wasRMB398.0 million (US$57.7 million ) in the fourth quarter of 2022, compared to a net loss ofRMB4,242.7 million in the same period of 2021. - Non-GAAP net income attributable to
Hello Group Inc. (note 1) increased toRMB487.9 million (US$70.7 million ) in the fourth quarter of 2022, fromRMB280.9 million in the same period of 2021. - Diluted net income per American Depositary Share ("ADS") was
RMB2.01 (US$0.29 ) in the fourth quarter of 2022, compared to a diluted net loss per ADS ofRMB21.50 in the same period of 2021. - Non-GAAP diluted net income per ADS (note 1) was
RMB2.46 (US$0.36 ) in the fourth quarter of 2022, compared toRMB1.38 in the same period of 2021. - Monthly Active Users ("MAU") on Momo application were 94.6 million in
December 2022 , compared to 114.1 million inDecember 2021 . MAU on Tantan application were 18.4 million inDecember 2022 , compared to 27.0 million inDecember 2021 . - For the Momo app total paying users was 7.8 million for the fourth quarter of 2022, compared to 8.9 million for the same period last year. Tantan had 1.7 million paying users for the fourth quarter of 2022 compared to 2.5 million from the year ago period.
Full Year 2022 Highlights
- Net revenues decreased 12.8% year over year to
RMB12,704.2 million (US$1,841.9 million ) for the full year of 2022. - Net income attributable to
Hello Group Inc. wasRMB1,484.3 million (US$215.2 million ) for the full year of 2022, compared to a net loss ofRMB2,913.7 million during the same period of 2021. - Non-GAAP net income attributable to
Hello Group Inc. (note 1) wasRMB1,885.8 million (US$273.4 million ) for the full year of 2022, compared toRMB2,037.1 million during the same period of 2021. - Diluted net income per ADS was
RMB7.31 (US$1.06 ) for the full year of 2022, compared to a diluted net loss per ADS ofRMB14.40 during the same period of 2021. - Non-GAAP diluted net income per ADS (note 1) was
RMB9.20 (US$1.33 ) for the full year of 2022, compared toRMB9.56 during the same period of 2021.
* This press release contains translations of certain Renminbi amounts into |
"2022 was an extremely challenging year. I am pleased to see that our team withstood external pressures by timely adjusting strategic priorities and corresponding execution plans with flexible product and operational measures." Commented
Fourth Quarter of 2022 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. Total value-added service revenues were
Mobile marketing revenues were
Mobile games revenues were
Net revenues from the Momo segment decreased from
Cost and expenses
Cost and expenses were
Non-GAAP cost and expenses (note 1) were
Other operating (loss) income, net
Other operating loss was
Income (loss) from operations
Income from operations was
Non-GAAP income from operations (note 1) was
Income tax expenses
Income tax expenses were
Net income (loss)
Net income was
Non-GAAP net income (note 1) was
Net income (loss) attributable to
Net income attributable to
Non-GAAP net income (note 1) attributable to
Net income (loss) per ADS
Diluted net income per ADS was
Non-GAAP diluted net income per ADS (note 1) was
Cash and cash flow
As of
Net cash provided by operating activities in the fourth quarter of 2022 was
Full Year 2022 Financial Results
Net revenues for the full year of 2022 were
Net income attributable to Hello Group Inc. was
Non-GAAP net income attributable to Hello Group Inc. (note 1) was
Diluted net income per ADS was
Non-GAAP diluted net income per ADS (note 1) was
Net cash provided by operating activities was
Declaration of a special cash dividend
Appointment of New Director and Chief Operating Officer
The board of directors has appointed Ms. Sichuan Zhang as a director and Chief Operating Officer of the Company, effective
Ms. Sichuan Zhang previously served as our director from
Execution of share repurchase program
On
Business Outlook
For the first quarter of 2023, the Company expects total net revenues to be between
Note 1: Non-GAAP measures
To supplement our consolidated financial statements presented in accordance with
Reconciliations of our non-GAAP financial measures to our
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 (loss) attributable to
Conference Call
Participants can register for the conference call by navigating to:
https://s1.c-conf.com/diamondpass/10029147-tf6dtf.html.
Upon registration, each participant will receive details for the conference call, including dial-in numbers, conference call passcode and a unique access PIN. Please dial in 10 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
Passcode: 10029147
Additionally, a live and archived webcast of the conference call will be available on the Investor Relations section of
About
We are a leading player in
For investor and media inquiries, please contact:
Investor Relations
Phone: +86-10-5731-0538
Email: ir@hellogroup.com
Christensen
In
Mr.
Phone: +86-10-5900-1548
E-mail: eric.yuan@christensencomms.com
In
Ms.
