Conference Call to Be Held at 7:30 A.M. U.S. Eastern Time on February 25, 2025
GUANGZHOU, China, Feb. 25,
2025 /PRNewswire/ -- Yatsen Holding Limited
("Yatsen" or the "Company") (NYSE: YSG), a leading China-based beauty group, today announced its
unaudited financial results for the fourth quarter and full year
ended December 31, 2024.
Fourth Quarter and Full Year 2024 Highlights
- Total net revenues for the fourth quarter of 2024
increased by 7.1% to RMB1.15 billion
(US$157.3 million) from RMB1.07 billion for the prior year period.
Total net revenues for the full year of 2024 decreased by
0.6% to RMB3.39 billion (US$464.9 million) from RMB3.41 billion for the prior year period.
- Total net revenues from Skincare
Brands[1] for the fourth quarter
of 2024 were RMB554.8 million
(US$76.0 million), remaining flat as
compared with the prior year period. As a percentage of total net
revenues, total net revenues from Skincare Brands for the fourth
quarter of 2024 were 48.3%, as compared with 51.7% for the prior
year period. Total net revenues from Skincare Brands for the
full year of 2024 increased by 0.7% to RMB1.39 billion (US$190.9
million) from RMB1.38 billion
for the prior year period. As a percentage of total net revenues,
total net revenues from Skincare Brands for the full year of 2024
were 41.1%, as compared with 40.5% for the prior year period.
- Gross margin for the fourth quarter of 2024 increased to
77.8% from 73.7% for the prior year period. Gross margin for
the full year of 2024 increased to 77.1% from 73.6% for the prior
year period.
- Net loss for the fourth quarter of 2024 decreased by
23.4% to RMB378.8 million
(US$51.9 million) from RMB494.5 million for the prior year period.
Net loss for the full year of 2024 decreased by 5.3% to
RMB710.2 million (US$97.3 million) from RMB750.2 million for the prior year period.
Non-GAAP net income[2] for the
fourth quarter of 2024 was RMB107.0
million (US14.7 million), as compared with non-GAAP net loss
of RMB93.7 million for the prior year
period. Non-GAAP net loss for the full year of 2024
decreased by 56.7% to RMB128.2
million (US$17.6 million) from
RMB296.1 million for the prior year
period.
Mr. Jinfeng Huang, Founder,
Chairman and Chief Executive Officer of Yatsen, stated, "We are
pleased to share our solid performance in the fourth quarter of
2024, despite the continued challenges in the beauty market. We
achieved year-over-year growth in total net revenues for the fourth
quarter, driven by the recovery of Perfect Diary as well as the
combined growth of our three major skincare brands. In terms of
profitability, we also made solid progress, narrowing our net loss
margin while delivering non-GAAP net income for the quarter. This
performance reflects the success of our strategic initiatives in
product development, brand building, and cost optimization. As we
move forward, we will remain committed to our strategic
transformation plan and are confident in our ability to navigate
the evolving market dynamics and drive sustainable
growth."
Mr. Donghao Yang, Director and
Chief Financial Officer of Yatsen, commented, "Our financial
results for the fourth quarter and full year of 2024 demonstrate
the effective execution of our strategic transformation. In the
fourth quarter, we achieved a 7.1% year-over-year increase in net
revenues, in line with our guidance. Our gross margin rose to
77.8%, up from 73.7% for the prior year period. While we recorded a
net loss, primarily due to a goodwill impairment of RMB403.1 million, we achieved solid non-GAAP net
income with a 9.3% margin.[3] For the full year 2024, our total
net revenues declined by 0.6% year over year, reflecting overall
stability. Meanwhile, our gross margin, net loss margin, and
non-GAAP net loss margin all showed improvements compared with the
prior year. Looking ahead, we will continue to enhance our
operational efficiencies and strategically allocate resources to
position the company for long-term success."
Fourth Quarter 2024 Financial Results
Net Revenues
Total net revenues for the fourth quarter of 2024 increased by
7.1% to RMB1.15 billion (US$157.3 million) from RMB1.07 billion for the prior year period. The
increase was primarily due to a 16.4% year-over-year increase in
net revenues from Color Cosmetics Brands.[4]
Gross Profit and Gross Margin
Gross profit for the fourth quarter of 2024 increased by 13.0%
to RMB893.0 million (US$122.3 million) from RMB790.1 million for the prior year period. Gross
margin for the fourth quarter of 2024 increased to 77.8% from 73.7%
for the prior year period. The increase was primarily driven by an
increase in sales of higher-gross-margin products.
Operating Expenses
Total operating expenses for the fourth quarter of 2024
decreased by 3.5% to RMB1.28 billion
(US$175.9 million) from RMB1.33 billion for the prior year period. As a
percentage of total net revenues, total operating expenses for the
fourth quarter of 2024 were 111.8%, as compared with 124.0% for the
prior year period.
- Fulfillment Expenses. Fulfillment expenses for
the fourth quarter of 2024 were RMB63.5
million (US$8.7 million), as
compared with RMB62.7 million for the
prior year period. As a percentage of total net revenues,
fulfillment expenses for the fourth quarter of 2024 decreased to
5.5% from 5.8% for the prior year period. The decrease was
primarily due to an increase in the overall average selling price
of the Company's products, as well as further improvements in
logistics efficiency.
