SHANGHAI, China, March 18, 2020 (GLOBE NEWSWIRE) -- Baozun Inc. (Nasdaq: BZUN) ("Baozun" or the "Company"), the leading brand e-commerce service partner that helps brands execute their e-commerce strategies in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2019.
Fourth Quarter 2019 Financial Highlights
Fourth Quarter 2019 Operational Highlights
Fiscal Year 2019 Financial Highlights
Fiscal Year 2019 Operational Highlights
“We accomplished our 2019 objectives as reflected in the standout 35% revenue growth rate, the highest for our Company in the last four years, coupled with a record high increase in GMV and record net addition of new brand partners,” commented Mr. Vincent Qiu, Chairman and Chief Executive Officer of Baozun. “We continued to strengthen our competitive position in 2019 through innovation, which allows us to adopt a more strategic, flexible, and responsive approach to the evolving e-commerce industry. Our strategy in 2020 remains unchanged as we prioritize high-quality growth, with enhanced emphasis on margin expansion, by driving further optimization of our brand portfolio and improving operational efficiency through digitalization and productization. Despite the global economic impact the outbreak of COVID-19 is having, China’s e-commerce sector continues to demonstrate tremendous resilience. We believe our strategy will ultimately yield more balanced and sustainable growth with operating profitability expansion.”
Mr. Robin Lu, Chief Financial Officer of Baozun commented, “Despite a loss in the fourth quarter related to a third-party warehouse fire currently estimated to be RMB45.5 million in the fourth quarter, we were able to sustain growth momentum in our bottom line for full year 2019. Excluding the impact from the fire-related loss, net income would have grown 21% year-over-year. In addition, we closed out the year with positive free cash flow which we believe is not only an indication of improving working capital efficiency but also a validation of our strategic focus on high-quality growth. With market turbulence from macroeconomic-uncertainties and the outbreak of COVID-19 increasing, we believe it is more essential than ever to accelerate the execution of our high-quality growth strategy which will support the scaling of our business in a more sustainable way. As things stand, provided the macroeconomic environment does not deteriorate further, we anticipate that our GMV for the first quarter of 2020 will grow by at least 10% when compared with the same period last year, and we reaffirm our expectation to achieve steady operating margin recovery for full year 2020.”
Fourth Quarter 2019 Financial Results
Total net revenues were RMB2,784.1 million (US$399.9 million), an increase of 26.4% from RMB2,201.9 million in the same quarter of last year.
Product sales revenue was RMB1,293.1 million (US$185.7 million), an increase of 32.6% from RMB975.4 million in the same quarter of last year. The increase was primarily attributable to the acquisition of new brand partners, the increased popularity of brand partners’ products, and Baozun’s increasingly effective marketing and promotional campaigns.
Services revenue was RMB1,491.0 million (US$214.2 million), an increase of 21.6% from RMB1,226.6 million in the same quarter of last year. The increase was primarily attributable to the rapid growth of the Company’s consignment model and service fee model.
Total operating expenses were RMB2,588.2 million (US$371.8 million), compared with RMB1,972.2 million in the same quarter of last year.
Income from operations was RMB195.9 million (US$28.1 million), compared with RMB229.8 million in the same quarter of last year. Operating margin was 7.0%, compared with 10.4% in the same quarter of last year.
Non-GAAP income from operations was RMB216.6 million (US$31.1 million), compared with RMB247.1 million in the same quarter of last year. Non-GAAP operating margin was 7.8%, compared with 11.2% in the same quarter of last year.
Net income attributable to ordinary shareholders of Baozun Inc. was RMB140.9 million (US$20.2 million), compared with RMB188.2 million from the same quarter of last year. Basic and diluted net income attributable to ordinary shareholders of Baozun Inc. per ADS were RMB2.42 (US$0.35) and RMB2.36 (US$0.34), respectively, compared with RMB3.29 and RMB3.17, respectively, in the same period of 2018.
