Fourth Quarter 2022 Financial Highlights
Fourth Quarter 2022 Operational Highlights
Fiscal Year 2022 Financial Highlights
Fiscal Year 2022 Operational Highlights
Mr.
“Looking forward, we see a rapid merging of online and offline commerce, where brands are empowered by technology and digitalization to engage with consumers in a more precise and interactive journey. Reflecting this trend, we are upgrading
Mr.
Fourth Quarter 2022 Financial Results
Total net revenues were
Product sales revenue was
Services revenue was
The following table sets forth a breakdown of total net revenues by segments and business models for the periods indicated:
For the three months ended |
||||||||||||||||
2021 | 2022 | |||||||||||||||
RMB | % of Net Revenues |
RMB | US$ | % of Net Revenues |
YoY Change |
|||||||||||
(In millions, except for percentage) | ||||||||||||||||
Online store operations | 1,758.6 | 56 | % | 1,286.8 | 186.6 | 50 | % | -27 | % | |||||||
Product sales | 1,230.0 | 39 | % | 772.4 | 112.0 | 30 | % | -37 | % | |||||||
Services | 528.6 | 17 | % | 514.4 | 74.6 | 20 | % | -3 | % | |||||||
Warehousing and fulfillment | 864.0 | 27 | % | 752.5 | 109.1 | 29 | % | -13 | % | |||||||
Digital marketing and IT solutions | 550.3 | 17 | % | 513.9 | 74.5 | 21 | % | -7 | % | |||||||
Total net revenues | 3,172.9 | 100 | % | 2,553.2 | 370.2 | 100 | % | -20 | % |
Breakdown of total net revenues of online store operations by key categories 9 of product sales and services for the periods indicated:
For the three months ended |
||||||||||||||||||||||||||||||
2021 | 2022 | |||||||||||||||||||||||||||||
RMB | % of Net Revenues |
RMB | US$ | % of Net Revenues |
YoY Change |
|||||||||||||||||||||||||
(In millions, except for percentage) | ||||||||||||||||||||||||||||||
Product Sales | ||||||||||||||||||||||||||||||
Appliances | 613.8 | 20 | % | 387.0 | 56.2 | 15 | % | -37 | % | |||||||||||||||||||||
Beauty and cosmetics | 122.0 | 4 | % | 92.8 | 13.5 | 4 | % | -24 | % | |||||||||||||||||||||
Home and furnishing | 76.4 | 2 | % | 83.8 | 12.1 | 3 | % | 10 | % | |||||||||||||||||||||
Fast moving consumer goods | 62.1 | 2 | % | 81.0 | 11.7 | 3 | % | 30 | % | |||||||||||||||||||||
Electronics | 251.8 | 8 | % | 60.8 | 8.8 | 2 | % | -76 | % | |||||||||||||||||||||
Others | 103.9 | 3 | % | 67.0 | 9.7 | 3 | % | -36 | % | |||||||||||||||||||||
Total net revenues from product sales | 1,230.0 | 39 | % | 772.4 | 112.0 | 30 | % | -37 | % | |||||||||||||||||||||
Services | ||||||||||||||||||||||||||||||
Apparel and accessories | 364.0 | 11 | % | 366.8 | 53.2 | 14 | % | 1 | % | |||||||||||||||||||||
- Luxury | 104.5 | 3 | % | 132.5 | 19.2 | 5 | % | 27 | % | |||||||||||||||||||||
- Sportswear | 120.9 | 4 | % | 121.5 | 17.6 | 5 | % | 0 | % | |||||||||||||||||||||
- Other apparel | 138.6 | 4 | % | 112.8 | 16.4 | 4 | % | -19 | % | |||||||||||||||||||||
Others | 164.6 | 6 | % | 147.6 | 21.4 | 6 | % | -10 | % | |||||||||||||||||||||
Total net revenues from Services | 528.6 | 17 | % | 514.4 | 74.6 | 20 | % | -3 | % | |||||||||||||||||||||
Total net revenues from online store operations | 1,758.6 | 56 | % | 1,286.8 | 186.6 | 50 | % | -27 | % |
________________________________
1 This announcement contains translations of certain Renminbi (RMB) amounts into
2 Non-GAAP income (loss) from operations is a non-GAAP financial measure, which is defined as income (loss) from operations excluding the impact of share-based compensation expenses, amortization of intangible assets resulting from business acquisition, acquisition-related expenses, impairment of goodwill, loss on variance from expected contingent acquisition payment, and cancellation fees of repurchased ADSs and returned ADSs.