- Selling and Marketing Expenses. Selling and
marketing expenses for the fourth quarter of 2024 were RMB690.6 million (US$94.6
million), as compared with RMB717.4
million for the prior year period. As a percentage of total
net revenues, selling and marketing expenses for the fourth quarter
of 2024 decreased to 60.1% from 66.9% for the prior year period.
The decrease was primarily due to the Company's more strategic
marketing spending, combined with lower payroll expenses related to
selling and marketing personnel.
- General and Administrative Expenses. General and
administrative expenses for the fourth quarter of 2024 were
RMB100.1 million (US$13.7 million), as compared with RMB158.7 million for the prior year period. As a
percentage of total net revenues, general and administrative
expenses for the fourth quarter of 2024 decreased to 8.7% from
14.8% for the prior year period. The decrease was primarily
attributable to lower payroll expenses resulting from a reduction
in general and administrative headcount and lower share-based
compensation expenses.
- Research and Development Expenses. Research and
development expenses for the fourth quarter of 2024 were
RMB26.3 million (US$3.6 million), as compared with RMB36.9 million for the prior year period. As a
percentage of total net revenues, research and development expenses
for the fourth quarter of 2024 decreased to 2.3% from 3.4% for the
prior year period. The decrease was primarily attributable to the
Company's efforts to maintain research and development expenses at
a reasonable level relative to total net revenues.
- Impairment of Goodwill. Impairment of goodwill
for the fourth quarter of 2024 was RMB403.1
million (US$55.2 million), as
compared with RMB354.0 million in the
prior year period. Impairment recorded in this quarter mainly
represents the amount by which the carrying value of the Eve
Lom reporting unit exceeded its fair value, based on the
quantitative goodwill impairment test, primarily due to weaker
operating results than expected.
Loss / Income from Operations
Loss from operations for the fourth quarter of 2024 was
RMB390.7 million (US$53.5 million), as compared with RMB539.6 million for the prior year period.
Operating loss margin was 34.0%, as compared with 50.3% for the
prior year period.
Non-GAAP income from operations[5] for the fourth quarter of 2024 was
RMB93.2 million (US$12.8 million), as compared with non-GAAP loss
from operations of RMB125.9 million
for the prior year period. Non-GAAP operating income
margin[6] was 8.1%, as
compared with non-GAAP operating loss margin of 11.7% for the prior
year period.
Net Loss / Income
Net loss for the fourth quarter of 2024 was RMB378.8 million (US$51.9
million), as compared with RMB494.5
million for the prior year period. Net loss margin was
33.0%, as compared with 46.1% for the prior year period. Net loss
attributable to Yatsen's ordinary shareholders per diluted
ADS[7] for the fourth quarter of 2024
was RMB3.98 (US$0.55), as compared with RMB4.57 for the prior year period.
Non-GAAP net income for the fourth quarter of 2024 was
RMB107.0 million (US$14.7 million), as compared with non-GAAP net
loss of RMB93.7 million for the prior
year period. Non-GAAP net income margin was 9.3%, as compared with
non-GAAP net loss margin of 8.7% for the prior year period.
Non-GAAP net income attributable to Yatsen's ordinary shareholders
per diluted ADS[8] for the fourth quarter of
2024 was RMB0.99 (US$0.14), as compared with non-GAAP net loss
attributable to Yatsen's ordinary shareholders per diluted ADS of
RMB0.84 for the prior year
period.
Full Year 2024 Financial Results
Total net revenues for the full year of 2024 decreased by 0.6%
to RMB3.39 billion (US$464.9 million) from RMB3.41 billion for the prior year period,
primarily attributable to the decline in net revenues from Color
Cosmetics Brands, partially offset by the increase in net revenues
from Skincare Brands.
Gross profit for the full year of 2024 increased by 4.1% to
RMB2.62 billion (US$358.6 million) from RMB2.51 billion for the prior year period. Gross
margin for the full year of 2024 increased to 77.1% from 73.6% for
the prior year period. The increase was primarily attributable
to increasing sales of higher-gross margin products.
Loss from operations for the full year of 2024 was RMB824.9 million (US$113.0
million), as compared with RMB913.4
million for the prior year period. Operating loss margin
decreased to 24.3% from 26.7% for the prior year period.
Non-GAAP loss from operations for the full year of 2024 was
RMB224.3 million (US$30.7 million), as compared with RMB427.5 million for the prior year period.
Non-GAAP operating loss margin decreased to 6.6% from 12.5% for the
prior year period.
Net loss for the full year of 2024 was RMB710.2 million (US$97.3
million), as compared with RMB750.2
million for the prior year period. Net loss margin decreased
to 20.9% from 22.0% for the prior year period. Net loss
attributable to Yatsen's ordinary shareholders per diluted ADS for
the full year of 2024 was RMB6.99
(US$0.96), as compared with
RMB6.81 for the prior year
period.
Non-GAAP net loss for the full year of 2024 was RMB128.2 million (US$17.6
million), as compared with RMB296.1
million for the prior year period. Non-GAAP net loss margin
decreased to 3.8% from 8.7% for the prior year period. Non-GAAP net
loss attributable to Yatsen's ordinary shareholders per diluted ADS
for the full year of 2024 was RMB1.26
(US$0.17), as compared with
RMB2.66 for the prior year
period.
Balance Sheet and Cash Flow
As of December 31, 2024, the
Company had cash, restricted cash and short-term investments of
RMB1.36 billion (US$185.8 million), as compared with RMB2.08 billion as of December 31, 2023.
