Youdao, Inc(NYSE:DAO)

Youdao, Inc., an internet technology company, provides online services in content, community, communication, and commerce in China. The company provides various learning content, applications, and solutions, which covers topics and targets people from various age groups for their learning needs thro...
Website: http://www.youdao.com
Founded: 2007
IPO Price: $17 (Oct 29, 2019)
Full Time Employees: 1,699
CEO: Feng Zhou
Sector: Communication Services
Industry: Internet Content & Information
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-11-20 | 2025-08-14 | 2025-05-15 | 2025-02-20 | 2024-12-31 | 2024-11-14 | 2024-08-21 | 2024-05-23 | 2024-02-29 | 2023-12-31 | 2023-11-16 | 2023-08-24 | 2023-05-25 | 2023-02-23 | 2022-12-31 | 2022-11-16 | 2022-08-18 | 2022-05-24 | 2022-02-24 | 2021-12-31 | 2021-11-16 | 2021-08-31 | 2021-05-18 | 2021-02-25 | 2020-12-31 | 2020-11-19 | 2020-09-30 | 2020-08-13 | 2020-05-19 | 2020-02-26 | 2019-12-31 | 2019-11-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net revenues: | ||||||||||||||||||||||||||||||||
learning services | 657,838,000 | 602,414,000 | 602,414,000 | 767,859,000 | 617,673,000 | 643,762,000 | 717,996,000 | 717,996,000 | 950,761,000 | 784,012,000 | 680,920,000 | 732,421,000 | 732,421,000 | 888,493,000 | 806,270,000 | 563,601,000 | 826,011,000 | 826,011,000 | 647,522,000 | -474,310,000 | 921,138,000 | 998,854,000 | 998,854,000 | 600,350,000 | 731,644,000 | 433,697,000 | 1,423,025,000 | 388,978,000 | 388,978,000 | 183,256,000 | ||
smart devices | 126,821,000 | 190,498,000 | 190,498,000 | 315,305,000 | 240,444,000 | 166,722,000 | 181,198,000 | 181,198,000 | 251,879,000 | 222,407,000 | 222,157,000 | 212,749,000 | 212,749,000 | 356,480,000 | 406,956,000 | 239,850,000 | 253,160,000 | 253,160,000 | 254,513,000 | |||||||||||||
online marketing services | 632,882,000 | 505,350,000 | 505,350,000 | 489,377,000 | 481,681,000 | 511,237,000 | 492,665,000 | 492,665,000 | 336,143,000 | 474,102,000 | 303,557,000 | 218,100,000 | 218,100,000 | 157,461,000 | 240,756,000 | 152,774,000 | 121,370,000 | 121,370,000 | 137,040,000 | 151,836,000 | 165,979,000 | 139,094,000 | 139,094,000 | 132,585,000 | 137,837,000 | 103,212,000 | 335,047,000 | 99,250,000 | 99,250,000 | 120,753,000 | 98,519,000 | 143,465,000 |
total net revenues | 1,417,541,000 | 1,298,262,000 | 1,298,262,000 | 1,572,541,000 | 1,339,798,000 | 1,321,721,000 | 1,391,859,000 | 1,391,859,000 | 1,538,783,000 | 1,480,521,000 | 1,206,634,000 | 1,163,270,000 | 1,163,270,000 | 1,402,434,000 | 1,453,982,000 | 956,225,000 | 1,200,541,000 | 1,200,541,000 | 1,039,075,000 | -4,772,000 | 1,293,407,000 | 1,339,867,000 | 1,339,867,000 | 896,041,000 | 1,106,796,000 | 623,290,000 | 2,060,719,000 | 541,388,000 | 541,388,000 | 345,908,000 | ||
cost of revenues | -808,181,000 | -684,035,000 | -684,035,000 | -783,085,000 | -544,595,750 | -684,942,000 | -710,356,000 | -710,356,000 | -679,147,000 | -470,006,500 | -639,459,000 | -561,420,000 | -561,420,000 | -642,254,000 | -436,867,750 | -546,498,000 | -558,719,000 | -558,719,000 | -492,176,000 | -447,704,250 | -616,661,000 | -572,415,000 | -572,415,000 | 361,750 | 758,000 | |||||||
gross profit | 609,360,000 | 614,227,000 | 614,227,000 | 789,456,000 | 640,753,000 | 636,779,000 | 681,503,000 | 681,503,000 | 859,636,000 | 738,801,000 | 567,175,000 | 601,850,000 | 601,850,000 | 760,180,000 | 774,687,000 | 409,727,000 | 641,822,000 | 641,822,000 | 546,899,000 | -240,911,000 | 676,746,000 | 767,452,000 | 767,452,000 | 411,553,000 | 525,469,000 | 281,539,000 | 928,817,000 | 235,725,000 | 235,725,000 | 89,234,000 | 122,430,000 | 106,063,000 |
yoy | -4.90% | -3.54% | -9.87% | 15.84% | -25.46% | -13.81% | 20.16% | 13.23% | 42.83% | -2.81% | -26.79% | 46.89% | -6.23% | 18.44% | 41.65% | -270.07% | -5.16% | -16.37% | -28.74% | -158.54% | 28.79% | 172.59% | -17.37% | 74.59% | 122.92% | 215.51% | 658.65% | 122.25% | ||||
qoq | -0.79% | 0.00% | -22.20% | 23.21% | 0.62% | -6.56% | 0.00% | -20.72% | 16.36% | 30.26% | -5.76% | 0.00% | -20.83% | -1.87% | 89.07% | -36.16% | 0.00% | 17.36% | -327.01% | -135.60% | -11.82% | 0.00% | 86.48% | -21.68% | 86.64% | -69.69% | 294.03% | 0.00% | 164.17% | -27.11% | 15.43% | |
operating expenses: | ||||||||||||||||||||||||||||||||
sales and marketing expenses | -401,826,000 | -357,641,000 | -357,641,000 | -519,620,000 | -381,815,000 | -515,711,000 | -455,440,000 | -455,440,000 | -674,173,000 | -441,399,000 | -587,651,000 | -565,205,000 | -565,205,000 | -709,769,000 | -515,944,000 | -595,997,000 | -506,385,000 | -506,385,000 | -553,407,000 | 429,678,000 | -973,239,000 | -883,872,000 | -883,872,000 | -1,147,927,000 | -804,781,000 | -445,151,000 | -1,892,237,000 | -299,159,000 | -299,159,000 | -230,975,000 | -205,773,000 | -122,174,000 |
research and development expenses | -128,321,000 | -115,474,000 | -115,474,000 | -119,594,000 | -120,694,000 | -152,987,000 | -146,723,000 | -146,723,000 | -187,328,000 | -168,130,000 | -205,076,000 | -182,830,000 | -182,830,000 | -212,926,000 | -179,474,000 | -208,411,000 | -202,980,000 | -202,980,000 | -163,627,000 | -78,986,000 | -180,029,000 | -155,080,000 | -155,080,000 | -120,991,000 | -128,080,000 | -91,423,000 | -296,513,000 | -84,099,000 | -84,099,000 | -74,929,000 | -89,254,000 | -56,318,000 |
general and administrative expenses | -50,414,000 | -37,071,000 | -37,071,000 | -42,968,000 | -54,068,000 | -40,634,000 | -49,416,000 | -49,416,000 | -55,822,000 | -52,989,000 | -63,579,000 | -49,606,000 | -49,606,000 | -56,520,000 | -54,597,000 | -60,532,000 | -57,561,000 | -57,561,000 | -55,612,000 | -1,725,000 | -67,850,000 | -49,354,000 | -49,354,000 | -36,639,000 | -45,379,000 | -27,978,000 | -93,080,000 | -28,463,000 | -28,463,000 | -18,072,000 | -31,433,000 | -10,667,000 |
total operating expenses | -580,561,000 | -510,186,000 | -510,186,000 | -682,182,000 | -556,577,000 | -709,332,000 | -651,579,000 | -651,579,000 | -917,323,000 | -662,518,000 | -856,306,000 | -797,641,000 | -797,641,000 | -979,215,000 | -750,015,000 | -864,940,000 | -766,926,000 | -766,926,000 | -772,646,000 | 292,189,000 | -1,221,118,000 | -1,088,306,000 | -1,088,306,000 | -1,305,557,000 | -978,240,000 | -564,552,000 | -2,281,830,000 | -411,721,000 | -411,721,000 | -323,976,000 | -326,460,000 | -189,159,000 |
