Indicate by check mark whether the registrant files or will file annual
reports under cover of Form 20-F or Form 40-F.
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Exhibit 99.1
HUYA Inc. Reports
Fourth Quarter and Fiscal Year 2025 Unaudited Financial Results and Announces Cash Dividend
GUANGZHOU, China,
March 17, 2026 /PRNewswire/ -- HUYA Inc. (“Huya” or the “Company”) (NYSE: HUYA), a leading game-related
entertainment and services provider, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31,
2025, and a special cash dividend for the year 2026.
Fourth Quarter 2025 Highlights
| • | Total net revenues increased by 16.2%
to RMB1,738.5 million (US$248.6 million) for the fourth quarter of 2025, from RMB1,495.8 million for the same period of 2024. |
| • | Game-related services, advertising and other
revenues increased by 59.4% to RMB592.5 million (US$84.7 million) for the fourth quarter of 2025, from RMB371.6 million for the same
period of 2024. |
| • | Net loss attributable to HUYA Inc. was
RMB117.6 million (US$16.8 million) for the fourth quarter of 2025, compared with RMB172.2 million for the same period of 2024. |
| • | Non-GAAP net loss attributable to HUYA Inc.1
was RMB8.4 million (US$1.2 million) for the fourth quarter of 2025, compared with a non-GAAP net income attributable to HUYA Inc. of RMB1.2
million for the same period of 2024. |
| • | Average MAUs2 for the fourth
quarter of 2025 was 160.0 million. |
Fiscal Year 2025 Highlights
| • | Total net revenues increased by 7.0% to
RMB6,502.4 million (US$929.8 million) for fiscal year 2025, from RMB6,079.1 million for 2024. |
| • | Game-related services, advertising and other
revenues increased by 43.1% to RMB1,908.4 million (US$272.9 million) for fiscal year 2025, from RMB1,333.9 million for 2024. |
| • | Net loss attributable to HUYA Inc. was
RMB112.6 million (US$16.1 million) for fiscal year 2025, compared with RMB48.0 million for 2024. |
| • | Non-GAAP net income attributable to HUYA Inc.1
was RMB99.5 million (US$14.2 million) for fiscal year 2025, compared with RMB268.8 million for 2024. |
Mr. Junhong
Huang, Acting Co-Chief Executive Officer and Senior Vice President of Huya, commented, “In 2025, we made meaningful progress in
our evolution into a comprehensive game-related services provider. Our total net revenues for 2025 rebounded to RMB6.5 billion, up 7.0%
year-over-year. Notably, our fourth quarter total net revenues reached RMB1.74 billion, with year-over-year growth accelerating to 16.2%.
This performance was primarily driven by our business diversification efforts, as game-related services, advertising, and other revenues
surged 59.4% year-over-year and accounted for over 30% of total net revenues, which is now the second quarter since we first hit
this milestone.”
“Building on this momentum, our expansion
into game publishing achieved a key breakthrough with the launch of Goose Goose Duck mobile in the Chinese mainland in January 2026.
Since its debut, the title has demonstrated exceptional market appeal, ranking No. 1 on the local Apple App Store free games chart
for most of the past two months. More importantly, this success powerfully validates our content-driven publishing strategy and lays the
groundwork for us to further deepen our presence across the gaming ecosystem,” Mr. Huang concluded.
Mr. Raymond
Peng Lei, Acting Co-Chief Executive Officer and Chief Financial Officer of Huya, added, “Our fourth quarter results included a one-off
accounting provision, which had a significant impact on our reported operating results and led to an operating loss for the quarter. Excluding
the impact of this item, this quarter’s results reflected continued improvement in our core operating performance.”
Fourth Quarter 2025 Financial Results
Total net revenues
increased by 16.2% to RMB1,738.5 million (US$248.6 million) for the fourth quarter of 2025, from RMB1,495.8 million for the same period
of 2024.
Live streaming
revenues increased by 1.9% to RMB1,146.0 million (US$163.9 million) for the fourth quarter of 2025, from RMB1,124.2 million
for the same period of 2024, primarily due to higher average spending per paying user for live streaming services.
Game-related
services, advertising and other revenues increased by 59.4% to RMB592.5 million (US$84.7 million) for the fourth quarter of
2025, from RMB371.6 million for the same period of 2024. The increase was primarily driven by higher revenues from game-related services
and advertising, which were mainly attributable to the Company’s deepened cooperation with game companies.
Cost of revenues
increased by 12.7% to RMB1,493.8 million (US$213.6 million) for the fourth quarter of 2025, from RMB1,325.4 million for the
same period of 2024, primarily due to increased revenue sharing fees and content costs, as well as increased costs of in-game items, partially
offset by decreased bandwidth and server custody fees. Revenue sharing fees and content costs, a key component of cost of revenues, increased
by 10.4% year-over-year to RMB1,277.2 million (US$182.6 million) for the fourth quarter of 2025, primarily due to increased revenues.
Gross profit
increased by 43.6% to RMB244.7 million (US$35.0 million) for the fourth quarter of 2025, from RMB170.5 million for the same period of
2024. Gross margin was 14.1% for the fourth quarter of 2025, compared with 11.4% for the same period of 2024.
Research and
development expenses decreased by 0.2% to RMB123.1 million (US$17.6 million) for the fourth quarter of 2025, from RMB123.3
million for the same period of 2024.
