NetEase Announces Third Quarter 2025 Unaudited Financial Results
Rhea-AI Summary
NetEase (DAO) reported Q3 2025 net revenues of RMB28.4 billion (US$4.0 billion), up 8.2% year‑over‑year, driven by games revenue RMB23.3 billion (+11.8% YoY). Gross profit was RMB18.2 billion (+10.3% YoY) and net income attributable to shareholders was RMB8.6 billion (non‑GAAP RMB9.5 billion). Basic EPS was US$0.38 and non‑GAAP EPS US$0.42.
The company reported net cash of RMB153.2 billion, approved a Q3 dividend of US$0.1140 per share and extended its US$5.0 billion share repurchase program through January 9, 2029 (US$2.0 billion spent to date on ~22.1M ADSs).
Positive
- Games revenue +11.8% YoY (RMB23.3 billion)
- Gross profit +10.3% YoY (RMB18.2 billion)
- Non‑GAAP net income +26.7% YoY (RMB9.5 billion vs RMB7.5 billion)
- Net cash +16.5% since Dec 31, 2024 (RMB153.2 billion vs RMB131.5 billion)
- Share repurchase program extended to Jan 9, 2029 (up to US$5.0 billion)
Negative
- Innovative businesses revenue -18.9% YoY (RMB1.4 billion)
News Market Reaction 8 Alerts
On the day this news was published, DAO declined 8.10%, reflecting a notable negative market reaction. Argus tracked a trough of -4.1% from its starting point during tracking. Our momentum scanner triggered 8 alerts that day, indicating moderate trading interest and price volatility. This price movement removed approximately $97M from the company's valuation, bringing the market cap to $1.11B at that time.
Data tracked by StockTitan Argus on the day of publication.
Third Quarter 202 5 Financial Highlights
- Net revenues were
RMB28.4 billion (US ), an increase of$4.0 billion 8.2% compared with the same quarter of 2024.- Games and related value-added services net revenues were
RMB23.3 billion (US ), an increase of$3.3 billion 11.8% compared with the same quarter of 2024. - Youdao net revenues were
RMB1.6 billion (US ), an increase of$228.8 million 3.6% compared with the same quarter of 2024. - NetEase Cloud Music net revenues were
RMB2.0 billion (US ), a decrease of$275.9 million 1.8% compared with the same quarter of 2024. - Innovative businesses and others net revenues were
RMB1.4 billion (US ), a decrease of$202.1 million 18.9% compared with the same quarter of 2024.
- Games and related value-added services net revenues were
- Gross profit was
RMB18.2 billion (US ), an increase of$2.6 billion 10.3% compared with the same quarter of 2024. - Total operating expenses were
RMB10.2 billion (US ), an increase of$1.4 billion 8.9% compared with the same quarter of 2024. - Net income attributable to the Company's shareholders was
RMB8.6 billion (US ). Non-GAAP net income attributable to the Company's shareholders was$1.2 billion RMB9.5 billion (US ).[1]$1.3 billion - Basic net income per share was
US ($0.38 US per ADS). Non-GAAP basic net income per share was$1.90 US ($0.42 US per ADS).[1]$2.09
|
[1] As used in this announcement, non-GAAP net income attributable to the Company's shareholders and non-GAAP basic and diluted net income per share and per ADS are defined to exclude share-based compensation expenses. See the unaudited reconciliation of GAAP and non-GAAP results at the end of this announcement. |
Third Quarter 2025 and Recent Operational Highlights
- Showcased strong long-term operating capabilities with enduring player engagement across well-established titles. Notably, Fantasy Westward Journey Online achieved four successive record peak concurrent player counts since the third quarter, reaching a height of 3.58 million. Multiple established titles strengthened player appeal through innovative gameplay updates and crossover synergy events, including Fantasy Westward Journey mobile game, Identity V, Eggy Party, Sword of Justice and Where Winds Meet.
- Strengthened the global portfolio and pipeline with new games across a variety of genres:
- Destiny: Rising topped the iOS download chart in multiple regions across Western markets with its August 28 global launch, as well as in
China with its October 16 domestic launch. - ANANTA sparked substantial enthusiasm with its brand-new experience at
Tokyo Games Show 2025's playtesting session. - Sword of Justice and Where Winds Meet hit global markets on November 7 and 14, respectively, bringing captivating, distinctive Wuxia worlds to players everywhere.
- Sea of Remnants is advancing steadily toward its planned 2026 launch.
