Try our mobile app

Published: 2021-01-28 06:01:31 ET
<<<  go to MMYT company page
EX-99.1 2 mmyt-ex991_6.htm EX-99.1 mmyt-ex991_6.htm

 

                                    Exhibit 99.1  

MAKEMYTRIP LIMITED ANNOUNCES FISCAL 2021 THIRD QUARTER RESULTS

Financial Highlights for Fiscal 2021 Third Quarter

Gross Bookings improved to $598.8 million in 3Q21 versus $213.0 million in 2Q21, reflecting an increase of 181.5% QoQ, in constant currency(1).

Air Ticketing Revenue improved to $18.2 million in 3Q21 versus $10.9 million in 2Q21.  Adjusted Margin(2) for Air Ticketing increased to $26.0 million in 3Q21 versus $11.9 million in 2Q21.

Hotels and Packages Revenue improved to $24.4 million in 3Q21 versus $4.4 million in 2Q21.  Adjusted Margin(2) for Hotels and Packages increased to $25.2 million in 3Q21 versus $5.5 million in 2Q21.

Bus Ticketing Revenue improved to $10.1 million in 3Q21 versus $2.7 million in 2Q21.  Adjusted Margin(2) for Bus Ticketing increased to $9.0 million in 3Q21 versus $2.5 million in 2Q21.

Other Revenue improved to $4.1 million in 3Q21 versus $3.1 million in 2Q21.  Adjusted Margin(2) – Others increased to $4.1 million in 3Q21 versus $3.1 million in 2Q21.

Results from Operating Activities was a loss of $7.3 million in 3Q21 versus a loss of $26.1 million in 2Q21, reflecting an improvement of $18.8 million QoQ; and an improvement of $17.1 million YoY versus a loss of $24.4 million in 3Q20.

Adjusted Operating Profit(2) was $5.2 million in 3Q21 versus Adjusted Operating Loss(2) of $12.9 million in 2Q21, reflecting an improvement of $18.1 million QoQ; and an improvement of $16.2 million YoY versus a loss of $11.0 million in 3Q20.

Gurugram, India and New York, January 28, 2021 — MakeMyTrip Limited (NASDAQ: MMYT), India’s leading online travel company, today announced its unaudited interim financial and operating results for its fiscal third quarter ended December 31, 2020.

Our business volumes for 3Q21 when compared to the same quarter for the prior year have continued to be significantly and negatively impacted by the economic and business conditions caused by the COVID-19 pandemic. With nationwide government-imposed lockdown orders being gradually lifted since late May 2020, we have seen continued recovery in domestic travel demand, with significant sequential quarter on quarter improvements across all our lines of businesses. International travel demand recovery continues to remain muted as most cross border restrictions are still in place.

“MakeMyTrip continues to stay focused on business revival led by gradual recovery in India’s domestic travel demand, although revival of international travel demand is likely to take much longer” said Deep Kalra, Group Executive Chairman. “In addition, our cost optimization initiatives have helped us to deliver on our strategic goal of achieving Adjusted Operating Profitability(2) during the reported quarter.”

Fiscal 2021 Third Quarter Financial Results

Revenue. We generated revenue of $56.8 million in the quarter ended December 31, 2020, a decrease of 61.3% (59.6% in constant currency) over revenue of $146.9 million in the quarter ended December 31, 2019, primarily as a result of a decrease of 62.1% (60.4% in constant currency) in our Revenue – air ticketing, a decrease of 66.6% (65.0% in constant currency) in our Revenue – hotels and packages, a decrease of 43.1% (40.5% in constant currency) in our Revenue – bus ticketing, and a decrease of 49.9% (47.8% in constant currency) in our Revenue – others, each as further described below. The decrease in revenue was primarily due to the continued impact of the COVID-19 pandemic, including lower travel demand due to travel restrictions. Our revenue in the current reported quarter increased from $21.1 million in the quarter ended September 30, 2020; an improvement of $35.7 million quarter on quarter due to gradual recovery in travel demand.


 

The table below summarizes our segment profitability in terms of revenue and Adjusted Margin in each segment. For more information, see “Information About Reportable Segments” in our condensed consolidated interim financial statements included elsewhere in this release. Also see “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release.

 

 

For the three months ended

December 31

 

 

Air ticketing

 

 

Hotels and packages

 

 

Bus ticketing

 

 

Others*

 

 

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

 

 

(Amounts in USD thousands)

Revenue as per IFRS

 

 

47,911

 

 

 

18,168

 

 

 

72,989

 

 

 

24,405

 

 

 

17,737

 

 

 

10,096

 

 

 

8,252

 

 

 

4,137

 

 

Add: Customer inducement costs recorded as a reduction of revenue

 

 

23,056

 

 

 

7,837

 

 

 

76,578

 

 

 

6,916

 

 

 

4,819

 

 

 

77

 

 

 

528

 

 

 

4

 

 

Less: Service cost*

 

 

27

 

 

 

 

 

 

43,273

 

 

 

6,167

 

 

 

1,739

 

 

 

1,145

 

 

 

169

 

*

 

19

 

*

Adjusted Margin(2)

 

 

70,940

 

 

 

26,005

 

 

 

106,294

 

 

 

25,154

 

 

 

20,817

 

 

 

9,028

 

 

 

8,611

 

 

 

4,122

 

 

 

*

Certain loyalty program costs amounting to $0.008 million have been excluded from service cost (three months ended December 31, 2019: $1.4 million) relating to “Others”.

Air Ticketing. Revenue from our air ticketing business decreased by 62.1% (60.4% in constant currency) to $18.2 million in the quarter ended December 31, 2020 from $47.9 million in the quarter ended December 31, 2019. Adjusted Margin from our air ticketing business decreased by 63.3% (61.7% in constant currency) to $26.0 million in the quarter ended December 31, 2020, from $70.9 million in the quarter ended December 31, 2019. Adjusted Margin – air ticketing includes customer inducement costs of $7.8 million in the quarter ended December 31, 2020 and $23.1 million in the quarter ended December 31, 2019, recorded as a reduction of revenue. These customer inducement costs added back to Adjusted Margin is intended to reflect the way we view our ongoing business. Under IFRS, these customer inducement costs are required to be recorded as a reduction of revenue. This decrease in Adjusted Margin – air ticketing was due to a decrease in gross bookings of 64.7% (63.1% in constant currency) primarily driven by 54.2% decrease in the number of air ticketing flight segments year over year, primarily due to the continued impact of the COVID-19 pandemic, including lower travel demand due to travel restrictions. Further, our Adjusted Margin % (defined as Adjusted Margin as a percentage of gross bookings and previously labeled adjusted net revenue margin) was 7.5% in the quarter ended December 31, 2020 compared to 7.2% in the quarter ended December 31, 2019 and 8.0% in the quarter ended September 30, 2020. The increase in Adjusted Margin % was due to incremental incentives from our suppliers in the quarter ended December 31, 2020.

