Try our mobile app

Published: 2023-05-16 06:01:52 ET
<<<  go to YSG company page
EX-99.1 2 ysg-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

Yatsen Announces First Quarter 2023 Financial Results

 

Conference Call to Be Held at 7:30 A.M. U.S. Eastern Time on May 16, 2023

 

GUANGZHOU, China, May 16, 2023 – Yatsen Holding Limited (“Yatsen” or the “Company”) (NYSE: YSG), a leading China-based beauty group, today announced its unaudited financial results for the first quarter ended March 31, 2023.

 

First Quarter 2023 Highlights

 

Total net revenues for the first quarter of 2023 decreased by 14.1% to RMB765.4 million (US$111.5 million) from RMB891.0 million for the prior year period.

 

Total net revenues from Skincare Brands1 for the first quarter of 2023 increased by 34.2% to RMB245.1 million (US$35.7 million) from RMB182.7 million for the prior year period. As a percentage of total net revenues, total net revenues from Skincare Brands for the first quarter of 2023 increased to 32.0% from 20.5% for the prior year period.

 

Gross margin for the first quarter of 2023 was 74.3%, as compared with 69.0% for the prior year period.
Net income2 for the first quarter of 2023 was RMB50.7 million (US$7.4 million), as compared with net loss of RMB291.4 million for the prior year period. Non-GAAP net loss3 for the first quarter of 2023 decreased by 83.2% to RMB25.8 million (US$3.8 million) from RMB153.6 million for the prior year period.

 

1 Include net revenues from DR.WU (its mainland China business), Galénic, Eve Lom, Abby’s Choice and other skincare brands of the Company.

2 The net income we recognized for the first quarter of 2023 was primarily attributable to a reversal of recognized share-based compensation expenses of RMB109.4 million due to the forfeiture of unvested awards granted to our former chief technology officer upon his resignation, and a decrease of RMB42.2 million in recognition of share-based compensation expenses using the graded-vesting method over the vesting term of the Company’s awards.

3 Non-GAAP net loss is a non-GAAP financial measure. Effective from the third quarter of 2022, non-GAAP net loss is defined as net loss excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, and (iv) tax effects on non-GAAP adjustments, and non-GAAP net loss for the prior year period presented in this document is also calculated in the same manner.

 

Mr. Jinfeng Huang, Founder, Chairman and Chief Executive Officer of Yatsen, stated, “We started 2023 by continuing to execute our new five-year strategic transformation plan, focusing on building a healthy brand portfolio and capitalizing on rising opportunities as the consumer goods industry recovers. For our Skincare Brands, we are committed to increasing brand awareness and developing new products, while improving our current hero products’ market position in their relevant sub-categories. For our Color Cosmetics Brands, we continued to introduce high-quality products and build a more sustainable business model. Additionally, we remained dedicated to strengthening our R&D capabilities as a core strategy for our future growth and product differentiation.”

 

Mr. Donghao Yang, Director and Chief Financial Officer of Yatsen, commented, “Our first quarter financial results once again proved that we are on the right path to achieve our strategic goal. We

 


 

recorded net revenues of RMB765.4 million, representing a 14.1% decline year-over-year and beating the guidance we provided previously. Revenue contribution from our Skincare Brands grew to 32.0% for the first quarter from 20.5% for the prior year period. Furthermore, gross margin improved significantly by 5.3 percentage points year-over-year to 74.3%. We recorded net income margin of 6.6%, as compared with net loss margin of 32.7% for the prior year period. With an ample cash reserve, we are well positioned to carry out our long-term development plan for 2023.”

 

 

First Quarter 2023 Financial Results

 

Net Revenues

 

Total net revenues for the first quarter of 2023 decreased by 14.1% to RMB765.4 million (US$111.5 million) from RMB891.0 million for the prior year period. The decrease was primarily attributable to a 29.1% year-over-year decrease in net revenues from Color Cosmetics Brands4, partially offset by a 34.2% year-over-year increase in net revenues from Skincare Brands.