Net cash generated from operating activities for the fourth
quarter of 2024 was RMB202.2 million
(US$27.7 million), as compared with
RMB90.5 million for the prior year
period. Net cash used in operating activities for the full year of
2024 was RMB243.7 million
(US$33.4 million), as compared with
RMB107.4 million for the prior year
period.
Business Outlook
For the first quarter of 2025, the Company expects its total net
revenues to be between RMB788.8
million and RMB866.2 million,
representing a year-over-year increase of approximately 2% to 12%.
These forecasts reflect the Company's current and preliminary views
on the market and operational conditions, which are subject to
change.
Exchange Rate
This announcement contains translations of certain Renminbi
("RMB") amounts into U.S. dollars ("US$") at specified rates solely
for the convenience of the reader. Unless otherwise noted, all
translations from RMB to US$ were made at a rate of RMB7.2993 to US$1.00, the exchange rate in effect as of
December 31, 2024, as set forth in
the H.10 statistical release of The Board of Governors of the
Federal Reserve System. The Company makes no representation that
any RMB or US$ amounts could have been, or could be, converted into
US$ or RMB, as the case may be, at any particular rate, or at
all.
[1] Include net
revenues from Galénic, DR.WU (its mainland China
business), Eve Lom and other skincare brands of the
Company.
|
[2] Non-GAAP net income
(loss) is a non-GAAP financial measure. Non-GAAP net income (loss)
is defined as net income (loss) excluding (i) share-based
compensation expenses, (ii) amortization of intangible assets
resulting from assets and business acquisitions, (iii) revaluation
of investments on the share of equity method investments, (iv)
impairment of goodwill and (v) tax effects on non-GAAP
adjustments.
|
[3] Non-GAAP net income
(loss) margin is a non-GAAP financial measure, which is defined as
non-GAAP net income (loss) as a percentage of total net
revenues.
|
[4] Include Perfect
Diary, Little Ondine, Pink Bear and other color
cosmetics brands of the Company.
|
[5] Non-GAAP income
(loss) from operations is a non-GAAP financial measure. Non-GAAP
income (loss) from operations is defined as income (loss) from
operations excluding (i) share-based compensation expenses, (ii)
amortization of intangible assets resulting from assets and
business acquisitions and (iii) impairment of goodwill.
|
[6] Non-GAAP operating
income (loss) margin is a non-GAAP financial measure, which is
defined as non-GAAP net income (loss) from operations as a
percentage of total net revenues.
|
[7] ADS refers to
American depositary shares, each of which represents twenty Class A
ordinary shares, effective from March 18, 2024. Prior to that date,
each ADS represented four Class A ordinary shares. Unless otherwise
stated, the current ADS ratio has been applied retrospectively to
all periods presented in this document.
|
[8] Non-GAAP net income
(loss) attributable to ordinary shareholders per diluted ADS is a
non-GAAP financial measure. Non-GAAP net income (loss) attributable
to ordinary shareholders per diluted ADS is defined as non-GAAP net
income (loss) attributable to ordinary shareholders divided by the
weighted average number of diluted ADS outstanding for computing
diluted earnings per ADS. Non-GAAP net income (loss) attributable
to ordinary shareholders is defined as net income (loss)
attributable to ordinary shareholders excluding (i) share-based
compensation expenses, (ii) amortization of intangible assets
resulting from assets and business acquisitions, (iii) revaluation
of investments on the share of equity method investments, (iv)
impairment of goodwill, (v) tax effects on non-GAAP adjustments and
(vi) accretion to redeemable non-controlling interests.
|
Conference Call Information
The Company's management will hold a conference call on
Tuesday, February 25, 2025, at
7:30 A.M. U.S. Eastern Time or
8:30 P.M. Beijing Time to discuss its
financial results and operating performance for the fourth quarter
and full year 2024.
United States (toll
free):
|
+1-888-346-8982
|
International:
|
+1-412-902-4272
|
Mainland China (toll
free):
|
400-120-1203
|
Hong Kong, SAR (toll
free):
|
800-905-945
|
Hong Kong,
SAR:
|
+852-3018-4992
|
Conference
ID:
|
5014463
|
The replay will be accessible through Tuesday, March 4, by dialing the following
numbers:
United
States:
|
|
|
|
|
|
|
+1-877-344-7529
|
International:
|
|
|
|
|
|
|
+1-412-317-0088
|
Replay Access
Code:
|
|
|
|
|
|
|
5014463
|
A live and archived webcast of the conference call will also be
available on the Company's investor relations website at
http://ir.yatsenglobal.com.
About Yatsen Holding Limited
Yatsen Holding Limited (NYSE: YSG) is a leading China-based beauty group with the mission of
creating an exciting new journey of beauty discovery for consumers
around the world. Founded in 2016, the Company has launched and
acquired numerous color cosmetics and skincare brands including
Perfect Diary, Little Ondine, Pink Bear,
Galénic, DR.WU (its mainland China business), Eve Lom and
EANTiM. The Company's flagship brand, Perfect Diary,
is one of the leading color cosmetics brands in China in terms of retail sales value. The
Company primarily reaches and engages with customers directly both
online and offline, with expansive presence across all major
e-commerce, social and content platforms in China.
For more information, please visit
http://ir.yatsenglobal.com.