Our Revenue from our air ticketing business increased to $18.2 million in the quarter ended December 31, 2020 from $10.9 million in the quarter ended September 30, 2020, representing an improvement of $7.3 million quarter on quarter due to gradual recovery in travel demand. Our Adjusted Margin from our air ticketing business increased to $26.0 million in the quarter ended December 31, 2020 from $11.9 million in the quarter ended September 30, 2020, representing an improvement of $14.1 million quarter on quarter due to gradual recovery in travel demand.


 

Hotels and Packages. Revenue from our hotels and packages business decreased by 66.6% (65.0% in constant currency) to $24.4 million in the quarter ended December 31, 2020, from $73.0 million in the quarter ended December 31, 2019. Our Adjusted Margin– hotels and packages decreased by 76.3% (75.1% in constant currency) to $25.2 million in the quarter ended December 31, 2020 from $106.3 million in the quarter ended December 31, 2019. Adjusted Margin hotels and packages includes customer inducement costs of $6.9 million in the quarter ended December 31, 2020 and $76.6 million in the quarter ended December 31, 2019, recorded as a reduction of revenue. These customer inducement costs added back to Adjusted Margin are intended to reflect the way we view our ongoing business. Under IFRS, these customer inducement costs are required to be recorded as a reduction of revenue. Gross bookings decreased by 70.2% (68.9% in constant currency) primarily driven by 63.1% decrease in the number of hotel-room nights year over year, primarily due to the continued impact of the COVID-19 pandemic, including lower travel demand due to travel restrictions. Our Adjusted Margin % in the quarter ended December 31, 2020 was 17.9% as compared to 22.5% in the quarter ended December 31, 2019 and 16.9% in the quarter ended September 30, 2020. The decrease was primarily due to margin reductions for certain categories of hotels to support our hotel service providers during the COVID-19 pandemic and also due to lower share of high-margin budget hotels.

Our Revenue from our hotels and packages business increased to $24.4 million in the quarter ended December 31, 2020 from $4.4 million in the quarter ended September 30, 2020, representing an improvement of $20.0 million quarter on quarter due to gradual recovery in travel demand. Our Adjusted Margin from our hotels and packages business increased to $25.2 million in the quarter ended December 31, 2020 from $5.5 million in the quarter ended September 30, 2020, representing an improvement of $19.7 million quarter on quarter due to gradual recovery in travel demand.

Bus Ticketing. Revenue from our bus ticketing business decreased by 43.1% (40.5% in constant currency) to $10.1 million in the quarter ended December 31, 2020, from $17.7 million in the quarter ended December 31, 2019. Adjusted Margin from our bus ticketing business decreased by 56.6% (54.6% in constant currency) to $9.0 million in the quarter ended December 31, 2020 from $20.8 million in the quarter ended December 31, 2019. Adjusted Margin – bus ticketing includes customer inducement costs of $0.1 million in the quarter ended December 31, 2020 and $4.8 million in the quarter ended December 31, 2019, recorded as a reduction of revenue. These customer inducement costs added back to Adjusted Margin is intended to reflect the way we view our ongoing business. Under IFRS, these customer inducement costs are required to be recorded as a reduction of revenue. Gross bookings decreased by 54.7% (52.6% in constant currency) driven by 51.6% decrease in the number of bus tickets travelled year over year, primarily due to the continued impact of the COVID-19 pandemic, including lower travel demand due to travel restrictions.

Our Revenue from our bus ticketing business increased to $10.1 million in the quarter ended December 31, 2020 from $2.7 million in the quarter ended September 30, 2020, representing an improvement of $7.4 million improvement quarter on quarter due to gradual recovery in travel demand. Our Adjusted Margin from our bus ticketing business increased to $9.0 million in the quarter ended December 31, 2020 from $2.5 million in the quarter ended September 30, 2020, representing an improvement of $6.5 million quarter on quarter due to gradual recovery in travel demand.

Other Revenue. Other revenue decreased by 49.9% (47.8% in constant currency) to $4.1 million in the quarter ended December 31, 2020, from $8.3 million in the quarter ended December 31, 2019. Our Adjusted Margin – others decreased to $4.1 million in the quarter ended December 31, 2020 from $8.6 million in the quarter ended December 31, 2019. This was primarily due to lower insurance income, advertisement income and other ancillary revenues due to the continued impact of the COVID-19 pandemic, including lower travel demand due to travel restrictions, which was partially offset by higher brand alliance income in the quarter ended December 31, 2020. Adjusted Margin – others include customer inducement costs of $0.004 million in the quarter ended December 31, 2020 and $0.5 million in the quarter ended December 31, 2019, recorded as a reduction of revenue. These customer inducement costs added back to Adjusted Margin is intended to reflect the way we view our ongoing business. Under IFRS, these customer inducement costs are required to be recorded as a reduction of revenue.

Our other revenue increased to $4.1 million in the quarter ended December 31, 2020 from $3.1 million in the quarter ended September 30, 2020, representing an improvement of $1.0 million quarter on quarter due to gradual recovery in travel demand. Our Adjusted Margin – Others increased to $4.1 million in the quarter ended December 31, 2020 from $3.1 million in the quarter ended September 30, 2020, representing an improvement of $1.0 million quarter on quarter due to gradual recovery in travel demand.

Other Income. Other income decreased to $0.5 million in the quarter ended December 31, 2020 from $0.8 million in the quarter ended December 31, 2019.


 

Personnel Expenses. Personnel expenses decreased by 16.0% to $26.6 million in the quarter ended December 31, 2020 from $31.7 million in the quarter ended December 31, 2019 due to cost saving measures (including salary reductions) that we have implemented in response to market conditions beginning in April 2020 and right sizing our headcount largely in our packages business in 1Q21. Based on signs of recovery in our businesses, the majority of the salary reductions that we implemented in April were restored in a phased manner to pre-COVID levels. A reduction in share based compensation costs contributed to 13.5% of the decrease in personnel expenses year on year.

Marketing and sales promotion expenses. Marketing and sales promotion expenses decreased by 82.7% to $7.8 million in the quarter ended December 31, 2020 from $45.0 million in the quarter ended December 31, 2019. The decrease in marketing and sales promotion expenses was due to the significant curtailment of these variable costs and cancellation of all discretionary marketing and sales promotion spends such as events and brand building due to the impact of the COVID-19 pandemic. Our marketing expenses primarily include online video and display advertising on websites, television and in print, search engine marketing, referrals from meta-search and travel research websites and other media costs such as public relations and sponsorships.

Additionally, we have incurred customer inducement costs recorded as a reduction of revenue and certain loyalty program costs of $14.8 million in the quarter ended December 31, 2020 and $105.0 million in the quarter ended December 31, 2019. The details are as follows:

 

  

 

For the three months ended

December 31

 

 

 

2019

 

 

2020

 

 

 

(Amounts in USD thousands)

 

Marketing and sales promotion expenses as per IFRS

 

 

44,994

 

 

 

7,795

 

Customer inducement costs recorded as a reduction of revenue

 

 

104,981

 

 

 

14,834

 

Certain loyalty program costs related to Others revenue

 

 

1,418

 

 

 

8

 

 

 

Other Operating Expenses. Other operating expenses decreased by 62.7% to $15.0 million in the quarter ended December 31, 2020 from $40.3 million in the quarter ended December 31, 2019, primarily due to a decrease in payment gateway charges and outsourcing fees as a result of less bookings due to lower travel demand and nation-wide lockdown implemented in India due to the COVID-19 pandemic. We have also significantly ramped down our outsourced teams at our call centres and various other general and administrative expenses in response to market conditions, which led to a further decrease in our operating expenses in the quarter ended December 31, 2020.