income from operations | 28,799,000 | 104,041,000 | 76,283,000 | -289,131,000 | -195,791,000 | 24,672,000 | -455,213,000 | -125,104,000 | -125,104,000 | -225,747,000 | 51,278,000 | -544,372,000 | -320,854,000 | -320,854,000 | -894,004,000 | -452,771,000 | -283,013,000 | -1,353,013,000 | -175,996,000 | -175,996,000 | -234,742,000 | -204,030,000 | -83,096,000 | |||||||||
yoy | -1271.90% | -56.99% | -110.93% | -987.74% | -77.02% | -61.01% | -29.64% | -105.74% | 20.23% | 13.37% | -76.29% | 407.97% | 157.26% | 20.56% | 563.14% | 111.80% | ||||||||||||||||
qoq | -126.38% | 47.67% | -105.42% | 263.87% | 0.00% | -44.58% | -540.24% | -109.42% | 69.66% | 0.00% | -64.11% | 97.45% | 59.98% | -79.08% | 668.77% | 0.00% | -25.03% | 15.05% | 145.54% | |||||||||||||
interest income | 628,000 | 517,000 | 517,000 | 1,057,000 | 970,000 | 917,000 | 975,000 | 975,000 | 2,167,000 | 1,733,000 | 2,154,000 | 2,294,000 | 2,294,000 | 4,033,000 | 3,072,000 | 3,769,000 | 2,034,000 | 2,034,000 | 5,959,000 | 3,012,000 | 6,735,000 | 3,074,000 | 3,074,000 | -1,518,000 | ||||||||
interest expense | -16,566,000 | -16,104,000 | -16,104,000 | -15,112,000 | -16,828,000 | -20,816,000 | -20,334,000 | -20,334,000 | -17,753,000 | -18,869,000 | -17,087,000 | -15,763,000 | -15,763,000 | -12,277,000 | -14,643,000 | -10,102,000 | -8,585,000 | -8,585,000 | -7,835,000 | -8,428,000 | -7,764,000 | -7,617,000 | -7,617,000 | |||||||||
others | -29,118,000 | -960,000 | -960,000 | -1,992,000 | 1,594,000 | -909,000 | 2,892,000 | 2,892,000 | -21,097,000 | -2,589,000 | 5,730,000 | 6,378,000 | 6,378,000 | 40,058,000 | 3,767,000 | 1,567,000 | 36,053,000 | 36,053,000 | 614,000 | 12,339,000 | 23,366,000 | 354,000 | 354,000 | 17,352,000 | 9,505,000 | 25,619,000 | 51,547,000 | 8,576,000 | 8,576,000 | 8,939,000 | 2,872,000 | 14,410,000 |
income/(loss) before tax | -16,257,000 | 91,227,000 | -94,370,000 | |||||||||||||||||||||||||||||
income tax expenses | -4,279,000 | -9,895,000 | 2,386,000 | -7,053,000 | -2,557,000 | -495,000 | -2,434,000 | -2,185,000 | 9,000 | -833,000 | ||||||||||||||||||||||
net income/ | -20,536,000 | 88,857,000 | -96,927,000 | |||||||||||||||||||||||||||||
net (income)/loss attributable to noncontrolling interests | 2,773,000 | -856,000 | -929,500 | 939,000 | 95,750 | 21,000 | 58,000 | |||||||||||||||||||||||||
net income/(loss) attributable to ordinary shareholders of the company | -17,763,000 | 86,253,000 | -102,905,000 | |||||||||||||||||||||||||||||
basic net income/(loss) per ads | -150 | 740 | -850 | |||||||||||||||||||||||||||||
diluted net income/(loss) per ads | -150 | 740 | -850 | |||||||||||||||||||||||||||||
shares used in computing basic net income/(loss) per ads | 117,868,295,000 | 116,965,181,000 | 121,275,391,000 | |||||||||||||||||||||||||||||
shares used in computing diluted net income/(loss) per ads | 117,868,295,000 | 117,343,848,000 | 121,275,391,000 | |||||||||||||||||||||||||||||
(loss)/income from operations | 104,041,000 | 16,161,250 | -72,553,000 | 29,924,000 | 29,924,000 | -195,791,000 | -219,035,000 | |||||||||||||||||||||||||
(loss)/income before tax | 87,494,000 | 2,830,750 | -93,361,000 | 13,457,000 | 13,457,000 | -202,882,000 | -187,221,000 | |||||||||||||||||||||||||
net (loss)/income | 77,599,000 | 732,000 | -100,414,000 | 14,485,000 | 14,485,000 | -206,083,000 | -186,113,000 | |||||||||||||||||||||||||
net income/(income) attributable to noncontrolling interests | -856,000 | -2,604,000 | -2,053,000 | -2,053,000 | -5,978,000 | -45,750 | 4,065,000 | 304,000 | ||||||||||||||||||||||||
net (loss)/income attributable to ordinary shareholders of the company | 76,743,000 | -197,500 | -99,475,000 | 12,432,000 | 12,432,000 | -204,353,000 | -183,919,000 | |||||||||||||||||||||||||
basic net (loss)/income per ads | 650 | -2.5 | -850 | 110 | 110 | -1,670 | -1,490 | -1,495 | -3,670 | -820 | -1,050 | |||||||||||||||||||||
diluted net (loss)/income per ads | 640 | -2.5 | -850 | 100 | 100 | -1,670 | -1,490 | -1,495 | -3,670 | -820 | -1,050 | |||||||||||||||||||||
shares used in computing basic net (loss)/income per ads | 117,594,976,000 | 29,370,835,250 | 117,173,272,000 | 118,317,220,000 | 118,317,220,000 | 122,268,844,000 | 123,767,013,000 | 30,900,509,750 | 123,703,353,000 | 123,330,958,000 | 122,715,264,000 | |||||||||||||||||||||
shares used in computing diluted net (loss)/income per ads | 119,504,097,000 | 29,370,835,250 | 117,173,272,000 | 118,928,848,000 | 118,928,848,000 | 122,268,844,000 | 123,767,013,000 | 30,900,509,750 | 123,703,353,000 | 123,330,958,000 | 122,715,264,000 | |||||||||||||||||||||
income before tax | 87,494,000 | -148,896,500 | -298,334,000 | -202,882,000 | -185,700,500 | -459,979,000 | -95,602,000 | -95,602,000 | -227,009,000 | -244,410,000 | -522,035,000 | -325,043,000 | -325,043,000 | -877,869,000 | -325,746,000 | -257,818,000 | -167,297,000 | -167,297,000 | -229,874,000 | -99,032,250 | -75,111,000 | |||||||||||
income tax benefits/ | -9,895,000 | -2,662,000 | -4,890,000 | |||||||||||||||||||||||||||||
net income | 77,599,000 | 56,117,000 | -303,224,000 | -206,083,000 | 3,035,000 | -460,532,000 | -102,273,000 | -102,273,000 | -133,152,000 | -41,510,000 | -525,034,000 | -326,658,000 | -326,658,000 | -878,109,000 | -447,934,000 | -257,827,000 | -1,305,418,000 | -169,482,000 | -169,482,000 | -230,676,000 | -202,885,000 | -75,944,000 | ||||||||||
yoy | -10090.91% | -55.25% | -102.28% | 1009.45% | -80.52% | -68.69% | -59.24% | -95.27% | 17.21% | 26.70% | -74.98% | 418.11% | 164.30% | 11.77% | 543.43% | 123.17% | ||||||||||||||||
qoq | -118.51% | 47.14% | -100.66% | 350.30% | 0.00% | -23.19% | 220.77% | -92.09% | 60.73% | 0.00% | -62.80% | 96.04% | 73.73% | -80.25% | 670.24% | 0.00% | -26.53% | 13.70% | 167.15% | |||||||||||||
net income attributable to ordinary shareholders of the company | 76,743,000 | -151,604,250 | -299,159,000 | -204,353,000 | -184,832,500 | -453,886,000 | -101,525,000 | -101,525,000 | -128,898,000 | -244,760,500 | -524,353,000 | -325,791,000 | -325,791,000 | -877,805,000 | -326,258,750 | -257,806,000 | -169,424,000 | -169,424,000 | -242,183,000 | -107,928,500 | -87,550,000 | |||||||||||
basic net income per ads | 650 | -1,242.5 | -2,450 | -1,670 | -820 | -2,020 | -4,290 | -2,750 | -2,750 | -7,730 | -2,900 | -2,300 | -1,520 | -1,520 | -2,630 | -1,172.5 | -950 | |||||||||||||||