Use of Non-GAAP Financial Measures
The Company uses non-GAAP income (loss) from operations,
non-GAAP operating income (loss) margin, non-GAAP net income
(loss), non-GAAP net income (loss) margin, non-GAAP net income
(loss) attributable to ordinary shareholders and non-GAAP net
income (loss) attributable to ordinary shareholders per diluted
ADS, each a non-GAAP financial measure, in reviewing and assessing
its operating performance. The presentation of these non-GAAP
financial measures is not intended to be considered in isolation or
as a substitute for the financial information prepared and
presented in accordance with U.S. GAAP. The Company presents these
non-GAAP financial measures because they are used by the management
to evaluate operating performance and formulate business plans.
Non-GAAP financial measures help identify underlying trends in its
business, provide further information about its results of
operations, and enhance the overall understanding of its past
performance and future prospects. The Company defines non-GAAP
income (loss) from operations as income (loss) from operations
excluding (i) share-based compensation expenses, (ii) amortization
of intangible assets resulting from assets and business
acquisitions and (iii) impairment of goodwill.
Non-GAAP operating income (loss) margin is 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 (i) share-based compensation expenses, (ii) amortization
of intangible assets resulting from assets and business
acquisitions, (iii) revaluation of investments on the share of
equity method investments, (iv) impairment of goodwill and (v) tax
effects on non-GAAP adjustments. Non-GAAP net income (loss) margin
is non-GAAP net income (loss) as a percentage of total net
revenues. The Company defines non-GAAP net income (loss)
attributable to ordinary shareholders as net income (loss)
attributable to ordinary shareholders excluding (i) share-based
compensation expenses, (ii) amortization of intangible assets
resulting from assets and business acquisitions, (iii) revaluation
of investments on the share of equity method investments, (iv)
impairment of goodwill, (v) tax effects on non-GAAP adjustments and
(vi) accretion to redeemable non-controlling interests. Non-GAAP
net income (loss) attributable to ordinary shareholders per diluted
ADS is computed using non-GAAP net income (loss) attributable to
ordinary shareholders divided by weighted average number of diluted
ADS outstanding for computing diluted earnings per ADS.
However, the non-GAAP financial measures have limitations as
analytical tools as the non-GAAP financial measures are not
presented in accordance with U.S. GAAP and may differ from the
non-GAAP information used by other companies, including peer
companies, and therefore their comparability may be limited. The
Company compensates for these limitations by reconciling the
non-GAAP financial measures to the nearest U.S. GAAP performance
measure, all of which should be considered when evaluating
performance. The Company encourages investors and others to review
its financial information in its entirety and not rely on a single
financial measure. Reconciliations of Yatsen's non-GAAP financial
measure to the most comparable U.S. GAAP measure are included at
the end of this press release.
Safe Harbor Statement
This announcement contains statements that may constitute
"forward-looking" statements which are made pursuant to the "safe
harbor" provisions of the U.S. Private Securities Litigation Reform
Act of 1995. These forward-looking statements can be identified by
terminology such as "will," "expects," "anticipates," "aims,"
"future," "intends," "plans," "believes," "estimates," "likely to,"
and similar statements. The Company may also make written or oral
forward-looking statements in its periodic reports to the
Securities and Exchange Commission ("SEC"), in its annual report to
shareholders, in press releases and other written materials and in
oral statements made by its officers, directors or employees to
third parties. Statements that are not historical facts, including
statements about the Company's beliefs, plans, outlook and
expectations, are forward-looking statements. Forward-looking
statements involve inherent risks and uncertainties. A number of
factors could cause actual results to differ materially from those
contained in any forward-looking statement, including but not
limited to the following: the Company's growth strategies; its
future business development, results of operations and financial
condition; its ability to continue to roll out popular products and
maintain popularity of existing products; its ability to anticipate
and respond to changes in industry trends and consumer preferences
and behavior in a timely manner; its ability to attract and retain
new customers and to increase revenues generated from repeat
customers; its expectations regarding demand for and market
acceptance of its products and services; its ability to integrate
newly-acquired businesses and brands; trends and competition in and
relevant government policies and regulations relating to
China's beauty market; changes in
its revenues and certain cost or expense items; and general
economic conditions globally and in China. Further information regarding these and
other risks is included in the Company's filings with the SEC. All
information provided in this press release is as of the date of
this press release, and the Company does not undertake any
obligation to update any forward-looking statement, except as
required under applicable law.
