JOYY Inc
NASDAQ:YY
Income Statement
Earnings Waterfall
JOYY Inc
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
813m
USD
|
Operating Expenses
|
-778m
USD
|
Operating Income
|
35m
USD
|
Other Expenses
|
312.4m
USD
|
Net Income
|
347.4m
USD
|
Income Statement
JOYY Inc
Dec-2012 | Dec-2013 | Mar-2014 | Jun-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
130
N/A
|
101
-23%
|
210
+109%
|
345
+64%
|
597
+73%
|
510
-15%
|
594
+16%
|
830
+40%
|
939
+13%
|
1 005
+7%
|
1 089
+8%
|
1 167
+7%
|
1 235
+6%
|
1 310
+6%
|
1 387
+6%
|
1 537
+11%
|
1 716
+12%
|
1 904
+11%
|
2 115
+11%
|
2 254
+7%
|
125
-94%
|
1 664
+1 227%
|
1 996
+20%
|
2 051
+3%
|
901
-56%
|
1 723
+91%
|
1 273
-26%
|
1 149
-10%
|
1 918
+67%
|
2 219
+16%
|
2 407
+8%
|
2 524
+5%
|
2 619
+4%
|
2 600
-1%
|
2 534
-3%
|
2 470
-3%
|
2 412
-2%
|
2 371
-2%
|
2 323
-2%
|
2 303
-1%
|
2 268
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(66)
|
(49)
|
(101)
|
(169)
|
(300)
|
(278)
|
(344)
|
(488)
|
(570)
|
(623)
|
(674)
|
(721)
|
(768)
|
(805)
|
(848)
|
(940)
|
(1 040)
|
(1 161)
|
(1 296)
|
(1 406)
|
(110)
|
(1 079)
|
(1 328)
|
(1 342)
|
(657)
|
(1 150)
|
(885)
|
(857)
|
(1 378)
|
(1 570)
|
(1 682)
|
(1 743)
|
(1 781)
|
(1 761)
|
(1 680)
|
(1 607)
|
(1 559)
|
(1 516)
|
(1 488)
|
(1 479)
|
(1 455)
|
|
Gross Profit |
64
N/A
|
52
-19%
|
109
+111%
|
176
+61%
|
297
+69%
|
232
-22%
|
250
+8%
|
343
+37%
|
369
+8%
|
382
+4%
|
416
+9%
|
445
+7%
|
467
+5%
|
505
+8%
|
539
+7%
|
597
+11%
|
676
+13%
|
743
+10%
|
820
+10%
|
849
+4%
|
16
-98%
|
585
+3 629%
|
668
+14%
|
709
+6%
|
244
-66%
|
573
+135%
|
388
-32%
|
293
-25%
|
540
+85%
|
649
+20%
|
726
+12%
|
781
+8%
|
838
+7%
|
839
+0%
|
854
+2%
|
863
+1%
|
852
-1%
|
856
+0%
|
835
-2%
|
824
-1%
|
813
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(48)
|
(20)
|
(43)
|
(72)
|
(122)
|
(102)
|
(90)
|
(120)
|
(135)
|
(197)
|
(181)
|
(203)
|
(213)
|
(207)
|
(222)
|
(252)
|
(282)
|
(338)
|
(390)
|
(429)
|
(200)
|
(387)
|
(570)
|
(688)
|
(765)
|
(750)
|
(697)
|
(704)
|
(941)
|
(1 015)
|
(1 078)
|
(1 037)
|
(873)
|
(871)
|
(741)
|
(738)
|
(798)
|
(794)
|
(803)
|
(793)
|
(778)
|
|
Selling, General & Administrative |
(20)
|
(9)
|
(19)
|
(31)
|
(53)
|
(47)
|
(56)