Non-GAAP net income attributable to ordinary shareholders of Baozun Inc. was RMB161.3 million (US$23.2 million), compared with RMB205.3 million from the same quarter of last year. Basic and diluted non-GAAP net income attributable to ordinary shareholders of Baozun Inc. per ADS were RMB2.77 (US$0.40) and RMB2.71 (US$0.39), respectively, compared with RMB3.59 and RMB3.46, respectively, in the same period of 2018.
Fiscal Year 2019 Financial Results
Total net revenues were RMB7,278.2 million (US$1,045.4 million), an increase of 35.0% from RMB5,393.0 million in fiscal year 2018.
Product sales revenue was RMB3,422.2 million (US$491.6 million), an increase of 36.0% from RMB2,516.9 million in fiscal year 2018. The increase was primarily attributable to the acquisition of new brand partners, the increased popularity of brand partners’ products, and Baozun’s increasingly effective marketing and promotional campaigns.
Services revenue was RMB3,856.0 million (US$553.9 million), an increase of 34.1% from RMB2,876.2 million in fiscal year 2018. The increase was primarily attributable to the rapid growth of the Company’s consignment model and service fee model.
Total operating expenses were RMB6,894.5 million (US$990.3 million), compared with RMB5,037.3 million in fiscal year 2018.
Income from operations was RMB383.7 million (US$55.1 million), compared with RMB355.8 million in 2018. Operating margin was 5.3 %, compared with 6.6 % last year.
Non-GAAP income from operations was RMB460.4 million (US$66.1 million), compared with RMB433.2 million in 2018. Non-GAAP operating margin was 6.3%, compared with 8.0% last year.
Net income attributable to ordinary shareholders of Baozun Inc. was RMB281.3 million (US$40.4 million), an increase of 4.3% from RMB269.7 million in fiscal year 2018. Basic and diluted net income attributable to ordinary shareholders of Baozun Inc. per ADS were RMB4.85 (US$0.70) and RMB4.72 (US$0.68), respectively, compared with RMB4.76 and RMB4.51, respectively, for fiscal year 2018.
Non-GAAP net income attributable to ordinary shareholders of Baozun Inc. was RMB357.1 million (US$51.3 million), an increase of 3.2% from RMB346.2 million in fiscal year 2018. Basic and diluted non-GAAP net income attributable to ordinary shareholders of Baozun Inc. per ADS were RMB6.16 (US$0.88) and RMB5.99 (US$0.86), respectively, compared with RMB6.11 and RMB5.79, respectively, for fiscal year 2018.
As of December 31, 2019, the Company had RMB1,988.5 million (US$285.6 million) in cash, cash equivalents and short-term investment, an increase from RMB513.9 million as of December 31, 2018.
Business Outlook
Based on the market and operational conditions, the Company expects total net revenues to be between RMB1,400 million and RMB1,450 million for the first quarter of 2020, which represents a year-over-year growth rate of 9% to 13%. The above forecast reflects the Company’s current and preliminary view, which is subject to substantial uncertainty as the COVID-19 situation in China and other countries is evolving.
Conference Call
The Company will host a conference call to discuss the earnings at 7:00 a.m. Eastern Time on Wednesday, March 18, 2020 (7:00 p.m. Beijing time on the same day).
Dial-in numbers for the live conference call are as follows:
| International | +65-6713-5090 |
| U.S. Toll Free | +1-845-675-0437 |
| Mainland China Toll Free | 400-620-8038 or 800-819-0121 |
| Hong Kong | +852-3018-6771 |
| Passcode: | 9184106# |
A telephone replay of the call will be available after the conclusion of the conference call through 08:59 p.m. Beijing Time, March 26, 2020.
Dial-in numbers for the replay are as follows:
| International Dial-in | +61-2-8199-0299 |
| U.S. Toll Free | +1-855-452-5696 |
| Passcode: | 9184106# |
A live and archived webcast of the conference call will be available on the Investor Relations section of Baozun’s website at http://ir.baozun.com/.