For investor and media inquiries, please contact:
In China:
Yatsen Holding Limited
Investor Relations
E-mail: ir@yatsenglobal.com
Piacente Financial Communications
Hui Fan
Tel: +86-10-6508-0677
E-mail: yatsen@thepiacentegroup.com
In the United
States:
Piacente Financial Communications
Brandi Piacente
Tel: +1-212-481-2050
E-mail: yatsen@thepiacentegroup.com
YATSEN HOLDING
LIMITED
UNAUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
(All amounts in
thousands, except for share, per share data or otherwise
noted)
|
|
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2023
|
|
|
2024
|
|
|
2024
|
|
|
|
RMB'000
|
|
|
RMB'000
|
|
|
USD'000
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
836,888
|
|
|
|
817,395
|
|
|
|
111,983
|
|
Restricted
cash
|
|
|
21,248
|
|
|
|
-
|
|
|
|
-
|
|
Short-term
investments
|
|
|
1,218,481
|
|
|
|
539,130
|
|
|
|
73,861
|
|
Accounts receivable,
net
|
|
|
198,851
|
|
|
|
214,558
|
|
|
|
29,394
|
|
Inventories,
net
|
|
|
352,090
|
|
|
|
386,054
|
|
|
|
52,889
|
|
Prepayments and other
current assets
|
|
|
303,841
|
|
|
|
381,404
|
|
|
|
52,252
|
|
Amounts due from
related parties
|
|
|
20,200
|
|
|
|
9,113
|
|
|
|
1,248
|
|
Total current
assets
|
|
|
2,951,599
|
|
|
|
2,347,654
|
|
|
|
321,627
|
|
Non-current
assets
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
618,752
|
|
|
|
664,579
|
|
|
|
91,047
|
|
Property and
equipment, net
|
|
|
64,878
|
|
|
|
74,373
|
|
|
|
10,189
|
|
Goodwill,
net
|
|
|
556,567
|
|
|
|
155,029
|
|
|
|
21,239
|
|
Intangible assets,
net
|
|
|
671,396
|
|
|
|
559,708
|
|
|
|
76,680
|
|
Deferred tax
assets
|
|
|
1,375
|
|
|
|
1,381
|
|
|
|
189
|
|
Right-of-use assets,
net
|
|
|
114,348
|
|
|
|
147,501
|
|
|
|
20,208
|
|
Other non-current
assets
|
|
|
27,100
|
|
|
|
20,642
|
|
|
|
2,828
|
|
Total non-current
assets
|
|
|
2,054,416
|
|
|
|
1,623,213
|
|
|
|
222,380
|
|
Total
assets
|
|
|
5,006,015
|
|
|
|
3,970,867
|
|
|
|
544,007
|
|
Liabilities,
redeemable non-controlling interests and shareholders'
equity
|
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
|
|
Accounts
payable
|
|
|
105,691
|
|
|
|
72,090
|
|
|
|
9,876
|
|
Advances from
customers
|
|
|
41,579
|
|
|
|
19,574
|
|
|
|
2,682
|
|
Accrued expenses and
other liabilities
|
|
|
391,217
|
|
|
|
460,143
|
|
|
|
63,039
|
|
Amounts due to related
parties
|
|
|
9,431
|
|
|
|
28,884
|
|
|
|
3,957
|
|
Income tax
payables
|
|
|
17,946
|
|
|
|
20,088
|
|
|
|
2,752
|
|
Lease liabilities due
within one year
|
|
|
45,464
|
|
|
|
39,409
|
|
|
|
5,399
|
|
Total current
liabilities
|
|
|
611,328
|
|
|
|
640,188
|
|
|
|
87,705
|
|
Non-current
liabilities
|
|
|
|
|
|
|
|
|
|
Deferred tax
liabilities
|
|
|
111,591
|
|
|
|
103,306
|
|
|
|
14,153
|
|
Deferred income-non
current
|
|
|
30,556
|
|
|
|
14,832
|
|
|
|
2,032
|
|
Lease
liabilities
|
|
|
67,767
|
|
|
|
109,526
|
|
|
|
15,005
|
|
Total non-current
liabilities
|
|
|
209,914
|
|
|
|
227,664
|
|
|
|
31,190
|
|
Total
liabilities
|
|
|
821,242
|
|
|
|
867,852
|
|
|
|
118,895
|
|
Redeemable
non-controlling interests
|
|
|
51,466
|
|
|
|
50,984
|
|
|
|
6,985
|
|
Shareholders'
equity
|
|
|
|
|
|
|
|
|
|
Ordinary Shares
(US$0.00001 par value; 10,000,000,000 ordinary shares
authorized,
comprising of 6,000,000,000 Class A ordinary shares, 960,852,606
Class B ordinary shares
and 3,039,147,394 shares each of such classes to be designated as
of December 31, 2023
and December 31, 2024; 2,030,600,883 Class A shares and 666,572,880
Class B ordinary
shares issued as of December 31, 2023, 2,096,600,883 Class A shares
and 600,572,880
Class B ordinary shares issued as of December 31, 2024;
1,487,546,132 Class A ordinary
shares and 666,572,880 Class B ordinary shares outstanding as of
December 31, 2023,
1,234,627,468 Class A ordinary shares and 600,572,880 Class B
ordinary shares
outstanding as of December 31, 2024)
|
|
|
173
|
|
|
