| Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | |
|---|---|---|---|---|---|---|
Net revenues | ||||||
1,318,271 | 553,098 | 133,988 | 44,755 | 3,129 | - | |
Cost and expenses: | ||||||
Cost of revenues (including share-based compensation of $915, $2,785 and $2,014 in 2015, 2016 and 2017, respectively) | ||||||
649,275 | 241,463 | 30,312 | 15,762 | 2,927 | - | |
Research and development (including share-based compensation of $3,502, $5,646 and $8,793 in 2015, 2016 and 2017, respectively) | ||||||
51,491 | 31,399 | 23,265 | 9,264 | 3,532 | 1,454 | |
Sales and marketing (including share-based compensation of $3,780, $5,880 and $11,723 in 2015, 2016 and 2017 respectively) | ||||||
217,437 | 97,173 | 52,631 | 35,538 | 3,018 | 419 | |
General and administrative (including share-based compensation of $9,185, $17,395 and $27,127 in 2015, 2016 and 2017, respectively) | ||||||
62,581 | 38,983 | 22,879 | 10,354 | 3,010 | 1,969 | |
Total cost and expenses | ||||||
980,784 | 409,018 | 129,087 | 70,918 | 12,487 | 3,842 | |
Other operating income | ||||||
23,379 | 406 | 713 | 26 | - | 0 | |
Income from operations | ||||||
360,866 | 144,486 | 5,614 | -26,137 | -9,358 | -3,842 | |
Interest income | ||||||
21,635 | 8,194 | 7,805 | 722 | 32 | 3 | |
Impairment loss on long-term investments | ||||||
4,386 | 5,765 | - | - | - | - | |
Income before income tax and share of income on equity method investments | ||||||
378,115 | 146,915 | 13,419 | -25,415 | -9,326 | - | |
Loss before income tax provision | ||||||
- | - | - | - | - | -3,839 | |
Income tax expense | ||||||
65,980 | 5,136 | 92 | 0 | 0 | 0 | |
Income before share of income on equity method investments | ||||||
312,135 | 141,779 | 13,327 | -25,415 | -9,326 | - | |
Share of income on equity method investments | ||||||
5,889 | 3,471 | 370 | - | - | - | |
Net income | ||||||
318,024 | 145,250 | 13,697 | - | - | - | |
Less: net loss attributable to non-controlling interest | ||||||
-542 | - | - | - | - | - | |
Net income attributable to Momo Inc. | ||||||
318,566 | 145,250 | 13,697 | -25,415 | -9,326 | -3,839 | |
Deemed dividend to preferred shareholders | ||||||
- | - | - | 57,663 | 8,120 | 3,093 | |
Net income attributable to ordinary shareholders | ||||||
318,566 | 145,250 | 13,697 | -83,078 | -17,446 | -6,932 | |
Net income per share attributable to ordinary shareholders | ||||||
Basic | ||||||
0.81 | 0.38 | 0.04 | -0.97 | -0.26 | -0.12 | |
Diluted | ||||||
0.77 | 0.36 | 0.03 | -0.97 | -0.26 | -0.12 | |
Weighted average shares used in calculating net income per ordinary share | ||||||
Basic | ||||||
394,549 | 377,335 | 342,646 | 85,293 | 67,190 | 60,103 | |
Diluted | ||||||
415,265 | 407,041 | 401,396 | 85,293 | 67,190 | 60,103 | |