XML 105 R144.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Reporting (Details)
¥ in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2019
USD ($)
Dec. 31, 2019
CNY (¥)
Dec. 31, 2018
CNY (¥)
Dec. 31, 2017
CNY (¥)
Net revenues        
Others $ 222,343 ¥ 1,547,905 ¥ 885,890 ¥ 923,838
Total net revenues 3,673,792 25,576,204 15,763,557 11,594,792
Cost of revenues [1] (2,463,206) (17,148,350) (10,017,134) (7,026,402)
Gross profit (loss) 1,210,586 8,427,854 5,746,423 4,568,390
Operating expenses        
Research and development expenses [1] (364,199) (2,535,482) (1,192,052) (781,886)
Sales and marketing expenses [1] (537,178) (3,739,724) (1,149,316) (691,281)
General and administrative expenses [1] (213,953) (1,489,495) (883,225) (544,641)
Goodwill impairment 0 0 0 [1] (2,527) [1]
Total operating expenses (1,115,330) (7,764,701) (3,224,593) (2,020,335)
Gain on disposal of subsidiaries and business 11,879 82,699   37,989
Other income 46,267 322,103 117,860 113,187
Operating income 153,402 1,067,955 2,639,690 2,699,231
Interest expense (38,283) (266,517) (8,616) (32,122)
Interest income and investment income 105,372 733,576 485,552 180,384
Foreign currency exchange (losses) gains, net 1,407 9,796 (514) (2,176)
Gain on deemed disposal and disposal of investments 0 0 16,178 45,861
Gain on fair value changes of investment 384,859 2,679,312 1,689,404 0
Fair value loss on derivative liabilities (2,300) (16,011) (2,285,223) 0
Other non-operating expenses 0 0 (2,000) 0
Income (loss) before income tax expenses 604,457 4,208,111 2,534,471 2,891,178
Income tax (expenses) benefits (78,517) (546,622) (477,707) (415,811)
Income (loss) before share of income (loss) in equity method investments, net of income taxes 525,940 3,661,489 2,056,764 2,475,367
Share of income (loss) in equity method investments, net of income taxes 5,536 38,540 58,933 33,024
Net income (loss) 531,476 3,700,029 2,115,697 2,508,391
Share-based compensation 136,193 948,148 648,025 257,661
Cost of revenues        
Operating expenses        
Share-based compensation 11,671 81,254 74,339 42,759
Research and development expenses        
Operating expenses        
Total operating expenses   (2,535,482)    
Share-based compensation 72,639 505,697 225,173 122,348
Sales and marketing expenses        
Operating expenses        
Total operating expenses   (3,739,724)    
Share-based compensation 1,827 12,718 5,723 4,417
General and administrative expenses        
Operating expenses        
Total operating expenses   (1,489,495)    
Share-based compensation 50,056 348,479 342,790 88,137
Live streaming        
Net revenues        
Total net revenues $ 3,451,449 24,028,299 14,877,667 10,670,954
Huya        
Net revenues        
Others   398,287 220,595 115,280
Total net revenues   8,374,501 4,663,440 2,184,816
Cost of revenues   (6,892,579) (3,933,647) (1,929,864)
Gross profit (loss)   1,481,922 729,793 254,952
Operating expenses        
Research and development expenses     (265,152) (170,160)
Sales and marketing expenses     (189,207) (87,292)
General and administrative expenses     (287,710) (101,995)
Total operating expenses   (1,299,934) (742,069) (359,447)
Other income   79,390 38,938 9,629
Operating income   261,378 26,662 (94,866)
Interest expense     0  
Interest income and investment income   304,491 156,549 14,049
Foreign currency exchange (losses) gains, net   1,157 51  
Gain on deemed disposal and disposal of investments     0  
Gain on fair value changes of investment     0  
Fair value loss on derivative liabilities     (2,285,223)  
Other non-operating expenses     0  
Income (loss) before income tax expenses   567,026 (2,101,961) (80,817)
Income tax (expenses) benefits   (96,078) 50,943  
Income (loss) before share of income (loss) in equity method investments, net of income taxes   470,948 (2,051,018) (80,817)
Share of income (loss) in equity method investments, net of income taxes   (2,775) 113,329 (151)
Net income (loss)   468,173 (1,937,689) (80,968)
Huya | Cost of revenues        
Operating expenses        
Share-based compensation   31,593 10,472 2,877
Huya | Research and development expenses        
Operating expenses        
Total operating expenses   (508,714)    
Share-based compensation   86,296 30,643 9,174
Huya | Sales and marketing expenses        
Operating expenses        
Total operating expenses   (438,396)    
Share-based compensation   5,919 1,832 791
Huya | General and administrative expenses        
Operating expenses        
Total operating expenses   (352,824)    
Share-based compensation   157,936 183,748 27,266
Huya | Live streaming        
Net revenues        
Total net revenues   7,976,214 4,442,845 2,069,536
YY Live        
Net revenues        
Others   743,205 667,350 808,558