Depreciation and Amortization. Our depreciation and amortization expenses were $7.9 million in the quarter ended December 31, 2020 in comparison to $8.5 million in the quarter ended December 31, 2019.

Results from Operating Activities. As a result of the foregoing factors, our results from operating activities were a loss of $7.3 million in the quarter ended December 31, 2020 as compared to a loss of $24.4 million in the quarter ended December 31, 2019. Our Adjusted Operating Profit was $5.2 million in the quarter ended December 31, 2020 as compared to an Adjusted Operating Loss of $11.0 million in the quarter ended December 31, 2019. Our results from operating activities were a loss of $7.3 million in the quarter ended December 31, 2020 as compared to a loss of $26.1 million in the quarter ended September 30, 2020, representing an improvement of $18.8 million quarter on quarter due to gradual recovery in travel demand. Our Adjusted Operating Profit was $5.2 million in the quarter ended December 31, 2020 compared with an Adjusted Operating Loss of $12.9 million in the quarter ended September 30, 2020, representing an improvement of $18.1 million quarter on quarter due to gradual recovery in travel demand. For a description of the components and calculation of “Adjusted Operating Profit (Loss)” and a reconciliation of this non-IFRS measure to the most directly comparable IFRS measure “Results from operating activities”, see — “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release.

Net Finance (Income) Cost. Our net finance income was $3.9 million in the quarter ended December 31, 2020 as compared to net finance cost of $5.2 million in the quarter ended December 31, 2019, primarily due to the interest income on fixed deposits and net foreign exchange gain in quarter ended December 31, 2020 mainly as a result of the appreciation of the Indian Rupee against the U.S. dollar as at December 31, 2020 as compared to September 30, 2020.


 

Loss for the period. As a result of the foregoing factors, our loss for the quarter ended December 31, 2020 was $3.5 million as compared to a loss of $29.5 million in the quarter ended December 31, 2019. Our Adjusted Net Profit was $7.7 million in the quarter ended December 31, 2020, as compared to Adjusted Net Loss of $15.8 million in the quarter ended December 31, 2019. Our loss was $3.5 million for the quarter ended December 31, 2020 as compared to a loss of $21.2 million in the quarter ended September 30, 2020, representing an improvement of $17.7 million quarter on quarter due to gradual recovery in travel demand. Our Adjusted Net Profit was $7.7 million in the quarter ended December 31, 2020 as compared to an Adjusted Net Loss of $7.8 million in the quarter ended September 30, 2020, representing an improvement of $15.5 million quarter on quarter due to gradual recovery in travel demand. For a description of the components and calculation of “Adjusted Net Profit (Loss)” and a reconciliation of this non-IFRS measure to the most directly comparable IFRS measure “Profit (loss) for the period”, see “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release.

Diluted Loss per share. Diluted loss per share was $0.03 for the quarter ended December 31, 2020 as compared to diluted loss per share of $0.28 in the quarter ended December 31, 2019. Our Adjusted Diluted Earnings per share was $0.07 in the quarter ended December 31, 2020, as compared to Adjusted Diluted Loss per share of $0.15 in the quarter ended December 31, 2019. For a description of the components and calculation of “Adjusted Diluted Earnings (Loss) per Share” and a reconciliation of this non-IFRS measure to the most directly comparable IFRS measure “diluted earnings (loss) per share”, see — “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release.

Liquidity. As at December 31, 2020, the balance of cash and cash equivalents and term deposits on our balance sheet was $227.6 million. In addition, we have secured credit and guarantee facilities of approximately $100 million, which includes a $70 million facility from an affiliate of our largest shareholder and the balance from a commercial bank in India. As of December 31, 2020, the credit facilities remained undrawn.

Notes:

(1)

Constant currency refers to our financial results assuming constant foreign exchange rates for the current fiscal period based on the reporting for the historical average rate used in the prior year’s comparable fiscal period.

(2)

This is a non-IFRS measure.  For more information, see “About Key Performance Indicators and Non-IFRS Measures” elsewhere in this release. IFRS refers to International Financial Reporting Standards as issued by the International Accounting Standards Board. In addition, reconciliations of non-IFRS measures to IFRS financial measures, and operating results are included at the end of this release.

Share Repurchase

On November 6, 2012, our Board of Directors authorized the Company to purchase outstanding ordinary shares, par value $0.0005 per share, of the Company. On January 22, 2016, our Board of Directors authorized the Company to increase the share repurchase plan to an amount aggregating up to $150 million at a price per ordinary share not exceeding $21.50 until November 30, 2021. There were no repurchases pursuant to the share repurchase plan during the fiscal 2021 third quarter. As of December 31, 2020, we had remaining authority to repurchase up to approximately $136.0 million of our outstanding ordinary shares.

Conference Call

MakeMyTrip will host a conference call to discuss the Company’s results for the quarter ended December 31, 2020 beginning at 7:30 AM EST on January 28, 2021. To participate, please dial + 1-(844)-883-3862 from within the U.S. or +1-(574)-990-9829 from any other country. Thereafter, callers will be prompted to enter the participant passcode 9454898. A live webcast of the conference call will also be available through the “Investor Relations” section of the Company’s website at http://investors.makemytrip.com.

A telephonic replay of the conference call will be available for one week by dialing +1-(855)-859-2056 and using passcode 9454898. A one-month replay of the live webcast will also be available at “Investor Relations” section of the Company’s website at http://investors.makemytrip.com, shortly following the conclusion of the call.

About Key Performance Indicators and Non-IFRS Measures

We evaluate our financial performance in each of our reportable segments based on our key performance indicator, Adjusted Margin, a segment profitability measure, which represents IFRS revenue after adding back customer inducement costs in the nature of customer incentives, customer acquisition costs and loyalty program costs which are reported as a reduction of revenue, and deducting the cost of acquisition of services primarily relating to sales to customers where the company acts as the principal. In fiscal year 2019 and 2020, we referred to Adjusted Margin as “Adjusted Revenue”. We believe Adjusted


 

Margin is a more accurate representation reflecting the margins in the business. Similarly, in fiscal year 2019 and 2020, we referred to Adjusted Margin % as “Adjusted Revenue Margin”. The presentation of these segment profitability measures and key performance indicators is not meant to be considered in isolation or as a substitute for our consolidated financial results prepared in accordance with IFRS as issued by the IASB. Our Adjusted Margin and Adjusted Margin % may not be comparable to similarly titled measures reported by other companies due to potential differences in the method of calculation.