3 Non-GAAP net income (loss) attributable to ordinary shareholders of
4 Each ADS represents three Class A ordinary shares.
5 Basic and diluted non-GAAP net income (loss) attributable to ordinary shareholders of
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.
9 Key categories refer to the categories that accounted for no less than 10% of product sales revenues and services revenue, respectively, during the periods indicated.
Total operating expenses were
Income from operations was
Non-GAAP income from operations was
Unrealized investment gain was
Loss on disposal of subsidiaries and investment in equity investee was
Fair value loss on derivative liabilities was due to changes in fair value of the derivative liabilities in connection with the 30% equity interest of
Exchange gain was
Net loss attributable to ordinary shareholders of
Basic and diluted net loss attributable to ordinary shareholders of
Non-GAAP net income attributable to ordinary shareholders of
Basic and diluted non-GAAP net income attributable to ordinary shareholders of
Fiscal Year 2022 Financial Results
Total net revenues were
Product sales revenue was
Services revenue was
The following table sets forth a breakdown of total net revenues by segments and business models for the periods indicated:
For the year ended |
||||||||||||||||
2021 | 2022 | |||||||||||||||
RMB | % of Net Revenues |
RMB | US$ | % of Net Revenues |
YoY Change |
|||||||||||
(In millions, except for percentage) | ||||||||||||||||
Online store operations | 5,452.9 | 58 | % | 4,268.3 | 618.9 | 51 | % | -22 | % | |||||||
Product sales | 3,873.6 | 41 | % | 2,644.2 | 383.4 | 32 | % | -32 | % | |||||||
Services | 1,579.3 | 17 | % | 1,624.1 | 235.5 | 19 | % | 3 | % | |||||||
Warehousing and fulfillment | 2,321.6 | 25 | % | 2,380.9 | 345.2 | 28 | % | 3 | % | |||||||
Digital marketing and IT solutions | 1,621.8 | 17 | % | 1,751.4 | 253.9 | 21 | % | 8 | % | |||||||
Total net revenues | 9,396.3 | 100 | % | 8,400.6 | 1,218.0 | 100 | % | -11 | % |
Breakdown of total net revenues of online store operations by key categories of product sales and services for the periods indicated:
For the year ended |
|||||||||||||||
2021 | 2022 | ||||||||||||||
RMB | % of Net Revenues |
RMB | US$ | % of Net Revenues |
YoY Change |
||||||||||
(In millions, except for percentage) | |||||||||||||||
Product Sales | |||||||||||||||
Appliances | 1,835.2 | 20 | % | 1,313.8 | 190.5 | 16 | % | -28 | % | ||||||
Electronics | 809.2 | 8 | % | 332.2 | 48.2 | 4 | % | -59 | % | ||||||
Beauty and cosmetics | 363.0 | 4 | % | 311.9 | 45.2 | 4 | % | -14 | % | ||||||
Others | 866.2 | 9 | % | 686.3 | 99.5 | 8 | % | -21 | % | ||||||
Total net revenues from product sales | 3,873.6 | 41 | % | 2,644.2 | 383.4 | 32 | % | -32 | % | ||||||
Services | |||||||||||||||
Apparel and accessories | 1,056.1 | 11 | % | 1,107.3 | 160.5 | 13 | % | 5 | % | ||||||
- Luxury | 307.5 | 3 | % | 392.1 | 56.9 | 5 | % | 28 | % | ||||||
- Sportswear | 408.6 | 4 | % | 373.5 | 54.1 | 4 | % | -9 | % | ||||||
- Other apparel | 340.0 | 4 | % | 341.7 | 49.5 | 4 | % | 0 | % | ||||||
Others | 523.2 | 6 | % | 516.8 | 75.0 | 6 | % | -1 | % | ||||||
Total net revenues from Services | 1,579.3 | 17 | % | 1,624.1 | 235.5 | 19 | % | 3 | % | ||||||
Total net revenues from online store operations | 5,452.9 | 58 | % | 4,268.3 | 618.9 | 51 | % | -22 | % |
Total operating expenses were
Income from operations was
Non-GAAP income from operations was
Unrealized investment loss was
Loss on disposal of subsidiaries and investment in equity investee was
Fair value loss on derivative liabilities was due to changes in fair value of the derivative liabilities in connection with the 30% equity interest of
Exchange loss was
Net loss attributable to ordinary shareholders of
Basic and diluted net loss attributable to ordinary shareholders of
Non-GAAP net income attributable to ordinary shareholders of
Basic and diluted non-GAAP net income attributable to ordinary shareholders of
As of
Supplemental Information
Update in Share Repurchase Programs
The Company repurchased approximately 8.1 million of ADSs for approximately US$68.0 million under its share repurchase programs for fiscal year 2022. As of
In
In addition,
Conference Call
The Company will host a conference call to discuss the earnings at
Participants can register for the conference call by navigating to https://register.vevent.com/register/BI40a7e2607c654dada25581624fd87288. Once preregistration has been completed, participants will receive dial-in numbers and a unique access pin.