Sales and marketing
expenses increased by 24.3% to RMB78.1 million (US$11.2 million) for the fourth quarter of 2025, from RMB62.8 million for the
same period of 2024, primarily due to increased marketing and promotional efforts, including pre-launch preparations for Goose Goose
Duck mobile, a co-published title that was subsequently launched in January 2026.
General and administrative
expenses increased by 55.4% to RMB126.0 million (US$18.0 million) for the fourth quarter of 2025, from RMB81.1 million for
the same period of 2024, primarily due to a RMB66.0 million (US$9.4 million) provision related to a receivable arising from a 2021 arrangement
with a broadcaster, which was deemed to have a heightened risk of non-recoverability.
Other income
was RMB17.5 million (US$2.5 million) for the fourth quarter of 2025, compared with RMB4.0 million for the same period of 2024, primarily
due to increased government subsidies.
Operating loss
was RMB64.9 million (US$9.3 million) for the fourth quarter of 2025, compared with RMB92.7 million for the same period of 2024.
Non-GAAP operating
loss was RMB36.1 million (US$5.2 million) for the fourth quarter of 2025, compared with RMB69.3 million for the same
period of 2024.
Interest income
was RMB32.1 million (US$4.6 million) for the fourth quarter of 2025, compared with RMB75.2 million for the same period of 2024,
primarily due to a lower time deposit balance, which was mainly attributable to the special cash
dividends paid.
Impairment loss
of investments was RMB81.5 million (US$11.6 million) for the fourth quarter of 2025, compared with RMB151.1 million for the
same period of 2024, primarily due to the recognition of impairment charges on the Company’s investments, attributable to the weak
financial performance of certain investees.
Net loss
attributable to HUYA Inc. was RMB117.6 million (US$16.8 million) for the fourth quarter of 2025, compared with RMB172.2 million for
the same period of 2024.
Non-GAAP net
loss attributable to HUYA Inc. was RMB8.4 million (US$1.2 million) for the fourth quarter of 2025, compared with a non-GAAP
net income attributable to HUYA Inc. of RMB1.2 million for the same period of 2024.
Basic and diluted
net loss per American depositary share (“ADS”) were each RMB0.51 (US$0.07) for the fourth quarter of 2025.
Basic and diluted net loss per ADS were each RMB0.75 for the fourth quarter of 2024. Each ADS represents one Class A ordinary share
of the Company.
Non-GAAP basic
and diluted net loss per ADS were each RMB0.04 (US$0.01) for the fourth quarter of 2025. Non-GAAP basic and diluted net income
per ADS were each RMB0.01 for the fourth quarter of 2024.
As of December 31,
2025, the Company had cash and cash equivalents, short-term deposits and long-term deposits of RMB3,818.4 million (US$546.0
million), compared with RMB3,828.2 million as of September 30, 2025.
Fiscal Year 2025 Financial Results
Total net revenues
increased by 7.0% to RMB6,502.4 million (US$929.8 million) for fiscal year 2025, from RMB6,079.1 million for 2024.
Live streaming
revenues decreased by 3.2% to RMB4,594.0 million (US$656.9 million) for fiscal year 2025, from RMB4,745.2 million for 2024,
primarily due to the continued impact of the macroeconomic and industry environment, partially offset by improved monetization efficiency,
as reflected in higher average spending per paying user for live streaming services in the second half of 2025.
Game-related
services, advertising and other revenues increased by 43.1% to RMB1,908.4 million (US$272.9 million) for fiscal year 2025,
from RMB1,333.9 million for 2024. The increase was primarily driven by higher revenues from game-related services and advertising, which
were mainly attributable to the Company’s deepened cooperation with game companies.
Cost of revenues
increased by 6.8% to RMB5,630.3 million (US$805.1 million) for fiscal year 2025, from RMB5,269.7 million for 2024, primarily
due to increased revenue sharing fees and content costs, as well as increased costs of in-game items, partially offset by decreased bandwidth
and server custody fees. Revenue sharing fees and content costs, a key component of cost of revenues, increased by 5.5% year-over-year to
RMB4,872.3 million (US$696.7 million) for fiscal year 2025, primarily due to increased revenues.
Gross profit
increased by 7.7% to RMB872.1 million (US$124.7 million) for fiscal year 2025, from RMB809.5 million for 2024. Gross margin was
13.4% for fiscal year 2025, compared with 13.3% for 2024.
Research and
development expenses decreased by 3.1% to RMB496.7 million (US$71.0 million) for fiscal year 2025, from RMB512.6 million for
2024, primarily due to decreased staff costs as a result of enhanced efficiency.
Sales and marketing
expenses decreased by 2.7% to RMB266.6 million (US$38.1 million) for fiscal year 2025, from RMB274.0 million for 2024, primarily
due to decreased channel promotion fees.
General and administrative
expenses increased by 21.2% to RMB308.9 million (US$44.2 million) for fiscal year 2025, from RMB254.8 million for 2024, primarily
due to a RMB66.0 million (US$9.4 million) provision related to a receivable arising from a 2021 arrangement with a broadcaster, which
was deemed to have a heightened risk of non-recoverability.
Other income
was RMB37.5 million (US$5.4 million) for fiscal year 2025, compared with RMB42.5 million for 2024, primarily due to lower government subsidies.