- Destiny: Rising topped the iOS download chart in multiple regions across Western markets with its August 28 global launch, as well as in
- Blizzard titles continued to deliver enhanced experiences to Chinese players. World of Warcraft launched the long-awaited,
China -exclusive Titan Reforged Server on November 18, igniting strong enthusiasm among local players. Diablo II: Resurrected returned toChina on August 27, followed by StarCraft II on October 28, while Diablo IV is scheduled to launch on December 12, to deliver another exceptional experience to players inChina .
"We delivered another quarter of solid execution, underscoring our healthy growth in
"User experience remains the heart of our value system as we look to raise the bar for creativity and tech-inspired games while enriching and expanding our vibrant player community. Through close collaboration with partners and top talent around the world, we aim to create even greater value for players and sustain our momentum across markets," Mr. Ding concluded.
Third Quarter 202 5 Financial Results
Net Revenues
Net revenues for the third quarter of 2025 were
Net revenues from games and related value-added services were
Net revenues from Youdao were
Net revenues from NetEase Cloud Music were
Net revenues from innovative businesses and others were
Cost of Revenues
Cost of revenues for the third quarter of 2025 was
Gross Profit
Gross profit for the third quarter of 2025 was
Operating Expenses
Total operating expenses for the third quarter of 2025 were
Other Income/(Expenses)
Other income/(expenses) consisted of investment income, interest income, net exchange losses/(gains) and others. The quarter-over-quarter increase was mainly due to fair value changes of equity security investments in the third quarter of 2025. The year-over-year increase was primarily due to fair value changes of equity security investments and lower net exchange losses in the third quarter of 2025, compared with the same quarter of 2024.
Income Tax
The Company recorded a net income tax charge of
Net Income and Non-GAAP Net Income
Net income attributable to the Company's shareholders totaled
Basic net income was
Non-GAAP net income attributable to the Company's shareholders totaled
Non-GAAP basic net income was
Other Financial Information
As of September 30, 2025, the Company's net cash (total cash and cash equivalents, current and non-current time deposits and restricted cash, as well as short-term investments balance, minus short-term and long-term loans) totaled RMB153.2 billion (
Quarterly Dividend
The board of directors approved a dividend of
NetEase paid a dividend of
Under the Company's current dividend policy, the determination to make dividend distributions and the amount of such distribution in any particular quarter will be made at the discretion of its board of directors and will be based upon the Company's operations and earnings, cash flow, financial condition and other relevant factors.
Share Repurchase Program
The Company announced today that its previously approved share repurchase program of up to
The extent to which NetEase repurchases its ADSs and its ordinary shares depends upon a variety of factors, including market conditions. These programs may be suspended or discontinued at any time.
**
Conference Call
NetEase's management team will host a teleconference call with a simultaneous webcast at 7:00 a.m. Eastern Time on Thursday, November 20, 2025 (
Interested parties may participate in the conference call by dialing 1-914-202-3258 and providing conference ID: 10051135, 15 minutes prior to the initiation of the call. A replay of the call will be available by dialing 1-855-883-1031 and entering PIN: 10051135. The replay will be available through November 27, 2025.
This call will be webcast live and the replay will be available for 12 months. Both will be available on NetEase's Investor Relations website at http://ir.netease.com/.
About NetEase, Inc.
NetEase, Inc. (NASDAQ: NTES and HKEX: 9999, "NetEase") is a leading internet and game services provider centered around premium content. With extensive offerings across its expanding gaming ecosystem, the Company develops and operates some of the most popular and longest-running mobile and PC games available in
Powered by one of the largest in-house game R&D teams focused on mobile, PC and console, NetEase creates superior gaming experiences, inspires players, and passionately delivers value for its thriving community worldwide. By infusing play with culture, and education with technology, NetEase transforms gaming into a meaningful vehicle to build a more entertaining and enlightened world.
Beyond games, NetEase service offerings include its majority-controlled subsidiaries Youdao (NYSE: DAO), an intelligent learning and advertising solutions provider, and NetEase Cloud Music (HKEX: 9899), a well-known online music platform featuring a vibrant content community, as well as Yanxuan, NetEase's private-label consumer lifestyle brand.
For more information, please visit: http://ir.netease.com/.
Forward Looking Statements
This announcement contains statements of a forward-looking nature. These statements are made under the "safe harbor" provisions of the
Non-GAAP Financial Measures
NetEase considers and uses non-GAAP financial measures, such as non-GAAP net income attributable to the Company's shareholders and non-GAAP basic and diluted net income per ADS and per share, as supplemental metrics in reviewing and assessing its operating performance and formulating its business plan. The presentation of non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with accounting principles generally accepted in
NetEase defines non-GAAP net income attributable to the Company's shareholders as net income attributable to the Company's shareholders excluding share-based compensation expenses. Non-GAAP net income attributable to the Company's shareholders enables NetEase's management to assess its operating results without considering the impact of share-based compensation expenses. NetEase believes that this non-GAAP financial measure provides useful information to investors in understanding and evaluating the Company's current operating performance and prospects in the same manner as management does, if they so choose. NetEase also believes that the use of this non-GAAP financial measure facilitates investors' assessment of its operating performance.