As certain parts of our revenues are recognized on a “net” basis when we are acting as an agent, and other parts of our revenue are recognized on a “gross” basis when we are acting as the principal, we evaluate our financial performance in each of our reportable segments based on Adjusted Margin, which is a segment profitability measure, as we believe that Adjusted Margin reflects the value addition of the travel services that we provide to our customers. Income from packages, including income on airline tickets sold to customers as a part of tours and packages is accounted for on a gross basis as the Company controls the services before such services are transferred to travelers. Revenue from the packages business which is accounted for on a “gross” basis represents the total amount paid by customers for these travel services and products, while our cost of procuring the relevant services and products for sale to our customers in this business is classified as service cost.

Constant currency results are financial measures that are not in accordance with IFRS, and assume constant currency exchange rates used for translation based on the rates in effect during the comparable period in the prior fiscal period.

We also refer to Adjusted Operating Profit (Loss), Adjusted Net Profit (Loss) and Adjusted Diluted Earnings (Loss) per Share which are non-IFRS measures and most directly comparable to results from operating activities, profit (loss) and diluted earnings (loss) per share for the year, respectively, each of which is an IFRS measure. We use financial measures that exclude share-based compensation expense, all merger and acquisitions related expenses, amortization of acquired intangibles, impairment of intangible assets and goodwill, change in financial liability relating to acquisitions, share of loss (profit) of equity-accounted investees, impairment in respect of equity-accounted investees, gain on disposal of an equity-accounted investee, income tax expense (benefit) and provision for litigations for our internal management reporting, budgeting and decision making purposes, including comparing our operating results to that of our competitors. Because of varying available valuation methodologies and subjective assumptions that companies can use when adopting IFRS 2 “Share based payment,” management believes that providing non-IFRS measures that exclude such expenses allows investors to make additional comparisons between our operating results and those of other companies. We believe that our current calculations of Adjusted Operating Profit (Loss), Adjusted Net Profit (Loss), Adjusted Margin %, Adjusted Diluted Earnings (Loss) per Share and change in constant currency represent a balanced approach to adjusting for the impact of certain discrete, unusual or non-cash items which are useful in measuring our results and provide useful information to investors and analysts. We believe that investors and analysts use these non-IFRS measures and key performance indicators to compare our company and our performance to that of our global peers. However, the presentation of these non-IFRS measures and key performance indicators are not meant to be considered in isolation or as a substitute for our consolidated financial results prepared in accordance with IFRS as issued by the IASB. These non-IFRS measures and key performance indicators may not be comparable to similarly titled measures reported by other companies due to potential differences in the method of calculation. The IFRS measures most directly comparable to Adjusted Operating Profit (Loss), Adjusted Net Profit (Loss) and Adjusted Diluted Earnings (Loss) per Share are results from operating activities, profit (loss) for the period and diluted earnings (loss) per share, respectively.

A limitation of using Adjusted Operating Profit (Loss), Adjusted Net Profit (Loss) and Adjusted Diluted Earnings (Loss) per Share instead of operating profit (loss), profit (loss) and diluted earnings (loss) per share calculated in accordance with IFRS as issued by the IASB is that these non-GAAP financial measures exclude a recurring cost, namely share-based compensation. Management compensates for this limitation by providing specific information on the IFRS amounts excluded from Adjusted Operating Profit (Loss), Adjusted Net Profit (Loss) and Adjusted Diluted Earnings (Loss) per Share.

 

Safe Harbor Statement

This release contains certain statements concerning the Company’s future growth prospects and forward-looking statements, as defined in the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on the Company’s current expectations, assumptions, estimates and projections about the Company and its industry. These forward-looking statements are subject to various risks and uncertainties. Generally, these forward-looking statements can be identified by the use of forward-looking terminology such as "anticipate", "believe", "estimate", "expect", "intend", "will", "project", "seek", "should" and similar expressions. Such statements include, among other things, quotations from management as well as MakeMyTrip’s (MMYT) strategic and operational plans. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ


 

materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, a slow-down of economic growth in India and the global economic downturn, general declines or disruptions in the travel industry, volatility in the trading price of MMYT’s shares, MMYT’s reliance on its relationships with travel suppliers and strategic alliances, failure to further increase MMYT’s brand recognition to obtain new business partners and consumers, failure to compete against new and existing competitors, failure to successfully manage current growth and potential future growth, risks associated with any strategic investments or acquisitions, seasonality in the travel industry in India and overseas, failure to successfully develop MMYT’s corporate travel business, damage to or failure of MMYT's infrastructure and technology, loss of services of MMYT's key executives, and inflation in India and in other countries. These and other factors are more fully discussed in the “Risk Factors” section of MMYT's 20-F dated August 17, 2020, filed with the United States Securities and Exchange Commission. COVID-19, and the volatile regional and global economic conditions stemming from it, and additional or unforeseen effects from the COVID-19 pandemic, could also continue to give rise to or aggravate these risk factors, which in turn could continue to materially adversely affect our business, financial condition, liquidity, results of operations (including revenues and profitability) and/or stock price. Further, COVID-19 may also affect our operating and financial results in a manner that is not presently known to us or that we currently do not consider to present significant risks to our operations. All information provided in this release is provided as of the date of issuance of this release, and MMYT does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

About MakeMyTrip Limited

MakeMyTrip Limited is India's leading online travel company. We own and operate well recognized online brands, including MakeMyTrip, Goibibo and redBus. Through our primary websites, www.makemytrip.com, www.goibibo.com, www.redbus.in, and mobile platforms, travelers can research, plan and book a wide range of travel services and products in India as well as overseas. Our services and products include air ticketing, hotel and alternative accommodations bookings, holiday planning and packaging, rail ticketing, bus ticketing, car hire and ancillary travel requirements such as facilitating access to third-party travel insurance and visa processing.

We provide our customers with access to all major domestic full-service and low-cost airlines operating in India and all major airlines operating to and from India, a comprehensive set of domestic accommodation properties in India and a wide selection of properties outside of India, Indian Railways and all major Indian bus operators.

For more details, please contact:

Jonathan Huang

Vice President - Investor Relations

MakeMyTrip Limited

+1 (917) 769-2027

jonathan.huang@go-mmt.com



 

MAKEMYTRIP LIMITED

CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION

(UNAUDITED)

(Amounts in USD thousands)

 

 

As at

March 31,

2020

 

 

As at

December 31,

2020

 

Assets

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

35,997

 

 

 

23,827

 

Intangible assets and goodwill

 

 

721,990

 

 

 

727,625

 

Trade and other receivables, net

 

 

2,658

 

 

 

2,239

 

Investment in equity-accounted investees

 

 

5,363

 

 

 

5,319

 

Other investments

 

 

3,683

 

 

 

4,983

 

Term deposits

 

 

207

 

 

 

170

 

Non-current tax assets

 

 

34,160

 

 

 

23,689

 

Other non-current assets

 

 

131

 

 

 

101

 

Total non-current assets

 

 

804,189

 

 

 

787,953

 

Inventories

 

 

36

 

 

 

44

 

Current tax assets

 

 

4,447

 

 

 

2

 