Operating loss
was RMB162.5 million (US$23.2 million) for fiscal year 2025, compared with RMB189.6 million for 2024.
Non-GAAP operating
loss was RMB65.0 million (US$9.3 million) for fiscal year 2025, compared with RMB101.3 million for 2024.
Interest income
was RMB190.8 million (US$27.3 million) for fiscal year 2025, compared with RMB391.4 million for 2024, primarily due to a lower
time deposit balance, which was mainly attributable to the special cash dividends paid.
Impairment loss
of investments was RMB120.2 million (US$17.2 million) for fiscal year 2025, compared with RMB232.5 million for 2024, primarily
due to the recognition of impairment charges on the Company's investments, attributable to the weak financial performance of certain investees.
Net loss
attributable to HUYA Inc. was RMB112.6 million (US$16.1 million) for fiscal year 2025, compared with RMB48.0 million for 2024.
Non-GAAP net
income attributable to HUYA Inc. was RMB99.5 million (US$14.2 million) for fiscal year 2025, compared with RMB268.8 million
for 2024.
Basic and diluted
net loss per ADS were each RMB0.49 (US$0.07) for fiscal year 2025. Basic and diluted net loss per ADS were each RMB0.21
for 2024.
Non-GAAP basic
and diluted net income per ADS were each RMB0.43 (US$0.06) for fiscal year 2025. Non-GAAP basic and diluted net income per
ADS were RMB1.16 and RMB1.15, respectively, for 2024.
Net cash used
in operating activities was RMB176.2 million (US$25.2 million) for fiscal year 2025, compared with net cash provided by operating
activities of RMB94.3 million for 2024, primarily due to decreased interest income and increased amounts due from related parties.
Share Repurchase Program
Pursuant to the Company's up-to-US$100 million
share repurchase program authorized in August 2023, which has an extended expiration date of March 31, 2026, the Company had
repurchased 22.9 million ADSs as of December 31, 2025, with an aggregate consideration of US$75.5 million.
2026 Cash Dividend
To implement its 2025-2027 dividend plan adopted
in March 2025, the board of directors of the Company has approved a special cash dividend for the year 2026 (the “2026 Cash
Dividend”). The 2026 Cash Dividend will be paid to holders of ordinary shares and holders of ADSs of record as of the close of business
on June 17, 2026, in U.S. dollars, in an amount of US$0.135 per ordinary share or US$0.135 per ADS. The total amount of cash to be
distributed for the 2026 Cash Dividend is expected to be approximately US$31 million, which will be funded by surplus cash on the Company’s
balance sheet. The payment date for holders of ordinary shares and holders of ADSs is expected to be on or around June 30, 2026.
The dividend to be paid to the Company’s ADS holders through the depositary bank will be subject to the terms of the deposit agreement.
Earnings Webinar
The Company’s management will host a Tencent
Meeting Webinar at 6:00 a.m. U.S. Eastern Time on March 17, 2026 (6:00 p.m. Beijing/Hong Kong time on March 17, 2026),
to review and discuss the Company’s business and financial performance.
For participants who wish to join the webinar,
please complete the online registration in advance using the links provided below. Upon registration, participants will receive an email
with webinar access information, including meeting ID, meeting link, dial-in numbers, and a unique attendee ID to join the webinar.
Participant Online Registration:
| Chinese Mainland3: |
https://meeting.tencent.com/dw/w1fyNiKOMVT7 |
| International: |
https://voovmeeting.com/dw/w1fyNiKOMVT7 |
A live webcast
of the webinar will be accessible at https://ir.huya.com, and a replay of the webcast will be available following the session.
1 “Non-GAAP net (loss) income
attributable to HUYA Inc.” is defined as net (loss) income attributable to HUYA Inc. excluding share-based compensation expenses,
gain arising from disposal of an equity investment, net of income taxes, impairment loss of investments, and amortization of intangible
assets from business acquisitions, net of income taxes, to the extent applicable. For more information, please refer to the section titled
“Use of Non-GAAP Financial Measures” and the table captioned “HUYA Inc. Unaudited Reconciliations of GAAP and Non-GAAP
Results” at the end of this press release.
2 Refers to the average total monthly
active users who accessed the Company’s domestic and overseas platforms and services (primarily the domestic Huya Live platform,
its global mobile application service platform, its overseas game live streaming platform, and related services), inclusive of users
across all devices (mobile, PC and web). Average MAUs for any period is calculated by dividing (i) the sum of total active users
for each month during such relevant period, by (ii) the number of months during such relevant period. The Company shifted to total
MAU reporting starting from the second quarter of 2025 to provide a more comprehensive view of user activity, in line with its business
expansion, cross-platform strategy, and overseas initiatives.
3 For the purpose of this announcement
only, Chinese Mainland excludes the Hong Kong Special Administrative Region, the Macao Special Administrative Region of the People’s
Republic of China, and Taiwan.
About HUYA Inc.
HUYA Inc. is a leading game-related entertainment
and services provider. Huya delivers dynamic live streaming and video content and a rich array of services spanning games, e-sports, and
other interactive entertainment genres to a large, highly engaged community of game enthusiasts. Huya has cultivated a robust entertainment
ecosystem powered by AI and other advanced technologies, serving users and partners across the gaming universe, including game companies,
e-sports tournament organizers, broadcasters and talent agencies. Leveraging this strong foundation, Huya has also expanded into innovative
game-related services, such as game distribution, in-game item sales, advertising and more. Huya continues to extend its footprint in
China and abroad, meeting the evolving needs of gamers, content creators, and industry partners worldwide.