|
173
|
|
|
|
24
|
|
Treasury
shares
|
|
|
(864,568)
|
|
|
|
(1,276,330)
|
|
|
|
(174,856)
|
|
Additional paid-in
capital
|
|
|
12,260,208
|
|
|
|
12,273,767
|
|
|
|
1,681,499
|
|
Statutory
reserve
|
|
|
24,177
|
|
|
|
28,147
|
|
|
|
3,856
|
|
Accumulated
deficit
|
|
|
(7,345,153)
|
|
|
|
(8,057,297)
|
|
|
|
(1,103,845)
|
|
Accumulated other
comprehensive income
|
|
|
60,200
|
|
|
|
86,866
|
|
|
|
11,900
|
|
Total Yatsen Holding
Limited shareholders' equity
|
|
|
4,135,037
|
|
|
|
3,055,326
|
|
|
|
418,578
|
|
Non-controlling
interests
|
|
|
(1,730)
|
|
|
|
(3,295)
|
|
|
|
(451)
|
|
Total shareholders'
equity
|
|
|
4,133,307
|
|
|
|
3,052,031
|
|
|
|
418,127
|
|
Total liabilities,
redeemable non-controlling interests and shareholders'
equity
|
|
|
5,006,015
|
|
|
|
3,970,867
|
|
|
|
544,007
|
|
YATSEN HOLDING
LIMITED
UNAUDITED CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(All amounts in
thousands, except for share, per share data or otherwise
noted)
|
|
|
|
|
|
For the Three Months
Ended December 31,
|
|
|
For the Year Ended
December 31,
|
|
|
|
2023
|
|
|
2024
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2024
|
|
|
|
RMB'000
|
|
|
RMB'000
|
|
|
USD'000
|
|
|
RMB'000
|
|
|
RMB'000
|
|
|
USD'000
|
|
Total net
revenues
|
|
|
1,072,691
|
|
|
|
1,148,522
|
|
|
|
157,347
|
|
|
|
3,414,774
|
|
|
|
3,393,414
|
|
|
|
464,896
|
|
Total cost of
revenues
|
|
|
(282,548)
|
|
|
|
(255,536)
|
|
|
|
(35,008)
|
|
|
|
(901,455)
|
|
|
|
(776,236)
|
|
|
|
(106,344)
|
|
Gross
profit
|
|
|
790,143
|
|
|
|
892,986
|
|
|
|
122,339
|
|
|
|
2,513,319
|
|
|
|
2,617,178
|
|
|
|
358,552
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fulfilment
expenses
|
|
|
(62,741)
|
|
|
|
(63,517)
|
|
|
|
(8,702)
|
|
|
|
(229,021)
|
|
|
|
(216,540)
|
|
|
|
(29,666)
|
|
Selling and marketing
expenses
|
|
|
(717,439)
|
|
|
|
(690,584)
|
|
|
|
(94,610)
|
|
|
|
(2,230,974)
|
|
|
|
(2,268,793)
|
|
|
|
(310,823)
|
|
General and
administrative expenses
|
|
|
(158,716)
|
|
|
|
(100,122)
|
|
|
|
(13,717)
|
|
|
|
(500,942)
|
|
|
|
(444,373)
|
|
|
|
(60,879)
|
|
Research and
development expenses
|
|
|
(36,851)
|
|
|
|
(26,345)
|
|
|
|
(3,609)
|
|
|
|
(111,698)
|
|
|
|
(109,287)
|
|
|
|
(14,972)
|
|
Impairment of
goodwill
|
|
|
(354,039)
|
|
|
|
(403,076)
|
|
|
|
(55,221)
|
|
|
|
(354,039)
|
|
|
|
(403,076)
|
|
|
|
(55,221)
|
|
Total operating
expenses
|
|
|
(1,329,786)
|
|
|
|
(1,283,644)
|
|
|
|
(175,859)
|
|
|
|
(3,426,674)
|
|
|
|
(3,442,069)
|
|
|
|
(471,561)
|
|
Loss from
operations
|
|
|
(539,643)
|
|
|
|
(390,658)
|
|
|
|
(53,520)
|
|
|
|
(913,355)
|
|
|
|
(824,891)
|
|
|
|
(113,009)
|
|
Financial
income
|
|
|
15,763
|
|
|
|
20,973
|
|
|
|
2,873
|
|
|
|
89,020
|
|
|
|
86,136
|
|
|
|
11,801
|
|
Foreign currency
exchange gain (loss)
|
|
|
6,400
|
|
|
|
(22,129)
|
|
|
|
(3,032)
|
|
|
|
7,218
|
|
|
|
(20,399)
|
|
|
|
(2,795)
|
|
Income (loss) from
equity method
investments, net
|
|
|
4,446
|
|
|
|
(8,104)
|
|
|
|
(1,110)
|
|
|
|
10,122
|
|
|
|
1,386
|
|
|
|
190
|
|
Other income,
net
|
|
|
15,612
|
|
|
|
18,726
|
|
|
|
2,565
|
|
|
|
53,558
|
|
|
|
44,461
|
|
|
|
6,091
|
|
Loss before income
tax expenses
|
|
|
(497,422)
|
|
|
|
(381,192)
|
|
|
|
(52,224)
|
|
|
|
(753,437)
|
|
|
|
(713,307)
|
|
|
|
(97,722)
|
|
Income tax
benefits
|
|
|
2,896
|
|
|
|
2,388
|
|
|
|
327
|
|
|
|
3,210
|
|
|
|
3,086
|
|
|
|
423
|
|
Net
loss
|
|
|
(494,526)
|
|
|
|
(378,804)
|
|
|
|
(51,897)
|
|
|
|
(750,227)
|
|
|
|
(710,221)
|
|
|
|
(97,299)
|
|
Net loss (income)
attributable to non-
controlling interests and redeemable non-
controlling interests
|
|
|
4,011
|
|
|
|
(5,430)
|
|
|
|
(744)
|
|
|
|
5,439
|
|
|
|
2,047
|
|
|
|
280
|
|
Accretion to redeemable
non-controlling
interests
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,975)
|
|
|
|
-
|
|
|
|
-
|
|
Net loss
attributable to Yatsen's
shareholders
|
|
|
(490,515)
|
|
