Yatsen Announces Second Quarter 2024 Financial Results

Conference Call to Be Held at 7:30 A.M. U.S. Eastern Time on August 20, 2024

GUANGZHOU, China, Aug. 20, 2024 /PRNewswire/ -- Yatsen Holding Limited ("Yatsen" or the "Company") (NYSE: YSG), a leading China-based beauty group, today announced its unaudited financial results for the second quarter ended June 30, 2024.

Second Quarter 2024 Highlights

  • Total net revenues for the second quarter of 2024 decreased by 7.5% to RMB794.5 million (US$109.3 million) from RMB858.6 million for the prior year period.
  • Total net revenues from Skincare Brands[1] for the second quarter of 2024 were RMB325.2 million (US$44.8 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 second quarter of 2024 were 40.9%, as compared with 37.9% for the prior year period.
  • Gross margin for the second quarter of 2024 increased to 76.7% from 74.7% for the prior year period.
  • Net loss for the second quarter of 2024 was RMB85.5 million (US$11.8 million), representing a decrease of 21.2% from RMB108.5 million for the prior year period. Non-GAAP net loss[2] for the second quarter of 2024 was RMB74.9 million (US$10.3 million), as compared with RMB46.3 million for the prior year period.

Mr. Jinfeng Huang, Founder, Chairman and Chief Executive Officer of Yatsen, stated, "China's beauty industry experienced a subdued second quarter, with the 618 Shopping Festival falling short of expectations and growth lagging the overall consumer goods sector. Our total net revenues declined in the second quarter, while our three major clinical and premium skincare brands, including Galénic, DR.WU and Eve Lom, achieved another quarter of combined net revenue growth. Despite the ongoing uncertainties in consumer demand, we will continue to focus on broadening our product portfolio and optimizing our channel mix with the goal of returning to a growth trajectory while balancing profitability."

Mr. Donghao Yang, Director and Chief Financial Officer of Yatsen, commented, "The challenging beauty market conditions in China negatively impacted our sales in the second quarter, resulting in a year-over-year decline of 7.5% in total net revenues. However, our three major skincare brands proved resilient, with net revenues increasing by 5.0% year over year. In addition, our gross margin improved by 2.0 percentage points year over year to 76.7%, while our net loss margin narrowed to 10.8% from 12.6% for the prior year period. We also continued to execute our share repurchase program, demonstrating our confidence in the Company's long-term growth prospects."

Second Quarter 2024 Financial Results

Net Revenues

Total net revenues for the second quarter of 2024 decreased by 7.5% to RMB794.5 million (US$109.3 million) from RMB858.6 million for the prior year period. The decrease was primarily due to an 11.4% year-over-year decrease in net revenues from Color Cosmetics Brands.[3]

Gross Profit and Gross Margin

Gross profit for the second quarter of 2024 decreased by 5.0% to RMB609.4 million (US$83.9 million) from RMB641.6 million for the prior year period. Gross margin for the second quarter of 2024 increased to 76.7% from 74.7% 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 second quarter of 2024 decreased by 4.1% to RMB744.6 million (US$102.5 million) from RMB776.7 million for the prior year period. As a percentage of total net revenues, total operating expenses for the second quarter of 2024 were 93.7%, as compared with 90.5% for the prior year period.

  • Fulfillment Expenses. Fulfillment expenses for the second quarter of 2024 were RMB51.2 million (US$7.0 million), as compared with RMB58.3 million for the prior year period. As a percentage of total net revenues, fulfillment expenses for the second quarter of 2024 decreased to 6.4% from 6.8% 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 second quarter of 2024 were RMB544.7 million (US$74.9 million), as compared with RMB542.8 million for the prior year period. As a percentage of total net revenues, selling and marketing expenses for the second quarter of 2024 increased to 68.6% from 63.2% for the prior year period. The increase was primarily due to increased investments in the Douyin platform, in line with the growing revenue contribution from Douyin, as well as the Company's investments in new product launches and building brand equity across its portfolio.

  • General and Administrative Expenses. General and administrative expenses for the second quarter of 2024 were RMB119.1 million (US$16.4 million), as compared with RMB149.7 million for the prior year period. As a percentage of total net revenues, general and administrative expenses for the second quarter of 2024 decreased to 15.0% from 17.4% for the prior year period. The decrease was primarily attributable to a reduction in share-based compensation, as a result of the reversal of recognized share-based compensation expenses due to the forfeiture of unvested awards granted to certain former employees of the Company.

  • Research and Development Expenses. Research and development expenses for the second quarter of 2024 were RMB29.7 million (US$4.1 million), as compared with RMB25.9 million for the prior year period. As a percentage of total net revenues, research and development expenses for the second quarter of 2024 increased to 3.7% from 3.0% for the prior year period. The increase was primarily attributable to the commencement of operation of the Company's Global Innovation R&D Center in Shanghai on May 28, 2024.

Loss from Operations

Loss from operations for the second quarter of 2024 was RMB135.2 million (US$18.6 million), as compared with RMB135.1 million for the prior year period. Operating loss margin was 17.0%, as compared with 15.7% for the prior year period.

Non-GAAP loss from operations[4] for the second quarter of 2024 was RMB111.9 million (US$15.4 million), as compared with RMB74.6 million for the prior year period. Non-GAAP operating loss margin was 14.1%, as compared with 8.7% for the prior year period.