diluted net income per ads | 640 | -1,242.5 | -2,450 | -1,670 | -820 | -2,020 | -4,290 | -2,750 | -2,750 | -7,730 | -2,900 | -2,300 | -1,520 | -1,520 | -2,630 | -1,172.5 | -950 | |||||||||||||||
shares used in computing basic net income per ads | 117,594,976,000 | 123,330,958,000 | 30,282,784,000 | 122,332,306,000 | 118,297,304,000 | 118,297,304,000 | 113,495,422,000 | 28,129,324,750 | 112,277,976,000 | 111,767,756,000 | 111,767,756,000 | 92,000,000,000 | 23,000,000,000 | 92,000,000,000 | ||||||||||||||||||
shares used in computing diluted net income per ads | 119,504,097,000 | 30,481,692,500 | 122,247,009,000 | 122,268,844,000 | 123,330,958,000 | 30,282,784,000 | 122,332,306,000 | 118,297,304,000 | 118,297,304,000 | 113,495,422,000 | 28,129,324,750 | 112,277,976,000 | 111,767,756,000 | 111,767,756,000 | 92,000,000,000 | 23,000,000,000 | 92,000,000,000 | |||||||||||||||
note 1: the conversion of renminbi (rmb) into united states dollars (usd) is based on the noon buying rate of usd1.00=rmb7.2567 on the last trading day of march (march 31, 2025) as set forth in the h.10 statistical release of the u.s. federal reserve board. | ||||||||||||||||||||||||||||||||
income/(loss) from operations | 107,274,000 | -57,687,000 | ||||||||||||||||||||||||||||||
income tax (expenses)/benefits | -2,370,000 | 1,028,000 | 1,028,000 | |||||||||||||||||||||||||||||
note 1: the conversion of renminbi (rmb) into united states dollars (usd) is based on the noon buying rate of usd1.00=rmb7.2993 on the last trading day of december (december 31, 2024) as set forth in the h.10 statistical release of the u.s. federal reserve board. | ||||||||||||||||||||||||||||||||
note 2: | ||||||||||||||||||||||||||||||||
share-based compensation in each category: | ||||||||||||||||||||||||||||||||
net income/(loss) from continuing operations | -96,927,000 | |||||||||||||||||||||||||||||||
net income from discontinued operations | -6,105,000 | |||||||||||||||||||||||||||||||
including: | ||||||||||||||||||||||||||||||||
net income/(loss) from continuing operations attributable to ordinary shareholders of the company | -102,905,000 | |||||||||||||||||||||||||||||||
net income from discontinued operations attributable to ordinary shareholders of the company | -6,105,000 | |||||||||||||||||||||||||||||||
-continuing operations | -850 | 440 | -2,450 | -1,670 | -1,670 | -1,490 | 100 | -3,670 | -770 | -770 | -1,840 | |||||||||||||||||||||
-discontinued operations | -50 | -50 | 790 | |||||||||||||||||||||||||||||
net income from continuing operations | 56,117,000 | -303,224,000 | -206,083,000 | 3,035,000 | -460,532,000 | -96,168,000 | -96,168,000 | -229,599,000 | ||||||||||||||||||||||||
net income from continuing operations attributable to ordinary shareholders of the company | -151,604,250 | -299,159,000 | -204,353,000 | -183,306,250 | -453,886,000 | -95,420,000 | -95,420,000 | -225,345,000 | ||||||||||||||||||||||||
shares used in computing basic net los per ads | 30,481,692,500 | 122,247,009,000 | 122,268,844,000 | |||||||||||||||||||||||||||||
income tax expense | -3,201,000 | -3,201,000 | -566,000 | -1,801,000 | -2,999,000 | -1,615,000 | -1,615,000 | |||||||||||||||||||||||||
net income attributable to noncontrolling interests | 1,730,000 | 1,730,000 | 2,194,000 | 2,397,000 | 6,646,000 | 748,000 | 748,000 | 4,254,000 | 1,450,500 | 681,000 | 867,000 | 867,000 | ||||||||||||||||||||
net (loss)/income from continuing operations | -206,083,000 | -186,113,000 | ||||||||||||||||||||||||||||||
net (loss)/income from continuing operations attributable to ordinary shareholders of the company | -204,353,000 | -183,919,000 | ||||||||||||||||||||||||||||||
impairment of intangible assets from business combination | ||||||||||||||||||||||||||||||||
income tax benefit/ | 1,108,000 | -240,000 | ||||||||||||||||||||||||||||||
net income/(loss) from discontinued operations | -1,526,250 | |||||||||||||||||||||||||||||||
net income/(loss) from discontinued operations attributable to ordinary shareholders of the company | -1,526,250 | |||||||||||||||||||||||||||||||
income tax (expense)/benefit | -2,750 | -553,000 | -566,000 | -2,590,000 | -802,000 | |||||||||||||||||||||||||||
net (loss)/income from discontinued operations | -6,105,000 | 96,447,000 | ||||||||||||||||||||||||||||||
net (loss)/income from discontinued operations attributable to ordinary shareholders of the company | -6,105,000 | 96,447,000 | ||||||||||||||||||||||||||||||
learning products | 165,680,500 | 206,290,000 | 201,919,000 | 201,919,000 | 163,106,000 | 237,315,000 | 86,381,000 | 302,647,000 | 53,160,000 | 53,160,000 | 41,899,000 | |||||||||||||||||||||
cost of revenues : | -484,488,000 | -282,975,500 | -341,751,000 | -305,663,000 | -305,663,000 | -256,674,000 | ||||||||||||||||||||||||||
interest (expense)/income | -1,217,000 | -379,500 | -424,000 | 123,000 | 123,000 | |||||||||||||||||||||||||||
net income attributable to the company | -877,805,000 | -326,258,750 | -257,806,000 | -169,424,000 | -169,424,000 | -231,130,000 | -99,876,250 | -76,497,000 | ||||||||||||||||||||||||
accretions of convertible redeemable preferred shares to redemption value | -11,053,000 | -3,684,000 | -11,053,000 | |||||||||||||||||||||||||||||
cost of revenues: | ||||||||||||||||||||||||||||||||
total cost of revenues | -1,131,902,000 | |||||||||||||||||||||||||||||||
loss before tax | -1,302,984,000 | |||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests | 383,000 | |||||||||||||||||||||||||||||||
net loss attributable to the company | -1,305,035,000 | |||||||||||||||||||||||||||||||
net loss attributable to ordinary shareholders of the company | -1,305,035,000 | |||||||||||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||||||||
foreign currency translation adjustment | -19,466,000 | |||||||||||||||||||||||||||||||
total other comprehensive income | -19,466,000 | |||||||||||||||||||||||||||||||
total comprehensive loss | -1,324,884,000 | |||||||||||||||||||||||||||||||
comprehensive loss attributable to noncontrolling interests | 383,000 | |||||||||||||||||||||||||||||||
comprehensive loss attributable to the company | -1,324,501,000 | |||||||||||||||||||||||||||||||
comprehensive loss attributable to ordinary shareholders of the company | -1,324,501,000 | |||||||||||||||||||||||||||||||
net loss per ordinary share/ads | ||||||||||||||||||||||||||||||||
basic | -11,600 | |||||||||||||||||||||||||||||||