|
|
(384,234)
|
|
|
|
(52,641)
|
|
|
|
(747,763)
|
|
|
|
(708,174)
|
|
|
|
(97,019)
|
|
Net loss
attributable to ordinary
shareholders of Yatsen
|
|
|
(490,515)
|
|
|
|
(384,234)
|
|
|
|
(52,641)
|
|
|
|
(747,763)
|
|
|
|
(708,174)
|
|
|
|
(97,019)
|
|
Shares used in
calculating loss per share
(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
of Class A and
Class B ordinary shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
2,146,881,745
|
|
|
|
1,930,413,426
|
|
|
|
1,930,413,426
|
|
|
|
2,195,818,231
|
|
|
|
2,025,072,131
|
|
|
|
2,025,072,131
|
|
Diluted
|
|
|
2,146,881,745
|
|
|
|
1,930,413,426
|
|
|
|
1,930,413,426
|
|
|
|
2,195,818,231
|
|
|
|
2,025,072,131
|
|
|
|
2,025,072,131
|
|
Net loss per Class A
and Class B ordinary
share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
(0.23)
|
|
|
|
(0.20)
|
|
|
|
(0.03)
|
|
|
|
(0.34)
|
|
|
|
(0.35)
|
|
|
|
(0.05)
|
|
Diluted
|
|
|
(0.23)
|
|
|
|
(0.20)
|
|
|
|
(0.03)
|
|
|
|
(0.34)
|
|
|
|
(0.35)
|
|
|
|
(0.05)
|
|
Net loss per ADS (20
ordinary shares
equal to 1 ADS) (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
(4.57)
|
|
|
|
(3.98)
|
|
|
|
(0.55)
|
|
|
|
(6.81)
|
|
|
|
(6.99)
|
|
|
|
(0.96)
|
|
Diluted
|
|
|
(4.57)
|
|
|
|
(3.98)
|
|
|
|
(0.55)
|
|
|
|
(6.81)
|
|
|
|
(6.99)
|
|
|
|
(0.96)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months
Ended December 31,
|
|
|
For the Year Ended
December 31,
|
|
|
|
2023
|
|
|
2024
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2024
|
|
Share-based
compensation expenses are
included in the operating expenses as
follows:
|
|
RMB'000
|
|
|
RMB'000
|
|
|
USD'000
|
|
|
RMB'000
|
|
|
RMB'000
|
|
|
USD'000
|
|
Fulfilment
expenses
|
|
|
256
|
|
|
|
237
|
|
|
|
32
|
|
|
|
2,055
|
|
|
|
387
|
|
|
|
53
|
|
Selling and marketing
expenses
|
|
|
3,298
|
|
|
|
2,259
|
|
|
|
309
|
|
|
|
23,518
|
|
|
|
(42)
|
|
|
|
(6)
|
|
General and
administrative expenses
|
|
|
39,688
|
|
|
|
17,443
|
|
|
|
2,390
|
|
|
|
46,902
|
|
|
|
89,941
|
|
|
|
12,322
|
|
Research and
development expenses
|
|
|
1,241
|
|
|
|
356
|
|
|
|
49
|
|
|
|
5,027
|
|
|
|
888
|
|
|
|
122
|
|
Total
|
|
|
44,483
|
|
|
|
20,295
|
|
|
|
2,780
|
|
|
|
77,502
|
|
|
|
91,174
|
|
|
|
12,491
|
|
|
(1)
Authorized share capital is re-classified and re-designated into
Class A ordinary shares and Class B ordinary shares, with each
Class A ordinary share being entitled to one vote and each Class B
ordinary share being entitled to twenty votes on all matters
that are subject to shareholder vote.
|
(2)
Effective from March 18, 2024, the Company changed its ADS to Class
A Ordinary Share ratio from one ADS representing four ordinary
shares to one ADS representing twenty ordinary shares. The
historical and present income (loss) per ADS have
been adjusted retroactively for all periods presented to
reflect this change.
|
YATSEN HOLDING
LIMITED
UNAUDITED RECONCILIATIONS OF GAAP AND
NON-GAAP RESULTS
(All amounts in
thousands, except for share, per share data or otherwise
noted)
|
|
|
|
|
|
For the Three Months
Ended December 31,
|
|
|
For the Year Ended
December 31,
|
|
|
|
2023
|
|
|
2024
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2024
|
|
|
|
RMB'000
|
|
|
RMB'000
|
|
|
USD'000
|
|
|
RMB'000
|
|
|
RMB'000
|
|
|
USD'000
|
|
Loss from
operations
|
|
|
(539,643)
|
|
|
|
(390,658)
|
|
|
|
(53,520)
|
|
|
|
(913,355)
|
|
|
|
(824,891)
|
|
|
|
(113,009)
|
|
Share-based
compensation expenses
|
|
|
44,483
|
|
|
|
20,295
|
|
|
|
2,780
|
|
|
|
77,502
|
|
|
|
91,174
|
|
|
|
12,491
|
|
Impairment of
goodwill
|
|
|
354,039
|
|
|
|
403,076
|
|
|
|
55,221
|
|
|
|
354,039
|
|
|
|
403,076
|
|
|
|
55,221
|
|
Amortization of
intangible assets
resulting from assets and business
acquisitions
|
|
|
15,231
|
|
|
|
60,447
|
|
|
|
8,281
|
|
|
|
54,297
|
|
|
|
106,385
|
|
|
|
14,575
|
|
Non-GAAP (loss)
income from
operations
|
|
|
(125,890)