|
(92)
|
(107)
|
(114)
|
(120)
|
(116)
|
(131)
|
(130)
|
(147)
|
(175)
|
(183)
|
(223)
|
(254)
|
(275)
|
(124)
|
(263)
|
(398)
|
(498)
|
(530)
|
(533)
|
(484)
|
(474)
|
(646)
|
(707)
|
(758)
|
(733)
|
(597)
|
(635)
|
(543)
|
(539)
|
(542)
|
(535)
|
(530)
|
(508)
|
(492)
|
|
Research & Development |
(28)
|
(12)
|
(26)
|
(43)
|
(70)
|
(56)
|
(58)
|
(82)
|
(87)
|
(95)
|
(102)
|
(102)
|
(102)
|
(98)
|
(96)
|
(97)
|
(116)
|
(131)
|
(153)
|
(175)
|
(78)
|
(144)
|
(194)
|
(225)
|
(237)
|
(242)
|
(232)
|
(234)
|
(303)
|
(321)
|
(336)
|
(320)
|
(280)
|
(257)
|
(219)
|
(218)
|
(262)
|
(274)
|
(286)
|
(297)
|
(296)
|
|
Other Operating Expenses |
0
|
1
|
1
|
2
|
1
|
1
|
23
|
55
|
60
|
12
|
42
|
15
|
20
|
21
|
22
|
20
|
17
|
16
|
17
|
21
|
2
|
21
|
22
|
35
|
1
|
23
|
18
|
2
|
8
|
13
|
16
|
16
|
3
|
20
|
21
|
18
|
6
|
15
|
13
|
12
|
10
|
|
Operating Income |
16
N/A
|
32
+96%
|
66
+105%
|
104
+58%
|
175
+69%
|
131
-25%
|
160
+22%
|
223
+40%
|
234
+5%
|
185
-21%
|
235
+27%
|
242
+3%
|
254
+5%
|
298
+18%
|
318
+7%
|
346
+9%
|
394
+14%
|
405
+3%
|
430
+6%
|
420
-2%
|
(184)
N/A
|
199
N/A
|
97
-51%
|
21
-78%
|
(522)
N/A
|
(178)
+66%
|
(308)
-73%
|
(411)
-33%
|
(401)
+3%
|
(366)
+9%
|
(352)
+4%
|
(256)
+27%
|
(35)
+86%
|
(32)
+8%
|
113
N/A
|
126
+11%
|
54
-57%
|
62
+14%
|
32
-48%
|
31
-5%
|
35
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
5
|
7
|
10
|
16
|
13
|
12
|
7
|
0
|
(4)
|
(8)
|
(4)
|
2
|
4
|
15
|
22
|
28
|
108
|
(48)
|
(30)
|
275
|
340
|
511
|
487
|
423
|
82
|
160
|
439
|
423
|
367
|
279
|
(22)
|
24
|
14
|
27
|
517
|
521
|
559
|
671
|
247
|
259
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(49)
|
(49)
|
0
|
(35)
|
(4)
|
13
|
15
|
18
|
18
|
5
|
(0)
|
(0)
|
(0)
|
(5)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(6)
|
0
|
5
|
5
|
(66)
|
11
|
10
|
66
|
60
|
47
|
43
|
(20)
|
(6)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
(0)
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
19
N/A
|
37
+94%
|
72
+98%
|
114
+57%
|
197
+74%
|
149
-25%
|
160
+7%
|
186
+17%
|
185
-1%
|
181
-2%
|
191
+6%
|
235
+23%
|
269
+14%
|
320
+19%
|
354
+11%
|
390
+10%
|
428
+10%
|
512
+20%
|
381
-26%
|
389
+2%
|
85
-78%
|
539
+531%
|
609
+13%
|
508
-17%
|