Non-GAAP financial measures are not defined under
NetEase compensates for these limitations by reconciling non-GAAP net income attributable to the Company's shareholders to the nearest
Contact for Media and Investors:
Email: ir@service.netease.com
Tel: (+86) 571-8985-3378
|
NETEASE, INC. |
|
|
|
|
|
|||||||||||||
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||||||||||||
|
(in thousands) |
|
|
|
|
|
|||||||||||||
|
|
December 31, |
|
September 30, |
|
September 30, |
|||||||||||||
|
|
2024 |
|
2025 |
|
2025 |
|||||||||||||
|
|
RMB |
|
RMB |
|
USD (Note 1) |
|||||||||||||
|
Assets |
|
|
|
|
|
|||||||||||||
|
Current assets: |
|
|
|
|
|
|||||||||||||
|
Cash and cash equivalents |
51,383,310 |
|
31,326,752 |
|
4,400,443 |
|||||||||||||
|
Time deposits |
75,441,355 |
|
93,551,844 |
|
13,141,150 |
|||||||||||||
|
Restricted cash |
3,086,405 |
|
8,654,295 |
|
1,215,662 |
|||||||||||||
|
Accounts receivable, net |
5,669,027 |
|
5,962,060 |
|
837,486 |
|||||||||||||
|
Inventories |
571,548 |
|
637,325 |
|
89,525 |
|||||||||||||
|
Prepayments and other current assets, net |
6,416,868 |
|
6,863,085 |
|
964,050 |
|||||||||||||
|
Short-term investments |
10,756,143 |
|
24,214,436 |
|
3,401,382 |
|||||||||||||
|
Total current assets |
153,324,656 |
|
171,209,797 |
|
24,049,698 |
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Non-current assets: |
|
|
|
|
|
|||||||||||||
|
Property, equipment and software, net |
8,520,101 |
|
8,517,182 |
|
1,196,401 |
|||||||||||||
|
Land use rights, net |
4,172,465 |
|
4,078,719 |
|
572,934 |
|||||||||||||
|
Deferred tax assets |
1,113,435 |
|
2,612,046 |
|
366,912 |
|||||||||||||
|
Time deposits |
3,025,000 |
|
2,845,000 |
|
399,635 |
|||||||||||||
|
Restricted cash |
5,208 |
|
3,900 |
|
548 |
|||||||||||||
|
Other long-term assets |
25,830,685 |
|
25,222,219 |
|
3,542,944 |
|||||||||||||
|
Total non-current assets |
42,666,894 |
|
43,279,066 |
|
6,079,374 |
|||||||||||||
|
Total assets |
195,991,550 |
|
214,488,863 |
|
30,129,072 |
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Liabilities, Redeemable Noncontrolling Interests
|
|
|
|
|
|
|||||||||||||
|
Current liabilities: |
|
|
|
|
|
|||||||||||||
|
Accounts payable |
720,549 |
|
718,393 |
|
100,912 |
|||||||||||||
|
Salary and welfare payables |
4,683,009 |
|
3,004,519 |
|
422,042 |
|||||||||||||
|
Taxes payable |
2,759,185 |
|
4,312,685 |
|
605,799 |
|||||||||||||
|
Short-term loans |
11,805,051 |
|
7,349,967 |
|
1,032,444 |
|||||||||||||
|
Contract liabilities |
15,299,222 |
|
19,473,595 |
|
2,735,440 |
|||||||||||||
|
Accrued liabilities and other payables |
14,400,641 |
|
15,229,406 |
|
2,139,262 |
|||||||||||||
|
Total current liabilities |
49,667,657 |
|
50,088,565 |
|
7,035,899 |
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Non-current liabilities: |
|
|
|
|
|
|||||||||||||
|
Deferred tax liabilities |
2,173,117 |
|
2,212,733 |
|
310,821 |
|||||||||||||
|
Long-term loans |
427,997 |
|
- |
|
- |
|||||||||||||
|
Other long-term liabilities |
1,228,641 |
|
1,255,583 |
|
176,371 |
|||||||||||||
|
Total non-current liabilities |
3,829,755 |
|
3,468,316 |
|
487,192 |
|||||||||||||
|
Total liabilities |
53,497,412 |
|
53,556,881 |
|
7,523,091 |
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Redeemable noncontrolling interests |
84,272 |
|
89,465 |
|
12,567 |
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
NetEase, Inc.'s shareholders' equity |
138,685,606 |
|
156,256,172 |
|
21,949,174 |
|||||||||||||
|
Noncontrolling interests |
3,724,260 |
|
4,586,345 |
|
644,240 |
|||||||||||||
|
Total equity |
142,409,866 |
|
160,842,517 |
|
22,593,414 |
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
Total liabilities, redeemable noncontrolling |
195,991,550 |
|
214,488,863 |
|
30,129,072 |