Use of Non-GAAP Financial Measures
The Company also uses certain non-GAAP financial measures in evaluating its business. For example, the Company uses non-GAAP income/(loss) from operations, non-GAAP operating margin, non-GAAP net income/(loss), non-GAAP net margin, non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. and non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS, as supplemental measures to review and assess its financial and 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. Non-GAAP income/(loss) from operations is income/(loss) from operations excluding the impact of share-based compensation expenses and amortization of intangible assets resulting from business acquisition. Non-GAAP operating margin is non-GAAP income from operations as a percentage of total net revenues. Non-GAAP net income/(loss) is net income/(loss) excluding the impact of share-based compensation expenses and amortization of intangible assets resulting from business acquisition. Non-GAAP net margin is non-GAAP net income as a percentage of total net revenues. Non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. is net income (loss) attributable to ordinary shareholders of Baozun Inc. excluding the impact of share-based compensation expenses and amortization of intangible assets resulting from business acquisition. Non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS is non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. divided by weighted average number of shares used in calculating net income (loss) per ordinary share multiplied by three.
The Company presents the non-GAAP financial measures because they are used by the Company’s management to evaluate the Company’s financial and operating performance and formulate business plans. Non-GAAP income/(loss) from operations and non-GAAP net income/(loss) enable the Company’s management to assess the Company’s financial and operating results without considering the impact of share-based compensation expenses and amortization of intangible assets resulting from business acquisition. The Company also believes that the use of the non-GAAP measures facilitates investors’ assessment of the Company’s financial and operating performance.
The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using non-GAAP income/(loss) from operations, non-GAAP net income/(loss), non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc., and non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS is that they do not reflect all items of income and expense that affect the Company’s operations. Share-based compensation expenses and amortization of intangible assets resulting from business acquisition have been and may continue to be incurred in the Company’s business and is not reflected in the presentation of non-GAAP income/(loss) from operations and non-GAAP net income/(loss). Further, the non-GAAP measures may differ from the non-GAAP measures used by other companies, including peer companies, potentially limiting the comparability of their financial results to the Company’s. In light of the foregoing limitations, the non-GAAP income/(loss) from operations, non-GAAP operating margin, non-GAAP net income/(loss), non-GAAP net margin, non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. and non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS for the period should not be considered in isolation from or as an alternative to income/(loss) from operations, operating margin, net income/(loss), net margin, net income (loss) attributable to ordinary shareholders of Baozun Inc. and net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS, or other financial measures prepared in accordance with U.S. GAAP.
The Company compensates for these limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measures, which should be considered when evaluating the Company’s performance. For reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures, please see the section of the accompanying tables titled, “Reconciliations of GAAP and Non-GAAP Results.”
Safe Harbor Statements
This news release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "target," "going forward," "outlook" and similar statements. For example, quotations from management in this announcement and the Company’s statement about its expectations for Company performance in the first quarter of 2020 is a forward-looking statement and is inherently uncertain. Such statements are based upon management's current expectations and current market and operating conditions, and relate to events that involve known or unknown risks, uncertainties and other factors, such as the Company’s expected growth of the online retail industry in China, the Company’s expectations regarding demand for and market acceptance of its products and services, the impact on the Company’s businesses as a result of the COVID-19 pandemic, the Company’s expectations regarding its relationships with its brand partners and e-commerce channels, and the level of consumer economic activity in China, all of which are difficult to predict and many of which are beyond the Company's control, which may cause the Company's actual results, performance or achievements to differ materially from those in the forward-looking statements. Further information regarding these and other risks, uncertainties or factors is included in the Company's filings with the U.S. Securities and Exchange Commission. The Company does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law.
About Baozun Inc.
Baozun is the leading brand e-commerce service partner that helps brands execute their e-commerce strategies in China by selling their goods directly to customers online or by providing services to assist with their e-commerce operations. The Company's integrated end-to-end brand e-commerce capabilities encompass all aspects of the e-commerce value chain, covering IT solutions, store operations, digital marketing, customer services, warehousing and fulfillment.
For more information, please visit http://ir.baozun.com
For investor and media inquiries, please contact:
Baozun Inc.