Trade and other receivables, net

 

 

53,407

 

 

 

21,807

 

Term deposits

 

 

37,823

 

 

 

30,289

 

Other current assets

 

 

53,428

 

 

 

45,307

 

Cash and cash equivalents

 

 

129,881

 

 

 

197,095

 

Total current assets

 

 

279,022

 

 

 

294,544

 

Total assets

 

 

1,083,211

 

 

 

1,082,497

 

Equity

 

 

 

 

 

 

 

 

Share capital

 

 

52

 

 

 

52

 

Share premium

 

 

1,985,555

 

 

 

2,005,669

 

Reserves

 

 

(1,345

)

 

 

(45

)

Accumulated deficit

 

 

(1,147,597

)

 

 

(1,205,795

)

Share based payment reserve

 

 

135,738

 

 

 

146,678

 

Foreign currency translation reserve

 

 

(114,166

)

 

 

(97,349

)

Total equity attributable to equity holders of the Company

 

 

858,237

 

 

 

849,210

 

Non-controlling interests

 

 

4,055

 

 

 

3,620

 

Total equity

 

 

862,292

 

 

 

852,830

 

Liabilities

 

 

 

 

 

 

 

 

Loans and borrowings#

 

 

21,613

 

 

 

14,827

 

Employee benefits

 

 

6,335

 

 

 

6,182

 

Contract liabilities

 

 

1,548

 

 

 

737

 

Deferred tax liabilities, net

 

 

1,777

 

 

 

1,407

 

Other non-current liabilities

 

 

9,775

 

 

 

9,646

 

Total non-current liabilities

 

 

41,048

 

 

 

32,799

 

Loans and borrowings#

 

 

3,971

 

 

 

2,848

 

Trade and other payables

 

 

70,747

 

 

 

51,917

 

Contract liabilities

 

 

33,364

 

 

 

38,515

 

Other current liabilities

 

 

40,989

 

 

 

72,788

 

Provisions

 

 

30,800

 

 

 

30,800

 

Total current liabilities

 

 

179,871

 

 

 

196,868

 

Total liabilities

 

 

220,919

 

 

 

229,667

 

Total equity and liabilities

 

 

1,083,211

 

 

 

1,082,497

 

 

(#)

Loan and borrowings includes lease liabilities amounting to $16.9 million as at December 31, 2020 (as at March 31, 2020: $24.6 million) on account of adoption of IFRS 16 Leases from April 1, 2019.


 

MAKEMYTRIP LIMITED

CONDENSED CONSOLIDATED INTERIM STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME (LOSS)

(UNAUDITED)

(Amounts in USD thousands, except per share data and share count)

 

 

For the three months ended

December 31

 

 

For the nine months ended

December 31

 

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Air ticketing

 

 

47,911

 

 

 

18,168

 

 

 

138,516

 

 

 

32,797

 

Hotels and packages

 

 

72,989

 

 

 

24,405

 

 

 

188,276

 

 

 

29,914

 

Bus ticketing

 

 

17,737

 

 

 

10,096

 

 

 

50,315

 

 

 

13,086

 

Other revenue

 

 

8,252

 

 

 

4,137

 

 

 

29,476

 

 

 

8,422

 

Total revenue

 

 

146,889

 

 

 

56,806

 

 

 

406,583

 

 

 

84,219

 

Other  income

 

 

781

 

 

 

479

 

 

 

968

 

 

 

2,255

 

Service cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Procurement cost of hotels and packages services

 

 

43,273

 

 

 

6,167

 

 

 

117,330

 

 

 

6,801

 

Other cost of providing services

 

 

3,353

 

 

 

1,172

 

 

 

9,600

 

 

 

1,582

 

Personnel expenses

 

 

31,659

 

 

 

26,579

 

 

 

95,380

 

 

 

76,915

 

Marketing and sales promotion expenses

 

 

44,994

 

 

 

7,795

 

 

 

139,574

 

 

 

10,973

 

Other operating expenses

 

 

40,273

 

 

 

15,020

 

 

 

119,608

 

 

 

32,955

 

Depreciation and amortization

 

 

8,492

 

 

 

7,895

 

 

 

25,211

 

 

 

25,248

 

Result from operating activities

 

 

(24,374

)

 

 

(7,343

)

 

 

(99,152

)

 

 

(68,000

)

Finance income

 

 

650

 

 

 

4,491

 

 

 

2,812

 

 

 

10,585

 

Finance costs

 

 

5,860

 

 

 

634

 

 

 

12,479

 

 

 

2,025

 

Net finance income (costs)

 

 

(5,210

)

 

 

3,857

 

 

 

(9,667

)

 

 

8,560

 

Share of  profit (loss) of equity-accounted investees

 

 

(15

)

 

 

(83

)

 

 

(1

)

 

 

(142

)

Loss before tax

 

 

(29,599

)

 

 

(3,569

)

 

 

(108,820

)

 

 

(59,582

)

Income tax benefit (expense)

 

 

88

 

 

 

73

 

 

 

(86

)

 

 

339

 

Loss for the period

 

 

(29,511

)

 

 

(3,496

)

 

 

(108,906

)

 

 

(59,243

)

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remeasurement of defined benefit liability

 

 

(150

)

 

 

 

 

 

(269

)

 

 

500

 

Equity instruments at FVOCI - net change in fair value

 

 

179

 

 

 

1,041

 

 

 

590

 

 

 

1,300

 

 

 

 

29

 

 

 

1,041

 

 

 

321

 

 

 

1,800

 

Items that are or may be reclassified subsequently to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences on foreign operations

 

 

(10,512

)

 

 

6,214

 

 

 

(26,217

)

 

 

16,814

 

Other comprehensive income (loss) for the period, net of tax

 

 

(10,483

)

 

 

7,255

 

 

 

(25,896

)

 

 

18,614

 

Total comprehensive income (loss) for the period

 

 

(39,994

)

 

 

3,759

 

 

 

(134,802

)

 

 

(40,629

)

Profit (Loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

(29,468

)

 

 

(3,393

)

 

 

(109,024

)

 

 

(58,811

)

Non-controlling interests

 

 

(43

)

 

 

(103

)

 

 

118

 

 

 

(432

)

Profit (Loss) for the period

 

 

(29,511

)

 

 

(3,496

)

 

 

(108,906

)

 

 

(59,243

)

Total comprehensive income (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

(39,903

)

 

 

3,858

 

 

 

(134,830

)

 

 

(40,194

)

Non-controlling interests

 

 

(91

)

 

 

(99

)

 

 

28

 

 

 

(435

)

Total comprehensive Income (loss) for the period

 

 

(39,994

)

 

 

3,759

 

 

 

(134,802

)

 

 

(40,629

)

Loss per share (in USD)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

(0.28

)

 

 

(0.03

)

 

 

(1.04

)

 

 

(0.55

)

Diluted

 

 

(0.28

)

 

 

(0.03

)

 

 

(1.04

)

 

 

(0.55

)

Weighted average number of shares (including Class B Shares)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

105,278,971

 

 

 

106,907,710

 