To join the conference, simply dial the number you received after preregistering, enter your personal PIN, and you will join the conference instantly.
A live webcast of the conference call will be available on the Investor Relations section of Baozun’s website at http://ir.baozun.com. An archived webcast will be available through the same link following the call.
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.
The Company defines non-GAAP income (loss) from operations as income (loss) from operations excluding the impact of share-based compensation expenses, amortization of intangible assets resulting from business acquisition, acquisition-related expenses, impairment of goodwill, loss on variance from expected contingent acquisition payment, and cancellation fees of repurchased ADSs and returned ADSs. The Company defines non-GAAP operating margin as non-GAAP income (loss) from operations as a percentage of total net revenues. The Company defines non-GAAP net income (loss) as net income (loss) excluding the impact of share-based compensation expenses, amortization of intangible assets resulting from business acquisition, acquisition-related expenses, impairment of goodwill and investments, loss on variance from expected contingent acquisition payment, cancellation fees of repurchased ADSs and returned ADSs, fair value loss on derivative liabilities, loss on disposal of subsidiaries and investment in equity investee, and unrealized investment loss. The Company defines non-GAAP net margin as non-GAAP net income (loss) as a percentage of total net revenues. The Company defines non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. as net income (loss) attributable to ordinary shareholders of Baozun Inc. excluding the impact of share-based compensation expenses, amortization of intangible assets resulting from business acquisition, acquisition-related expenses, impairment of goodwill and investments, loss on variance from expected contingent acquisition payment, cancellation fees of repurchased ADSs and returned ADSs, fair value loss on derivative liabilities, loss on disposal of subsidiaries and investment in equity investee, and unrealized investment loss. The Company defines non-GAAP net income (loss) attributable to ordinary shareholders of Baozun Inc. per ADS as 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, 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 reflect the Company’s ongoing business operations in a manner that allows more meaningful period-to-period comparisons. The Company believes that the use of the non-GAAP financial measures facilitates investors to understand and evaluate the Company’s current operating performance and future prospects in the same manner as management does, if they so choose. The Company also believes that the non-GAAP financial measures provide useful information to both management and investors by excluding certain expenses, gain/loss and other items that are not expected to result in future cash payments or that are non-recurring in nature or may not be indicative of the Company’s core operating results and business outlook.
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. 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. The company encourages you to review the company’s financial information in its entirety and not rely on a single financial measure. 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 announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the
About Baozun Inc.
Founded in 2007,
For more information, please visit http://ir.baozun.com.
For investor and media inquiries, please contact:
Ms.