Ms. Wendy Sun
Email: ir@baozun.com
Christensen
In China
Mr. Christian Arnell
Phone: +86-10-5900-1548
E-mail: carnell@christensenir.com
| Baozun Inc. | ||||||
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
| (In thousands) | ||||||
| As of | ||||||
| December 31, 2018 |
December 31, 2019 |
December 31, 2019 |
||||
| RMB | RMB | US$ | ||||
| ASSETS | ||||||
| Current assets | ||||||
| Cash and cash equivalents | 457,340 | 1,144,451 | 164,390 | |||
| Restricted cash | 56,074 | 382,359 | 54,922 | |||
| Short-term investment | 56,535 | 844,040 | 121,239 | |||
| Accounts receivable, net | 1,547,631 | 1,800,896 | 258,683 | |||
| Inventories | 650,348 | 896,818 | 128,820 | |||
| Advances to suppliers | 166,076 | 214,771 | 30,850 | |||
| Prepayments and other current assets | 286,149 | 387,713 | 55,691 | |||
| Amounts due from related parties | 32,270 | 19,323 | 2,776 | |||
| Total current assets | 3,252,423 | 5,690,371 | 817,371 | |||
| Non-current assets | ||||||
| Restricted cash | 69,441 | - | - | |||
| Held-to-maturity investments | - | 209,495 | 30,092 | |||
| Investments in equity investees | 33,974 | 37,373 | 5,368 | |||
| Property and equipment, net | 402,740 | 415,648 | 59,704 | |||
| Intangible assets, net | 132,393 | 151,041 | 21,696 | |||
| Land use right, net | 43,593 | 42,567 | 6,114 | |||
| Right-of-use assets1 | - | 440,593 | 63,287 | |||
| Goodwill | 13,158 | 13,574 | 1,950 | |||
| Other non-current assets | 30,021 | 41,461 | 5,956 | |||
| Deferred tax assets | 38,081 | 54,477 | 7,825 | |||
| Total non-current assets | 763,401 | 1,406,229 | 201,992 | |||
| Total assets | 4,015,824 | 7,096,600 | 1,019,363 | |||
_______________________________________
1 In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which requires lessees to recognize a right-of-use asset and lease liability on their balance sheet for all leases. The Company adopted this ASU on January 1, 2019 using the modified retrospective approach and will not restate comparative periods.
| Baozun Inc. | ||||||||||
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
| (In thousands, except for share and per share data) | ||||||||||
| As of | ||||||||||
| December 31, 2018 |
December 31, 2019 |
December 31, 2019 |
||||||||
| RMB | RMB | US$ | ||||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
| Current liabilities | ||||||||||
| Short-term loan | 436,200 | 428,490 | 61,549 | |||||||
| Accounts payable | 886,340 | 877,093 | 125,987 | |||||||
| Notes payable | 26,770 | 210,693 | 30,264 | |||||||
| Income tax payables | 62,764 | 81,966 | 11,774 | |||||||
| Accrued expenses and other current liabilities | 322,668 | 581,122 | 83,473 | |||||||
| Amounts due to related parties | 13,994 | 6,796 | 976 | |||||||
| Operating lease liabilities1 | - | 137,855 | 19,802 | |||||||
| Total current liabilities | 1,748,736 | 2,324,015 | 333,825 | |||||||
| Long-term loan | 68,753 | 1,859,896 | 267,157 | |||||||
| Deferred tax liability | 3,319 | 2,929 | 421 | |||||||
| Operating lease liabilities1 | - | 309,989 | 44,527 | |||||||
| Total non-current liabilities | 72,072 | 2,172,814 | 312,105 | |||||||
| Total liabilities | 1,820,808 | 4,496,829 | 645,930 | |||||||
| Redeemable non-controlling interests | - | 9,254 | 1,329 | |||||||