|
|
|
|
93,160
|
|
|
|
12,762
|
|
|
|
(427,517)
|
|
|
|
(224,256)
|
|
|
|
(30,722)
|
|
Net loss
|
|
|
(494,526)
|
|
|
|
(378,804)
|
|
|
|
(51,897)
|
|
|
|
(750,227)
|
|
|
|
(710,221)
|
|
|
|
(97,299)
|
|
Share-based
compensation expenses
|
|
|
44,483
|
|
|
|
20,295
|
|
|
|
2,780
|
|
|
|
77,502
|
|
|
|
91,174
|
|
|
|
12,491
|
|
Impairment of
goodwill
|
|
|
354,039
|
|
|
|
403,076
|
|
|
|
55,221
|
|
|
|
354,039
|
|
|
|
403,076
|
|
|
|
55,221
|
|
Amortization of
intangible assets
resulting from assets and business
acquisitions
|
|
|
15,231
|
|
|
|
60,447
|
|
|
|
8,281
|
|
|
|
54,297
|
|
|
|
106,385
|
|
|
|
14,575
|
|
Revaluation of
investments on the
share of equity method investments
|
|
|
(10,337)
|
|
|
|
7,386
|
|
|
|
1,012
|
|
|
|
(22,324)
|
|
|
|
(10,019)
|
|
|
|
(1,373)
|
|
Tax effects on
non-GAAP
adjustments
|
|
|
(2,635)
|
|
|
|
(5,421)
|
|
|
|
(743)
|
|
|
|
(9,356)
|
|
|
|
(8,644)
|
|
|
|
(1,184)
|
|
Non-GAAP net (loss)
income
|
|
|
(93,745)
|
|
|
|
106,979
|
|
|
|
14,654
|
|
|
|
(296,069)
|
|
|
|
(128,249)
|
|
|
|
(17,569)
|
|
Net loss attributable
to Yatsen's
shareholders
|
|
|
(490,515)
|
|
|
|
(384,234)
|
|
|
|
(52,641)
|
|
|
|
(747,763)
|
|
|
|
(708,174)
|
|
|
|
(97,019)
|
|
Share-based
compensation expenses
|
|
|
44,483
|
|
|
|
20,295
|
|
|
|
2,780
|
|
|
|
77,502
|
|
|
|
91,174
|
|
|
|
12,491
|
|
Impairment of
goodwill
|
|
|
354,039
|
|
|
|
403,076
|
|
|
|
55,221
|
|
|
|
354,039
|
|
|
|
403,076
|
|
|
|
55,221
|
|
Amortization of
intangible assets
resulting from assets and business
acquisitions
|
|
|
14,945
|
|
|
|
60,079
|
|
|
|
8,231
|
|
|
|
53,214
|
|
|
|
104,853
|
|
|
|
14,365
|
|
Revaluation of
investments on the
share of equity method investments
|
|
|
(10,337)
|
|
|
|
7,386
|
|
|
|
1,012
|
|
|
|
(22,324)
|
|
|
|
(10,019)
|
|
|
|
(1,373)
|
|
Tax effects on
non-GAAP
adjustments
|
|
|
(2,635)
|
|
|
|
(5,393)
|
|
|
|
(739)
|
|
|
|
(9,356)
|
|
|
|
(8,533)
|
|
|
|
(1,169)
|
|
Accretion to redeemable
non-
controlling interests
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,975
|
|
|
|
-
|
|
|
|
-
|
|
Non-GAAP net (loss)
income
attributable to Yatsen's
shareholders
|
|
|
(90,020)
|
|
|
|
101,209
|
|
|
|
13,864
|
|
|
|
(291,713)
|
|
|
|
(127,623)
|
|
|
|
(17,484)
|
|
Shares used in
calculating loss per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
of Class A
and Class B ordinary shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
2,146,881,745
|
|
|
|
1,930,413,426
|
|
|
|
1,930,413,426
|
|
|
|
2,195,818,231
|
|
|
|
2,025,072,131
|
|
|
|
2,025,072,131
|
|
Diluted
|
|
|
2,146,881,745
|
|
|
|
2,049,750,667
|
|
|
|
2,049,750,667
|
|
|
|
2,195,818,231
|
|
|
|
2,025,072,131
|
|
|
|
2,025,072,131
|
|
Non-GAAP net (loss)
income
attributable to ordinary
shareholders per Class A and
Class B ordinary share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
(0.04)
|
|
|
|
0.05
|
|
|
|
0.01
|
|
|
|
(0.13)
|
|
|
|
(0.06)
|
|
|
|
(0.01)
|
|
Diluted
|
|
|
(0.04)
|
|
|
|
0.05
|
|
|
|
0.01
|
|
|
|
(0.13)
|
|
|
|
(0.06)
|
|
|
|
(0.01)
|
|
Non-GAAP net (loss)
income
attributable to ordinary
shareholders per ADS (20
ordinary shares equal to 1 ADS)
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
(0.84)
|
|
|
|
1.05
|
|
|
|
0.14
|
|
|
|
(2.66)
|
|
|
|
(1.26)
|
|
|
|
(0.17)
|
|
Diluted
|
|
|
(0.84)
|
|
|
|
0.99
|
|
|
|
0.14
|
|
|
|
(2.66)
|
|
|
|
(1.26)
|
|
|
|
(0.17)
|
|
|
(1)
Effective from March 18, 2024, the Company changed its ADS to Class
A Ordinary Share ratio from one ADS representing four ordinary
shares to one ADS representing twenty ordinary shares. The
historical and present income (loss) per ADS have been adjusted
retroactively for all periods presented to reflect this
change.
|
View original
content:https://www.prnewswire.com/news-releases/yatsen-announces-fourth-quarter-and-full-year-2024-financial-results-302384327.html
SOURCE Yatsen Holding Limited