For more information, please visit: https://ir.huya.com.
Use of Non-GAAP Financial Measures
The unaudited condensed consolidated financial
information is prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”),
except that the consolidated statement of changes in shareholders’ equity, consolidated statements of cash flows, and the detailed
notes have not been presented. Huya uses non-GAAP gross profit, non-GAAP operating (loss) income, non-GAAP net (loss) income attributable
to HUYA Inc., non-GAAP net (loss) income attributable to ordinary shareholders, non-GAAP basic and diluted net (loss) income per ordinary
share, and non-GAAP basic and diluted net (loss) income per ADS, which are non-GAAP financial measures. Non-GAAP gross profit is gross
profit excluding share-based compensation expenses allocated in cost of revenues. Non-GAAP operating (loss) income is operating loss excluding
share-based compensation expenses and amortization of intangible assets from business acquisitions. Non-GAAP net (loss) income attributable
to HUYA Inc. is net (loss) income attributable to HUYA Inc. excluding share-based compensation expenses, gain arising from disposal of
an equity investment, net of income taxes, impairment loss of investments, and amortization of intangible assets from business acquisitions,
net of income taxes, to the extent applicable. Non-GAAP net (loss) income attributable to ordinary shareholders is net (loss) income attributable
to ordinary shareholders excluding share-based compensation expenses, gain arising from disposal of an equity investment, net of income
taxes, impairment loss of investments, and amortization of intangible assets from business acquisitions, net of income taxes, to the extent
applicable. Non-GAAP basic and diluted net (loss) income per ordinary share and per ADS is non-GAAP net (loss) income attributable to
ordinary shareholders divided by the weighted average number of ordinary shares and ADS used in the calculation of non-GAAP basic and
diluted net (loss) income per ordinary share and per ADS. The Company believes that separate analysis and exclusion of the impact of (i) share-based
compensation expenses, (ii) gain arising from disposal of an equity investment, net of income taxes, (iii) impairment loss of
investments, and (iv) amortization of intangible assets from business acquisitions (net of income taxes), add clarity to the constituent
parts of its performance. The Company reviews these non-GAAP financial measures together with GAAP financial measures to obtain a better
understanding of its operating performance. It uses the non-GAAP financial measures for planning, forecasting and measuring results against
the forecast. The Company believes that non-GAAP financial measures represent useful supplemental information for investors and analysts
to assess its operating performance without the effect of (i) share-based compensation expenses, and (ii) amortization of intangible
assets from business acquisitions (net of income taxes), which have been and will continue to be significant recurring expenses in its
business, and (iii) gain arising from disposal of an equity investment, net of income taxes, and (iv) impairment loss of investments.
However, the use of non-GAAP financial measures has material limitations as an analytical tool. One of the limitations of using non-GAAP
financial measures is that they do not include all items that impact the Company’s net (loss) income for the period. In addition,
because non-GAAP financial measures are not measured in the same manner by all companies, they may not be comparable to other similarly
titled measures used by other companies. In light of the foregoing limitations, you should not consider a non-GAAP financial measure in
isolation from or as an alternative to the financial measures prepared in accordance with U.S. GAAP.
The presentation of these non-GAAP financial measures
is not intended to be considered in isolation from, or as a substitute for, the financial information prepared and presented in accordance
with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned “HUYA Inc. Unaudited Reconciliations
of GAAP and Non-GAAP Results” at the end of this announcement.
Exchange Rate Information
This announcement contains translations of certain
RMB amounts into U.S. dollars at a specified rate solely for the convenience of the reader. Unless otherwise noted, all translations from
RMB to U.S. dollars are made at a rate of RMB6.9931 to US$1.00, the noon buying rate in effect on December 31, 2025, in the H.10
statistical release of the Federal Reserve Board. The Company makes no representation that the Renminbi or U.S. dollar amounts referred
to in this announcement could have been or could be converted into U.S. dollars or Renminbi, as the case may be, at any particular rate
or at all.
Safe Harbor Statement
This announcement contains forward-looking statements.
These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995.
These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,”
“future,” “intends,” “plans,” “believes,” “estimates” and similar statements.
Among other things, the quotations from management in this announcement, as well as Huya’s strategic and operational plans, contain
forward-looking statements. Huya may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities
and Exchange Commission (“SEC”), in its annual report to shareholders, in press releases and other written materials and in
oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements
about Huya’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties.
A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but
not limited to the following: Huya’s goals and strategies; Huya’s future business development, results of operations and financial
condition; the expected growth of the live streaming market and game market; the expectation regarding the rate at which to gain active
users, especially paying users; Huya’s ability to monetize the user base; Huya’s efforts in complying with applicable data
privacy and security regulations; fluctuations in general economic and business conditions in China; the economy in China and elsewhere
generally; any regulatory developments in laws, regulations, rules, policies or guidelines applicable to Huya; and assumptions underlying
or related to any of the foregoing. Further information regarding these and other risks is included in Huya’s filings with the SEC.