diluted | -11,600 | |||||||||||||||||||||||||||||||
weighted-average number of ordinary shares/adss | ||||||||||||||||||||||||||||||||
basic | 117,426,938,000 | 121,381,857,000 | 123,597,604,000 | 121,650,907,000 | 112,864,452,000 | 112,517,299,000 | 95,445,982,000 | |||||||||||||||||||||||||
diluted | 118,173,469,000 | 121,381,857,000 | 123,597,604,000 | 121,650,907,000 | 112,864,452,000 | 112,517,299,000 | 95,445,982,000 | |||||||||||||||||||||||||
income tax (expenses)/benefit | -2,185,000 | |||||||||||||||||||||||||||||||
net income attributable to non-controlling interests shareholders | 58,000 | |||||||||||||||||||||||||||||||
interest income/(expense) | -4,071,000 | -4,108,250 | -6,425,000 | |||||||||||||||||||||||||||||
net (income)/ loss attributable to non-controlling interests shareholders | -454,000 | -233,750 | -553,000 | |||||||||||||||||||||||||||||
learning services and products | 134,989,250 | 179,347,000 | ||||||||||||||||||||||||||||||
sales and marketing | 172,000 | 39,000 | ||||||||||||||||||||||||||||||
research and development | 265,250 | 334,000 | ||||||||||||||||||||||||||||||
general and administrative | 575,500 | 218,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-11-20 | 2025-09-30 | 2025-08-14 | 2025-06-30 | 2025-05-15 | 2025-03-31 | 2025-02-20 | 2024-12-31 | 2024-11-14 | 2024-09-30 | 2024-08-21 | 2024-06-30 | 2024-05-23 | 2024-03-31 | 2024-02-29 | 2023-12-31 | 2023-11-16 | 2023-09-30 | 2023-08-24 | 2023-06-30 | 2023-05-25 | 2023-03-31 | 2023-02-23 | 2022-12-31 | 2022-11-16 | 2022-09-30 | 2022-08-18 | 2022-06-30 | 2022-05-24 | 2022-03-31 | 2022-02-24 | 2021-12-31 | 2021-11-16 | 2021-09-30 | 2021-08-31 | 2021-06-30 | 2021-05-18 | 2021-03-31 | 2021-02-25 | 2020-12-31 | 2020-11-19 | 2020-09-30 | 2020-08-13 | 2020-06-30 | 2020-05-19 | 2020-03-31 | 2019-12-31 | 2019-11-20 | 2019-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 410,237,000 | 410,237,000 | 536,228,000 | 536,228,000 | 335,892,000 | 335,892,000 | 592,721,000 | 592,721,000 | 421,056,000 | 421,056,000 | 500,811,000 | 500,811,000 | 262,917,000 | 262,917,000 | 454,536,000 | 454,536,000 | 337,863,000 | 337,863,000 | 657,881,000 | 657,881,000 | 579,280,000 | 579,280,000 | 783,611,000 | 783,611,000 | 712,115,000 | 712,115,000 | 687,191,000 | 687,191,000 | 415,164,000 | 415,164,000 | 322,777,000 | 322,777,000 | 493,709,000 | 493,709,000 | 829,641,000 | 829,641,000 | 1,848,765,000 | 1,848,765,000 | 609,199,000 | 609,199,000 | 77,975,000 | 77,975,000 | 125,551,000 | 125,551,000 | 128,299,000 | 128,299,000 | 173,328,000 | 54,889,000 | 54,889,000 |
restricted cash | 2,339,000 | 2,339,000 | 2,924,000 | 2,924,000 | 3,027,000 | 3,027,000 | 3,567,000 | 3,567,000 | 2,076,000 | 2,076,000 | 1,719,000 | 1,719,000 | 595,000 | 595,000 | 395,000 | 395,000 | 324,000 | 324,000 | 307,000 | 307,000 | 5,000 | 5,000 | 873,000 | 873,000 | 219,456,000 | 219,456,000 | 551,472,000 | 551,472,000 | 738,234,000 | 738,234,000 | 749,770,000 | 749,770,000 | 396,042,000 | 396,042,000 | 40,662,000 | 40,662,000 | |||||||||||||
short-term investments | 141,945,000 | 141,945,000 | 74,695,000 | 74,695,000 | 82,384,000 | 82,384,000 | 63,064,000 | 63,064,000 | 62,790,000 | 62,790,000 | 62,501,000 | 62,501,000 | 62,213,000 | 62,213,000 | 71,848,000 | 71,848,000 | 21,674,000 | 21,674,000 | 21,549,000 | 21,549,000 | 21,476,000 | 21,476,000 | 232,152,000 | 232,152,000 | 21,215,000 | 21,215,000 | 21,071,000 | 21,071,000 | 6,124,000 | 6,124,000 | 503,831,000 | 503,831,000 | 117,673,000 | 117,673,000 | 119,156,000 | 119,156,000 | 337,452,000 | 337,452,000 | 584,999,000 | 584,999,000 | 237,418,000 | 237,418,000 | 461,230,000 | 461,230,000 | 322,463,000 | 322,463,000 | 6,133,000 | 6,133,000 | |
accounts receivable | 383,594,000 | 383,594,000 | 329,523,000 | 329,523,000 | 417,315,000 | 417,315,000 | 418,644,000 | 418,644,000 | 415,391,000 | 415,391,000 | 393,111,000 | 393,111,000 | 365,281,000 | 365,281,000 | 354,006,000 | 354,006,000 | 347,707,000 | 347,707,000 | 375,682,000 | 375,682,000 | 260,049,000 | 260,049,000 | 405,139,000 | 405,139,000 | 332,331,000 | 332,331,000 | 335,911,000 | 335,911,000 | 290,426,000 | 290,426,000 | 248,339,000 | 248,339,000 | 244,844,000 | 244,844,000 | 306,144,000 | 306,144,000 | 247,929,000 | 247,929,000 | 268,830,000 | 268,830,000 | 334,329,000 | 334,329,000 | 229,342,000 | 229,342,000 | 219,798,000 | 219,798,000 | 200,675,000 | 165,473,000 | 165,473,000 |
inventories | 146,292,000 | 146,292,000 | 166,288,000 | 166,288,000 | 155,651,000 | 155,651,000 | 174,741,000 | 174,741,000 | 178,556,000 | 178,556,000 | 195,726,000 | 195,726,000 | 189,525,000 | 189,525,000 | 217,067,000 | 217,067,000 | 177,641,000 | 177,641,000 | 182,710,000 | 182,710,000 | 219,324,000 | 219,324,000 | 232,260,000 | 232,260,000 | 170,393,000 | 170,393,000 | 212,351,000 | 212,351,000 | 213,726,000 | 213,726,000 | 255,411,000 | 255,411,000 | 267,451,000 | 267,451,000 | 271,727,000 | 271,727,000 | 268,541,000 | 268,541,000 | 148,662,000 | 148,662,000 | 91,938,000 | 91,938,000 | 92,841,000 | 92,841,000 | 65,955,000 | 65,955,000 | 52,815,000 | 52,815,000 | |
amounts due from netease group | 232,886,000 | 232,886,000 | 322,428,000 | 322,428,000 | 63,490,000 | 63,490,000 | 79,700,000 | 79,700,000 | 80,784,000 | 80,784,000 | 68,104,000 | 68,104,000 | 47,365,000 | 47,365,000 | 26,117,000 | 26,117,000 | 13,042,000 | 13,042,000 | 11,000,000 | 11,000,000 | 7,630,000 | 7,630,000 | 7,888,000 | 7,888,000 | 7,388,000 | 7,388,000 | 16,609,000 | 16,609,000 | 9,997,000 | 9,997,000 | 6,192,000 | 6,192,000 | 3,792,000 | 3,792,000 | 5,244,000 | 5,244,000 | 4,009,000 | 4,009,000 | 4,081,000 | 4,081,000 | 5,728,000 | 5,728,000 | 7,311,000 | 7,311,000 | 15,485,000 | 15,485,000 | 14,961,000 | 14,961,000 | |
prepayment and other current assets | 167,895,000 | 167,895,000 | 141,197,000 | 141,197,000 | 170,439,000 | 170,439,000 | 154,331,000 | 154,331,000 | 163,109,000 | 163,109,000 | 176,881,000 | 176,881,000 | 195,618,000 | 195,618,000 | 175,705,000 | 175,705,000 | 232,618,000 | 232,618,000 | 193,379,000 | 193,379,000 | 176,353,000 | 176,353,000 | 207,777,000 | 207,777,000 | 212,605,000 | 212,605,000 | 198,200,000 | 198,200,000 | 196,908,000 | 196,908,000 | 182,577,000 | 182,577,000 | 204,615,000 | 204,615,000 | 192,148,000 | 192,148,000 | 198,032,000 | 198,032,000 | 235,532,000 | 235,532,000 | 200,584,000 | 200,584,000 | 119,094,000 | 119,094,000 | 118,562,000 | 118,562,000 | 105,248,000 | 105,248,000 | |