(95)
N/A
|
(98)
-3%
|
(151)
-55%
|
26
N/A
|
14
-47%
|
(0)
N/A
|
(69)
-22 867%
|
(274)
-297%
|
(78)
+72%
|
(8)
+90%
|
149
N/A
|
708
+375%
|
635
-10%
|
667
+5%
|
745
+12%
|
258
-65%
|
288
+12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(5)
|
(11)
|
(17)
|
(25)
|
(18)
|
(18)
|
(25)
|
(28)
|
(29)
|
(35)
|
(38)
|
(42)
|
(48)
|
(51)
|
(51)
|
(62)
|
(72)
|
(81)
|
(80)
|
(10)
|
(45)
|
(43)
|
(41)
|
20
|
(27)
|
(15)
|
(9)
|
(28)
|
(36)
|
(30)
|
(31)
|
(26)
|
(9)
|
(29)
|
(33)
|
(35)
|
(44)
|
(26)
|
(21)
|
(19)
|
|
Income from Continuing Operations |
14
|
31
|
62
|
97
|
172
|
131
|
142
|
161
|
157
|
152
|
157
|
197
|
226
|
272
|
304
|
338
|
366
|
440
|
300
|
309
|
75
|
493
|
565
|
467
|
(75)
|
(124)
|
(165)
|
16
|
(14)
|
(37)
|
(99)
|
(305)
|
(103)
|
(17)
|
120
|
675
|
600
|
624
|
719
|
237
|
269
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
7
|
2
|
2
|
2
|
1
|
0
|
(2)
|
(8)
|
13
|
9
|
14
|
13
|
(18)
|
(23)
|
(37)
|
(36)
|
(20)
|
(9)
|
(7)
|
9
|
6
|
9
|
14
|
17
|
18
|
20
|
27
|
30
|
34
|
36
|
29
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
5
|
6
|
19
|
15
|
18
|
13
|
0
|
6
|
6
|
2
|
(2)
|
(1)
|
(8)
|
(11)
|
(32)
|
(12)
|
(26)
|
(57)
|
(65)
|
(116)
|
(498)
|
(469)
|
(433)
|
(394)
|
3
|
|
Net Income (Common) |
171
N/A
|
32
-82%
|
62
+96%
|
97
+58%
|
173
+78%
|
133
-23%
|
144
+9%
|
169
+17%
|
164
-3%
|
160
-3%
|
166
+4%
|
201
+21%
|
230
+14%
|
275
+20%
|
306
+11%
|
342
+12%
|
369
+8%
|
361
-2%
|
256
-29%
|
256
+0%
|
248
-3%
|
550
+122%
|
575
+5%
|
493
-14%
|
500
+1%
|
72
-86%
|
1 053
+1 368%
|
1 369
+30%
|
1 363
0%
|
1 256
-8%
|
160
-87%
|
(165)
N/A
|
(90)
+46%
|
(65)
+27%
|
63
N/A
|
571
+806%
|
120
-79%
|
175
+46%
|
311
+78%
|
(78)
N/A
|
347
N/A
|
|
EPS (Diluted) |
0.15
N/A
|
0.03
-80%
|
0.06
+100%
|
0.09
+50%
|
0.14
+56%
|
0.11
-21%
|
0.12
+9%
|
0.14
+17%
|
0.14
N/A
|
0.14
N/A
|
0.14
N/A
|
0.17
+21%
|
0.19
+12%
|
0.23
+21%
|
0.26
+13%
|
0.29
+12%
|
0.3
+3%
|
0.28
-7%
|
0.22
-21%
|
0.22
N/A
|
0.19
-14%
|
0.34
+79%
|
0.36
+6%
|
0.3
-17%
|
0.32
+7%
|
0.04
-88%
|
0.67
+1 575%
|
0.84
+25%
|
0.85
+1%
|
0.79
-7%
|
0.1
-87%
|
-0.1
N/A
|
-0.05
+50%
|
-0.04
+20%
|
0.04
N/A
|
0.4
+900%
|
0.07
-83%
|
0.1
+43%
|
0.18
+80%
|
-0.05
N/A
|
0.29
N/A
|