All information provided in this press release and in the attachments is as of the date of this press release, and Huya does not undertake
any obligation to update any forward-looking statement, except as required under applicable law.
For investor and media inquiries, please contact:
In China:
HUYA Inc.
Investor Relations
Tel: +86-20-2290-7829
E-mail: ir@huya.com
Piacente Financial Communications
Jenny Cai
Tel: +86-10-6508-0677
E-mail: huya@tpg-ir.com
In the United States:
Piacente Financial Communications
Brandi Piacente
Tel: +1-212-481-2050
E-mail: huya@tpg-ir.com
HUYA INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except share, ADS, per
share data and per ADS data)
| | |
As of December 31, | | |
As of December 31, | |
| | |
2024 | | |
2025 | | |
2025 | |
| | |
RMB | | |
RMB | | |
US$ | |
| Assets | |
| | | |
| | | |
| | |
| Current assets | |
| | | |
| | | |
| | |
| Cash and cash equivalents | |
| 1,188,911 | | |
| 692,663 | | |
| 99,049 | |
| Restricted cash | |
| 17,031 | | |
| 12,031 | | |
| 1,720 | |
| Short-term deposits | |
| 4,075,048 | | |
| 3,125,760 | | |
| 446,978 | |
| Accounts receivable, net | |
| 76,044 | | |
| 238,569 | | |
| 34,115 | |
| Prepaid assets and amounts due from related parties, net | |
| 207,565 | | |
| 290,747 | | |
| 41,576 | |
| Prepayments and other current assets, net | |
| 523,674 | | |
| 547,078 | | |
| 78,232 | |
| | |
| | | |
| | | |
| | |
| Total current assets | |
| 6,088,273 | | |
| 4,906,848 | | |
| 701,670 | |
| | |
| | | |
| | | |
| | |
| Non-current assets | |
| | | |
| | | |
| | |
| Long-term deposits | |
| 1,470,000 | | |
| - | | |
| - | |
| Investments | |
| 440,790 | | |
| 296,165 | | |
| 42,351 | |
| Goodwill | |
| 463,796 | | |
| 453,498 | | |
| 64,849 | |
| Property and equipment, net | |
| 484,008 | | |
| 604,368 | | |
| 86,423 | |
| Intangible assets, net | |
| 153,190 | | |
| 127,633 | | |
| 18,251 | |
| Right-of-use assets, net | |
| 339,492 | | |
| 304,017 | | |
| 43,474 | |
| Prepayments and other non-current assets | |
| 128,262 | | |
| 8,843 | | |
| 1,265 | |
| | |
| | | |
| | | |
| | |
| Total non-current assets | |
| 3,479,538 | | |
| 1,794,524 | | |
| 256,613 | |
| | |
| | | |
| | | |
| | |
| Total assets | |
| 9,567,811 | | |
| 6,701,372 | | |
| 958,283 | |
| | |
| | | |
| | | |
| | |
| Liabilities and shareholders’ equity | |
| | | |
| | | |
| | |
| Current liabilities | |
| | | |
| | | |
| | |
| Accounts payable | |
| 66,613 | | |
| 237,903 | | |
| 34,020 | |
| Advances from customers and deferred revenue | |
| 265,628 | | |
| 228,167 | | |
| 32,627 | |
| Income taxes payable | |
| 54,594 | | |
| 61,479 | | |
| 8,791 | |
| Accrued liabilities and other current liabilities | |
| 1,360,949 | | |
| 1,032,437 | | |
| 147,637 | |
| Amounts due to related parties | |
| 161,529 | | |
| 150,166 | | |
| 21,473 | |
| Lease liabilities due within one year | |
| 28,581 | | |
| 18,982 | | |
| 2,714 | |
| | |
| | | |
| | | |
| | |
| Total current liabilities | |
| 1,937,894 | | |
| 1,729,134 | | |
| 247,262 | |
| | |
| | | |
| | | |
| | |
| Non-current liabilities | |
| | | |
| | | |
| | |
| Lease liabilities | |
| 20,047 | | |
| 1,766 | | |
| 253 | |
| Deferred tax liabilities | |
| 23,405 | | |
| 18,932 | | |
| 2,707 | |
| Deferred revenue | |
| 35,786 | | |
| 31,824 | | |
| 4,551 | |
| | |
| | | |
| | | |
| | |
| Total non-current liabilities | |
| 79,238 | | |
| 52,522 | | |
| 7,511 | |
| | |
| | | |
| | | |
| | |
| Total liabilities | |
| 2,017,132 | | |
| 1,781,656 | | |
| 254,773 | |
HUYA INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(CONTINUED)
(All amounts in thousands, except share, ADS, per
share data and per ADS data)
| | |
As of December 31, | | |
As of December 31, | |
| | |
2024 | | |
2025 | | |
2025 | |
| | |
RMB | | |
RMB | | |
US$ | |
| Shareholders’ equity | |
| | | |
| | | |
| | |
| Class A ordinary shares (US$0.0001 par value; 750,000,000 shares authorized as of December 31, 2024 and December 31, 2025, respectively; 74,845,398 and 73,146,779 shares issued and outstanding as of December 31, 2024 and December 31, 2025, respectively) | |