 

4 Include Perfect Diary, Little Ondine, Pink Bear and other color cosmetics brands of the Company.

 

Gross Profit and Gross Margin

 

Gross profit for the first quarter of 2023 decreased by 7.5% to RMB568.7 million (US$82.8 million) from RMB614.5 million for the prior year period. Gross margin for the first quarter of 2023 increased to 74.3% from 69.0% for the prior year period. The increase was driven by (i) increasing sales of higher-gross margin products from Skincare Brands, (ii) more disciplined pricing and discount policies and (iii) cost optimization across all of the Company’s brand portfolios.

 

 

Operating Expenses

 

Total operating expenses for the first quarter of 2023 decreased by 37.6% to RMB575.9 million (US$83.9 million) from RMB922.5 million for the prior year period. As a percentage of total net revenues, total operating expenses for the first quarter of 2023 were 75.2%, as compared with 103.5% for the prior year period.

 

Fulfillment Expenses. Fulfillment expenses for the first quarter of 2023 were RMB51.9 million (US$7.6 million), as compared with RMB73.9 million for the prior year period. As a percentage of total net revenues, fulfillment expenses for the first quarter of 2023 decreased to 6.8% from 8.3% for the prior year period. The decrease was primarily attributable to a decrease in warehouse and logistics costs due to the outsourcing of most of the Company’s warehousing and handling operations.

 

 

Selling and Marketing Expenses. Selling and marketing expenses for the first quarter of 2023 were RMB459.0 million (US$66.8 million), as compared with RMB604.7 million for the prior year period. As a percentage of total net revenues, selling and marketing expenses for the first quarter of 2023 decreased to 60.0% from 67.9% for the prior year period. The decrease was primarily attributable to the closure of underperforming offline stores and a reduction in share-based compensation related to the decrease in selling and marketing headcount.

 


 

General and Administrative Expenses. General and administrative expenses for the first quarter of 2023 were RMB40.7 million (US$5.9 million), as compared with RMB208.1 million for the prior year period. As a percentage of total net revenues, general and administrative expenses for the first quarter of 2023 decreased to 5.3% from 23.4% for the prior year period. The decrease was primarily attributable to a reversal of recognized share-based compensation expenses of RMB109.4 million due to the forfeiture of unvested awards granted to our former chief technology officer upon his resignation, and a decrease of RMB42.2 million in recognition of share-based compensation expenses using the graded-vesting method over the vesting term of the Company’s awards.

 

Research and Development Expenses. Research and development expenses for the first quarter of 2023 were RMB24.2 million (US$3.5 million), as compared with RMB35.8 million for the prior year period. As a percentage of total net revenues, research and development expenses for the first quarter of 2023 decreased to 3.2% from 4.0% for the prior year period. The decrease was primarily attributable to the Company’s efforts to maintain research and development expenses at a reasonable level relative to total net revenues.

 

Loss from Operations

 

Loss from operations for the first quarter of 2023 decreased by 97.7% to RMB7.2 million (US$1.0 million) from RMB308.0 million for the prior year period. Operating loss margin was 0.9%, as compared with 34.6% for the prior year period.

Non-GAAP loss from operations5 for the first quarter of 2023 decreased by 63.3% to RMB62.4 million (US$9.1 million) from RMB170.1 million for the prior year period. Non-GAAP operating loss margin was 8.1%, as compared with 19.1% for the prior year period.

Net Income/Loss

Net income for the first quarter of 2023 was RMB50.7 million (US$7.4 million), as compared with net loss of RMB291.4 million for the prior year period. Net income margin was 6.6%, as compared with net loss margin of 32.7% for the prior year period. Net income attributable to Yatsen’s ordinary shareholders per diluted ADS6 for the first quarter of 2023 was RMB0.08 (US$0.01), as compared with net loss attributable to Yatsen’s ordinary shareholders per diluted ADS of RMB0.46 for the prior year period.