Phone: +1-480-614-3004
Email: linda.bergkamp@christensencomms.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 first quarter of 2023, 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 fourth quarter of 2022 are preliminary, unaudited and subject to audit adjustment. In addition, we may not meet our financial outlook for the first quarter of 2023 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 the Company's business operations and the economy in
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.
|
||||||||||||
Unaudited Condensed Consolidated Statement of Operations |
||||||||||||
(All amounts in thousands, except share and per share data) |
||||||||||||
Three months |
Year |
|||||||||||
Ended |
Ended |
|||||||||||
2021 |
2022 |
2022 |
2021 |
2022 |
2022 |
|||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||
Net revenues: |
||||||||||||
Live video service |
2,148,785 |
1,724,228 |
249,990 |
8,378,945 |
6,510,460 |
943,928 |
||||||
Value-added service |
1,475,733 |
1,449,537 |
210,164 |
5,971,792 |
6,007,018 |
870,936 |
||||||
Mobile marketing |
25,369 |
32,927 |
4,774 |
159,010 |
124,956 |
18,117 |
||||||
Mobile games |
19,294 |
5,316 |
771 |
47,712 |
55,732 |
8,080 |
||||||
Other services |
5,048 |
650 |
93 |
18,260 |
6,006 |
871 |
||||||
Total net revenues |
3,674,229 |
3,212,658 |
465,792 |
14,575,719 |
12,704,172 |
1,841,932 |
||||||
Cost and expenses: |
||||||||||||
Cost of revenues |
(2,191,520) |
(1,916,050) |
(277,801) |
(8,383,431) |
(7,421,419) |
(1,076,005) |
||||||
Research and development |
(316,024) |
(272,657) |
(39,532) |
(1,131,781) |
(1,006,219) |
(145,888) |
||||||
Sales and marketing |
(659,604) |
(407,075) |
(59,020) |
(2,604,309) |
(2,073,617) |
(300,646) |
||||||
General and administrative |
(165,257) |
(142,492) |
(20,659) |
(624,700) |
(596,006) |
(86,413) |
||||||
Impairment loss on goodwill and |
(4,397,012) |
- |
- |
(4,397,012) |
- |
- |
||||||
Total cost and expenses |
(7,729,417) |
(2,738,274) |
(397,012) |
(17,141,233) |
(11,097,261) |
(1,608,952) |
||||||
Other operating income (loss), net |
38,558 |
(65,158) |
(9,447) |
175,947 |
20,632 |
2,991 |
||||||
(Loss) income from operations |
(4,016,630) |
409,226 |
59,333 |
(2,389,567) |
1,627,543 |
235,971 |
||||||
Interest income |
99,573 |
88,118 |
12,776 |
384,279 |
368,879 |
53,482 |
||||||
Interest expense |
(18,444) |
(10,955) |
(1,588) |
(73,776) |
(83,530) |
(12,111) |
||||||
Other gain or loss, net |
2,000 |
- |
- |
(16,000) |
118,325 |
17,156 |
||||||
(Loss) income before income |
(3,933,501) |
486,389 |
70,521 |
(2,095,064) |
2,031,217 |
294,498 |
||||||
Income tax expenses |
(296,491) |
(109,421) |
(15,865) |
(822,556) |
(562,281) |
(81,523) |
||||||
(Loss) income before share of |
(4,229,992) |
376,968 |
54,656 |
(2,917,620) |
1,468,936 |
212,975 |
||||||
Share of (loss) income on equity |
(14,045) |
20,040 |
2,906 |
(8,084) |
11,073 |
1,605 |
||||||
Net (loss) income |
(4,244,037) |
397,008 |
57,562 |
(2,925,704) |
1,480,009 |
214,580 |
||||||
Less: net loss attributable to non- |
(1,319) |
(986) |
(143) |
(11,996) |
(4,274) |
(620) |
||||||
Net (loss) income attributable to |
(4,242,718) |
397,994 |
57,705 |
(2,913,708) |
1,484,283 |
215,200 |
||||||
Net (loss) income per share |
||||||||||||
Basic |
(10.75) |
1.05 |
0.15 |
(7.20) |
3.80 |
0.55 |
||||||
Diluted |
(10.75) |
1.01 |
0.15 |
(7.20) |
3.65 |
0.53 |
||||||
Weighted average shares used in |
||||||||||||
Basic |
394,694,993 |
377,841,986 |
377,841,986 |
404,701,910 |
390,176,367 |
390,176,367 |
||||||
Diluted |
394,694,993 |
406,152,757 |
406,152,757 |
404,701,910 |
423,810,279 |
423,810,279 |
|
|||||||||||||||||||
Unaudited Condensed Consolidated Statement of Comprehensive Income |
|||||||||||||||||||
(All amounts in thousands, except share and per share data) |
|||||||||||||||||||
Three months |
Year |
||||||||||||||||||
Ended |
Ended |
||||||||||||||||||
2021 |
2022 |
2022 |
2021 |
2022 |
2022 |
||||||||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||||||||||
Net (loss) income |
(4,244,037) |
397,008 |
57,562 |
(2,925,704) |
1,480,009 |
214,580 |
|||||||||||||
Other comprehensive (loss) |
|||||||||||||||||||
Foreign currency translation |
(7,331) |
54,041 |
7,835 |
(39,161) |
(274,791) |
(39,841) |