 

 

104,999,149

 

 

 

106,565,135

 

Diluted

 

 

105,278,971

 

 

 

106,907,710

 

 

 

104,999,149

 

 

 

106,565,135

 


 

 

MAKEMYTRIP LIMITED

CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY

(UNAUDITED)

(Amounts in USD thousands)

 

 

Attributable to equity holders of the Company

 

 

 

 

 

 

 

 

 

 

 

Share

Capital

 

 

Share

Premium

 

 

Fair

Value

Reserves

 

 

Accumulated

Deficit

 

 

Share

Based

Payment

Reserve

 

 

Foreign

Currency

Translation

Reserve

 

 

Total

 

 

Non-

Controlling

Interests

 

 

Total

Equity

 

Balance as at April 1, 2020

 

 

52

 

 

 

1,985,555

 

 

 

(1,345

)

 

 

(1,147,597

)

 

 

135,738

 

 

 

(114,166

)

 

 

858,237

 

 

 

4,055

 

 

 

862,292

 

Total comprehensive income (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

(58,811

)

 

 

 

 

 

 

 

 

(58,811

)

 

 

(432

)

 

 

(59,243

)

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,817

 

 

 

16,817

 

 

 

(3

)

 

 

16,814

 

Equity instruments at FVOCI - net change in fair value

 

 

 

 

 

 

 

 

1,300

 

 

 

 

 

 

 

 

 

 

 

 

1,300

 

 

 

 

 

 

1,300

 

Remeasurement of defined benefit liability

 

 

 

 

 

 

 

 

 

 

 

500

 

 

 

 

 

 

 

 

 

500

 

 

 

 

 

 

500

 

Total other comprehensive income (loss)

 

 

 

 

 

 

 

 

1,300

 

 

 

500

 

 

 

 

 

 

16,817

 

 

 

18,617

 

 

 

(3

)

 

 

18,614

 

Total comprehensive income (loss) for the period

 

 

 

 

 

 

 

 

1,300

 

 

 

(58,311

)

 

 

 

 

 

16,817

 

 

 

(40,194

)

 

 

(435

)

 

 

(40,629

)

Transactions with owners, recorded directly in equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contributions by owners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based payment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,167

 

 

 

 

 

 

31,167

 

 

 

 

 

 

31,167

 

Issue of ordinary shares on exercise of share based awards

 

 

 

 

 

20,114

 

 

 

 

 

 

 

 

 

(20,114

)

 

 

 

 

 

 

 

 

 

 

 

 

Transfer to accumulated deficit on expiry of share based awards

 

 

 

 

 

 

 

 

 

 

 

113

 

 

 

(113

)

 

 

 

 

 

 

 

 

 

 

 

 

Total contributions by owners

 

 

 

 

 

20,114

 

 

 

 

 

 

113

 

 

 

10,940

 

 

 

 

 

 

31,167

 

 

 

 

 

 

31,167

 

Balance as at December 31, 2020

 

 

52

 

 

 

2,005,669

 

 

 

(45

)

 

 

(1,205,795

)

 

 

146,678

 

 

 

(97,349

)

 

 

849,210

 

 

 

3,620

 

 

 

852,830

 

 


 

MAKEMYTRIP LIMITED

CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOWS

(UNAUDITED)

(Amounts in USD thousands)

 

 

For the nine months ended

December 31

 

 

 

2019

 

 

2020

 

Loss for the period

 

 

(108,906

)

 

 

(59,243

)

Adjustments for non-cash items

 

 

63,136

 

 

 

43,952

 

Change in working capital

 

 

(14,624

)

 

 

78,953

 

Net cash generated from (used in) operating activities

 

 

(60,394

)

 

 

63,662

 

Net cash generated from (used in) investing activities

 

 

56,015

 

 

 

6,958

 

Net cash generated from (used in) financing activities

 

 

(8,939

)

 

 

(3,674

)

Increase (decrease) in cash and cash equivalents

 

 

(13,318

)

 

 

66,946

 

Cash and cash equivalents at beginning of the period

 

 

177,990

 

 

 

129,881

 

Effect of exchange rate fluctuations on cash held

 

 

(1,466

)

 

 

268

 

Cash and cash equivalents at end of the period

 

 

163,206

 

 

 

197,095

 

 


 

MAKEMYTRIP LIMITED

INFORMATION ABOUT REPORTABLE SEGMENTS

(UNAUDITED)

(Amounts in USD thousands)

 

 

For the three months ended December 31

 

 

 

Air ticketing

 

 

Hotels and packages

 

 

Bus ticketing

 

 

All other segments**

 

 

Total

 

Particulars

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

Consolidated Revenue

 

 

47,911

 

 

 

18,168

 

 

 

72,989

 

 

 

24,405

 

 

 

17,737

 

 

 

10,096

 

 

 

8,252

 

 

 

4,137

 

 

 

146,889

 

 

 

56,806

 

Add: Customer inducement costs recorded as a reduction of revenue*

 

 

23,056

 

 

 

7,837

 

 

 

76,578

 

 

 

6,916

 

 

 

4,819

 

 

 

77

 

 

 

528

 

 

 

4

 

 

 

104,981

 

 

 

14,834

 

Less: Service cost**

 

 

27

 

 

 

 

 

 

43,273

 

 

 

6,167

 

 

 

1,739

 

 

 

1,145

 

 

 

169

 

 

 

19

 

 

 

45,208

 

 

 

7,331

 

Adjusted Margin

 

 

70,940

 

 

 

26,005

 

 

 

106,294

 

 

 

25,154

 

 

 

20,817

 

 

 

9,028

 

 

 

8,611

 

 

 

4,122

 

 

 

206,662

 

 

 

64,309

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

781

 

 

 

479

 

Personnel expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(31,659

)

 

 

(26,579

)

Marketing and sales promotion expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(44,994

)

 

 

(7,795

)

Customer inducement costs recorded as a reduction of revenue*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(104,981

)

 

 

(14,834

)

Certain loyalty program costs related to "All other segments"**

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,418

)

 

 

(8

)

Other operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(40,273

)

 

 

(15,020

)

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,492

)

 

 

(7,895

)

Finance income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650

 

 

 

4,491

 

Finance costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,860

)

 

 

(634

)

Share of profit (loss) of equity- accounted investees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(15

)

 

 

(83

)

Loss before tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29,599

)

 

 

(3,569

)

 

 

For the nine months ended December 31

 

 

 

Air ticketing

 

 

Hotels and packages

 

 

Bus ticketing

 

 

All other segments**

 

 

Total

 

Particulars

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

Consolidated Revenue

 

 

138,516

 

 

 

32,797

 

 

 

188,276

 

 

 

29,914

 

 

 

50,315

 

 

 

13,086

 

 

 

29,476

 

 

 

8,422

 

 

 

406,583

 

 

 

84,219

 

Add: Customer inducement costs recorded as a reduction of revenue*

 

 

63,724

 

 

 

9,197

 

 

 

223,793

 

 

 

8,797

 

 

 

13,873

 

 

 

235

 

 