 

Non-GAAP net loss for the first quarter of 2023 decreased by 83.2% to RMB25.8 million (US$3.8 million) from RMB153.6 million for the prior year period. Non-GAAP net loss margin was 3.4%, as compared with 17.2% for the prior year period. Non-GAAP net loss attributable to Yatsen’s ordinary shareholders per diluted ADS7 for the first quarter of 2023 was RMB0.05 (US$0.01), as compared with RMB0.24 for the prior year period.

 

 

5 Non-GAAP loss from operations is a non-GAAP financial measure. Non-GAAP loss from operations is defined as loss from operations excluding share-based compensation expenses and amortization of intangible assets resulting from assets and business acquisitions.

6 ADS refers to the American depositary shares, each of which represents four Class A ordinary shares.

7 Non-GAAP net loss attributable to ordinary shareholders per diluted ADS is a non-GAAP financial measure. Non-GAAP net loss attributable to ordinary shareholders per diluted ADS is defined as non-GAAP net loss attributable to ordinary shareholders divided by the weighted average number of diluted ADS

 


 

outstanding for computing diluted earnings per ADS. Effective from the third quarter of 2022, non-GAAP net loss attributable to ordinary shareholders is defined as net loss attributable to ordinary shareholders excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, and (iv) tax effects on non-GAAP adjustments, and non-GAAP net loss attributable to ordinary shareholders per diluted ADS for the prior year period presented in this document is also calculated in the same manner.

 

Balance Sheet and Cash Flow

 

As of March 31, 2023, the Company had cash, restricted cash and short-term investments of RMB2.54 billion (US$369.2 million), as compared with RMB2.63 billion as of December 31, 2022.

 

Net cash used in operating activities for the first quarter of 2023 decreased by 80.6% to RMB20.2 million (US$2.9 million) from RMB104.1 million for the prior year period.

 

Business Outlook

 

For the second quarter of 2023, the Company expects its total net revenues to be between RMB761.4 million and RMB856.6 million, representing a year-over-year decline of approximately 10% to 20%. These forecasts reflect the Company’s current and preliminary views on the market and operational conditions, which are subject to change.

 

Exchange Rate

 

This announcement contains translations of certain Renminbi (“RMB”) amounts into U.S. dollars (“US$”) at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ were made at a rate of RMB6.8676 to US$1.00, the exchange rate in effect as of March 31, 2023, as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. The Company makes no representation that any RMB or US$ amounts could have been, or could be, converted into US$ or RMB, as the case may be, at any particular rate, or at all.

 

 


 

Conference Call Information

 

The Company’s management will hold a conference call on Tuesday, May 16, 2023, at 7:30 A.M. U.S. Eastern Time or 7:30 P.M. Beijing Time to discuss its financial results and operating performance for the first quarter 2023.

 

United States (toll free):

+1-888-346-8982

International:

+1-412-902-4272

Mainland China (toll free):

400-120-1203

Hong Kong, SAR (toll free):

800-905-945

Hong Kong, SAR:

+852-3018-4992

Conference ID:

6310119

 

 

The replay will be accessible through May 23, 2023, by dialing the following numbers:

 

United States:

+1-877-344-7529

International:

+1-412-317-0088

Replay Access Code:

6310119

 

A live and archived webcast of the conference call will also be available on the Company’s investor relations website at http://ir.yatsenglobal.com/.

 

 

 


 

About Yatsen Holding Limited

 

Yatsen Holding Limited (NYSE: YSG) is a leading China-based beauty group with the mission of creating an exciting new journey of beauty discovery for consumers around the world. Founded in 2016, the Company has launched and acquired numerous color cosmetics and skincare brands including Perfect Diary, Little Ondine, Abby's Choice, Galénic, DR.WU (its mainland China business), Eve Lom, Pink Bear and EANTiM. The Company's flagship brand, Perfect Diary, is one of the leading color cosmetics brands in China in terms of retail sales value. The Company primarily reaches and engages with customers directly both online and offline, with expansive presence across all major e-commerce, social and content platforms in China.