|||||||||||||
Comprehensive (loss) income |
(4,251,368) |
451,049 |
65,397 |
(2,964,865) |
1,205,218 |
174,739 |
|||||||||||||
Less: comprehensive (loss) |
(3,280) |
(7,154) |
(1,037) |
(16,603) |
10,556 |
1,530 |
|||||||||||||
Comprehensive (loss) income |
(4,248,088) |
458,203 |
66,434 |
(2,948,262) |
1,194,662 |
173,209 |
|||||||||||||
|
|||||
Unaudited Condensed Consolidated Balance Sheets |
|||||
(All amounts in thousands, except share and per share data) |
|||||
|
|
|
|||
2021 |
2022 |
2022 |
|||
RMB |
RMB |
US$ |
|||
Assets |
|||||
Current assets |
|||||
Cash and cash equivalents |
5,570,563 |
5,018,129 |
727,560 |
||
Short-term deposits |
2,860,000 |
5,300,000 |
768,428 |
||
Restricted cash |
- |
97,706 |
14,166 |
||
Short-term investments |
- |
300,240 |
43,531 |
||
Accounts receivable, net of allowance for doubtful accounts of |
205,225 |
188,711 |
27,361 |
||
Amounts due from related parties |
- |
55 |
8 |
||
Prepaid expenses and other current assets |
775,072 |
819,706 |
118,846 |
||
Total current assets |
9,410,860 |
11,724,547 |
1,699,900 |
||
Long-term deposits |
7,200,000 |
2,600,000 |
376,965 |
||
Long-term restricted cash |
76,471 |
82,766 |
12,000 |
||
Right-of-use assets, net |
257,934 |
115,520 |
16,749 |
||
Property and equipment, net |
180,664 |
172,984 |
25,080 |
||
Intangible assets, net |
27,320 |
22,203 |
3,219 |
||
Rental deposits |
19,204 |
20,737 |
3,007 |
||
Long-term investments |
820,006 |
893,988 |
129,616 |
||
Other non-current assets |
83,930 |
162,499 |
23,560 |
||
Deferred tax assets |
34,849 |
34,343 |
4,979 |
||
Total assets |
18,111,238 |
15,829,587 |
2,295,075 |
||
Liabilities and equity |
|||||
Current liabilities |
|||||
Accounts payable |
726,207 |
617,022 |
89,460 |
||
Deferred revenue |
539,967 |
484,775 |
70,286 |
||
Accrued expenses and other current liabilities |
911,050 |
797,504 |
115,627 |
||
Amounts due to related parties |
5,016 |
9,178 |
1,331 |
||
Lease liabilities due within one year |
162,950 |
88,352 |
12,810 |
||
Income tax payable |
125,773 |
68,765 |
9,970 |
||
Deferred consideration in connection with business acquisitions |
44,802 |
26,483 |
3,840 |
||
Convertible Senior Notes-current |
- |
2,646,168 |
383,658 |
||
Total current liabilities |
2,515,765 |
4,738,247 |
686,982 |
||
Deferred tax liabilities |
213,384 |
22,011 |
3,191 |
||
Convertible senior notes |
4,565,292 |
- |
- |
||
Lease liabilities |
103,105 |
33,281 |
4,825 |
||
Other non-current liabilities |
128,095 |
105,410 |
15,283 |
||
Total liabilities |
7,525,641 |
4,898,949 |
710,281 |
||
Shareholder's equity (i) |
10,585,597 |
10,930,638 |
1,584,794 |
||
Total liabilities and shareholder's equity |
18,111,238 |
15,829,587 |
2,295,075 |
(i): As of December 31, 2022, the number of ordinary shares outstanding was 376,971,336. |
|
|||||||||||||
Unaudited Condensed Consolidated Statement of Cash Flows |
|||||||||||||
(All amounts in thousands, except share and per share data) |
|||||||||||||
Three months |
Year |
||||||||||||
Ended |
Ended |
||||||||||||
2021 |
2022 |
2022 |
2021 |
2022 |
2022 |
||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||||
Cash flows from operating activities: |
|||||||||||||
Net (loss) income |
(4,244,037) |
397,008 |
57,562 |
(2,925,704) |
1,480,009 |
214,580 |
|||||||
Adjustments to reconcile net income to net cash |
|||||||||||||
Depreciation of property and equipment |
34,226 |
23,908 |
3,466 |
155,537 |
107,015 |
15,516 |
|||||||
Amortization of intangible assets |
1,279 |
1,279 |
185 |
109,062 |
5,116 |
742 |
|||||||
Share-based compensation |
126,576 |
89,944 |
13,040 |
475,771 |
401,484 |
58,209 |
|||||||
Share of loss (income) on equity method |
14,045 |
(20,040) |
(2,906) |
8,084 |
(11,073) |
(1,605) |
|||||||
Impairment loss on goodwill and intangible assets |
4,397,012 |
- |
- |
4,397,012 |
- |
- |
|||||||
Gain on repurchase of convertible senior notes |
- |
- |
- |
- |
(129,575) |
(18,787) |
|||||||
Gain or loss on long-term investments |
(2,000) |
- |
- |
16,000 |
11,250 |
1,631 |
|||||||
Gain on disposal of subsidiaries |
- |
- |
- |
(15,526) |
- |
- |
|||||||
Cash received on distributions from equity method |
- |
- |
- |
- |
1,708 |
248 |
|||||||
Gain or loss on disposal of property and equipment |
(36) |