 

1,570

 

 

 

5

 

 

 

302,960

 

 

 

18,234

 

Less: Service cost**

 

 

315

 

 

 

6

 

 

 

117,330

 

 

 

6,801

 

 

 

5,373

 

 

 

1,459

 

 

 

286

 

 

 

29

 

 

 

123,304

 

 

 

8,295

 

Adjusted Margin

 

 

201,925

 

 

 

41,988

 

 

 

294,739

 

 

 

31,910

 

 

 

58,815

 

 

 

11,862

 

 

 

30,760

 

 

 

8,398

 

 

 

586,239

 

 

 

94,158

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

968

 

 

 

2,255

 

Personnel expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(95,380

)

 

 

(76,915

)

Marketing and sales promotion expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(139,574

)

 

 

(10,973

)

Customer inducement costs recorded as a reduction of revenue*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(302,960

)

 

 

(18,234

)

Certain loyalty program costs related to "All other segments"**

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,626

)

 

 

(88

)

Other operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(119,608

)

 

 

(32,955

)

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(25,211

)

 

 

(25,248

)

Finance income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,812

 

 

 

10,585

 

Finance costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,479

)

 

 

(2,025

)

Share of profit (loss) of equity- accounted investees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1

)

 

 

(142

)

Loss before tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(108,820

)

 

 

(59,582

)

 

*

For purposes of reporting to the Chief Operating Decision Maker (CODM), the segment profitability measure i.e. Adjusted Margin is arrived by adding back certain customer inducement costs including customer’s incentives, customer acquisition cost and loyalty program costs, which are recorded as a reduction of revenue and adding back service cost.

**

Certain loyalty program costs are excluded from service cost amounting to USD 8 and USD 88, for the three months and nine months ended December 31, 2020, respectively, (USD 1,418 and USD 3,626 for three months and nine months ended December 31, 2019, respectively) for “All other segments”.


 

 

MAKEMYTRIP LIMITED

RECONCILIATION OF IFRS TO NON-IFRS FINANCIAL MEASURES AND KEY PERFORMANCE INDICATORS (Unaudited)

(Amounts in USD thousands, except per share data)

The following table reconciles our revenue (an IFRS measure) to Adjusted Margin (a segment profitability measure):

 

 

For the three months ended

December 31

 

 

Air ticketing

 

 

Hotels and packages

 

 

Bus ticketing

 

 

Others*

 

 

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

 

 

(Amounts in USD thousands)

Revenue as per IFRS

 

 

47,911

 

 

 

18,168

 

 

 

72,989

 

 

 

24,405

 

 

 

17,737

 

 

 

10,096

 

 

 

8,252

 

 

 

4,137

 

 

Add: Customer inducement costs recorded as a reduction of revenue

 

 

23,056

 

 

 

7,837

 

 

 

76,578

 

 

 

6,916

 

 

 

4,819

 

 

 

77

 

 

 

528

 

 

 

4

 

 

Less: Service cost*

 

 

27

 

 

 

 

 

 

43,273

 

 

 

6,167

 

 

 

1,739

 

 

 

1,145

 

 

 

169

 

*

 

19

 

*

Adjusted Margin(2)

 

 

70,940

 

 

 

26,005

 

 

 

106,294

 

 

 

25,154

 

 

 

20,817

 

 

 

9,028

 

 

 

8,611

 

 

 

4,122

 

 

 

*

Certain loyalty program costs amounting to $8 have been excluded from service cost for the three months ended December 31, 2020 (three months ended December 31, 2019: $1,418) relating to “Others”.

 

 

For the nine months ended

December 31

 

 

Air ticketing

 

 

Hotels and packages

 

 

Bus ticketing

 

 

Others*

 

 

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

 

 

(Amounts in USD thousands)

Revenue as per IFRS

 

 

138,516

 

 

 

32,797

 

 

 

188,276

 

 

 

29,914

 

 

 

50,315

 

 

 

13,086

 

 

 

29,476

 

 

 

8,422

 

 

Add: Customer inducement costs recorded as a reduction of revenue

 

 

63,724

 

 

 

9,197

 

 

 

223,793

 

 

 

8,797

 

 

 

13,873

 

 

 

235

 

 

 

1,570

 

 

 

5

 

 

Less: Service cost*

 

 

315

 

 

 

6

 

 

 

117,330

 

 

 

6,801

 

 

 

5,373

 

 

 

1,459

 

 

 

286

 

*

 

29

 

*

Adjusted Margin(2)

 

 

201,925

 

 

 

41,988

 

 

 

294,739

 

 

 

31,910

 

 

 

58,815

 

 

 

11,862

 

 

 

30,760

 

 

 

8,398

 

 

 

*

Certain loyalty program costs amounting to $88 have been excluded from service cost for the nine months ended December 31, 2020 (nine months ended December 31, 2019: $3,626) relating to “Others”.

 

Reconciliation of Adjusted Operating Profit (Loss)

 

For the three months ended

December 31

 

 

For the nine months ended

December 31

 

(Unaudited)

 

2019

 

 

2020

 

 

2019

 

 

2020

 

Results from operating activities as per IFRS

 

 

(24,374

)

 

 

(7,343

)

 

 

(99,152

)

 

 

(68,000

)

Add: Acquisition related intangibles amortization

 

 

3,695

 

 

 

3,541

 

 

 

11,111

 

 

 

10,542

 

Add: Employee share-based compensation costs

 

 

10,351

 

 

 

8,954

 

 

 

28,261

 

 

 

28,357

 

Less: Gain on disposal of an equity-accounted investee

 

 

(700

)

 

 

 

 

 

(700

)

 

 

 

Add: Merger and acquisitions related expenses

 

 

 

 

 

 

 

 

936

 

 

 

 

Adjusted Operating Profit (Loss)

 

 

(11,028

)

 

 

5,152

 

 

 

(59,544

)

 

 

(29,101

)


 

 

 

Reconciliation of Adjusted Net Profit (Loss)

 

For the three months ended

December 31

 

 

For the nine months ended

December 31

 

(Unaudited)

 

2019

 

 

2020

 

 

2019

 

 

2020

 

Profit (Loss) for the period as per IFRS

 

 

(29,511

)

 

 

(3,496

)

 

 

(108,906

)

 

 

(59,243

)

Add: Acquisition related intangibles amortization

 

 

3,695

 

 

 

3,541

 

 

 

11,111

 

 

 

10,542

 

Add: Employee share-based compensation costs

 

 

10,351

 

 

 

8,954

 

 

 

28,261

 

 

 

28,357

 

Less: Gain on disposal of an equity-accounted investee

 

 

(700

)

 

 

 

 

 

(700

)

 

 

 

Add: Merger and acquisitions related expenses

 

 

 

 

 

 

 

 

936

 

 

 

 

Add (Less): Income tax (benefit) expense

 

 

(88

)

 

 

(73

)

 

 

86

 

 

 

(339

)

Add (Less): Net change in value of financial liability in business combination

 

 

389

 

 

 

(1,323

)

 

 

1,044

 

 

 