 

For more information, please visit http://ir.yatsenglobal.com/.

 

Use of Non-GAAP Financial Measures

 

The Company uses non-GAAP income (loss) from operations, non-GAAP net income (loss), non-GAAP net income (loss) attributable to ordinary shareholders and non-GAAP net income (loss) attributable to ordinary shareholders per diluted ADS, each a non-GAAP financial measure, in reviewing and assessing its operating performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. The Company presents these non-GAAP financial measures because they are used by the management to evaluate operating performance and formulate business plans. Non-GAAP financial measures help identify underlying trends in its business, provide further information about its results of operations, and enhance the overall understanding of its past performance and future prospects. The Company defines non-GAAP income (loss) from operations as income (loss) from operations excluding share-based compensation expenses and amortization of intangible assets resulting from assets and business acquisitions. The Company defines non-GAAP net income (loss) as net income (loss) excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, and (iv) tax effects on non-GAAP adjustments. The Company defines non-GAAP net income (loss) attributable to ordinary shareholders as net income (loss) attributable to ordinary shareholders excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments and (iv) tax effects on non-GAAP adjustments. Non-GAAP net income (loss) attributable to ordinary shareholders per diluted ADS is computed using non-GAAP net income (loss) attributable to ordinary shareholders divided by weighted average number of diluted ADS outstanding for computing diluted earnings per ADS.

 

However, the non-GAAP financial measures have limitations as analytical tools as the non-GAAP financial measures are not presented in accordance with U.S. GAAP and may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited. The Company compensates for these limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating performance. The Company encourages investors and others to review its financial information in its entirety and not rely on a single financial measure. Reconciliations of Yatsen’s non-GAAP financial measure to the most comparable U.S. GAAP measure are included at the end of this press release.

 

 


 

Safe Harbor Statement

 

This announcement contains statements that may constitute “forward-looking” statements which are made pursuant to the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “aims,” “future,” “intends,” “plans,” “believes,” “estimates,” “likely to,” and similar statements. The Company may also make written or oral forward-looking statements in its periodic reports to the Securities and Exchange Commission (“SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about the Company’s beliefs, plans, outlook and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, which include but not limited to the following: the Company’s growth strategies; its future business development, results of operations and financial condition; its ability to continue to roll out popular products and maintain popularity of existing products; its ability to anticipate and respond to changes in industry trends and consumer preferences and behavior in a timely manner; its ability to attract and retain new customers and to increase revenues generated from repeat customers; its expectations regarding demand for and market acceptance of its products and services; its ability to integrate newly-acquired businesses and brands; trends and competition in and relevant government policies and regulations relating to China’s beauty market; changes in its revenues and certain cost or expense items; and general economic conditions globally and in China. Further information regarding these and other risks is included in the Company’s filings with the SEC. All information provided in this press release is as of the date of this press release, and the Company does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

 

For investor and media inquiries, please contact:

 

In China:

 

Yatsen Holding Limited

Investor Relations

E-mail: ir@yatsenglobal.com

 

The Piacente Group, Inc.

Hui Fan

Tel: +86-10-6508-0677

E-mail: yatsen@thepiacentegroup.com

 

In the United States:

 

The Piacente Group, Inc.

Brandi Piacente

Tel: +1-212-481-2050

E-mail: yatsen@thepiacentegroup.com

 

 


 

YATSEN HOLDING LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(All amounts in thousands, except for share, per share data or otherwise noted)

 

 

December 31,

 

 

March 31,

 

 

March 31,

 

 

 

2022

 

 

2023

 

 

2023

 

 

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

1,512,945

 

 

 

1,349,734

 

 

 

196,536

 

Restricted Cash

 

 

-

 

 

 

20,603

 

 

 

3,000

 

Short-term investment

 

 

1,072,867

 

 

 

1,144,712

 

 

 

166,683

 