4 |
1 |
1,236 |
(779) |
(113) |
|||||||
Provision of losses on receivable and other assets |
(505) |
(75) |
(11) |
(263) |
(528) |
(77) |
|||||||
Changes in operating assets and liabilities: |
|||||||||||||
Accounts receivable |
13,984 |
4,643 |
673 |
(10,374) |
20,338 |
2,949 |
|||||||
Prepaid expenses and other current assets |
52,504 |
(36,784) |
(5,333) |
(151,162) |
(52,928) |
(7,674) |
|||||||
Amounts due from related parties |
- |
(55) |
(8) |
- |
(55) |
(8) |
|||||||
Rental deposits |
1,171 |
- |
- |
(343) |
1,399 |
203 |
|||||||
Deferred tax assets |
(338) |
1,493 |
216 |
(2,354) |
507 |
74 |
|||||||
Other non-current assets |
42,125 |
(15,907) |
(2,306) |
34,075 |
60,913 |
8,832 |
|||||||
Accounts payable |
11,053 |
(8,992) |
(1,304) |
30,475 |
(115,384) |
(16,729) |
|||||||
Income tax payable |
(39,285) |
(6,081) |
(882) |
(110,716) |
(57,004) |
(8,265) |
|||||||
Deferred revenue |
9,652 |
17,504 |
2,538 |
35,106 |
(56,387) |
(8,175) |
|||||||
Accrued expenses and other current liabilities |
99,497 |
121,638 |
17,636 |
60,668 |
(182,708) |
(26,490) |
|||||||
Amount due to related parties |
(9,751) |
(265) |
(38) |
(14,447) |
4,162 |
603 |
|||||||
Deferred tax liabilities |
207,114 |
(15,367) |
(2,228) |
180,173 |
(187,119) |
(27,130) |
|||||||
Share-based compensation liability |
- |
- |
- |
(678,153) |
- |
- |
|||||||
Other non-current liabilities |
(48,777) |
(15,159) |
(2,198) |
(34,959) |
(73,470) |
(10,652) |
|||||||
Net cash provided by operating activities |
665,509 |
538,696 |
78,103 |
1,559,198 |
1,226,891 |
177,882 |
|||||||
Cash flows from investing activities: |
|||||||||||||
Purchase of property and equipment |
(19,201) |
(10,053) |
(1,458) |
(95,323) |
(80,445) |
(11,663) |
|||||||
Payment for long-term investments |
(115,052) |
(15,000) |
(2,175) |
(415,052) |
(70,343) |
(10,199) |
|||||||
Purchase of short-term deposits |
(400,000) |
- |
- |
(4,976,688) |
(1,700,000) |
(246,477) |
|||||||
Cash received on maturity of short-term deposits |
3,550,000 |
1,700,000 |
246,477 |
9,667,570 |
5,410,000 |
784,376 |
|||||||
Payment for short term investments |
- |
(300,000) |
(43,496) |
- |
(300,000) |
(43,496) |
|||||||
Cash received on investment income distribution |
- |
- |
- |
5,610 |
3,523 |
511 |
|||||||
Cash of disposed subsidiaries |
- |
- |
- |
(8,750) |
- |
- |
|||||||
Cash received from sales of long-term investment |
20,000 |
- |
- |
20,000 |
- |
- |
|||||||
Purchase of long-term deposits |
(1,600,000) |
(200,000) |
(28,997) |
(1,850,000) |
(2,750,000) |
(398,713) |
|||||||
Cash received on maturity of long-term deposits |
200,000 |
- |
- |
200,000 |
1,200,000 |
173,984 |
|||||||
Other investing activities |
569 |
7 |
1 |
2,975 |
3,110 |
451 |
|||||||
Net cash provided by investing activities |
1,636,316 |
1,174,954 |
170,352 |
2,550,342 |
1,715,845 |
248,774 |
|||||||
Cash flows from financing activities: |
|||||||||||||
Deferred payment for business acquisition |
(50) |
- |
- |
(12,957) |
(21,421) |
(3,106) |
|||||||
Proceeds from exercise of share options |
5 |
112 |
16 |
776 |
163 |
24 |
|||||||
Payment in relation to the share repurchase program |
- |
(104,684) |
(15,178) |
(862,865) |
(392,374) |
(56,889) |
|||||||
Repurchase of subsidiary's share options |
(5,070) |
(1,076) |
(156) |
(59,120) |
(40,943) |
(5,936) |
|||||||
Dividends payment |
- |
- |
- |
(852,743) |
(840,997) |
(121,933) |
|||||||
Payment for redemption of convertible bonds |
- |
- |
- |
- |
(2,136,987) |
(309,834) |
|||||||
Net cash used in financing activities |
(5,115) |
(105,648) |
(15,318) |
(1,786,909) |
(3,432,559) |
(497,674) |
|||||||
Effect of exchange rate changes |
(12,972) |
(30,706) |
(4,451) |
(41,669) |
41,390 |
6,001 |
|||||||
Net increase (decrease) in cash and cash |
2,283,738 |
1,577,296 |
228,686 |
2,280,962 |
(448,433) |
(65,017) |
|||||||
Cash, cash equivalents and restricted cash at the |
3,363,296 |
3,621,305 |
525,040 |
3,366,072 |
5,647,034 |
818,743 |
|||||||
Cash, cash equivalents and restricted cash at the end of |
5,647,034 |
5,198,601 |
753,726 |
5,647,034 |
5,198,601 |
753,726 |
|||||||
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 |
Ended |
Ended |
||||||||||||||
GAAP RMB |
Impairment loss RMB |
Share-based RMB |
Non-GAAP RMB |
GAAP RMB |