(717

)

Add (Less): Share of loss (profit) of equity-accounted investees

 

 

15

 

 

 

83

 

 

 

1

 

 

 

142

 

Adjusted Net Profit (Loss)

 

 

(15,849

)

 

 

7,686

 

 

 

(68,167

)

 

 

(21,258

)

Adjusted Earnings (Loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

(0.15

)

 

 

0.07

 

 

 

(0.65

)

 

 

(0.20

)

 

Reconciliation of Adjusted Diluted Earnings (Loss) per Share

 

For the three months ended

December 31

 

 

For the nine months ended

December 31

 

(Unaudited)

 

2019

 

 

2020

 

 

2019

 

 

2020

 

Diluted Earnings (Loss) per share for the period as per IFRS

 

 

(0.28

)

 

 

(0.03

)

 

 

(1.04

)

 

 

(0.56

)

Add: Acquisition related intangibles amortization

 

 

0.04

 

 

 

0.03

 

 

 

0.11

 

 

 

0.10

 

Add: Employee share-based compensation costs

 

 

0.10

 

 

 

0.08

 

 

 

0.27

 

 

 

0.27

 

Less: Gain on disposal of an equity-accounted investee

 

 

(0.01

)

 

 

 

 

 

(0.01

)

 

 

 

Add: Merger and acquisitions related expenses

 

 

 

 

 

 

 

 

0.01

 

 

 

 

Add (Less): Income tax (benefit) expense

 

*

 

 

*

 

 

*

 

 

*

 

Add (Less): Net change in value of financial liability in business combination

 

*

 

 

 

(0.01

)

 

 

0.01

 

 

 

(0.01

)

Add (Less): Share of loss (profit) of equity-accounted investees

 

*

 

 

*

 

 

*

 

 

*

 

Adjusted Diluted Earnings (Loss) per share

 

 

(0.15

)

 

 

0.07

 

 

 

(0.65

)

 

 

(0.20

)

 

*

Less than $0.01.

 

(Unaudited)

 

For the three months ended December 31, 2020

 

 

 

Revenue

 

 

Adjusted Margin

 

Reported Growth and Constant Currency Growth (YoY)

 

Air

Ticketing

 

 

Hotels and

Packages

 

 

Bus

Ticketing

 

 

Others

 

 

Total

 

 

Air

Ticketing

 

 

Hotels and

Packages

 

 

Bus

Ticketing

 

 

Others

 

Reported Growth

 

 

-62.1

%

 

 

-66.6

%

 

 

-43.1

%

 

 

-49.9

%

 

 

-61.3

%

 

 

-63.3

%

 

 

-76.3

%

 

 

-56.6

%

 

 

-52.1

%

Impact of Foreign Currency Translation

 

 

1.7

%

 

 

1.6

%

 

 

2.6

%

 

 

2.1

%

 

 

1.7

%

 

 

1.6

%

 

 

1.2

%

 

 

2.0

%

 

 

2.0

%

Constant Currency Growth

 

 

-60.4

%

 

 

-65.0

%

 

 

-40.5

%

 

 

-47.8

%

 

 

-59.6

%

 

 

-61.7

%

 

 

-75.1

%

 

 

-54.6

%

 

 

-50.1

%

 

(Unaudited)

 

For the nine months ended December 31, 2020

 

 

 

Revenue

 

 

Adjusted Margin

 

Reported Growth and Constant Currency Growth (YoY)

 

Air

Ticketing

 

 

Hotels and

Packages

 

 

Bus

Ticketing

 

 

Others

 

 

Total

 

 

Air

Ticketing

 

 

Hotels and

Packages

 

 

Bus

Ticketing

 

 

Others

 

Reported Growth

 

 

-76.3

%

 

 

-84.1

%

 

 

-74.0

%

 

 

-71.4

%

 

 

-79.3

%

 

 

-79.2

%

 

 

-89.2

%

 

 

-79.8

%

 

 

-72.7

%

Impact of Foreign Currency Translation

 

 

1.4

%

 

 

0.9

%

 

 

1.5

%

 

 

1.7

%

 

 

1.2

%

 

 

1.2

%

 

 

0.8

%

 

 

1.1

%

 

 

1.6

%

Constant Currency Growth

 

 

-74.9

%

 

 

-83.2

%

 

 

-72.5

%

 

 

-69.7

%

 

 

-78.1

%

 

 

-78.0

%

 

 

-88.4

%

 

 

-78.7

%

 

 

-71.1

%


 

 

MAKEMYTRIP LIMITED

SELECTED OPERATING AND FINANCIAL DATA

(Unaudited)

 

 

For the three months ended December 31, 2020

 

 

For the nine months ended December 31, 2020

 

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

 

(in thousands, except percentages)

 

Unit Metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Air Ticketing – Flight segments(1)

 

 

11,648

 

 

 

5,337

 

 

 

33,417

 

 

 

8,560

 

Hotels and Packages – Room nights(2)

 

 

8,472

 

 

 

3,123

 

 

 

23,540

 

 

 

4,111

 

Standalone Hotels – Online(3) – Room nights(2)

 

 

8,295

 

 

 

3,097

 

 

 

23,060

 

 

 

4,084

 

Bus Ticketing – Travelled tickets

 

 

21,338

 

 

 

10,328

 

 

 

60,000

 

 

 

13,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Air Ticketing

 

$

70,940

 

 

$

26,005

 

 

$

201,925

 

 

$

41,988

 

Hotels and Packages

 

 

106,294

 

 

 

25,154

 

 

 

294,739

 

 

 

31,910

 

Bus Ticketing

 

 

20,817

 

 

 

9,028

 

 

 

58,815

 

 

 

11,862

 

Others

 

 

8,611

 

 

 

4,122

 

 

 

30,760

 

 

 

8,398

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Bookings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Air Ticketing

 

$

986,587

 

 

$

348,636

 

 

$

2,889,155

 

 

$

552,889

 

Hotels and Packages

 

 

471,707

 

 

 

140,386

 

 

 

1,310,009

 

 

 

178,893

 

Bus Ticketing

 

 

242,253

 

 

 

109,743

 

 

 

687,894

 

 

 

144,419

 

 

 

 

1,700,547

 

 

 

598,765

 

 

 

4,887,058

 

 

 

876,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Margin %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Air Ticketing

 

 

7.2

%

 

 

7.5

%

 

 

7.0

%

 

 

7.6

%

Hotels and Packages

 

 

22.5

%

 

 

17.9

%

 

 

22.5

%

 

 

17.8

%

Bus Ticketing

 

 

8.6

%

 

 

8.2

%

 

 

8.6

%

 

 

8.2

%

 

Notes:

(1)

“Flight segments” means a flight between two cities, whether or not such flight is part of a larger or longer itinerary.

(2)

“Room nights,” also referred to as “hotel-room nights,” is the total number of hotel rooms occupied by a customer or group, multiplied by the number of nights that such customer or group occupies those rooms.

(3)

“Standalone Hotels – Online” refer to Standalone Hotels booked on desktops, laptops, mobiles and other online platforms.