Email: ir@baozun.com
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
(In thousands) | ||||||||||
As of | ||||||||||
December 31, 2021 |
2022 |
2022 |
||||||||
RMB | RMB | US$ | ||||||||
ASSETS | ||||||||||
Current assets | ||||||||||
Cash and cash equivalents | 4,606,545 | 2,144,020 | 310,854 | |||||||
Restricted cash | 93,219 | 101,704 | 14,746 | |||||||
Short-term investments | - | 895,425 | 129,824 | |||||||
Accounts receivable, net | 2,260,918 | 2,292,678 | 332,407 | |||||||
Inventories, net | 1,073,567 | 942,997 | 136,722 | |||||||
Advances to suppliers | 527,973 | 372,612 | 54,024 | |||||||
Prepayments and other current assets | 572,774 | 554,415 | 80,382 | |||||||
Amounts due from related parties | 68,984 | 93,270 | 13,523 | |||||||
Total current assets | 9,203,980 | 7,397,121 | 1,072,482 | |||||||
Non-current assets | ||||||||||
Investments in equity investees | 330,788 | 269,693 | 39,102 | |||||||
Property and equipment, net | 652,886 | 694,446 | 100,685 | |||||||
Intangible assets, net | 395,210 | 310,724 | 45,051 | |||||||
Land use right, net | 40,516 | 39,490 | 5,726 | |||||||
Operating lease right-of-use assets | 1,095,570 | 847,047 | 122,810 | |||||||
397,904 | 336,326 | 48,763 | ||||||||
Other non-current assets | 87,926 | 65,114 | 9,441 | |||||||
Deferred tax assets | 114,200 | 162,509 | 23,562 | |||||||
Total non-current assets | 3,115,000 | 2,725,349 | 395,140 | |||||||
Total assets | 12,318,980 | 10,122,470 | 1,467,622 | |||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
Current liabilities | ||||||||||
Short-term loan | 2,288,465 | 1,016,071 | 147,316 | |||||||
Accounts payable | 494,079 | 474,732 | 68,830 | |||||||
Notes payable | 529,603 | 487,837 | 70,730 | |||||||
Income tax payables | 127,990 | 46,828 | 6,789 | |||||||
Accrued expenses and other current liabilities | 984,519 | 1,025,540 | 148,689 | |||||||
Derivative liabilities | - | 364,758 | 52,885 | |||||||
Amounts due to related parties | 73,794 | 30,434 | 4,413 | |||||||
Current operating lease liabilities | 278,176 | 235,445 | 34,136 | |||||||
Total current liabilities | 4,776,626 | 3,681,645 | 533,788 | |||||||
Non-current liabilities | ||||||||||
Deferred tax liabilities | 51,525 | 28,082 | 4,072 | |||||||
Long-term operating lease liabilities | 883,495 | 673,955 | 97,714 | |||||||
Other non-current liabilities | 125,985 | 62,450 | 9,054 | |||||||
Total non-current liabilities | 1,061,005 | 764,487 | 110,840 | |||||||
Total liabilities | 5,837,631 | 4,446,132 | 644,628 | |||||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||
(In thousands, except for share and per share data) | ||||||||||
As of | ||||||||||
2021 |
2022 |
2022 |
||||||||
RMB | RMB | US$ | ||||||||
Redeemable non-controlling interests | 1,421,680 | 1,438,082 | 208,502 | |||||||
Class A ordinary shares ( |
125 | 116 | 17 | |||||||
Class B ordinary shares ( |
8 | 8 | 1 | |||||||
Additional paid-in capital | 4,959,646 | 5,129,103 | 743,650 | |||||||
(385,942 | ) | (832,578 | ) | (120,712 | ) | |||||
Retained earnings | 425,125 | (228,165 | ) | (33,081 | ) | |||||
Accumulated other comprehensive income | (102,603 | ) | 15,678 | 2,276 | ||||||
4,896,359 | 4,084,162 | 592,151 | ||||||||
Non-controlling interests | 163,310 | 154,094 | 22,341 | |||||||
Total equity | 5,059,669 | 4,238,256 | 614,492 | |||||||