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
|
The accompanying notes are an integral part of this announcement. |
|
|
|
|||||||||||||||
|
NETEASE, INC. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
(in thousands, except per share data or per ADS data) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||||||||
|
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|||||||||||||||
|
|
|
|
2024 |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2025 |
|||||||||||||||
|
|
|
|
RMB |
|
RMB |
|
RMB |
|
USD (Note 1) |
|
RMB |
|
RMB |
|
USD (Note 1) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net revenues |
|
|
26,209,879 |
|
27,891,664 |
|
28,358,625 |
|
3,983,512 |
|
78,547,425 |
|
85,078,834 |
|
11,950,953 |
|||||||||||||||
|
Cost of revenues |
|
|
(9,733,274) |
|
(9,839,182) |
|
(10,181,020) |
|
(1,430,119) |
|
(29,012,682) |
|
(30,369,341) |
|
(4,265,956) |
|||||||||||||||
|
Gross profit |
|
|
16,476,605 |
|
18,052,482 |
|
18,177,605 |
|
2,553,393 |
|
49,534,743 |
|
54,709,493 |
|
7,684,997 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Selling and marketing expenses |
|
|
(3,805,071) |
|
(3,578,174) |
|
(4,457,675) |
|
(626,166) |
|
(11,329,012) |
|
(10,731,446) |
|
(1,507,437) |
|||||||||||||||
|
General and administrative expenses |
|
|
(1,100,328) |
|
(1,056,578) |
|
(1,164,573) |
|
(163,587) |
|
(3,388,244) |
|
(3,177,488) |
|
(446,339) |
|||||||||||||||
|
Research and development expenses |
|
|
(4,424,469) |
|
(4,356,646) |
|
(4,541,891) |
|
(637,996) |
|
(13,054,944) |
|
(13,284,850) |
|
(1,866,112) |
|||||||||||||||
|
Total operating expenses |
|
|
(9,329,868) |
|
(8,991,398) |
|
(10,164,139) |
|
(1,427,749) |
|
(27,772,200) |
|
(27,193,784) |
|
(3,819,888) |
|||||||||||||||
|
Operating profit |
|
|
7,146,737 |
|
9,061,084 |
|
8,013,466 |
|
1,125,644 |
|
21,762,543 |
|
27,515,709 |
|
3,865,109 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Other income/(expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Investment income, net |
|
|
578,398 |
|
328,444 |
|
1,379,402 |
|
193,763 |
|
861,363 |
|
2,400,597 |
|
337,210 |
|||||||||||||||
|
Interest income, net |
|
|
1,282,766 |
|
953,490 |
|
936,706 |
|
131,578 |
|
3,746,582 |
|
2,951,082 |
|
414,536 |
|||||||||||||||
|
Exchange (losses)/gains, net |
|
|
(1,055,518) |
|
114,037 |
|
(373,812) |
|
(52,509) |
|
(1,279,882) |
|
(257,972) |
|
(36,237) |
|||||||||||||||
|
Other, net |
|
|
43,600 |
|
192,167 |
|
153,198 |
|
21,520 |
|
323,182 |
|
600,680 |
|
84,377 |
|||||||||||||||
|
Income before tax |
|
|
7,995,983 |
|
10,649,222 |
|
10,108,960 |
|
1,419,996 |
|
25,413,788 |
|
33,210,096 |
|
4,664,995 |
|||||||||||||||
|
Income tax |
|
|
(1,289,545) |
|
(1,560,757) |
|
(1,316,356) |
|
(184,907) |
|
(4,076,394) |
|
(4,782,256) |
|
(671,760) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net income from continuing operations |
|
|
6,706,438 |
|
9,088,465 |
|
8,792,604 |
|
1,235,089 |
|
21,337,394 |
|
28,427,840 |
|
3,993,235 |
|||||||||||||||
|
Net income from discontinued operations |
|
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|||||||||||||||
|
Net income |
|
|
6,706,438 |
|
9,088,465 |
|
8,792,604 |
|
1,235,089 |
|
21,337,394 |
|
28,427,840 |
|
3,993,235 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Accretion of redeemable noncontrolling |
|
|
(962) |
|
(1,051) |
|
(1,044) |
|
(147) |
|
(2,880) |
|
(3,144) |
|
(442) |
|||||||||||||||
|
Net income attributable to noncontrolling |
|
|
(167,041) |
|
(486,404) |
|
(175,883) |
|
(24,706) |
|
(403,384) |
|
(906,852) |
|
(127,385) |
|||||||||||||||
|
Net income attributable to the
|
|
|
6,538,435 |
|
8,601,010 |
|
8,615,677 |
|
1,210,236 |
|
20,931,130 |
|
27,517,844 |
|
3,865,408 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net income per share * |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Basic |