Accounts receivable, net

 

 

200,843

 

 

 

186,144

 

 

 

27,105

 

Inventories, net

 

 

423,287

 

 

 

382,780

 

 

 

55,737

 

Prepayments and other current assets

 

 

292,825

 

 

 

299,933

 

 

 

43,674

 

Amounts due from related parties

 

 

5,654

 

 

 

12,576

 

 

 

1,831

 

Total current assets

 

 

3,508,421

 

 

 

3,396,482

 

 

 

494,566

 

Non-current assets

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

41,383

 

 

 

20,603

 

 

 

3,000

 

Investments

 

 

502,579

 

 

 

569,138

 

 

 

82,873

 

Property and equipment, net

 

 

75,619

 

 

 

63,288

 

 

 

9,215

 

Goodwill

 

 

857,145

 

 

 

866,945

 

 

 

126,237

 

Intangible assets, net

 

 

689,669

 

 

 

683,636

 

 

 

99,545

 

Deferred tax assets

 

 

1,951

 

 

 

1,295

 

 

 

189

 

Right-of-use assets, net

 

 

133,004

 

 

 

110,855

 

 

 

16,142

 

Other non-current assets

 

 

52,885

 

 

 

52,512

 

 

 

7,646

 

Total non-current assets

 

 

2,354,235

 

 

 

2,368,272

 

 

 

344,847

 

Total assets

 

 

5,862,656

 

 

 

5,764,754

 

 

 

839,413

 

Liabilities, redeemable non-controlling interests and shareholders' equity

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

119,847

 

 

 

94,505

 

 

 

13,761

 

Advances from customers

 

 

16,652

 

 

 

15,174

 

 

 

2,210

 

Accrued expenses and other liabilities

 

 

323,259

 

 

 

293,873

 

 

 

42,791

 

Amounts due to related parties

 

 

27,242

 

 

 

27,192

 

 

 

3,959

 

Income tax payables

 

 

21,826

 

 

 

20,883

 

 

 

3,041

 

Lease liabilities due within one year

 

 

79,586

 

 

 

74,785

 

 

 

10,890

 

Total current liabilities

 

 

588,412

 

 

 

526,412

 

 

 

76,652

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

113,441

 

 

 

112,779

 

 

 

16,422

 

Deferred income-non current

 

 

45,280

 

 

 

41,221

 

 

 

6,002

 

Lease liabilities

 

 

52,997

 

 

 

37,240

 

 

 

5,423

 

Total non-current liabilities

 

 

211,718

 

 

 

191,240

 

 

 

27,847

 

Total liabilities

 

 

800,130

 

 

 

717,652

 

 

 

104,499

 

Redeemable non-controlling interests

 

 

339,924

 

 

 

339,924

 

 

 

49,497

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

Ordinary Shares (US$0.00001 par value; 10,000,000,000 ordinary shares authorized, comprising of 6,000,000,000 Class A ordinary shares, 960,852,606 Class B ordinary shares and 3,039,147,394 shares each of such classes to be designated as of December 31, 2022 and March 31, 2023; 2,030,600,883 Class A shares and 666,572,880 Class B ordinary shares issued; 1,569,677,384 Class A ordinary shares and 666,572,880 Class B ordinary shares outstanding as of December 31, 2022 and March 31, 2023)

 

 

173

 

 

 

173

 

 

 

25

 

Treasury shares

 

 

(669,150

)

 

 

(669,150

)

 

 

(97,436

)

Additional paid-in capital

 

 

12,038,802

 

 

 

11,971,404

 

 

 

1,743,171

 

Statutory reserve

 

 

24,177

 

 

 

24,177

 

 

 

3,520

 

Accumulated deficit

 

 

(6,600,365

)

 

 

(6,550,307

)

 

 

(953,799

)

Accumulated other comprehensive loss

 

 

(74,195

)

 

 

(72,897

)

 

 

(10,614

)

Total Yatsen Holding Limited shareholders' equity

 

 