Total liabilities, redeemable non-controlling interests and equity | 12,318,980 | 10,122,470 | 1,467,622 |
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 |
For the year ended |
|||||||||||||||||
2021 | 2022 | 2021 | 2022 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
Net revenues | ||||||||||||||||||
Product sales | 1,230,025 | 772,375 | 111,984 | 3,873,589 | 2,644,214 | 383,375 | ||||||||||||
Services | 1,942,853 | 1,780,789 | 258,190 | 5,522,667 | 5,756,417 | 834,602 | ||||||||||||
Total net revenues | 3,172,878 | 2,553,164 | 370,174 | 9,396,256 | 8,400,631 | 1,217,977 | ||||||||||||
Operating expenses (1) | ||||||||||||||||||
Cost of products | (1,043,606 | ) | (643,311 | ) | (93,271 | ) | (3,276,571 | ) | (2,255,950 | ) | (327,082 | ) | ||||||
Fulfillment(2) | (958,863 | ) | (789,459 | ) | (114,461 | ) | (2,661,126 | ) | (2,719,749 | ) | (394,327 | ) | ||||||
Sales and marketing (2) | (895,397 | ) | (787,684 | ) | (114,203 | ) | (2,549,842 | ) | (2,674,358 | ) | (387,745 | ) | ||||||
Technology and content(2) | (126,060 | ) | (112,146 | ) | (16,260 | ) | (448,410 | ) | (427,954 | ) | (62,047 | ) | ||||||
General and administrative(2) | (157,148 | ) | (91,508 | ) | (13,267 | ) | (525,802 | ) | (371,470 | ) | (53,858 | ) | ||||||
Other operating income, net | 12,197 | 8,167 | 1,184 | 72,516 | 95,292 | 13,816 | ||||||||||||
Impairment of goodwill | - | (13,155 | ) | (1,907 | ) | - | (13,155 | ) | (1,907 | ) | ||||||||
Total operating expenses | (3,168,877 | ) | (2,429,096 | ) | (352,185 | ) | (9,389,235 | ) | (8,367,344 | ) | (1,213,150 | ) | ||||||
Income from operations | 4,001 | 124,068 | 17,989 | 7,021 | 33,287 | 4,827 | ||||||||||||
Other income (expenses) | ||||||||||||||||||
Interest income | 9,074 | 21,073 | 3,055 | 62,943 | 45,816 | 6,643 | ||||||||||||
Interest expense | (16,102 | ) | (13,647 | ) | (1,979 | ) | (56,847 | ) | (56,917 | ) | (8,252 | ) | ||||||
Unrealized investment loss | (21,024 | ) | 5,037 | 730 | (209,956 | ) | (97,827 | ) | (14,184 | ) | ||||||||
Gain (loss) on disposal of subsidiaries and investment in equity investee | 150 | (7,511 | ) | (1,089 | ) | 150 | (107,032 | ) | (15,518 | ) | ||||||||
Gain on repurchase of 1.625% convertible senior notes due 2024 | - | - | - | - | 7,907 | 1,146 | ||||||||||||
Impairment loss of investments | - | - | - | (3,541 | ) | (8,400 | ) | (1,218 | ) | |||||||||
Exchange gain (loss) | 26,726 | 1,460 | 212 | 46,226 | (32,384 | ) | (4,695 | ) | ||||||||||
Fair value loss on derivative liabilities | - | (364,758 | ) | (52,885 | ) | - | (364,758 | ) | (52,885 | ) | ||||||||
Income (loss) before income tax | 2,825 | (234,278 | ) | (33,967 | ) | (154,004 | ) | (580,308 | ) | (84,136 | ) | |||||||
Income tax expense (3) | (1,818 | ) | (15,600 | ) | (2,262 | ) | (55,259 | ) | (26,480 | ) | (3,839 | ) | ||||||
Share of income (loss) in equity method investment, net of tax of nil | 2,086 | (6,573 | ) | (953 | ) | 3,300 | (3,586 | ) | (520 | ) | ||||||||
Net income (loss) | 3,093 | (256,451 | ) | (37,182 | ) | (205,963 | ) | (610,374 | ) | (88,495 | ) | |||||||
Net loss (income) attributable to noncontrolling interests | 689 | (3,652 | ) | (529 | ) | (1,505 | ) | 843 | 122 | |||||||||
Net income attributable to redeemable noncontrolling interests | (12,127 | ) | (24,166 | ) | (3,504 | ) | (12,362 | ) | (43,759 | ) | (6,344 | ) | ||||||