| 52 | | |
| 54 | | |
| 8 | |
| Class B ordinary shares (US$0.0001 par value; 200,000,000 shares authorized as of December 31, 2024 and December 31, 2025, respectively; 150,386,517 and 150,386,517 shares issued and outstanding as of December 31, 2024 and December 31, 2025, respectively) | |
| 98 | | |
| 98 | | |
| 14 | |
| Treasury shares | |
| (108,101 | ) | |
| (128,056 | ) | |
| (18,312 | ) |
| Additional paid-in capital | |
| 8,866,492 | | |
| 6,466,101 | | |
| 924,640 | |
| Statutory reserves | |
| 122,429 | | |
| 122,429 | | |
| 17,507 | |
| Accumulated deficit | |
| (2,100,291 | ) | |
| (2,219,365 | ) | |
| (317,365 | ) |
| Accumulated other comprehensive income | |
| 770,000 | | |
| 678,455 | | |
| 97,018 | |
| | |
| | | |
| | | |
| | |
| Total shareholders’ equity | |
| 7,550,679 | | |
| 4,919,716 | | |
| 703,510 | |
| | |
| | | |
| | | |
| | |
| Total liabilities and shareholders’ equity | |
| 9,567,811 | | |
| 6,701,372 | | |
| 958,283 | |
HUYA INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS
(All amounts in thousands, except share, ADS, per
share data and per ADS data)
| | |
Three Months Ended | | |
Twelve Months Ended | |
| | |
December 31,
2024 | | |
September 30,
2025 | | |
December 31,
2025 | | |
December 31,
2025 | | |
December 31,
2024 | | |
December 31,
2025 | | |
December 31,
2025 | |
| | |
RMB | | |
RMB | | |
RMB | | |
US$ | | |
RMB | | |
RMB | | |
US$ | |
| Net revenues | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Live streaming | |
| 1,124,188 | | |
| 1,156,681 | | |
| 1,145,950 | | |
| 163,869 | | |
| 4,745,195 | | |
| 4,594,014 | | |
| 656,935 | |
| Game-related services, advertising
and others | |
| 371,639 | | |
| 531,570 | | |
| 592,525 | | |
| 84,730 | | |
| 1,333,920 | | |
| 1,908,386 | | |
| 272,896 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total net revenues | |
| 1,495,827 | | |
| 1,688,251 | | |
| 1,738,475 | | |
| 248,599 | | |
| 6,079,115 | | |
| 6,502,400 | | |
| 929,831 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cost of revenues(1) | |
| (1,325,364 | ) | |
| (1,461,627 | ) | |
| (1,493,767 | ) | |
| (213,606 | ) | |
| (5,269,661 | ) | |
| (5,630,267 | ) | |
| (805,117 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Gross profit | |
| 170,463 | | |
| 226,624 | | |
| 244,708 | | |
| 34,993 | | |
| 809,454 | | |
| 872,133 | | |
| 124,714 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Operating expenses(1) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Research and development expenses | |
| (123,313 | ) | |
| (121,942 | ) | |
| (123,054 | ) | |
| (17,596 | ) | |
| (512,637 | ) | |
| (496,677 | ) | |
| (71,024 | ) |
| Sales and marketing expenses | |
| (62,798 | ) | |
| (70,107 | ) | |
| (78,066 | ) | |
| (11,163 | ) | |
| (274,049 | ) | |
| (266,567 | ) | |
| (38,119 | ) |
| General and administrative expenses | |
| (81,054 | ) | |
| (57,729 | ) | |
| (125,958 | ) | |
| (18,012 | ) | |
| (254,840 | ) | |
| (308,875 | ) | |
| (44,169 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total operating expenses | |
| (267,165 | ) | |
| (249,778 | ) | |
| (327,078 | ) | |
| (46,771 | ) | |
| (1,041,526 | ) | |
| (1,072,119 | ) | |
| (153,312 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Other income, net | |
| 4,010 | | |
| 8,854 | | |
| 17,516 | | |
| 2,505 | | |
| 42,496 | | |
| 37,481 | | |
| 5,360 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Operating loss | |
| (92,692 | ) | |
| (14,300 | ) | |
| (64,854 | ) | |
| (9,273 | ) | |
| (189,576 | ) | |
| (162,505 | ) | |
| (23,238 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest income | |
| 75,234 | | |
| 34,655 | | |
| 32,144 | | |
| 4,597 | | |
| 391,389 | | |
| 190,789 | | |
| 27,282 | |
| Impairment loss of investments | |
| (151,089 | ) | |
| (8,698 | ) | |
| (81,458 | ) | |
| (11,648 | ) | |
| (232,466 | ) | |
| (120,156 | ) | |
| (17,182 | ) |
| Disposal gain of investments | |
| - | | |
| 1,500 | | |
| - | | |
| - | | |
| - | | |
| 1,500 | | |
| 214 | |
