HUYA Inc
NYSE:HUYA
HUYA Inc
NYSE:HUYA
Price:
3.37
USD
4.33%
Market Closed
Market Cap:
$753.2m
Income Statement
Earnings Waterfall
HUYA Inc
HUYA Inc
Income Statement
HUYA Inc
HUYA Inc
Currency: CNY
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||
| Revenue |
797
N/A
|
1 078
+35%
|
1 397
+30%
|
1 783
+28%
|
2 185
+23%
|
2 630
+20%
|
3 206
+22%
|
3 900
+22%
|
4 663
+20%
|
5 451
+17%
|
6 424
+18%
|
7 412
+15%
|
8 375
+13%
|
9 155
+9%
|
9 842
+8%
|
10 391
+6%
|
10 914
+5%
|
11 107
+2%
|
11 372
+2%
|
11 533
+1%
|
11 351
-2%
|
11 211
-1%
|
10 524
-6%
|
9 927
-6%
|
9 220
-7%
|
8 705
-6%
|
8 251
-5%
|
7 521
-9%
|
6 994
-7%
|
6 503
-7%
|
6 224
-4%
|
6 114
-2%
|
6 079
-1%
|
6 085
+0%
|
6 110
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 095)
|
(1 276)
|
(1 454)
|
(1 684)
|
(1 930)
|
(2 260)
|
(2 728)
|
(3 300)
|
(3 934)
|
(4 579)
|
(5 382)
|
(6 158)
|
(6 893)
|
(7 472)
|
(7 919)
|
(8 255)
|
(8 646)
|
(8 800)
|
(9 059)
|
(9 336)
|
(9 751)
|
(9 791)
|
(9 466)
|
(9 031)
|
(8 610)
|
(8 172)
|
(7 664)
|
(7 047)
|
(6 179)
|
(5 770)
|
(5 549)
|
(5 463)
|
(5 270)
|
(5 306)
|
(5 334)
|
|
| Gross Profit |
(298)
N/A
|
(198)
+34%
|
(57)
+71%
|
99
N/A
|
255
+158%
|
370
+45%
|
479
+29%
|
599
+25%
|
730
+22%
|
872
+19%
|
1 041
+19%
|
1 254
+20%
|
1 482
+18%
|
1 683
+14%
|
1 923
+14%
|
2 137
+11%
|
2 268
+6%
|
2 307
+2%
|
2 314
+0%
|
2 197
-5%
|
1 600
-27%
|
1 420
-11%
|
1 058
-26%
|
896
-15%
|
611
-32%
|
534
-13%
|
588
+10%
|
474
-19%
|
815
+72%
|
733
-10%
|
675
-8%
|
651
-4%
|
809
+24%
|
779
-4%
|
776
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(328)
|
(318)
|
(310)
|
(330)
|
(350)
|
(394)
|
(504)
|
(593)
|
(703)
|
(845)
|
(930)
|
(1 076)
|
(1 220)
|
(1 317)
|
(1 443)
|
(1 498)
|
(1 543)
|
(1 553)
|
(1 559)
|
(1 582)
|
(1 631)
|
(1 672)
|
(1 573)
|
(1 483)
|
(1 317)
|
(1 231)
|
(1 232)
|
(1 159)
|
(1 259)
|
(1 211)
|
(1 150)
|
(1 129)
|
(999)
|
(1 221)
|
(984)
|
|
| Selling, General & Administrative |
(140)
|
(135)
|
(142)
|
(160)
|
(189)
|
(226)
|
(317)
|
(391)
|
(477)
|
(579)
|
(643)
|
(729)
|
(791)
|
(824)
|
(885)
|
(929)
|
(1 003)
|
(1 035)
|
(1 020)
|
(1 067)
|
(1 086)
|
(1 084)
|
(1 026)
|
(920)
|
(803)
|
(736)
|
(736)
|
(688)
|
(761)
|
(739)
|
(682)
|
(650)
|
(529)
|
(514)
|
(510)
|
|
| Research & Development |
(188)
|
(193)
|
(178)
|
(180)
|
(170)
|
(179)
|
(204)
|
(230)
|
(265)
|
(304)
|
(349)
|
(410)
|
(509)
|
(575)
|
(649)
|
(697)
|
(734)
|
(777)
|
(805)
|
(829)
|
(819)
|
(816)
|
(777)
|
(742)
|
(680)
|
(637)
|
(612)
|
(582)
|
(579)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
10
|
10
|
10
|
10
|
10
|
17
|
28
|
39
|
38
|
62
|
62
|
79
|
82
|
91
|
128
|
194
|
259
|
266
|
313
|
275
|
227
|
230
|
179
|
166
|
142
|
116
|
112
|
81
|
(472)
|
(468)
|
(479)
|
(470)
|
(707)
|
(474)
|
|
| Operating Income |
(626)
N/A
|
(516)
+18%
|
(367)
+29%
|
(231)
+37%
|
(95)
+59%
|
(25)
+74%
|
(25)
-2%
|
6
N/A
|
27
+322%
|
27
-1%
|
112
+318%