total current assets | 1,485,188,000 | 1,485,188,000 | 1,573,283,000 | 1,573,283,000 | 1,228,198,000 | 1,228,198,000 | 1,486,768,000 | 1,486,768,000 | 1,324,044,000 | 1,324,044,000 | 1,399,135,000 | 1,399,135,000 | 1,123,796,000 | 1,123,796,000 | 1,299,951,000 | 1,299,951,000 | 1,131,146,000 | 1,131,146,000 | 1,442,785,000 | 1,442,785,000 | 1,264,394,000 | 1,264,394,000 | 1,869,973,000 | 1,869,973,000 | 1,675,776,000 | 1,675,776,000 | 2,023,078,000 | 2,023,078,000 | 1,870,852,000 | 1,870,852,000 | 2,269,662,000 | 2,269,662,000 | 2,020,237,000 | 2,020,237,000 | 2,675,864,000 | 2,675,864,000 | 2,904,996,000 | 2,904,996,000 | 1,851,566,000 | 1,851,566,000 | 1,765,447,000 | 1,765,447,000 | 2,239,147,000 | 2,239,147,000 | 2,096,548,000 | 2,096,548,000 | 2,029,912,000 | 498,798,000 | 498,798,000 |
non-current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
property, equipment and software | 49,103,000 | 49,103,000 | 45,381,000 | 45,381,000 | 42,687,000 | 42,687,000 | 46,725,000 | 46,725,000 | 53,149,000 | 53,149,000 | 59,513,000 | 59,513,000 | 63,426,000 | 63,426,000 | 70,906,000 | 70,906,000 | 77,338,000 | 77,338,000 | 81,186,000 | 81,186,000 | 85,184,000 | 85,184,000 | 92,116,000 | 92,116,000 | 104,884,000 | 104,884,000 | 108,928,000 | 108,928,000 | 108,905,000 | 108,905,000 | 80,315,000 | ||||||||||||||||||
operating lease right-of-use assets | 40,579,000 | 40,579,000 | 49,596,000 | 49,596,000 | 59,042,000 | 59,042,000 | 68,494,000 | 68,494,000 | 78,869,000 | 78,869,000 | 89,252,000 | 89,252,000 | 91,871,000 | 91,871,000 | 89,022,000 | 89,022,000 | 95,771,000 | 95,771,000 | 86,291,000 | 86,291,000 | 74,242,000 | 74,242,000 | 78,405,000 | 78,405,000 | 80,822,000 | 80,822,000 | 88,453,000 | 88,453,000 | 96,294,000 | 96,294,000 | 118,104,000 | 118,104,000 | 140,968,000 | 140,968,000 | 138,900,000 | 138,900,000 | 100,932,000 | 100,932,000 | 105,865,000 | 105,865,000 | 83,463,000 | 83,463,000 | 49,991,000 | 49,991,000 | 22,596,000 | 22,596,000 | |||
long-term investments | 28,432,000 | 28,432,000 | 31,785,000 | 31,785,000 | 68,862,000 | 68,862,000 | 72,380,000 | 72,380,000 | 74,600,000 | 74,600,000 | 77,469,000 | 77,469,000 | 49,435,000 | 49,435,000 | 51,396,000 | 51,396,000 | 64,495,000 | 64,495,000 | 87,443,000 | 87,443,000 | 90,693,000 | 90,693,000 | 90,703,000 | 90,703,000 | 67,032,000 | 67,032,000 | 70,542,000 | 70,542,000 | 27,509,000 | 27,509,000 | 32,518,000 | 42,484,000 | |||||||||||||||||
goodwill | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | 109,944,000 | ||||||||||||||||||
other assets | 22,060,000 | 22,060,000 | 31,087,000 | 31,087,000 | 30,475,000 | 30,475,000 | 30,084,000 | 30,084,000 | 43,106,000 | 43,106,000 | 46,196,000 | 46,196,000 | 55,433,000 | 55,433,000 | 44,976,000 | 44,976,000 | 46,551,000 | 46,551,000 | 38,419,000 | 38,419,000 | 33,862,000 | 33,862,000 | 35,015,000 | 35,015,000 | 38,288,000 | 38,288,000 | 37,199,000 | 37,199,000 | 35,894,000 | 35,894,000 | 164,898,000 | 22,436,000 | 210,926,000 | 210,926,000 | 103,112,000 | 103,112,000 | 78,996,000 | 78,996,000 | 67,181,000 | 24,697,000 | 26,776,000 | 26,776,000 | 22,033,000 | 22,033,000 | 13,246,000 | 13,246,000 | 5,476,000 | 5,476,000 | |
total non-current assets | 250,118,000 | 250,118,000 | 267,793,000 | 267,793,000 | 311,010,000 | 311,010,000 | 327,627,000 | 327,627,000 | 359,668,000 | 359,668,000 | 382,374,000 | 382,374,000 | 370,109,000 | 370,109,000 | 366,244,000 | 366,244,000 | 394,099,000 | 394,099,000 | 403,283,000 | 403,283,000 | 393,925,000 | 393,925,000 | 406,183,000 | 406,183,000 | 400,970,000 | 400,970,000 | 415,066,000 | 415,066,000 | 378,546,000 | 378,546,000 | 364,405,000 | 364,405,000 | 431,929,000 | 431,929,000 | 304,084,000 | 304,084,000 | 229,700,000 | 229,700,000 | 218,682,000 | 218,682,000 | 149,727,000 | 149,727,000 | 102,624,000 | 102,624,000 | 61,471,000 | 61,471,000 | 45,035,000 | 45,035,000 | |
total assets | 1,735,306,000 | 1,735,306,000 | 1,841,076,000 | 1,841,076,000 | 1,539,208,000 | 1,539,208,000 | 1,814,395,000 | 1,814,395,000 | 1,683,712,000 | 1,683,712,000 | 1,781,509,000 | 1,781,509,000 | 1,493,905,000 | 1,493,905,000 | 1,666,195,000 | 1,666,195,000 | 1,525,245,000 | 1,525,245,000 | 1,846,068,000 | 1,846,068,000 | 1,658,319,000 | 1,658,319,000 | 2,276,156,000 | 2,276,156,000 | 2,076,746,000 | 2,076,746,000 | 2,438,144,000 | 2,438,144,000 | 2,249,398,000 | 2,249,398,000 | 2,634,067,000 | 2,634,067,000 | 2,452,166,000 | 2,452,166,000 | 2,979,948,000 | 2,979,948,000 | 3,134,696,000 | 3,134,696,000 | 2,070,248,000 | 2,070,248,000 | 1,915,174,000 | 1,915,174,000 | 2,341,771,000 | 2,341,771,000 | 2,158,019,000 | 2,158,019,000 | 2,086,464,000 | 543,833,000 | 543,833,000 |
liabilities and shareholders' deficit | |||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts payables | 128,704,000 | 128,704,000 | 99,659,000 | 99,659,000 | 102,122,000 | 102,122,000 | 145,148,000 | 145,148,000 | 170,770,000 | 170,770,000 | 110,644,000 | 110,644,000 | 119,706,000 | 119,706,000 | 159,005,000 | 159,005,000 | 163,073,000 | 163,073,000 | 129,499,000 | 129,499,000 | 122,622,000 | 122,622,000 | 282,354,000 | 282,354,000 | 179,756,000 | 179,756,000 | 151,812,000 | 151,812,000 | 132,984,000 | 132,984,000 | 161,006,000 | 161,006,000 | 116,931,000 | 116,931,000 | 74,421,000 | 74,421,000 | 125,360,000 | 125,360,000 | 141,304,000 | 141,304,000 | 119,175,000 | 119,175,000 | 103,002,000 | 103,002,000 | 94,987,000 | 94,987,000 | 46,853,000 | 46,853,000 | |
payroll payable | 159,112,000 | 159,112,000 | 209,735,000 | 209,735,000 | 144,894,000 | 144,894,000 | 264,520,000 | 264,520,000 | 138,512,000 | 138,512,000 | 194,622,000 | 194,622,000 | 158,493,000 | 158,493,000 | 282,679,000 | 282,679,000 | 161,446,000 | 161,446,000 | 236,659,000 | 236,659,000 | 166,254,000 | 166,254,000 | 266,340,000 | 266,340,000 | 176,003,000 | 176,003,000 | 228,248,000 | 228,248,000 | 186,444,000 | 186,444,000 | 277,383,000 | 277,383,000 | 173,889,000 | 173,889,000 | 252,667,000 | 252,667,000 | 176,861,000 | 176,861,000 | 209,603,000 | 209,603,000 | 97,045,000 | 97,045,000 | 98,411,000 | 98,411,000 | 64,667,000 | 64,667,000 | 44,506,000 | 44,506,000 | |