Net loss attributable to ordinary shareholders of |
(8,345 | ) | (284,269 | ) | (41,215 | ) | (219,830 | ) | (653,290 | ) | (94,717 | ) | ||||||
Net loss per share attributable to ordinary shareholders of |
||||||||||||||||||
Basic | (0.04 | ) | (1.61 | ) | (0.23 | ) | (1.02 | ) | (3.56 | ) | (0.52 | ) | ||||||
Diluted | (0.04 | ) | (1.61 | ) | (0.23 | ) | (1.02 | ) | (3.56 | ) | (0.52 | ) | ||||||
Net loss per ADS attributable to ordinary shareholders of |
||||||||||||||||||
Basic | (0.12 | ) | (4.84 | ) | (0.70 | ) | (3.05 | ) | (10.69 | ) | (1.55 | ) | ||||||
Diluted | (0.12 | ) | (4.84 | ) | (0.70 | ) | (3.05 | ) | (10.69 | ) | (1.55 | ) | ||||||
Weighted average shares used in calculating net loss per ordinary share | ||||||||||||||||||
Basic | 202,916,914 | 176,341,513 | 176,341,513 | 216,370,290 | 183,274,855 | 183,274,855 | ||||||||||||
Diluted | 202,916,914 | 176,341,513 | 176,341,513 | 216,370,290 | 183,274,855 | 183,274,855 | ||||||||||||
Net income (loss) | 3,093 | (256,451 | ) | (37,182 | ) | (205,963 | ) | (610,374 | ) | (88,495 | ) | |||||||
Other comprehensive income, net of tax of nil: | ||||||||||||||||||
Foreign currency translation adjustment | (21,355 | ) | (39,718 | ) | (5,759 | ) | (53,847 | ) | 118,281 | 17,149 | ||||||||
Comprehensive loss | (18,262 | ) | (296,169 | ) | (42,941 | ) | (259,810 | ) | (492,093 | ) | (71,346 | ) |
(1) Share-based compensation expenses are allocated in operating expenses items as follows:
For the three months ended |
For the year ended |
||||||||||||
2021 | 2022 | 2021 | 2022 | ||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||||
Fulfillment | 5,303 | 805 | 117 | 16,845 | 13,730 | 1,991 | |||||||
Sales and marketing | 26,559 | 1,709 | 248 | 89,275 | 57,548 | 8,344 | |||||||
Technology and content | 10,331 | 1,476 | 214 | 38,001 | 22,512 | 3,264 | |||||||
General and administrative | 13,772 | 9,700 | 1,406 | 52,426 | 48,591 | 7,044 | |||||||
55,965 | 13,690 | 1,985 | 196,547 | 142,381 | 20,643 |
(2) Including amortization of intangible assets resulting from business acquisition, which amounted to
(3) Including income tax benefits of
Reconciliations of GAAP and Non-GAAP Results | ||||||||||||||||||
(in thousands, except for share and per ADS data) | ||||||||||||||||||
For the three months ended |
For the year ended |
|||||||||||||||||
2021 | 2022 | 2021 | 2022 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||
Income from operations | 4,001 | 124,068 | 17,989 | 7,021 | 33,287 | 4,827 | ||||||||||||
Add: Share-based compensation expenses | 55,965 | 13,690 | 1,985 | 196,547 | 142,381 | 20,643 | ||||||||||||
Amortization of intangible assets resulting from business acquisition | 11,056 | 8,511 | 1,234 | 20,536 | 39,431 | 5,717 | ||||||||||||
Acquisition-related expenses | - | 13,694 | 1,985 | - | 13,694 | 1,985 | ||||||||||||
Impairment of goodwill | - | 13,155 | 1,907 | - | 13,155 | 1,907 | ||||||||||||
Loss on variance from expected contingent acquisition payment | - | 9,495 | 1,377 | - | 9,495 | 1,377 | ||||||||||||
Cancellation fees of repurchased ADSs and returned ADSs10 | - | - | - | - | 4,650 | 674 | ||||||||||||
Non-GAAP income from operations | 71,022 | 182,613 | 26,477 | 224,104 | 256,093 | 37,130 | ||||||||||||
Net income (loss) | 3,093 | (256,451 | ) | (37,182 | ) | (205,963 | ) | (610,374 | ) | (88,495 | ) | |||||||