Share-based RMB |
Non-GAAP RMB |
GAAP US$ |
Share-based US$ |
Non-GAAP US$ |
|||||||
Cost of revenues |
(2,191,520) |
- |
3,393 |
(2,188,127) |
(1,916,050) |
1,707 |
(1,914,343) |
(277,801) |
247 |
(277,554) |
||||||
Research and |
(316,024) |
- |
36,303 |
(279,721) |
(272,657) |
22,145 |
(250,512) |
(39,532) |
3,211 |
(36,321) |
||||||
Sales and marketing |
(659,604) |
- |
11,024 |
(648,580) |
(407,075) |
8,480 |
(398,595) |
(59,020) |
1,229 |
(57,791) |
||||||
General and |
(165,257) |
- |
75,856 |
(89,401) |
(142,492) |
57,612 |
(84,880) |
(20,659) |
8,353 |
(12,306) |
||||||
Impairment loss on |
(4,397,012) |
4,397,012 |
- |
- |
- |
- |
- |
- |
- |
- |
||||||
Cost and operating |
(7,729,417) |
4,397,012 |
126,576 |
(3,205,829) |
(2,738,274) |
89,944 |
(2,648,330) |
(397,012) |
13,040 |
(383,972) |
||||||
(Loss) income from |
(4,016,630) |
4,397,012 |
126,576 |
506,958 |
409,226 |
89,944 |
499,170 |
59,333 |
13,040 |
72,373 |
||||||
Net (loss) income attributable to Hello |
(4,242,718) |
4,397,012 |
126,576 |
280,870 |
397,994 |
89,944 |
487,938 |
57,705 |
13,040 |
70,745 |
||||||
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. |
|||||||||||||||||
Year |
Year |
Year |
||||||||||||||||
Ended |
Ended |
Ended |
||||||||||||||||
GAAP RMB |
Impairment RMB |
Amortization of |
Share- RMB |
Tax (ii) RMB |
Non-GAAP RMB |
GAAP RMB |
Share- RMB |
Non-GAAP RMB |
GAAP US$ |
Share-based US$ |
Non-GAAP US$ |
|||||||
Cost of revenues |
(8,383,431) |
- |
51,853 |
17,941 |
- |
(8,313,637) |
(7,421,419) |
14,195 |
(7,407,224) |
(1,076,005) |
2,058 |
(1,073,947) |
||||||
Research and |
(1,131,781) |
- |
3,660 |
139,571 |
- |
(988,550) |
(1,006,219) |
88,797 |
(917,422) |
(145,888) |
12,874 |
(133,014) |
||||||
Sales and |
(2,604,309) |
- |
48,491 |
70,821 |
- |
(2,484,997) |
(2,073,617) |
38,432 |
(2,035,185) |
(300,646) |
5,572 |
(295,074) |
||||||
General and |
(624,700) |
- |
- |
247,438 |
- |
(377,262) |
(596,006) |
260,060 |
(335,946) |
(86,413) |
37,705 |
(48,708) |
||||||
Impairment loss on |
(4,397,012) |
4,397,012 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||||||
Cost and |
(17,141,233) |
4,397,012 |
104,004 |
475,771 |
- |
(12,164,446) |
(11,097,261) |
401,484 |
(10,695,777) |
(1,608,952) |
58,209 |
(1,550,743) |
||||||
(Loss) income from |
(2,389,567) |
4,397,012 |
104,004 |
475,771 |
- |
2,587,220 |
1,627,543 |
401,484 |
2,029,027 |
235,971 |
58,209 |
294,180 |
||||||
Net (loss) income attributable to |
(2,913,708) |
4,397,012 |
104,004 |
475,771 |
(26,002) |
2,037,077 |
1,484,283 |
401,484 |
1,885,767 |
215,200 |
58,209 |
273,409 |
||||||
(ii) Includes tax impacts related to the amortization of intangible assets from business acquisition. |
|
||||||||||
Unaudited Condensed Segment Report |
||||||||||
(All amounts in thousands, except share and per share data) |
||||||||||
Three months |
||||||||||
Ended |
||||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
||||||
RMB |
RMB |
RMB |
RMB |
US$ |
||||||
Net revenues: |
||||||||||
Live video service |
1,561,332 |
162,896 |
- |
1,724,228 |
249,990 |
|||||
Value-added service |
1,265,693 |
183,844 |
- |
1,449,537 |
210,164 |
|||||
Mobile marketing |
32,927 |
- |
- |
32,927 |
4,774 |
|||||
Mobile games |
5,316 |
- |
- |
5,316 |
771 |
|||||
Other services |
483 |
- |
167 |
650 |
93 |
|||||
Total net revenues |
2,865,751 |
346,740 |
167 |
3,212,658 |
465,792 |
|||||
Cost and expenses (iii): |
||||||||||
Cost of revenues |
(1,722,675) |
(192,748) |
(627) |
(1,916,050) |
(277,801) |
|||||
Research and development |
(200,740) |
(71,917) |
- |
(272,657) |
(39,532) |
|||||
Sales and marketing |
(307,166) |
(98,209) |
(1,700) |
(407,075) |
(59,020) |
|||||
General and administrative |
(131,844) |
(7,899) |
(2,749) |
(142,492) |
(20,659) |
|||||
Total cost and expenses |
(2,362,425) |
(370,773) |
(5,076) |
(2,738,274) |
(397,012) |
|||||
Other operating (loss) income, net |
(67,499) |
2,339 |
2 |
(65,158) |
(9,447) |
|||||
Income (loss) from operations |
435,827 |
(21,694) |
(4,907) |
409,226 |
59,333 |
|||||
Interest income |
87,799 |
253 |
66 |
88,118 |
12,776 |
|||||
Interest expense |
(10,955) |
- |
- |
(10,955) |
(1,588) |
|||||
Income (loss) before income tax and |
512,671 |
(21,441) |
(4,841) |
486,389 |
70,521 |
|||||