|
|
2.04 |
|
2.70 |
|
2.70 |
|
0.38 |
|
6.52 |
|
8.64 |
|
1.21 |
|||||||||||||||
|
Diluted |
|
|
2.03 |
|
2.67 |
|
2.67 |
|
0.38 |
|
6.46 |
|
8.55 |
|
1.20 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Net income per ADS * |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Basic |
|
|
10.22 |
|
13.49 |
|
13.50 |
|
1.90 |
|
32.61 |
|
43.20 |
|
6.07 |
|||||||||||||||
|
Diluted |
|
|
10.14 |
|
13.36 |
|
13.36 |
|
1.88 |
|
32.30 |
|
42.77 |
|
6.01 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Weighted average number of ordinary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Basic |
|
|
3,198,646 |
|
3,188,634 |
|
3,191,231 |
|
3,191,231 |
|
3,209,298 |
|
3,184,651 |
|
3,184,651 |
|||||||||||||||
|
Diluted |
|
|
3,224,110 |
|
3,214,681 |
|
3,223,497 |
|
3,223,497 |
|
3,238,834 |
|
3,214,910 |
|
3,214,910 |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
* Each ADS represents five ordinary shares. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
The accompanying notes are an integral part of this announcement. |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
NETEASE, INC. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
|
|
2024 |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2025 |
|
|
|
RMB |
|
RMB |
|
RMB |
|
USD (Note 1) |
|
RMB |
|
RMB |
|
USD (Note 1) |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
6,706,438 |
|
9,088,465 |
|
8,792,604 |
|
1,235,089 |
|
21,337,394 |
|
28,427,840 |
|
3,993,235 |
|
Adjustments to reconcile net income to net cash provided |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
520,567 |
|
428,427 |
|
617,872 |
|
86,792 |
|
1,720,447 |
|
1,527,060 |
|
214,505 |
|
Fair value changes of equity security, other investments and financial instruments |
|
(824,608) |
|
55,715 |
|
(1,965,526) |
|
(276,096) |
|
(1,200,753) |
|
(2,468,310) |
|
(346,721) |
|
Impairment losses on investments |
|
529,668 |
|
161,463 |
|
1,616,146 |
|
227,019 |
|
868,826 |
|
1,866,680 |
|
262,211 |
|
Fair value changes of short-term investments |
|
(100,071) |
|
(344,604) |
|
(278,636) |
|
(39,140) |
|
(289,176) |
|
(824,849) |
|
(115,866) |
|
Share-based compensation cost |
|
978,139 |
|
946,395 |
|
902,201 |
|
126,732 |
|
2,951,495 |
|
2,800,468 |
|
393,379 |
|
Allowance for expected credit losses |
|
36,022 |
|
153,179 |
|
180,085 |
|
25,296 |
|
56,903 |
|
350,035 |
|
49,169 |
|
(Gains)/losses on disposal of property, equipment and software |
|
(2,920) |
|
(30,920) |
|
404 |
|
57 |
|
(1,114) |
|
(10,223) |
|
(1,436) |
|
Unrealized exchange losses/(gains) |
|
1,050,644 |
|
(165,662) |
|
368,559 |
|
51,771 |
|
823,824 |
|
174,444 |
|
24,504 |
|
Gains on disposal of long-term investments, |
|
(118,046) |
|
(141,078) |
|
(38,072) |
|
(5,348) |
|
(272,647) |
|
(167,475) |
|
(23,525) |
|
Deferred income taxes |
|
711,639 |
|
(853,764) |
|
(933,553) |
|
(131,135) |
|
(83,383) |
|
(1,459,045) |
|
(204,951) |
|
Share of results on equity method investees |
|
(28,466) |
|
13,479 |
|
1,389,265 |
|
195,149 |
|
175,005 |
|
1,384,076 |
|
194,420 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
146,758 |
|
953,295 |
|
(194,823) |
|
(27,367) |
|
198,525 |
|
(330,488) |
|
(46,423) |
|
Inventories |
|
(39,285) |
|
(73,944) |
|
(45,582) |
|
(6,403) |
|
81,645 |
|
(65,753) |
|
(9,236) |
|
Prepayments and other assets |
|
(1,234,390) |
|
583,484 |
|
(889,519) |
|
(124,950) |
|
(377,394) |
|
(601,213) |
|
(84,452) |
|
Accounts payable |
|
6,316 |
|
119,644 |
|
16,042 |
|
2,253 |
|
(127,547) |
|
(12,390) |
|
(1,740) |
|
Salary and welfare payables |
|
(670,750) |
|
920,662 |
|
(566,362) |
|
(79,556) |
|
(1,970,300) |
|
(1,730,811) |
|
(243,126) |
|
Taxes payable |
|
224,015 |
|
(764,372) |
|
517,353 |