amounts due to netease group | 29,495,000 | 29,495,000 | 46,825,000 | 46,825,000 | 34,636,000 | 34,636,000 | 21,997,000 | 21,997,000 | 61,920,000 | 61,920,000 | 74,164,000 | 74,164,000 | 73,037,000 | 73,037,000 | 82,430,000 | 82,430,000 | 70,656,000 | 70,656,000 | 63,536,000 | 63,536,000 | 88,477,000 | 88,477,000 | 68,809,000 | 68,809,000 | 74,476,000 | 74,476,000 | 67,009,000 | 67,009,000 | 98,246,000 | 98,246,000 | 83,041,000 | 83,041,000 | 106,489,000 | 106,489,000 | 103,092,000 | 103,092,000 | 95,997,000 | 95,997,000 | 67,230,000 | 67,230,000 | 38,116,000 | 38,116,000 | 63,406,000 | 63,406,000 | 67,907,000 | 67,907,000 | 40,752,000 | 40,752,000 | |
contract liabilities | 751,084,000 | 751,084,000 | 856,684,000 | 856,684,000 | 711,221,000 | 711,221,000 | 961,024,000 | 961,024,000 | 839,670,000 | 839,670,000 | 1,038,676,000 | 1,038,676,000 | 769,138,000 | 769,138,000 | 1,052,622,000 | 1,052,622,000 | 931,610,000 | 931,610,000 | 1,212,819,000 | 1,212,819,000 | 832,244,000 | 832,244,000 | 1,067,285,000 | 1,067,285,000 | 996,535,000 | 996,535,000 | 1,126,065,000 | 1,126,065,000 | 729,468,000 | 729,468,000 | 1,065,639,000 | 1,065,639,000 | 1,132,744,000 | 1,132,744,000 | 1,376,033,000 | 1,376,033,000 | 1,221,793,000 | 1,221,793,000 | 1,440,489,000 | 1,440,489,000 | 1,065,563,000 | 1,065,563,000 | 711,522,000 | 711,522,000 | 603,016,000 | 603,016,000 | 456,805,000 | 343,616,000 | 343,616,000 |
taxes payable | 50,125,000 | 50,125,000 | 51,823,000 | 51,823,000 | 53,064,000 | 53,064,000 | 37,603,000 | 37,603,000 | 52,911,000 | 52,911,000 | 47,482,000 | 47,482,000 | 54,890,000 | 54,890,000 | 52,781,000 | 52,781,000 | 67,128,000 | 67,128,000 | 58,190,000 | 58,190,000 | 63,586,000 | 63,586,000 | 50,908,000 | 50,908,000 | 52,889,000 | 52,889,000 | 28,959,000 | 28,959,000 | 28,696,000 | 28,696,000 | 53,323,000 | 53,323,000 | 25,196,000 | 25,196,000 | 25,747,000 | 25,747,000 | 30,183,000 | 30,183,000 | 54,895,000 | 54,895,000 | 35,501,000 | 35,501,000 | 69,965,000 | 69,965,000 | 16,565,000 | 16,565,000 | 22,849,000 | 22,849,000 | |
accrued liabilities and other payables | 759,566,000 | 759,566,000 | 738,837,000 | 738,837,000 | 651,993,000 | 651,993,000 | 638,660,000 | 638,660,000 | 759,750,000 | 759,750,000 | 743,511,000 | 743,511,000 | 641,085,000 | 641,085,000 | 591,770,000 | 591,770,000 | 732,311,000 | 732,311,000 | 666,693,000 | 666,693,000 | 597,894,000 | 597,894,000 | 564,922,000 | 564,922,000 | 626,256,000 | 626,256,000 | 697,050,000 | 697,050,000 | 598,812,000 | 598,812,000 | 515,567,000 | 515,567,000 | 627,013,000 | 627,013,000 | 885,737,000 | 885,737,000 | 720,316,000 | 720,316,000 | 602,044,000 | 602,044,000 | 583,497,000 | 583,497,000 | 445,686,000 | 445,686,000 | 250,444,000 | 250,444,000 | 157,900,000 | 157,900,000 | |
short-term loan from netease group | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | |||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 2,756,086,000 | 2,756,086,000 | 2,881,563,000 | 2,881,563,000 | 2,575,930,000 | 2,575,930,000 | 2,946,952,000 | 2,946,952,000 | 2,901,533,000 | 2,901,533,000 | 3,087,099,000 | 3,087,099,000 | 2,694,349,000 | 2,694,349,000 | 3,099,287,000 | 3,099,287,000 | 3,004,224,000 | 3,004,224,000 | 3,823,460,000 | 3,823,460,000 | 3,298,813,000 | 3,298,813,000 | 3,178,618,000 | 3,178,618,000 | 2,983,915,000 | 2,983,915,000 | 3,177,143,000 | 3,177,143,000 | 2,652,650,000 | 2,652,650,000 | 3,033,959,000 | 3,033,959,000 | 3,060,262,000 | 3,060,262,000 | 3,595,697,000 | 3,595,697,000 | 3,248,510,000 | 3,248,510,000 | 3,393,565,000 | 3,393,565,000 | 2,816,897,000 | 2,816,897,000 | 2,369,992,000 | 2,369,992,000 | 1,975,586,000 | 1,975,586,000 | 1,758,714,000 | 1,534,476,000 | 1,534,476,000 |
non-current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
long-term lease liabilities | 10,118,000 | 10,118,000 | 14,685,000 | 14,685,000 | 18,828,000 | 18,828,000 | 25,566,000 | 34,425,000 | 34,425,000 | 42,265,000 | 42,265,000 | 47,689,000 | 47,689,000 | 49,337,000 | 55,687,000 | 55,687,000 | 46,258,000 | 46,258,000 | 40,440,000 | 40,440,000 | 43,635,000 | 43,476,000 | 43,476,000 | 48,536,000 | 48,536,000 | 51,578,000 | 51,578,000 | 73,070,000 | 73,070,000 | 94,565,000 | 94,565,000 | 93,538,000 | 93,538,000 | 74,470,000 | 74,470,000 | 79,748,000 | 79,748,000 | 65,279,000 | 65,279,000 | 38,410,000 | 38,410,000 | 20,025,000 | 20,025,000 | 13,552,000 | 13,552,000 | ||||
long-term loans from netease group | 932,149,000 | 932,149,000 | 935,999,000 | 935,999,000 | 926,652,000 | 926,652,000 | 913,000,000 | 900,511,000 | 900,511,000 | 905,553,000 | 905,553,000 | 881,120,000 | 881,120,000 | 630,360,000 | 603,103,000 | 603,103,000 | 522,345,000 | 496,986,000 | 496,986,000 | 469,798,000 | 469,798,000 | 349,151,000 | 349,151,000 | 255,028,000 | 255,028,000 | ||||||||||||||||||||||||
other non-current liabilities | 20,878,000 | 20,878,000 | 19,116,000 | 19,116,000 | 20,129,000 | 20,129,000 | 18,189,000 | 17,944,000 | 17,944,000 | 16,879,000 | 16,879,000 | 17,373,000 | 17,373,000 | 16,314,000 | 16,506,000 | 16,506,000 | 12,014,000 | 12,014,000 | 11,289,000 | 11,289,000 | 8,832,000 | 17,604,000 | 17,604,000 | 14,095,000 | 14,095,000 | 4,307,000 | 4,307,000 | 2,411,000 | 2,411,000 | 11,894,000 | 11,894,000 | 3,341,000 | 3,341,000 | 3,689,000 | 3,689,000 | 4,043,000 | 4,043,000 | 4,394,000 | 4,394,000 | 4,776,000 | 4,776,000 | 5,157,000 | 5,157,000 | ||||||
total non-current liabilities | 963,145,000 | 963,145,000 | 969,800,000 | 969,800,000 | 965,609,000 | 965,609,000 | 956,755,000 | 952,880,000 | 952,880,000 | 964,697,000 | 964,697,000 | 946,182,000 | 946,182,000 | 696,011,000 | 675,296,000 | 675,296,000 | 58,272,000 | 58,272,000 | 51,729,000 | 51,729,000 | 574,812,000 | 558,066,000 | 558,066,000 | 532,429,000 | 532,429,000 | 405,036,000 | 405,036,000 | 330,509,000 | 330,509,000 | 106,459,000 | 106,459,000 | 96,879,000 | 96,879,000 | 78,159,000 | 78,159,000 | 83,791,000 | 83,791,000 | 69,673,000 | 69,673,000 | 43,186,000 | 43,186,000 | 25,182,000 | 25,182,000 | ||||||
total liabilities | 3,719,231,000 | 3,719,231,000 | 3,851,363,000 | 3,851,363,000 | 3,541,539,000 | 3,541,539,000 | 3,903,707,000 | 3,854,413,000 | 3,854,413,000 | 4,051,796,000 | 4,051,796,000 | 3,640,531,000 | 3,640,531,000 | 3,795,298,000 | 3,679,520,000 | 3,679,520,000 | 3,881,732,000 | 3,881,732,000 | 3,350,542,000 | 3,350,542,000 | 3,753,430,000 | 3,541,981,000 | 3,541,981,000 | 3,709,572,000 | 3,709,572,000 | 3,057,686,000 | 3,057,686,000 | 3,364,468,000 | 3,364,468,000 | 3,166,721,000 | 3,166,721,000 | 3,692,576,000 | 3,692,576,000 | 3,326,669,000 | 3,326,669,000 | 3,477,356,000 | 3,477,356,000 | 2,886,570,000 | 2,886,570,000 | 2,413,178,000 | 2,413,178,000 | 2,000,768,000 | 2,000,768,000 | 1,785,437,000 | 1,548,028,000 | 1,548,028,000 | |||