Income tax (expenses) benefits |
(135,602) |
26,181 |
- |
(109,421) |
(15,865) |
|||||
Income (loss) before share of income |
377,069 |
4,740 |
(4,841) |
376,968 |
54,656 |
|||||
Share of income on equity method |
20,040 |
- |
- |
20,040 |
2,906 |
|||||
Net income (loss) |
397,109 |
4,740 |
(4,841) |
397,008 |
57,562 |
|||||
(iii) Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
Three months |
||||||||||
Ended |
||||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
||||||
RMB |
RMB |
RMB |
RMB |
US$ |
||||||
Cost of revenues |
1,689 |
18 |
- |
1,707 |
247 |
|||||
Research and development |
15,907 |
6,238 |
- |
22,145 |
3,211 |
|||||
Sales and marketing |
8,473 |
7 |
- |
8,480 |
1,229 |
|||||
General and administrative |
57,350 |
262 |
- |
57,612 |
8,353 |
|||||
Total cost and expenses |
83,419 |
6,525 |
- |
89,944 |
13,040 |
Reconciliation of GAAP and NON-GAAP Results of Unaudited Segment Report (All amounts in thousands, except share and per share data) |
|||||||||
Three months |
|||||||||
Ended |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Income (loss) from operations |
435,827 |
(21,694) |
(4,907) |
409,226 |
59,333 |
||||
Share-based compensation |
83,419 |
6,525 |
- |
89,944 |
13,040 |
||||
Non-GAAP income (loss) from |
519,246 |
(15,169) |
(4,907) |
499,170 |
72,373 |
||||
Net income (loss) |
397,109 |
4,740 |
(4,841) |
397,008 |
57,562 |
||||
Share-based compensation |
83,419 |
6,525 |
- |
89,944 |
13,040 |
||||
Non-GAAP net income (loss) |
480,528 |
11,265 |
(4,841) |
486,952 |
70,602 |
Unaudited Condensed Segment Report |
|||||||||||
(All amounts in thousands, except share and per share data) |
|||||||||||
Three months |
|||||||||||
Ended |
|||||||||||
Momo |
Tantan |
QOOL |
Unallocated[1] |
Total |
Total |
||||||
RMB |
RMB |
RMB |
RMB |
RMB |
US$[2] |
||||||
Net revenues: |
- |
||||||||||
Live video service |
1,947,958 |
200,827 |
- |
- |
2,148,785 |
337,191 |
|||||
Value-added service |
1,239,351 |
236,382 |
- |
- |
1,475,733 |
231,575 |
|||||
Mobile marketing |
25,369 |
- |
- |
- |
25,369 |
3,981 |
|||||
Mobile games |
19,294 |
- |
- |
- |
19,294 |
3,028 |
|||||
Other services |
3,667 |
- |
1,381 |
- |
5,048 |
792 |
|||||
Total net revenues |
3,235,639 |
437,209 |
1,381 |
- |
3,674,229 |
576,567 |
|||||
Cost and expenses (iv): |
|||||||||||
Cost of revenues |
(1,962,718) |
(228,290) |
(512) |
- |
(2,191,520) |
(343,897) |
|||||
Research and development |
(233,512) |
(82,512) |
- |
- |
(316,024) |
(49,591) |
|||||
Sales and marketing |
(377,672) |
(281,534) |
(398) |
- |
(659,604) |
(103,506) |
|||||
General and administrative |
(147,957) |
(10,362) |
(6,938) |
- |
(165,257) |
(25,932) |
|||||
Impairment loss on goodwill and intangible |
- |
- |
- |
(4,397,012) |
(4,397,012) |
(689,987) |
|||||
Total cost and expenses |
(2,721,859) |
(602,698) |
(7,848) |
(4,397,012) |
(7,729,417) |
(1,212,913) |
|||||
Other operating income |
35,532 |
3,023 |
3 |
- |
38,558 |
6,051 |
|||||
Income (loss) from operations |
549,312 |
(162,466) |
(6,464) |
(4,397,012) |
(4,016,630) |
(630,295) |
|||||
Interest income |
99,399 |
139 |
35 |
- |
99,573 |
15,625 |
|||||
Interest expense |
(18,444) |
- |
- |
- |
(18,444) |
(2,894) |
|||||
Other gain or loss, net |
2,000 |
- |
- |
- |
2,000 |
314 |
|||||
Income (loss) before income tax and share |
632,267 |
(162,327) |
(6,429) |
(4,397,012) |
(3,933,501) |
(617,250) |
|||||
Income tax (expenses) benefits |
(311,479) |
14,988 |
- |
- |
(296,491) |
(46,526) |
|||||
Income (loss) before share of income on |
320,788 |
(147,339) |
(6,429) |
(4,397,012) |
(4,229,992) |
(663,776) |
|||||
Share of loss on equity method investments |
(14,045) |
- |
- |
- |
(14,045) |
(2,204) |
|||||
Net income (loss) |
306,743 |
(147,339) |
(6,429) |
(4,397,012) |
(4,244,037) |
(665,980) |
|||||
(iv) Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
Three months |
|||||||||
Ended |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Cost of revenues |
2,729 |
664 |
- |
3,393 |
532 |
||||
Research and development |
19,569 |
16,734 |
- |
36,303 |
5,697 |
||||
Sales and marketing |
10,997 |
27 |
- |
11,024 |
1,730 |
||||
General and administrative |
75,808 |
48 |
- |
75,856 |
11,903 |
||||
Total cost and expenses |
109,103 |
17,473 |
- |
126,576 |
19,862 |