| Foreign currency exchange losses, net | |
| (522 | ) | |
| (2,008 | ) | |
| (2,182 | ) | |
| (312 | ) | |
| (3,802 | ) | |
| (6,718 | ) | |
| (961 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| (Loss) income before income tax expenses | |
| (169,069 | ) | |
| 11,149 | | |
| (116,350 | ) | |
| (16,636 | ) | |
| (34,455 | ) | |
| (97,090 | ) | |
| (13,885 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Income tax expenses | |
| (3,134 | ) | |
| (508 | ) | |
| (1,662 | ) | |
| (238 | ) | |
| (13,500 | ) | |
| (12,806 | ) | |
| (1,831 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| (Loss) income before (loss) income in equity method investments, net of income taxes | |
| (172,203 | ) | |
| 10,641 | | |
| (118,012 | ) | |
| (16,874 | ) | |
| (47,955 | ) | |
| (109,896 | ) | |
| (15,716 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| (Loss) income in equity method investments, net of income taxes | |
| - | | |
| (1,085 | ) | |
| 429 | | |
| 61 | | |
| - | | |
| (2,695 | ) | |
| (385 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net (loss) income attributable to HUYA Inc. | |
| (172,203 | ) | |
| 9,556 | | |
| (117,583 | ) | |
| (16,813 | ) | |
| (47,955 | ) | |
| (112,591 | ) | |
| (16,101 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net (loss) income attributable to ordinary shareholders | |
| (172,203 | ) | |
| 9,556 | | |
| (117,583 | ) | |
| (16,813 | ) | |
| (47,955 | ) | |
| (112,591 | ) | |
| (16,101 | ) |
HUYA INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS (CONTINUED)
(All amounts in thousands, except share, ADS, per
share data and per ADS data)
| | |
Three Months Ended | | |
Twelve Months Ended | |
| | |
December 31,
2024 | | |
September 30,
2025 | | |
December 31,
2025 | | |
December 31,
2025 | | |
December 31,
2024 | | |
December 31,
2025 | | |
December 31,
2025 | |
| | |
RMB | | |
RMB | | |
RMB | | |
US$ | | |
RMB | | |
RMB | | |
US$ | |
| Net (loss) income per ordinary share | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| —Basic | |
| (0.75 | ) | |
| 0.04 | | |
| (0.51 | ) | |
| (0.07 | ) | |
| (0.21 | ) | |
| (0.49 | ) | |
| (0.07 | ) |
| —Diluted | |
| (0.75 | ) | |
| 0.04 | | |
| (0.51 | ) | |
| (0.07 | ) | |
| (0.21 | ) | |
| (0.49 | ) | |
| (0.07 | ) |
| Net (loss) income per ADS* | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| —Basic | |
| (0.75 | ) | |
| 0.04 | | |
| (0.51 | ) | |
| (0.07 | ) | |
| (0.21 | ) | |
| (0.49 | ) | |
| (0.07 | ) |
| —Diluted | |
| (0.75 | ) | |
| 0.04 | | |
| (0.51 | ) | |
| (0.07 | ) | |
| (0.21 | ) | |
| (0.49 | ) | |
| (0.07 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Weighted average number of ADS used in calculating net (loss) income per ADS | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| —Basic | |
| 230,581,559 | | |
| 229,032,506 | | |
| 229,212,223 | | |
| 229,212,223 | | |
| 231,533,388 | | |
| 228,840,636 | | |
| 228,840,636 | |
| —Diluted | |
| 230,581,559 | | |
| 231,210,726 | | |
| 229,212,223 | | |
| 229,212,223 | | |
| 231,533,388 | | |
| 228,840,636 | | |
| 228,840,636 | |
| * |
Each ADS represents one Class A ordinary share. |
| (1) |
Share-based compensation was allocated in cost of revenues and operating expenses as follows: |
| | |
Three Months Ended | | |
Twelve Months Ended | |
| | |
December 31,
2024 | | |
September 30,
2025 | | |
December 31,
2025 | | |
December 31,
2025 | | |
December 31,
2024 | | |
December 31,
2025 | | |
December 31,
2025 | |
| | |
RMB | | |
RMB | | |
RMB | | |
US$ | | |
RMB | | |
RMB | | |
US$ | |
| Cost of revenues | |
| 3,268 | | |
| 1,666 | | |
| 3,335 | | |
| 477 | | |
| 15,566 | | |
| 12,091 | | |
| 1,729 | |
| Research and development expenses | |
| 6,283 | | |
| 4,335 | | |
| 5,561 | | |
| 795 | | |
| 27,269 | | |
| 22,772 | | |
| 3,256 | |
| Sales and marketing expenses | |
| 164 | | |
| 213 | | |
| 214 | | |
| 31 | | |
| 1,147 | | |
| 1,141 | | |
| 163 | |
| General and administrative expenses | |
| 7,683 | | |
| 8,435 | | |
| 13,720 | | |
| 1,962 | | |
| 20,538 | | |
| 37,588 | | |
| 5,375 | |
HUYA INC.