|
178
+60%
|
261
+46%
|
367
+40%
|
480
+31%
|
639
+33%
|
725
+13%
|
754
+4%
|
754
+0%
|
615
-19%
|
(30)
N/A
|
(253)
-742%
|
(516)
-104%
|
(587)
-14%
|
(707)
-20%
|
(697)
+1%
|
(645)
+8%
|
(685)
-6%
|
(443)
+35%
|
(432)
+3%
|
(429)
+1%
|
(433)
-1%
|
(190)
+56%
|
(444)
-134%
|
(210)
+53%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
3
|
8
|
14
|
12
|
(2 221)
|
(2 174)
|
(2 129)
|
(2 073)
|
234
|
270
|
306
|
338
|
339
|
332
|
318
|
294
|
279
|
302
|
290
|
294
|
294
|
260
|
303
|
334
|
393
|
451
|
478
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
(55)
|
(120)
|
(201)
|
(226)
|
(226)
|
(206)
|
(161)
|
(232)
|
0
|
(217)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
496
|
476
|
446
|
388
|
339
|
293
|
|
| Pre-Tax Income |
(626)
N/A
|
(515)
+18%
|
(365)
+29%
|
(224)
+39%
|
(81)
+64%
|
(12)
+85%
|
(2 246)
-18 156%
|
(2 168)
+3%
|
(2 102)
+3%
|
(2 046)
+3%
|
345
N/A
|
448
+30%
|
567
+27%
|
694
+22%
|
809
+17%
|
962
+19%
|
1 033
+7%
|
1 048
+1%
|
1 034
-1%
|
916
-11%
|
260
-72%
|
41
-84%
|
(221)
N/A
|
(327)
-48%
|
(458)
-40%
|
(419)
+9%
|
(372)
+11%
|
(435)
-17%
|
(191)
+56%
|
(161)
+16%
|
(158)
+2%
|
(148)
+6%
|
(34)
+77%
|
(105)
-209%
|
(134)
-27%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
5
|
11
|
19
|
51
|
28
|
(0)
|
(37)
|
(96)
|
(115)
|
(144)
|
(167)
|
(177)
|
(179)
|
(186)
|
(176)
|
(55)
|
(25)
|
32
|
53
|
(28)
|
(20)
|
(24)
|
(9)
|
(13)
|
(17)
|
(14)
|
(12)
|
(14)
|
(12)
|
(17)
|
|
| Income from Continuing Operations |
(626)
|
(515)
|
(365)
|
(224)
|
(81)
|
(8)
|
(2 235)
|
(2 149)
|
(2 051)
|
(2 019)
|
345
|
412
|
471
|
580
|
665
|
794
|
856
|
869
|
848
|
741
|
204
|
16
|
(189)
|
(275)
|
(486)
|
(438)
|
(396)
|
(444)
|
(205)
|
(179)
|
(172)
|
(160)
|
(48)
|
(116)
|
(151)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
(0)
|
117
|
117
|
113
|
113
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
28
|
30
|
30
|
409
|
379
|
379
|
379
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(626)
N/A
|
(515)
+18%
|
(365)
+29%
|
(234)
+36%
|
(101)
+57%
|
(555)
-450%
|
(2 707)
-387%
|
(2 611)
+4%
|
(2 506)
+4%
|
(1 947)
+22%
|
342
N/A
|
408
+19%
|
468
+15%
|
576
+23%
|
661
+15%
|
791
+20%
|
884
+12%
|
899
+2%
|
878
-2%
|
1 149
+31%
|
583
-49%
|
395
-32%
|
189
-52%
|
(275)
N/A
|
(487)
-77%
|
(439)
+10%
|
(396)
+10%
|
(444)
-12%
|
(205)
+54%
|
(179)
+13%
|
(172)
+4%
|
(160)
+7%
|
(48)
+70%
|
(117)
-144%
|
(153)
-30%
|
|
| EPS (Diluted) |
-3.1
N/A
|
-2.55
+18%
|
-1.8
+29%
|
-1.15
+36%
|
-0.5
+57%
|
-2.74
-448%
|
-13.42
-390%
|
-12.95
+4%
|
-15.02
-16%
|
-8.92
+41%
|
1.45
N/A
|
1.72
+19%
|
2.02
+17%
|
2.44
+21%
|
2.79
+14%
|
3.28
+18%
|
3.71
+13%
|
3.72
+0%
|
3.62
-3%
|
4.77
+32%
|
2.41
-49%
|
1.65
-32%
|
0.77
-53%
|
-1.15
N/A
|
-2.02
-76%
|
-1.76
+13%
|
-1.53
+13%
|
-1.8
-18%
|
-0.84
+53%
|
-0.75
+11%
|
-0.73
+3%
|
-0.68
+7%
|
-0.21
+69%
|
-0.52
-148%
|
-0.67
-29%
|
|
Switch to:
Switch to:
See Also
Discover More