| Baozun Inc. shareholders’ equity: | ||||||||||
| Class A ordinary shares (US$0.0001 par value; 470,000,000 shares authorized, 159,247,873 and 174,918,929 shares issued and outstanding as of December 31, 2018 and 2019, respectively) | 98 | 107 | 16 | |||||||
| Class B ordinary shares (US$0.0001 par value; 30,000,000 shares authorized, 13,300,738 shares issued and outstanding as of December 31, 2018 and 2019, respectively) | 8 | 8 | 1 | |||||||
| Additional paid-in capital | 1,903,503 | 2,014,227 | 289,326 | |||||||
| Retained earnings | 244,712 | 526,009 | 75,555 | |||||||
| Accumulated other comprehensive income | 29,222 | 28,380 | 4,077 | |||||||
| Total Baozun Inc. shareholders' equity | 2,177,543 | 2,568,731 | 368,975 | |||||||
| Noncontrolling interests | 17,473 | 21,786 | 3,129 | |||||||
| Total equity | 2,195,016 | 2,590,517 | 372,104 | |||||||
| Total liabilities, redeemable non-controlling interests and shareholders' equity | 4,015,824 | 7,096,600 | 1,019,363 | |||||||
| Baozun Inc. | ||||||||||||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ||||||||||||||||||
| (In thousands, except for share and per share data and per ADS data) | ||||||||||||||||||
| For the three months ended December 31, | For the year ended December 31, | |||||||||||||||||
| 2018 | 2019 | 2018 | 2019 | |||||||||||||||
| RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
| Net revenues | ||||||||||||||||||
| Product sales | 975,395 | 1,293,079 | 185,739 | 2,516,862 | 3,422,151 | 491,561 | ||||||||||||
| Services | 1,226,552 | 1,491,048 | 214,176 | 2,876,175 | 3,856,041 | 553,886 | ||||||||||||
| Total net revenues | 2,201,947 | 2,784,127 | 399,915 | 5,393,037 | 7,278,192 | 1,045,447 | ||||||||||||
| Operating expenses (1) | ||||||||||||||||||
| Cost of products | (790,131 | ) | (1,057,311 | ) | (151,873 | ) | (2,034,852 | ) | (2,774,342 | ) | (398,509 | ) | ||||||
| Fulfillment | (511,967 | ) | (665,322 | ) | (95,568 | ) | (1,262,302 | ) | (1,678,191 | ) | (241,057 | ) | ||||||
| Sales and marketing (2) | (543,658 | ) | (647,972 | ) | (93,075 | ) | (1,338,970 | ) | (1,815,642 | ) | (260,801 | ) | ||||||
| Technology and content | (83,995 | ) | (108,687 | ) | (15,612 | ) | (268,973 | ) | (392,951 | ) | (56,444 | ) | ||||||
| General and administrative | (42,794 | ) | (66,802 | ) | (9,596 | ) | (154,845 | ) | (215,660 | ) | (30,978 | ) | ||||||
| Other operating income (loss), net | 370 | (42,098 | ) | (6,047 | ) | 22,678 | (17,753 | ) | (2,550 | ) | ||||||||
| Total operating expenses | (1,972,175 | ) | (2,588,192 | ) | (371,771 | ) | (5,037,264 | ) | (6,894,539 | ) | (990,339 | ) | ||||||
| Income from operations | 229,772 | 195,935 | 28,144 | 355,773 | 383,653 | 55,108 | ||||||||||||
| Other income (expenses) | ||||||||||||||||||
| Interest income | 1,415 | 13,147 | 1,888 | 8,017 | 42,614 | 6,121 | ||||||||||||
| Interest expense | (4,897 | ) | (19,973 | ) | (2,869 | ) | (13,058 | ) | (61,316 | ) | (8,807 | ) | ||||||
| Impairment loss of investments | (7,497 | ) | (9,021 | ) | (1,296 | ) | (9,021 | ) | (9,021 | ) | (1,296 | ) | ||||||
| Exchange gain (loss) | 1,279 | (3,452 | ) | (496 | ) | (5,991 | ) | (7,663 | ) | (1,101 | ) | |||||||