[1] The impairment loss on goodwill and intangible assets is presented as an unallocated item in the segment information because our management |
[2] All translations from RMB to |
Reconciliation of GAAP and NON-GAAP Results of Unaudited Segment Report (All amounts in thousands, except share and per share data) |
|||||||||||
Three months |
|||||||||||
Ended |
|||||||||||
Momo |
Tantan |
QOOL |
Unallocated |
Total |
Total |
||||||
RMB |
RMB |
RMB |
RMB |
RMB |
US$ |
||||||
Income (loss) from operations |
549,312 |
(162,466) |
(6,464) |
(4,397,012) |
(4,016,630) |
(630,295) |
|||||
Share-based compensation |
109,103 |
17,473 |
- |
- |
126,576 |
19,862 |
|||||
Impairment loss on goodwill and |
- |
- |
- |
4,397,012 |
4,397,012 |
689,987 |
|||||
Non-GAAP income (loss) from |
658,415 |
(144,993) |
(6,464) |
- |
506,958 |
79,554 |
|||||
Net income (loss) |
306,743 |
(147,339) |
(6,429) |
(4,397,012) |
(4,244,037) |
(665,980) |
|||||
Share-based compensation |
109,103 |
17,473 |
- |
- |
126,576 |
19,862 |
|||||
Impairment loss on goodwill and |
- |
- |
- |
4,397,012 |
4,397,012 |
689,987 |
|||||
Non-GAAP net income (loss) |
415,846 |
(129,866) |
(6,429) |
- |
279,551 |
43,869 |
|
|||||||||
Unaudited Condensed Segment Report |
|||||||||
(All amounts in thousands, except share and per share data) |
|||||||||
Year |
|||||||||
Ended |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Net revenues: |
|||||||||
Live video service |
5,966,323 |
544,137 |
- |
6,510,460 |
943,928 |
||||
Value-added service |
5,183,302 |
823,716 |
- |
6,007,018 |
870,936 |
||||
Mobile marketing |
124,956 |
- |
- |
124,956 |
18,117 |
||||
Mobile games |
55,732 |
- |
- |
55,732 |
8,080 |
||||
Other services |
4,781 |
- |
1,225 |
6,006 |
871 |
||||
Total net revenues |
11,335,094 |
1,367,853 |
1,225 |
12,704,172 |
1,841,932 |
||||
Cost and expenses (v): |
|||||||||
Cost of revenues |
(6,704,020) |
(714,936) |
(2,463) |
(7,421,419) |
(1,076,005) |
||||
Research and development |
(737,380) |
(268,839) |
- |
(1,006,219) |
(145,888) |
||||
Sales and marketing |
(1,346,692) |
(721,889) |
(5,036) |
(2,073,617) |
(300,646) |
||||
General and administrative |
(547,798) |
(33,234) |
(14,974) |
(596,006) |
(86,413) |
||||
Total cost and expenses |
(9,335,890) |
(1,738,898) |
(22,473) |
(11,097,261) |
(1,608,952) |
||||
Other operating income |
8,753 |
11,830 |
49 |
20,632 |
2,991 |
||||
Income (loss) from operations |
2,007,957 |
(359,215) |
(21,199) |
1,627,543 |
235,971 |
||||
Interest income |
368,051 |
544 |
284 |
368,879 |
53,482 |
||||
Interest expense |
(83,530) |
- |
- |
(83,530) |
(12,111) |
||||
Other gain or loss, net |
118,325 |
- |
- |
118,325 |
17,156 |
||||
Income (loss) before income tax and |
2,410,803 |
(358,671) |
(20,915) |
2,031,217 |
294,498 |
||||
Income tax (expenses) benefits |
(586,663) |
24,382 |
- |
(562,281) |
(81,523) |
||||
Income (loss) before share of income |
1,824,140 |
(334,289) |
(20,915) |
1,468,936 |
212,975 |
||||
Share of income on equity method |
11,073 |
- |
- |
11,073 |
1,605 |
||||
Net income (loss) |
1,835,213 |
(334,289) |
(20,915) |
1,480,009 |
214,580 |
(v) Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
Year |
|||||||||
Ended |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Cost of revenues |
7,166 |
7,029 |
- |
14,195 |
2,058 |
||||
Research and development |
67,659 |
21,138 |
- |
88,797 |
12,874 |
||||
Sales and marketing |
38,202 |
230 |
- |
38,432 |
5,572 |
||||
General and administrative |
259,669 |
391 |
- |
260,060 |
37,705 |
||||
Total cost and expenses |
372,696 |
28,788 |
- |
401,484 |
58,209 |
Reconciliation of GAAP and NON-GAAP Results of Unaudited Segment Report (All amounts in thousands, except share and per share data) |
|||||||||
Year |
|||||||||
ended |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Operating income (loss) |
2,007,957 |
(359,215) |
(21,199) |
1,627,543 |
235,971 |
||||
Share-based compensation |
372,696 |
28,788 |
- |
401,484 |
58,209 |
||||
Non-GAAP operating income (loss) |
2,380,653 |
(330,427) |
(21,199) |
2,029,027 |
294,180 |
||||
Net income (loss) |
1,835,213 |
(334,289) |
(20,915) |
1,480,009 |
214,580 |
||||
Share-based compensation |
372,696 |
28,788 |
- |
401,484 |
58,209 |
||||
Non-GAAP net income (loss) |
2,207,909 |