4,719,442

 

 

 

4,703,400

 

 

 

684,867

 

Non-controlling interests

 

 

3,160

 

 

 

3,778

 

 

 

550

 

Total shareholders' equity

 

 

4,722,602

 

 

 

4,707,178

 

 

 

685,417

 

Total liabilities, redeemable non-controlling interests and shareholders' equity

 

 

5,862,656

 

 

 

5,764,754

 

 

 

839,413

 

 

 


 

YATSEN HOLDING LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(All amounts in thousands, except for share, per share data or otherwise noted)

 

 

For the Three Months Ended March 31,

 

 

 

 

2022

 

 

2023

 

 

2023

 

 

 

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

 

Total net revenues

 

 

890,954

 

 

 

765,396

 

 

 

111,450

 

 

Total cost of revenues

 

 

(276,408

)

 

 

(196,667

)

 

 

(28,637

)

 

Gross profit

 

 

614,546

 

 

 

568,729

 

 

 

82,813

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Fulfilment expenses

 

 

(73,863

)

 

 

(51,916

)

 

 

(7,560

)

 

Selling and marketing expenses

 

 

(604,726

)

 

 

(459,048

)

 

 

(66,843

)

 

General and administrative expenses

 

 

(208,129

)

 

 

(40,741

)

 

 

(5,932

)

 

Research and development expenses

 

 

(35,810

)

 

 

(24,178

)

 

 

(3,521

)

 

Total operating expenses

 

 

(922,528

)

 

 

(575,883

)

 

 

(83,856

)

 

Loss from operations

 

 

(307,982

)

 

 

(7,154

)

 

 

(1,043

)

 

Financial income

 

 

8,103

 

 

 

26,988

 

 

 

3,930

 

 

Foreign currency exchange losses

 

 

(2,632

)

 

 

(5,549

)

 

 

(808

)

 

(Loss) income from equity method investments, net

 

 

(2,330

)

 

 

19,060

 

 

 

2,775

 

 

Impairment loss of investments

 

 

(4,416

)

 

 

-

 

 

 

-

 

 

Other income, net

 

 

17,654

 

 

 

17,517

 

 

 

2,551

 

 

Loss before income tax expenses

 

 

(291,603

)

 

 

50,862

 

 

 

7,405

 

 

Income tax benefits (expenses)

 

 

223

 

 

 

(186

)

 

 

(27

)

 

Net (loss) income

 

 

(291,380

)

 

 

50,676

 

 

 

7,378

 

 

Net income (loss) attributable to non-controlling interests and redeemable non-controlling interests

 

 

465

 

 

 

(618

)

 

 

(90

)

 

Net (loss) income attributable to Yatsen's shareholders

 

 

(290,915

)

 

 

50,058

 

 

 

7,288

 

 

Shares used in calculating loss per share (1):

 

 

 

 

 

 

 

 

 

 

Weighted average number of Class A and Class B ordinary shares:

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

2,526,753,316

 

 

 

2,236,250,264

 

 

 

2,236,250,264

 

 

    Diluted

 

 

2,526,753,316

 

 

 

2,373,166,850

 

 

 

2,373,166,850

 

 

Net (loss) income per Class A and Class B ordinary share

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

(0.12

)

 

 

0.02

 

 

 

0.00

 

 

    Diluted

 

 

(0.12

)

 

 

0.02

 

 

 

0.00

 

 

Net (loss) income per ADS (4 ordinary shares equal to 1 ADS)

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

(0.46

)

 

 

0.09

 

 

 

0.01

 

 

    Diluted

 

 

(0.46

)

 

 

0.08

 

 

 

0.01

 

 

 

 

 


 

 

 

For the Three Months Ended March 31,

 

 

 

 

2022

 

 

2023

 

 

2023

 

 

Share-based compensation expenses are included in the operating expenses as follows:

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

 

Fulfilment expenses

 

 

1,523

 

 

 

651

 

 

 

95

 

 