| Income before income tax | 220,072 | 176,636 | 25,371 | 335,720 | 348,267 | 50,025 | ||||||||||||
| Income tax expense (3) | (31,936 | ) | (37,961 | ) | (5,453 | ) | (64,953 | ) | (71,144 | ) | (10,219 | ) | ||||||
| Share of income (loss) in equity method investment, net of tax of nil |
312 | 3,624 | 521 | (996 | ) | 4,768 | 685 | |||||||||||
| Net income | 188,448 | 142,299 | 20,439 | 269,771 | 281,891 | 40,491 | ||||||||||||
| Net income attributable to noncontrolling interests |
(205 |
) |
(1,425 |
) |
(205 |
) |
(59 |
) |
(594 |
) |
(85 |
) |
||||||
| Net income attributable to ordinary shareholders of Baozun Inc. | 188,243 |
140,874 |
20,234 |
269,712 |
281,297 |
40,406 |
||||||||||||
| Net income per share attributable to ordinary shareholders of Baozun Inc.: | ||||||||||||||||||
| Basic | 1.10 | 0.81 | 0.12 | 1.59 | 1.62 | 0.23 | ||||||||||||
| Diluted | 1.06 | 0.79 | 0.11 | 1.50 | 1.57 | 0.23 | ||||||||||||
| Net income per ADS attributable to ordinary shareholders of Baozun Inc.: | ||||||||||||||||||
| Basic | 3.29 | 2.42 | 0.35 | 4.76 | 4.85 | 0.70 | ||||||||||||
| Diluted | 3.17 | 2.36 | 0.34 | 4.51 | 4.72 | 0.68 | ||||||||||||
| Weighted average shares used in calculating net income per ordinary share | ||||||||||||||||||
| Basic | 171,399,524 | 174,763,688 | 174,763,688 | 169,884,906 | 173,937,013 | 173,937,013 | ||||||||||||
| Diluted | 178,026,070 | 178,703,772 | 178,703,772 | 179,327,029 | 178,932,010 | 178,932,010 | ||||||||||||
| Net income | 188,448 | 142,299 | 20,439 | 269,771 | 281,891 | 40,491 | ||||||||||||
| Other comprehensive income, net of tax of nil: | ||||||||||||||||||
| Foreign currency translation adjustment | 1,022 | 9,174 | 1,318 | 19,227 | (88 | ) | (13 | ) | ||||||||||
| Comprehensive income | 189,470 | 151,473 | 21,757 | 288,998 | 281,803 | 40,478 | ||||||||||||
(1) Share-based compensation expenses are allocated in operating expenses items as follows:
| For the three months ended December 31, | For the year ended December 31, | ||||||||||||
| 2018 | 2019 | 2018 | 2019 | ||||||||||
| RMB | RMB | US$ | RMB | RMB | US$ | ||||||||
| Fulfillment | 2,174 | 2,406 | 346 | 5,831 | 9,839 | 1,413 | |||||||
| Sales and marketing | 6,509 | 6,048 | 869 | 28,346 | 22,209 | 3,190 | |||||||
| Technology and content | 2,367 | 1,588 | 228 | 13,445 | 9,817 | 1,410 | |||||||
| General and administrative | 5,853 | 10,244 | 1,471 | 28,240 | 33,318 | 4,786 | |||||||
| 16,903 | 20,286 | 2,914 | 75,862 | 75,183 | 10,799 | ||||||||
(2) Including amortization of intangible assets resulting from business acquisition, which amounted to RMB0.4 million for both the three months period ended December 31, 2018 and 2019. Including amortization of intangible assets resulting from business acquisition, which amounted to RMB1.6 million for the year ended December 31, 2018 and 2019, respectively.
(3) Including income tax benefits of RMB0.1 million related to the reversal of deferred tax liabilities, which was recognized on business acquisition for both the three months period ended December 31, 2018 and 2019. Including income tax benefits of RMB0.4 million related to the reversal of deferred tax liabilities, which was recognized on business acquisition for the year ended December 31, 2018 and 2019, respectively.