shareholders' deficit: | |||||||||||||||||||||||||||||||||||||||||||||||||
youdao's shareholders' deficit | -2,036,559,000 | -2,036,559,000 | -2,059,016,000 | -2,059,016,000 | -2,053,833,000 | -2,053,833,000 | -2,139,958,000 | -2,232,052,000 | -2,232,052,000 | -2,329,034,000 | -2,329,034,000 | -2,206,312,000 | -2,206,312,000 | -2,186,736,000 | -2,212,273,000 | -2,212,273,000 | -2,087,684,000 | -2,087,684,000 | -1,748,308,000 | -1,748,308,000 | -1,535,089,000 | -1,532,313,000 | -1,532,313,000 | -1,340,700,000 | -1,340,700,000 | -884,206,000 | -884,206,000 | -807,067,000 | -816,118,000 | -816,118,000 | -712,077,000 | -712,077,000 | -192,103,000 | -192,103,000 | -1,498,879,000 | -1,498,879,000 | |||||||||||||
noncontrolling interests | 52,634,000 | 52,634,000 | 48,729,000 | 48,729,000 | 51,502,000 | 51,502,000 | 50,646,000 | 21,412,000 | 21,412,000 | 20,215,000 | 20,215,000 | 20,607,000 | 20,607,000 | 19,672,000 | -10,182,000 | -10,182,000 | -8,672,000 | -8,672,000 | -7,486,000 | -7,486,000 | -6,756,000 | -5,881,000 | -5,881,000 | -4,203,000 | -4,203,000 | -2,977,000 | -2,977,000 | -1,926,000 | -1,323,000 | -1,323,000 | -551,000 | -551,000 | 130,000 | 130,000 | 997,000 | 1,177,000 | 1,481,000 | 1,481,000 | |||||||||||
total shareholders' deficit | -1,983,925,000 | -1,983,925,000 | -2,010,287,000 | -2,010,287,000 | -2,002,331,000 | -2,002,331,000 | -2,089,312,000 | -2,210,640,000 | -2,210,640,000 | -2,308,819,000 | -2,308,819,000 | -2,185,705,000 | -2,185,705,000 | -2,167,064,000 | -2,222,455,000 | -2,222,455,000 | -2,096,356,000 | -2,096,356,000 | -1,755,794,000 | -1,755,794,000 | -1,541,845,000 | -1,538,194,000 | -1,538,194,000 | -1,344,903,000 | -1,344,903,000 | -887,183,000 | -887,183,000 | -808,993,000 | -817,441,000 | -817,441,000 | -712,628,000 | -712,628,000 | -191,973,000 | -191,973,000 | -1,497,056,000 | -1,497,056,000 | |||||||||||||
total liabilities and shareholders’ deficit | 1,735,306,000 | 1,735,306,000 | 1,841,076,000 | 1,841,076,000 | 1,539,208,000 | 1,539,208,000 | |||||||||||||||||||||||||||||||||||||||||||
time deposits | 282,000 | 282,000 | 282,000 | 282,000 | 282,000 | 282,000 | 277,000 | 277,000 | 277,000 | 277,000 | 277,000 | 277,000 | 277,000 | 277,000 | 273,000 | 273,000 | 273,000 | 273,000 | 273,000 | 273,000 | 273,000 | 273,000 | 268,000 | 268,000 | 292,111,000 | 292,111,000 | 911,142,000 | 911,142,000 | 268,000 | 268,000 | 263,000 | 263,000 | 817,475,000 | 817,475,000 | 1,203,778,000 | 1,203,778,000 | 1,225,986,000 | 1,225,986,000 | 99,279,000 | 99,279,000 | |||||||||
liabilities, mezzanine equity and shareholders' deficit | |||||||||||||||||||||||||||||||||||||||||||||||||
short-term loans from netease group | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | 878,000,000 | ||||||
mezzanine equity | 39,939,000 | 39,939,000 | 38,532,000 | 38,532,000 | 39,079,000 | 39,079,000 | 37,961,000 | 68,180,000 | 68,180,000 | 60,692,000 | 60,692,000 | 63,571,000 | 63,571,000 | 64,571,000 | 72,959,000 | 72,959,000 | 73,475,000 | 73,475,000 | 78,895,000 | 78,895,000 | 78,592,000 | 102,886,000 | 102,886,000 | 492,861,000 | 492,861,000 | ||||||||||||||||||||||||
total liabilities, mezzanine equity and shareholders’ deficit | 1,814,395,000 | 1,683,712,000 | 1,683,712,000 | 1,781,509,000 | 1,781,509,000 | 1,493,905,000 | 1,493,905,000 | 1,666,195,000 | 1,525,245,000 | 1,525,245,000 | 1,846,068,000 | 1,846,068,000 | 1,658,319,000 | 1,658,319,000 | 2,276,156,000 | 2,076,746,000 | 2,076,746,000 | 2,438,144,000 | 2,438,144,000 | 2,249,398,000 | 2,249,398,000 | 2,634,067,000 | 2,452,166,000 | 2,452,166,000 | |||||||||||||||||||||||||
liabilities, mezzanine equity and shareholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||||||||
long-term loans from netease group - current | 578,064,000 | 578,064,000 | 549,736,000 | 549,736,000 | |||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 497,000 | 497,000 | |||||||||||||||||||||||||||||||||||||||||||||||
liabilities, mezzanine equity and shareholders' deficits | |||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 80,315,000 | 80,035,000 | 80,035,000 | 62,072,000 | 62,072,000 | 49,772,000 | 49,772,000 | 45,636,000 | 45,636,000 | 39,488,000 | 39,488,000 | 30,600,000 | 30,600,000 | 25,629,000 | 25,629,000 | 23,670,000 | 23,670,000 | ||||||||||||||||||||||||||||||||
liabilities held for sale | |||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' deficit | 2,979,948,000 | 2,979,948,000 | 3,134,696,000 | 3,134,696,000 | |||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity/ | |||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity/ | |||||||||||||||||||||||||||||||||||||||||||||||||
youdao's shareholders' equity/ | -1,408,105,000 | -972,573,000 | -72,888,000 | -72,888,000 | |||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity/ | -1,407,108,000 | -971,396,000 | -71,407,000 | -71,407,000 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity/ | 2,070,248,000 | 1,915,174,000 | 2,341,771,000 | 2,341,771,000 | |||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity/ | |||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||
youdao's shareholders' equity | 156,373,000 | 156,373,000 | |||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests | 878,000 | 878,000 | 1,823,000 | 1,823,000 | |||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | 157,251,000 | 157,251,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 2,158,019,000 | 2,158,019,000 | |||||||||||||||||||||||||||||||||||||||||||||||
selected consolidated balance sheet data: | |||||||||||||||||||||||||||||||||||||||||||||||||
total mezzanine equity | |||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ (deficit)/equity | 301,027,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, mezzanine equity and shareholders’ (deficit)/equity | 2,086,464,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