UNAUDITED RECONCILIATIONS OF GAAP AND NON-GAAP
RESULTS
(All amounts in thousands, except share, ADS, per
share data and per ADS data)
| | |
Three Months Ended | | |
Twelve Months Ended | |
| | |
December 31,
2024 | | |
September 30,
2025 | | |
December 31,
2025 | | |
December 31,
2025 | | |
December 31,
2024 | | |
December 31,
2025 | | |
December 31,
2025 | |
| | |
RMB | | |
RMB | | |
RMB | | |
US$ | | |
RMB | | |
RMB | | |
US$ | |
| Gross profit | |
| 170,463 | | |
| 226,624 | | |
| 244,708 | | |
| 34,993 | | |
| 809,454 | | |
| 872,133 | | |
| 124,714 | |
| Share-based compensation expenses allocated in cost of revenues | |
| 3,268 | | |
| 1,666 | | |
| 3,335 | | |
| 477 | | |
| 15,566 | | |
| 12,091 | | |
| 1,729 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP gross profit | |
| 173,731 | | |
| 228,290 | | |
| 248,043 | | |
| 35,470 | | |
| 825,020 | | |
| 884,224 | | |
| 126,443 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Operating loss | |
| (92,692 | ) | |
| (14,300 | ) | |
| (64,854 | ) | |
| (9,273 | ) | |
| (189,576 | ) | |
| (162,505 | ) | |
| (23,238 | ) |
| Share-based compensation expenses | |
| 17,398 | | |
| 14,649 | | |
| 22,830 | | |
| 3,265 | | |
| 64,520 | | |
| 73,592 | | |
| 10,523 | |
| Amortization of intangible assets from business acquisitions | |
| 5,964 | | |
| 5,958 | | |
| 5,915 | | |
| 846 | | |
| 23,772 | | |
| 23,874 | | |
| 3,414 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP operating (loss) income | |
| (69,330 | ) | |
| 6,307 | | |
| (36,109 | ) | |
| (5,162 | ) | |
| (101,284 | ) | |
| (65,039 | ) | |
| (9,301 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net (loss) income attributable to HUYA Inc. | |
| (172,203 | ) | |
| 9,556 | | |
| (117,583 | ) | |
| (16,813 | ) | |
| (47,955 | ) | |
| (112,591 | ) | |
| (16,101 | ) |
| Gain arising from disposal of an equity investment, net of income taxes | |
| - | | |
| (1,500 | ) | |
| - | | |
| - | | |
| - | | |
| (1,500 | ) | |
| (214 | ) |
| Impairment loss of investments | |
| 151,089 | | |
| 8,698 | | |
| 81,458 | | |
| 11,648 | | |
| 232,466 | | |
| 120,156 | | |
| 17,182 | |
| Share-based compensation expenses | |
| 17,398 | | |
| 14,649 | | |
| 22,830 | | |
| 3,265 | | |
| 64,520 | | |
| 73,592 | | |
| 10,523 | |
| Amortization of intangible assets from business acquisitions, net of income taxes | |
| 4,950 | | |
| 4,945 | | |
| 4,910 | | |
| 702 | | |
| 19,731 | | |
| 19,816 | | |
| 2,834 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP net income (loss) attributable to HUYA Inc. | |
| 1,234 | | |
| 36,348 | | |
| (8,385 | ) | |
| (1,198 | ) | |
| 268,762 | | |
| 99,473 | | |
| 14,224 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net (loss) income attributable to ordinary shareholders | |
| (172,203 | ) | |
| 9,556 | | |
| (117,583 | ) | |
| (16,813 | ) | |
| (47,955 | ) | |
| (112,591 | ) | |
| (16,101 | ) |
| Gain arising from disposal of an equity investment, net of income taxes | |
| - | | |
| (1,500 | ) | |
| - | | |
| - | | |
| - | | |
| (1,500 | ) | |
| (214 | ) |
| Impairment loss of investments | |
| 151,089 | | |
| 8,698 | | |
| 81,458 | | |
| 11,648 | | |
| 232,466 | | |
| 120,156 | | |
| 17,182 | |
| Share-based compensation expenses | |
| 17,398 | | |
| 14,649 | | |
| 22,830 | | |
| 3,265 | | |
| 64,520 | | |
| 73,592 | | |
| 10,523 | |
| Amortization of intangible assets from business acquisitions, net of income taxes | |
| 4,950 | | |
| 4,945 | | |
| 4,910 | | |
| 702 | | |
| 19,731 | | |
| 19,816 | | |
| 2,834 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP net income (loss) attributable to ordinary shareholders | |
| 1,234 | | |
| 36,348 | | |
| (8,385 | ) | |
| (1,198 | ) | |
| 268,762 | | |
| 99,473 | | |
| 14,224 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP
net income (loss) per ordinary share | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| —Basic | |
| 0.01 | | |
| 0.16 | | |
| (0.04 | ) | |
| (0.01 | ) | |
| 1.16 | | |
| 0.43 | | |
| 0.06 | |
| —Diluted | |
| 0.01 | | |
| 0.16 | | |
| (0.04 | ) | |
| (0.01 | ) | |
| 1.15 | | |
| 0.43 | | |
| 0.06 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP net income (loss) per ADS | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| —Basic | |
| 0.01 | | |
| 0.16 | | |
| (0.04 | ) | |
| (0.01 | ) | |
| 1.16 | | |
| 0.43 | | |
| 0.06 | |
| —Diluted | |
| 0.01 | | |
| 0.16 | | |
| (0.04 | ) | |
| (0.01 | ) | |
| 1.15 | | |
| 0.43 | | |
| 0.06 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Weighted average number of ADS used in calculating Non-GAAP net income (loss) per ADS | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| —Basic | |
| 230,581,559 | | |
| 229,032,506 | | |
| 229,212,223 | | |
| 229,212,223 | | |
| 231,533,388 | | |
| 228,840,636 | | |
| 228,840,636 | |
| —Diluted | |
| 232,217,347 | | |
| 231,210,726 | | |
| 229,212,223 | | |
| 229,212,223 | | |
| 233,875,454 | | |
| 231,442,937 | | |
| 231,442,937 | |