(305,501) |
(20,915) |
1,881,493 |
272,789 |
Unaudited Condensed Segment Report |
|||||||||||
(All amounts in thousands, except share and per share data) |
|||||||||||
Year |
|||||||||||
Ended |
|||||||||||
Momo |
Tantan |
QOOL |
Unallocated |
Total |
Total |
||||||
RMB |
RMB |
RMB |
RMB |
RMB |
US$ |
||||||
Net revenues: |
|||||||||||
Live video service |
7,475,809 |
903,136 |
- |
- |
8,378,945 |
1,314,839 |
|||||
Value-added service |
4,845,744 |
1,126,048 |
- |
- |
5,971,792 |
937,104 |
|||||
Mobile marketing |
159,010 |
- |
- |
- |
159,010 |
24,952 |
|||||
Mobile games |
47,712 |
- |
- |
- |
47,712 |
7,487 |
|||||
Other services |
12,930 |
- |
5,330 |
- |
18,260 |
2,866 |
|||||
Total net revenues |
12,541,205 |
2,029,184 |
5,330 |
- |
14,575,719 |
2,287,248 |
|||||
Cost and expenses (vi): |
|||||||||||
Cost of revenues |
(7,301,048) |
(1,044,852) |
(37,531) |
- |
(8,383,431) |
(1,315,543) |
|||||
Research and development |
(828,688) |
(303,093) |
- |
- |
(1,131,781) |
(177,601) |
|||||
Sales and marketing |
(1,420,130) |
(1,180,146) |
(4,033) |
- |
(2,604,309) |
(408,673) |
|||||
General and administrative |
(619,922) |
18,401 |
(23,179) |
- |
(624,700) |
(98,029) |
|||||
Impairment loss on goodwill and |
- |
- |
- |
(4,397,012) |
(4,397,012) |
(689,987) |
|||||
Total cost and expenses |
(10,169,788) |
(2,509,690) |
(64,743) |
(4,397,012) |
(17,141,233) |
(2,689,833) |
|||||
Other operating income |
138,884 |
37,029 |
34 |
- |
175,947 |
27,610 |
|||||
Income (loss) from operations |
2,510,301 |
(443,477) |
(59,379) |
(4,397,012) |
(2,389,567) |
(374,975) |
|||||
Interest income |
383,028 |
1,091 |
160 |
- |
384,279 |
60,302 |
|||||
Interest expense |
(73,776) |
- |
- |
- |
(73,776) |
(11,577) |
|||||
Other gain or loss, net |
(16,000) |
- |
- |
- |
(16,000) |
(2,511) |
|||||
Income (loss) before income tax |
2,803,553 |
(442,386) |
(59,219) |
(4,397,012) |
(2,095,064) |
(328,761) |
|||||
Income tax (expenses) benefits |
(844,987) |
22,431 |
- |
- |
(822,556) |
(129,077) |
|||||
Income (loss) before share of |
1,958,566 |
(419,955) |
(59,219) |
(4,397,012) |
(2,917,620) |
(457,838) |
|||||
Share of loss on equity method |
(8,084) |
- |
- |
- |
(8,084) |
(1,269) |
|||||
Net income (loss) |
1,950,482 |
(419,955) |
(59,219) |
(4,397,012) |
(2,925,704) |
(459,107) |
(vi) Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
Year |
|||||||||
Ended |
|||||||||
Momo |
Tantan |
QOOL |
Total |
Total |
|||||
RMB |
RMB |
RMB |
RMB |
US$ |
|||||
Cost of revenues |
10,541 |
7,400 |
- |
17,941 |
2,815 |
||||
Research and development |
97,828 |
41,743 |
- |
139,571 |
21,902 |
||||
Sales and marketing |
48,154 |
22,667 |
- |
70,821 |
11,113 |
||||
General and administrative |
314,216 |
(66,778) |
- |
247,438 |
38,828 |
||||
Total cost and expenses |
470,739 |
5,032 |
- |
475,771 |
74,658 |
Reconciliation of GAAP and NON-GAAP Results of Unaudited Segment Report (All amounts in thousands, except share and per share data) |
|||||||||||
Year |
|||||||||||
Ended |
|||||||||||
Momo |
Tantan |
QOOL |
Unallocated |
Total |
Total |
||||||
RMB |
RMB |
RMB |
RMB |
RMB |
US$ |
||||||
Income (loss) from operations |
2,510,301 |
(443,477) |
(59,379) |
(4,397,012) |
(2,389,567) |
(374,975) |
|||||
Share-based compensation |
470,739 |
5,032 |
- |
- |
475,771 |
74,658 |
|||||
Impairment loss on goodwill and |
- |
- |
- |
4,397,012 |
4,397,012 |
689,987 |
|||||
Amortization of intangible assets |
- |
104,004 |
- |
- |
104,004 |
16,320 |
|||||
Non-GAAP income (loss) from |
2,981,040 |
(334,441) |
(59,379) |
- |
2,587,220 |
405,990 |
|||||
Net income (loss) |
1,950,482 |
(419,955) |
(59,219) |
(4,397,012) |
(2,925,704) |
(459,107) |
|||||
Share-based compensation |
470,739 |
5,032 |
- |
- |
475,771 |
74,658 |
|||||
Impairment loss on goodwill and |
- |
- |
- |
4,397,012 |
4,397,012 |
689,987 |
|||||
Amortization of intangible assets |
- |
104,004 |
- |
- |
104,004 |
16,320 |
|||||
Tax impacts |
- |
(26,002) |
- |
- |
(26,002) |
(4,080) |
|||||
Non-GAAP net income (loss) |
2,421,221 |
(336,921) |
(59,219) |
- |
2,025,081 |
317,778 |
View original content:https://www.prnewswire.com/news-releases/hello-group-inc-announces-unaudited-financial-results-for-the-fourth-quarter-and-fiscal-year-2022-301773917.html
SOURCE