|
72,672 |
|
33,137 |
|
1,549,104 |
|
217,601 |
|
Contract liabilities |
|
1,928,060 |
|
(718,719) |
|
2,579,424 |
|
362,330 |
|
2,231,822 |
|
4,386,903 |
|
616,225 |
|
Accrued liabilities and other payables |
|
755,882 |
|
530,718 |
|
880,072 |
|
123,623 |
|
507,904 |
|
1,120,416 |
|
157,383 |
|
Net cash provided by operating activities |
|
10,575,612 |
|
10,861,863 |
|
12,947,954 |
|
1,818,788 |
|
26,664,613 |
|
35,916,469 |
|
5,045,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property, equipment and software |
|
(379,520) |
|
(189,842) |
|
(283,645) |
|
(39,843) |
|
(963,418) |
|
(927,558) |
|
(130,293) |
|
Proceeds from sale of property, equipment and software |
|
1,072 |
|
21,499 |
|
1,261 |
|
177 |
|
5,238 |
|
24,096 |
|
3,385 |
|
Purchase of intangible assets, content and licensed copyrights |
|
(222,247) |
|
(313,349) |
|
(190,983) |
|
(26,827) |
|
(810,601) |
|
(803,103) |
|
(112,811) |
|
Net changes of short-term investments with terms of three months or less |
|
1,585,395 |
|
776,428 |
|
(1,111,376) |
|
(156,114) |
|
(4,207,245) |
|
(6,473,504) |
|
(909,328) |
|
Purchase of short-term investments with terms over three months |
|
(3,675,000) |
|
(5,800,000) |
|
(7,270,000) |
|
(1,021,211) |
|
(3,675,000) |
|
(16,040,000) |
|
(2,253,126) |
|
Proceeds from maturities of short-term investments with terms over three months |
|
- |
|
5,745,454 |
|
1,426,005 |
|
200,310 |
|
- |
|
9,880,060 |
|
1,387,844 |
|
Investment in long-term investments and acquisition of subsidiaries |
|
(226,086) |
|
(2,741,641) |
|
(95,169) |
|
(13,368) |
|
(901,340) |
|
(2,927,776) |
|
(411,262) |
|
Proceeds from disposal of long-term investments, businesses, |
|
1,541,338 |
|
784,855 |
|
1,554,537 |
|
218,365 |
|
2,467,443 |
|
2,416,820 |
|
339,489 |
|
Placement/rollover of matured time deposits |
|
(36,766,094) |
|
(27,980,605) |
|
(49,326,969) |
|
(6,928,918) |
|
(133,100,536) |
|
(126,909,381) |
|
(17,826,855) |
|
Proceeds from maturities of time deposits |
|
37,546,192 |
|
33,617,510 |
|
30,600,384 |
|
4,298,410 |
|
138,806,413 |
|
108,144,376 |
|
15,190,950 |
|
Change in other long-term assets |
|
(125,911) |
|
(27,367) |
|
75,342 |
|
10,583 |
|
(333,079) |
|
47,297 |
|
6,644 |
|
Net cash (used in)/provided by investing activities |
|
(720,861) |
|
3,892,942 |
|
(24,620,613) |
|
(3,458,436) |
|
(2,712,125) |
|
(33,568,673) |
|
(4,715,363) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net changes from loans with terms of three months or less |
|
(4,778,301) |
|
2,017,570 |
|
536,886 |
|
75,416 |
|
(7,263,080) |
|
300,041 |
|
42,146 |
|
Proceeds of loans with terms over three months |
|
5,395,810 |
|
1,231,000 |
|
1,481,550 |
|
208,112 |
|
13,463,080 |
|
5,460,100 |
|
766,976 |
|
Payment of loans with terms over three months |
|
(3,100,520) |
|
(1,804,730) |
|
(5,879,605) |
|
(825,903) |
|
(14,739,347) |
|
(10,620,012) |
|
(1,491,784) |
|
Net amounts (paid)/received related to repurchase of or capital contribution from |
|
(8,394) |
|
42,400 |
|
18,072 |
|
2,539 |
|
84,392 |
|
102,989 |
|
14,467 |
|
Net amount (paid)/received related to repurchase of NetEase's ADSs/purchase of |
|
(3,994,212) |
|
(355,563) |
|
35,227 |
|
4,948 |
|
(7,235,022) |
|
(623,937) |
|
(87,644) |
|
Dividends paid to NetEase's shareholders |
|
(1,972,928) |
|
(3,082,122) |
|
(2,583,740) |
|
(362,936) |
|
(9,182,743) |
|
(11,250,394) |
|
(1,580,333) |
|
Net cash used in financing activities |
|
(8,458,545) |
|
(1,951,445) |
|
(6,391,610) |
|
(897,824) |
|
(24,872,720) |
|
(16,631,213) |
|
(2,336,172) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash, cash equivalents and |
|
(68,136) |
|
(31,749) |
|
(117,878) |
|
(16,558) |
|
(103,040) |
|
(206,559) |
|
(29,015) |
|
Net increase/ (decrease) in cash, cash equivalents and restricted cash |