Add: Share-based compensation expenses | 55,965 | 13,690 | 1,985 | 196,547 | 142,381 | 20,643 | ||||||||||||
Amortization of intangible assets resulting from business acquisition | 11,056 | 8,511 | 1,234 | 20,536 | 39,431 | 5,717 | ||||||||||||
Acquisition-related expenses | - | 13,694 | 1,985 | - | 13,694 | 1,985 | ||||||||||||
Impairment of goodwill and investments | - | 13,155 | 1,907 | - | 21,555 | 3,125 | ||||||||||||
Loss on variance from expected contingent acquisition payment | - | 9,495 | 1,377 | - | 9,495 | 1,377 | ||||||||||||
Cancellation fees of repurchased ADSs and returned ADSs | - | - | - | - | 4,650 | 674 | ||||||||||||
Fair value loss on derivative liabilities | - | 364,758 | 52,885 | - | 364,758 | 52,885 | ||||||||||||
Loss on disposal of subsidiaries and investment in equity investee | - | 7,511 | 1,089 | - | 107,032 | 15,518 | ||||||||||||
Unrealized investment loss | 21,024 | (5,037 | ) | (730 | ) | 209,956 | 97,827 | 14,184 | ||||||||||
Less: Tax effect of amortization of intangible assets resulting from business acquisition | (1,853 | ) | (1,640 | ) | (238 | ) | (3,686 | ) | (7,880 | ) | (1,142 | ) | ||||||
Non-GAAP net income | 89,285 | 167,686 | 24,312 | 217,390 | 182,569 | 26,471 | ||||||||||||
Net loss attributable to ordinary shareholders of |
(8,345 | ) | (284,269 | ) | (41,215 | ) | (219,830 | ) | (653,290 | ) | (94,717 | ) | ||||||
Add: Share-based compensation expenses | 55,965 | 13,690 | 1,985 | 196,547 | 142,381 | 20,643 | ||||||||||||
Amortization of intangible assets resulting from business acquisition | 8,348 | 6,537 | 948 | 15,574 | 30,076 | 4,361 | ||||||||||||
Acquisition-related expenses | - | 13,694 | 1,985 | - | 13,694 | 1,985 | ||||||||||||
Impairment of goodwill and investments | - | 13,155 | 1,907 | - | 21,555 | 3,125 | ||||||||||||
Loss on variance from expected contingent acquisition payment | - | 9,495 | 1,377 | - | 9,495 | 1,377 | ||||||||||||
Cancellation fees of repurchased ADSs and returned ADSs | - | - | - | - | 4,650 | 674 | ||||||||||||
Fair value loss on derivative liabilities | - | 364,758 | 52,885 | - | 364,758 | 52,885 | ||||||||||||
Loss on disposal of subsidiaries and investment in equity investee | - | 7,511 | 1,089 | - | 107,032 | 15,518 | ||||||||||||
Unrealized investment loss | 21,024 | (5,037 | ) | (730 | ) | 209,956 | 97,827 | 14,184 | ||||||||||
Less: Tax effect of amortization of intangible assets resulting from business acquisition | (1,311 | ) | (1,252 | ) | (182 | ) | (2,645 | ) | (5,972 | ) | (866 | ) | ||||||
Non-GAAP net income attributable to ordinary shareholders of |
75,681 |
138,282 |
20,049 |
199,602 |
132,206 |
19,169 |
||||||||||||
Non-GAAP net income attributable to ordinary shareholders of |
||||||||||||||||||
Basic | 1.12 | 2.35 | 0.34 | 2.77 | 2.16 | 0.31 | ||||||||||||
Diluted | 1.11 | 2.32 | 0.34 | 2.72 | 2.13 | 0.31 | ||||||||||||
Weighted average shares used in calculating net income per ordinary share | ||||||||||||||||||
Basic | 202,916,914 | 176,341,513 | 176,341,513 | 216,370,290 | 183,274,855 | 183,274,855 | ||||||||||||
Diluted | 205,037,261 | 178,885,101 | 178,885,101 | 219,871,884 | 185,897,231 | 185,897,231 |
________________________________
10 The Company repurchased approximately 8.1 million of ADSs under its share repurchase programs for fiscal year 2022 which leading to the cancellation fees of the agents.
Source: Baozun Inc.