| Baozun Inc. | ||||||||||||||||||||
| Reconciliations of GAAP and Non-GAAP Results | ||||||||||||||||||||
| (in thousands, except for share and per ADS data) | ||||||||||||||||||||
| For the three months ended December 31, | For the year ended December 31, | |||||||||||||||||||
| 2018 | 2019 | 2018 | 2019 | |||||||||||||||||
| RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||||
| Income from operations | 229,772 | 195,935 | 28,144 | 355,773 | 383,653 | 55,108 | ||||||||||||||
| Add: Share-based compensation expenses | 16,903 | 20,286 | 2,914 | 75,862 | 75,183 | 10,799 | ||||||||||||||
| Amortization of intangible assets resulting from business acquisition | 391 | 391 | 56 | 1,564 | 1,564 | 225 | ||||||||||||||
| Non-GAAP income from operations | 247,066 | 216,612 | 31,114 | 433,199 | 460,400 | 66,132 | ||||||||||||||
| Net income | 188,448 | 142,299 | 20,439 | 269,771 | 281,891 | 40,491 | ||||||||||||||
| Add: Share-based compensation expenses | 16,903 | 20,286 | 2,914 | 75,862 | 75,183 | 10,799 | ||||||||||||||
| Amortization of intangible assets resulting from business acquisition | 391 | 391 | 56 | 1,564 | 1,564 | 225 | ||||||||||||||
| Less: Tax effect of amortization of intangible assets resulting from business acquisition | (98 | ) | (98 | ) | (14 | ) | (392 | ) | (392 | ) | (56 | ) | ||||||||
| Non-GAAP net income | 205,644 | 162,878 | 23,395 | 346,805 | 358,246 | 51,459 | ||||||||||||||
| Net income attributable to ordinary shareholders of Baozun Inc. | 188,243 | 140,874 | 20,234 | 269,712 | 281,297 | 40,406 | ||||||||||||||
| Add: Share-based compensation expenses | 16,903 | 20,286 | 2,914 | 75,862 | 75,183 | 10,799 | ||||||||||||||
| Amortization of intangible assets resulting from business acquisition | 199 | 199 | 29 | 796 | 796 | 114 | ||||||||||||||
| Less: Tax effect of amortization of intangible assets resulting from business acquisition | (50 | ) | (50 | ) | (7 | ) | (200 | ) | (200 | ) | (29 | ) | ||||||||
| Non-GAAP net income attributable to ordinary shareholders of Baozun Inc. | 205,295 |
161,309 |
23,170 |
346,170 |
357,076 |
51,290 |
||||||||||||||
| Non-GAAP net income attributable to ordinary shareholders of Baozun Inc. per ADS: | ||||||||||||||||||||
| Basic | 3.59 | 2.77 | 0.40 | 6.11 | 6.16 | 0.88 | ||||||||||||||
| Diluted | 3.46 | 2.71 | 0.39 | 5.79 | 5.99 | 0.86 | ||||||||||||||
| Weighted average shares used in calculating net income per ordinary share | ||||||||||||||||||||
| Basic | 171,399,524 | 174,763,688 | 174,763,688 | 169,884,906 | 173,937,013 | 173,937,013 | ||||||||||||||
| Diluted | 178,026,070 | 178,703,772 | 178,703,772 | 179,327,029 | 178,932,010 | 178,932,010 | ||||||||||||||
_______________________________
1 This announcement contains translations of certain Renminbi (RMB) amounts into U.S. dollars (US$) at a specified rate solely for the convenience of the reader. Unless otherwise noted, the translation of RMB into US$ has been made at RMB6.9618 to US$1.00, the noon buying rate in effect on December 31, 2019 as set forth in the H.10 Statistical Release of the Federal Reserve Board.
2 Non-GAAP income from operations is a non-GAAP financial measure, which is defined as income from operations excluding share-based compensation expenses and amortization of intangible assets resulting from business acquisition.
3 Non-GAAP net income attributable to ordinary shareholders of Baozun Inc. is a non-GAAP financial measure, which is defined as net income attributable to ordinary shareholders of Baozun Inc. excluding share-based compensation expenses and amortization of intangible assets resulting from business acquisition.
4 Each ADS represents three Class A ordinary shares.
5 Basic and diluted non-GAAP net income attributable to ordinary shareholders of Baozun Inc. per ADS are non-GAAP financial measures, which are defined as non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. divided by weighted average number of shares used in calculating basic and diluted net income per ordinary share multiplied by three, respectively.
6 GMV includes value added tax and excludes (i) shipping charges, (ii) surcharges and other taxes, (iii) value of the goods that are returned and (iv) deposits for purchases that have not been settled.
7 Distribution GMV refers to the GMV under the distribution business model.
8 Non-distribution GMV refers to the GMV under the service fee business model and the consignment business model.