|
1,328,070 |
|
12,771,611 |
|
(18,182,147) |
|
(2,554,030) |
|
(1,023,272) |
|
(14,489,976) |
|
(2,035,394) |
|
Cash, cash equivalents and restricted cash, at the beginning of the period |
|
21,855,316 |
|
45,395,483 |
|
58,167,094 |
|
8,170,683 |
|
24,206,658 |
|
54,474,923 |
|
7,652,047 |
|
Cash, cash equivalents and restricted cash, at the end of the period |
|
23,183,386 |
|
58,167,094 |
|
39,984,947 |
|
5,616,653 |
|
23,183,386 |
|
39,984,947 |
|
5,616,653 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income taxes, net |
|
554,867 |
|
2,184,556 |
|
1,967,228 |
|
276,335 |
|
4,586,071 |
|
5,358,339 |
|
752,681 |
|
Cash paid for interest expenses |
|
165,881 |
|
64,366 |
|
207,879 |
|
29,201 |
|
465,279 |
|
369,669 |
|
51,927 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of this announcement. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NETEASE, INC. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
UNAUDITED SEGMENT INFORMATION |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||||||||
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
||||||||||||||||
|
|
|
2024 |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2025 |
||||||||||||||||
|
|
|
RMB |
|
RMB |
|
RMB |
|
USD (Note 1) |
|
RMB |
|
RMB |
|
USD (Note 1) |
||||||||||||||||
|
Net revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Games and related value-added services |
|
20,864,036 |
|
22,806,459 |
|
23,327,508 |
|
3,276,796 |
|
62,380,233 |
|
70,181,974 |
|
9,858,403 |
||||||||||||||||
|
Youdao |
|
1,572,541 |
|
1,417,541 |
|
1,628,524 |
|
228,757 |
|
4,286,121 |
|
4,344,327 |
|
610,244 |
||||||||||||||||
|
NetEase Cloud Music |
|
1,999,163 |
|
1,968,729 |
|
1,964,063 |
|
275,890 |
|
6,069,656 |
|
5,791,180 |
|
813,482 |
||||||||||||||||
|
Innovative businesses and others |
|
1,774,139 |
|
1,698,935 |
|
1,438,530 |
|
202,069 |
|
5,811,415 |
|
4,761,353 |
|
668,824 |
||||||||||||||||
|
Total net revenues |
|
26,209,879 |
|
27,891,664 |
|
28,358,625 |
|
3,983,512 |
|
78,547,425 |
|
85,078,834 |
|
11,950,953 |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Games and related value-added services |
|
(6,503,146) |
|
(6,792,240) |
|
(7,151,130) |
|
(1,004,513) |
|
(19,067,061) |
|
(21,438,632) |
|
(3,011,467) |
||||||||||||||||
|
Youdao |
|
(783,085) |
|
(808,181) |
|
(940,661) |
|
(132,134) |
|
(2,178,383) |
|
(2,432,877) |
|
(341,744) |
||||||||||||||||
|
NetEase Cloud Music |
|
(1,343,921) |
|
(1,258,855) |
|
(1,269,289) |
|
(178,296) |
|
(3,988,683) |
|
(3,703,921) |
|
(520,287) |
||||||||||||||||
|
Innovative businesses and others |
|
(1,103,122) |
|
(979,906) |
|
(819,940) |
|
(115,176) |
|
(3,778,555) |
|
(2,793,911) |
|
(392,458) |
||||||||||||||||
|
Total cost of revenues |
|
(9,733,274) |
|
(9,839,182) |
|
(10,181,020) |
|
(1,430,119) |
|
(29,012,682) |
|
(30,369,341) |
|
(4,265,956) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Games and related value-added services |
|
14,360,890 |
|
16,014,219 |
|
16,176,378 |
|
2,272,283 |
|
43,313,172 |
|
48,743,342 |
|
6,846,936 |
||||||||||||||||
|
Youdao |
|
789,456 |
|
609,360 |
|
687,863 |
|
96,623 |
|
2,107,738 |
|
1,911,450 |
|
268,500 |
||||||||||||||||
|
NetEase Cloud Music |
|
655,242 |
|
709,874 |
|
694,774 |
|
97,594 |
|
2,080,973 |
|
2,087,259 |
|
293,195 |
||||||||||||||||
|
Innovative businesses and others |
|
671,017 |
|
719,029 |
|
618,590 |
|
86,893 |
|
2,032,860 |
|
1,967,442 |
|
276,366 |
||||||||||||||||
|
Total gross profit |
|
16,476,605 |
|
18,052,482 |
|
18,177,605 |
|
2,553,393 |
|
49,534,743 |
|
54,709,493 |
|
7,684,997 |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
The accompanying notes are an integral part of this announcement. |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
NETEASE, INC.