selected consolidated cash flow data: | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -100,330,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -374,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 475,117,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 1,120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 1,907,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the year | 39,831,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the year | 41,738,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right -of-use assets,net | 15,889,000 | 15,889,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, mezzanine equity and shareholders' deficit | 543,833,000 | 543,833,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2020-12-31 |
|---|---|
cash flows from operating activities: | |
net income | |
net loss from discontinued operations | |
depreciation and amortization | 4,785,000 |
share-based compensation | 14,677,000 |
provision of allowance for inventories | |
loss from equity method investments | |
allowance for expected credit losses | |
impairment of long-term investments | |
unrealized exchange losses | |
fair value changes of short-term investments | 2,419,000 |
others | |
changes in operating assets and liabilities: | |
accounts receivable | 63,167,000 |
inventories | -56,724,000 |
prepayment and other current assets | -31,809,000 |
amounts due from netease group | 1,647,000 |
operating lease right-of-use assets | 3,159,000 |
other assets | -4,520,000 |
contract liabilities | 374,926,000 |
accounts payables | 22,129,000 |
payroll payable | 112,558,000 |
taxes payable | 19,325,000 |
accrued liabilities and other payables | 18,138,000 |
amounts due to netease group | 29,114,000 |
long-term lease liabilities | -11,092,000 |
other non-current liabilities | -351,000 |
net cash from continuing operating activities | |
net cash from discontinued operating activities | |
net cash from operating activities | 129,225,000 |
capital expenditures | -15,907,000 |
free cash flows | 113,318,000 |
cash flows from investing activities: | |
purchases of short-term investments | -1,105,000,000 |
proceeds of maturities of short-term investments | 755,000,000 |
placements of time deposits | 0 |
proceeds from maturities of time deposits | 817,212,000 |
cash paid for business combinations, net of cash acquired | |
loans to third parties and other related parties | |
repayment of loans from third parties | |
purchase of intangible assets | |
purchases of property, equipment and software | |
proceeds from disposal of property, equipment and software | |
payment for long-term investments | |
net cash from investing activities* | |
cash flows from financing activities: | |
proceeds from long-term loans from netease group | |
repayment of long-term loans from netease group | |
repurchase of adss | |
proceeds from issuance of ordinary shares pursuant to incentive plan | |
net cash from financing activities* | |
effect of exchange rate changes on cash, cash equivalents and restricted cash | |
net increase in cash, cash equivalents and restricted cash | |
cash, cash equivalents and restricted cash at the beginning of the year | |
cash, cash equivalents and restricted cash at the end of the year | |
net loss | -447,934,000 |
(reversal)/allowance for expected credit losses | |
impairment of intangible assets from business combination | |
remeasured loss from previously held interest | |
deferred income taxes | |
changes in operating assets and liabilities, net of acquisitions: | |
impact on cash and cash equivalents from an entity disposed | |
net cash from continuing investing activities | |
net cash from discontinued investing activities | |
net cash from investing activities | 420,048,000 |
proceeds from the issuance of follow-on offering shares, net of issuance cost | |
allowance/(reversal) for expected credit losses | |
(reversal)/provision of allowance for inventory | |
loans to third parties | |
payment of offering expenses | 0 |
cash paid for repurchase of youdao’s adss | |
allowance/(reversal) for doubtful accounts/expected credit losses | |
provision/(reversal) of allowance for inventory | |
unrealized exchange (gains)/loss | |
proceeds from the issuance of ipo shares, net of issuance cost | |
proceeds from concurrent private placement | |
funding from netease group | |
financing expense | |
allowance for doubtful accounts/expected credit losses | |
changes in operating assets and liabilities, net of acquisition: | |
cash paid for business combination, net of cash acquired | 0 |
purchases of property and equipment | -15,907,000 |
proceeds from disposal of property and equipment | 733,000 |
payment for equity investments | |
proceeds received from pre-ipo ordinary shareholders | |
proceeds received from preferred shareholders, net of issuance cost | |
proceeds from noncontrolling interests and other shareholders | |
net cash from financing activities | 7,425,000 |
effect of exchange rate changes on cash and cash equivalents | -25,474,000 |
net increase in cash and cash equivalents | 531,224,000 |
cash and cash equivalents at the beginning of the year | |
cash and cash equivalents at the end of the year | |
supplemental disclosures of cash flow information: | |
cash paid for income tax expenses | 2,822,000 |
cash paid for interest expense | |
non-cash investing and financing activities: | |
accretions of convertible redeemable preferred shares to redemption value | |
deemed contribution from netease group related to issuance of preferred shares | |
payables for offering expenses | |
changes in accrued liabilities and other payables related to property and equipment addition | 454,000 |
receivable from agent for issuance of ordinary shares pursuant to incentive plan | |
provision for allowance for doubtful accounts | |
reversal of inventory allowance | |
loss on disposal of property and equipment | |
unrealized exchange loss | |
payment for equity investment | |
proceeds from issuance of ordinary shares pursuant to incentive plans | |
cash and cash equivalents at beginning of the period | |
cash and cash equivalents at end of the period | |
cash paid for interest expenses | |
allowance for inventory | |
unrealized exchange gains | |
proceeds from non-controlling interests and other shareholders | |
proceeds from short-term loans from netease group | |
cash and cash equivalents at beginning of year | |
cash and cash equivalents at end of year |