Selling and marketing expenses

 

 

22,355

 

 

 

6,292

 

 

 

916

 

 

General and administrative expenses (income)

 

 

94,983

 

 

 

(76,320

)

 

 

(11,113

)

 

Research and development expenses

 

 

6,957

 

 

 

1,979

 

 

 

288

 

 

Total

 

 

125,818

 

 

 

(67,398

)

 

 

(9,814

)

 

 

 

 

 

 

 

 

 

 

 

 

(1) Authorized share capital is re-classified and re-designated into Class A ordinary shares and Class B ordinary shares, with each Class A ordinary share being entitled to one vote and each Class B ordinary share being entitled to twenty votes on all matters that are subject to shareholder vote.

 

 


 

YATSEN HOLDING LIMITED

UNAUDITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except for share, per share data or otherwise noted)

 

 

 

For the Three Months Ended March 31,

 

 

 

 

2022

 

 

2023

 

 

2023

 

 

 

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

 

Loss from operations

 

 

(307,982

)

 

 

(7,154

)

 

 

(1,043

)

 

Share-based compensation expenses (income)

 

 

125,818

 

 

 

(67,398

)

 

 

(9,814

)

 

Amortization of intangible assets resulting from assets and business acquisitions

 

 

12,083

 

 

 

12,176

 

 

 

1,773

 

 

Non-GAAP loss from operations

 

 

(170,081

)

 

 

(62,376

)

 

 

(9,084

)

 

Net (loss) income

 

 

(291,380

)

 

 

50,676

 

 

 

7,378

 

 

Share-based compensation expenses (income)

 

 

125,818

 

 

 

(67,398

)

 

 

(9,814

)

 

Amortization of intangible assets resulting from assets and business acquisitions

 

 

12,083

 

 

 

12,176

 

 

 

1,773

 

 

Revaluation of investments on the share of equity method investments

 

 

1,986

 

 

 

(19,146

)

 

 

(2,788

)

 

Tax effects on non-GAAP adjustments

 

 

(2,084

)

 

 

(2,080

)

 

 

(303

)

 

Non-GAAP net loss

 

 

(153,577

)

 

 

(25,772

)

 

 

(3,754

)

 

Net loss (income) attributable to ordinary shareholders of Yatsen

 

 

(290,915

)

 

 

50,058

 

 

 

7,288

 

 

Share-based compensation expenses (income)

 

 

125,818

 

 

 

(67,398

)

 

 

(9,814

)

 

Amortization of intangible assets resulting from assets and business acquisitions

 

 

11,831

 

 

 

11,912

 

 

 

1,735

 

 

Revaluation of investments on the share of equity method investments

 

 

1,986

 

 

 

(19,146

)

 

 

(2,788

)

 

Tax effects on non-GAAP adjustments

 

 

(2,084

)

 

 

(2,080

)

 

 

(303

)

 

Non-GAAP net loss attributable to ordinary shareholders of Yatsen

 

 

(153,364

)

 

 

(26,654

)

 

 

(3,882

)

 

Shares used in calculating loss per share:

 

 

 

 

 

 

 

 

 

 

Weighted average number of Class A and Class B ordinary shares:

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

2,526,753,316

 

 

 

2,236,250,264

 

 

 

2,236,250,264

 

 

    Diluted

 

 

2,526,753,316

 

 

 

2,236,250,264

 

 

 

2,236,250,264

 

 

Non-GAAP net loss attributable to ordinary shareholders per Class A and Class B ordinary share

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

(0.06

)

 

 

(0.01

)

 

 

(0.00

)

 

    Diluted

 

 

(0.06

)

 

 

(0.01

)

 

 

(0.00

)

 

Non-GAAP net loss attributable to ordinary shareholders per ADS (4 ordinary shares equal to 1 ADS)

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

(0.24

)

 

 

(0.05

)

 

 

(0.01

)

 

    Diluted

 

 

(0.24

)

 

 

(0.05

)

 

 

(0.01

)