NOTES TO UNAUDITED FINANCIAL INFORMATION
Note 1: The conversion of Renminbi (RMB) into
Note 2: Share-based compensation cost reported in the Company's unaudited condensed consolidated statements of comprehensive income is set out as follows in RMB and USD (in thousands):
|
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|||||||||||||||||
|
|
2024 |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2025 |
|||||||||||||||||
|
|
RMB |
|
RMB |
|
RMB |
|
USD (Note 1) |
|
RMB |
|
RMB |
|
USD (Note 1) |
|||||||||||||||||
|
Share-based compensation cost included in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Cost of revenues |
306,283 |
|
291,326 |
|
267,472 |
|
37,572 |
|
881,167 |
|
792,509 |
|
111,323 |
|||||||||||||||||
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Selling and marketing expenses |
36,365 |
|
37,300 |
|
29,063 |
|
4,082 |
|
97,099 |
|
98,941 |
|
13,898 |
|||||||||||||||||
|
General and administrative expenses |
247,440 |
|
207,202 |
|
209,916 |
|
29,487 |
|
823,426 |
|
678,377 |
|
95,291 |
|||||||||||||||||
|
Research and development expenses |
388,051 |
|
410,567 |
|
395,750 |
|
55,591 |
|
1,149,803 |
|
1,230,641 |
|
172,867 |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
The accompanying notes are an integral part of this announcement. |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Note 3: The financial information prepared and presented in this announcement might be different from those published and to be published by NetEase's listed subsidiary to meet the disclosure requirements under different accounting standards requirements.
Note 4: The unaudited reconciliation of GAAP and non-GAAP results is set out as follows in RMB and USD (in thousands, except per share data or per ADS data):
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
|
|
September 30, |
|
June 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
September 30, |
|
|
|
2024 |
|
2025 |
|
2025 |
|
2025 |
|
2024 |
|
2025 |
|
2025 |
|
|
|
RMB |
|
RMB |
|
RMB |
|
USD (Note 1) |
|
RMB |
|
RMB |
|
USD (Note 1) |
|
Net income attributable to the Company's shareholders |
|
6,538,435 |
|
8,601,010 |
|
8,615,677 |
|
1,210,236 |
|
20,931,130 |
|
27,517,844 |
|
3,865,408 |
|
Add: Share-based compensation |
|
960,706 |
|
930,921 |
|
886,380 |
|
124,509 |
|
2,897,543 |
|
2,752,871 |
|
386,693 |
|
Non-GAAP net income attributable to the Company's shareholders |
|
7,499,141 |
|
9,531,931 |
|
9,502,057 |
|
1,334,745 |
|
23,828,673 |
|
30,270,715 |
|
4,252,101 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per share * |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
2.34 |
|
2.99 |
|
2.98 |
|
0.42 |
|
7.42 |
|
9.51 |
|
1.34 |
|
Diluted |
|
2.33 |
|
2.96 |
|
2.95 |
|
0.41 |
|
7.35 |
|
9.41 |
|
1.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per ADS * |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
11.72 |
|
14.95 |
|
14.89 |
|
2.09 |
|
37.12 |
|
47.53 |
|
6.68 |
|
Diluted |
|
11.63 |
|
14.81 |
|
14.73 |
|
2.07 |
|
36.77 |
|
47.05 |
|
6.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Each ADS represents five ordinary shares. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of this announcement. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original content:https://www.prnewswire.com/news-releases/netease-announces-third-quarter-2025-unaudited-financial-results-302621376.html
SOURCE NetEase, Inc.