Total net revenues   12,233,530 11,102,172 9,409,976
Cost of revenues   (6,747,434) (6,083,487) (5,096,538)
Gross profit (loss)   5,486,096 5,018,685 4,313,438
Operating expenses        
Research and development expenses     (926,900) (611,726)
Sales and marketing expenses     (962,164) (603,989)
General and administrative expenses     (595,515) (442,646)
Goodwill impairment       (2,527)
Total operating expenses   (3,095,348) (2,484,579) (1,660,888)
Gain on disposal of subsidiaries and business   82,699   37,989
Other income   233,132 78,922 103,558
Operating income   2,706,579 2,613,028 2,794,097
Interest expense   (265,513) (8,616) (32,122)
Interest income and investment income   457,353 329,003 166,335
Foreign currency exchange (losses) gains, net   (4,569) (565) (2,176)
Gain on deemed disposal and disposal of investments     16,178 45,861
Gain on fair value changes of investment   2,679,312 1,487,405  
Fair value loss on derivative liabilities   (16,011) 0  
Other non-operating expenses     (2,000)  
Income (loss) before income tax expenses   5,557,151 4,434,433 2,971,995
Income tax (expenses) benefits   (587,481) (501,683) (415,811)
Income (loss) before share of income (loss) in equity method investments, net of income taxes   4,969,670 3,932,750 2,556,184
Share of income (loss) in equity method investments, net of income taxes   41,315 120,636 33,175
Net income (loss)   5,010,985 4,053,386 2,589,359
YY Live | Cost of revenues        
Operating expenses        
Share-based compensation   21,411 63,867 39,882
YY Live | Research and development expenses        
Operating expenses        
Total operating expenses   (1,047,615)    
Share-based compensation   119,104 194,530 113,174
YY Live | Sales and marketing expenses        
Operating expenses        
Total operating expenses   (1,242,523)    
Share-based compensation   2,543 3,891 3,626
YY Live | General and administrative expenses        
Operating expenses        
Total operating expenses   (805,210)    
Share-based compensation   158,081 159,042 60,871
YY Live | Live streaming        
Net revenues        
Total net revenues   11,490,325 10,434,822 ¥ 8,601,418
Elimination        
Net revenues        
Others   (143) (2,055)  
Total net revenues   (143) (2,055)  
Cost of revenues   143 0  
Gross profit (loss)     (2,055)  
Operating expenses        
Research and development expenses     0  
Sales and marketing expenses     2,055  
General and administrative expenses     0  
Total operating expenses     2,055  
Other income     0  
Operating income     0  
Interest expense   30,952 0  
Interest income and investment income   (30,952) 0  
Foreign currency exchange (losses) gains, net     0  
Gain on deemed disposal and disposal of investments     0  
Gain on fair value changes of investment     201,999  
Fair value loss on derivative liabilities     0  
Other non-operating expenses     0  
Income (loss) before income tax expenses     201,999  
Income tax (expenses) benefits     (26,967)  
Income (loss) before share of income (loss) in equity method investments, net of income taxes     175,032  
Share of income (loss) in equity method investments, net of income taxes     (175,032)  
Net income (loss)     0  
Elimination | Live streaming        
Net revenues        
Total net revenues     ¥ 0  
Bigo [Member]        
Net revenues        
Others   406,556    
Total net revenues   4,968,316    
Cost of revenues   (3,508,480)    
Gross profit (loss)   1,459,836    
Operating expenses        
Total operating expenses   (3,369,419)    
Other income   9,581    
Operating income   (1,900,002)    
Interest expense   (31,956)    
Interest income and investment income   2,684    
Foreign currency exchange (losses) gains, net   13,208    
Income (loss) before income tax expenses   (1,916,066)    
Income tax (expenses) benefits   136,937    
Income (loss) before share of income (loss) in equity method investments, net of income taxes   (1,779,129)    
Net income (loss)   (1,779,129)    
Bigo [Member] | Cost of revenues        
Operating expenses        
Share-based compensation   28,250    
Bigo [Member] | Research and development expenses        
Operating expenses        
Total operating expenses   (979,153)    
Share-based compensation   300,297    
Bigo [Member] | Sales and marketing expenses        
Operating expenses        
Total operating expenses   (2,058,805)    
Share-based compensation   4,256    
Bigo [Member] | General and administrative expenses        
Operating expenses        
Total operating expenses   (331,461)    
Share-based compensation   32,462    
Bigo [Member] | Live streaming        
Net revenues        
Total net revenues   ¥ 4,561,760    
[1] Share-based compensation was allocated in cost of revenues and operating expenses as follows