Net Loss

Net loss for the second quarter of 2024 decreased by 21.2% to RMB85.5 million (US$11.8 million) from RMB108.5 million for the prior year period. Net loss margin was 10.8%, as compared with 12.6% for the prior year period. Net loss attributable to Yatsen's ordinary shareholders per diluted ADS[5] for the second quarter of 2024 was RMB0.77 (US$0.11), as compared with RMB0.99 for the prior year period.

Non-GAAP net loss for the second quarter of 2024 was RMB74.9 million (US$10.3 million), as compared with RMB46.3 million for the prior year period. Non-GAAP net loss margin was 9.4%, as compared with 5.4% for the prior year period. Non-GAAP net loss attributable to Yatsen's ordinary shareholders per diluted ADS[6] for the second quarter of 2024 was RMB0.67 (US$0.09), as compared with RMB0.41 for the prior year period.

Balance Sheet and Cash Flow

As of June 30, 2024, the Company had cash, restricted cash and short-term investments of RMB1.58 billion (US$217.5 million), as compared with RMB2.08 billion as of December 31, 2023.

Net cash used in operating activities for the second quarter of 2024 was RMB148.2 million (US$20.4 million), as compared with RMB14.4 million for the prior year period.

Business Outlook

For the third quarter of 2024, the Company expects its total net revenues to be between RMB646.3 million and RMB718.1 million, representing a year-over-year decrease of approximately 0% to 10%. 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 RMB7.2672 to US$1.00, the exchange rate in effect as of June 28, 2024, as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. The Company makes no representation that any RMB or US$ 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 loss is a non-GAAP financial measure. Effective from the fourth quarter of 2023, non-GAAP net loss is defined as net loss excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, (iv) impairment of goodwill and (v) tax effects on non-GAAP adjustments. Non-GAAP net loss for the prior year period presented in this document is also calculated in the same manner.

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

[4] Non-GAAP loss from operations is a non-GAAP financial measure. Effective from the fourth quarter of 2023, non-GAAP loss from operations is defined as 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 loss from operations for the prior year period presented in this document is also calculated in the same manner.

[5] 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.

[6] Non-GAAP net loss attributable to ordinary shareholders per diluted ADS is a non-GAAP financial measure. Non-GAAP net loss attributable to ordinary shareholders per diluted ADS is defined as non-GAAP net loss attributable to ordinary shareholders divided by the weighted average number of diluted ADS outstanding for computing diluted earnings per ADS. Effective from the fourth quarter of 2023, non-GAAP net loss attributable to ordinary shareholders is defined as net loss attributable to ordinary shareholders excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, (iv) impairment of goodwill, (v) tax effects on non-GAAP adjustments and (vi) accretion to redeemable non-controlling interests. Non-GAAP net loss attributable to ordinary shareholders per diluted ADS for the prior year period presented in this document is also calculated in the same manner.

Conference Call Information

The Company's management will hold a conference call on Tuesday, August 20, 2024, at 7:30 A.M. U.S. Eastern Time or 7:30 P.M. Beijing Time to discuss its financial results and operating performance for the second quarter 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:

2105928

The replay will be accessible through Tuesday, August 27, by dialing the following numbers:

United States:                     

+1-877-344-7529

International:

+1-412-317-0088

Replay Access Code:

2105928

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



June 30,



June 30,




2023



2024



2024




RMB'000



RMB'000



USD'000


Assets










Current assets










Cash and cash equivalents



836,888




796,485




109,600


Restricted cash



21,248




-




-


Short-term investments



1,218,481




783,948




107,875


Accounts receivable, net



198,851




170,988




23,529


Inventories, net



352,090




422,252




58,104


Prepayments and other current assets



303,841




371,014




51,053


Amounts due from related parties



20,200




2,497




344


Total current assets



2,951,599




2,547,184




350,505


Non-current assets










Investments



618,752




637,177




87,678


Property and equipment, net



64,878




74,948




10,313


Goodwill, net



556,567




556,649




76,597


Intangible assets, net



671,396




636,087




87,528


Deferred tax assets



1,375




1,375




189


Right-of-use assets, net



114,348




135,710




18,674


Other non-current assets



27,100




31,354




4,314


Total non-current assets



2,054,416




2,073,300




285,293


Total assets



5,006,015




4,620,484




635,798


Liabilities, redeemable non-controlling interests and
shareholders' equity










Current liabilities










Accounts payable



105,691




102,652




14,125


Advances from customers



41,579




29,705




4,088


Accrued expenses and other liabilities



391,217




351,499




48,368


Amounts due to related parties



9,431




26,314




3,621


Income tax payables



17,946




17,411




2,396


Lease liabilities due within one year



45,464




45,148




6,213


Total current liabilities



611,328




572,729




78,811


Non-current liabilities










Deferred tax liabilities



111,591




109,975




15,133


Deferred income-non current



30,556




22,725




3,127


Lease liabilities



67,767




90,829




12,498


Total non-current liabilities



209,914




223,529




30,758


Total liabilities



821,242




796,258




109,569


Redeemable non-controlling interests



51,466




49,500




6,811


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 June 30, 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 June 30, 2024; 1,487,546,132 Class A
ordinary shares and 666,572,880 Class B ordinary shares
outstanding as of December 31, 2023, 1,408,629,028 Class A
ordinary shares and 600,572,880 Class B ordinary shares
outstanding as of June 30, 2024)



173




173




24


Treasury shares



(864,568)




(1,018,480)




(140,148)


Additional paid-in capital



12,260,208




12,249,071




1,685,528


Statutory reserve



24,177




24,177




3,327


Accumulated deficit



(7,345,153)




(7,548,026)




(1,038,643)


Accumulated other comprehensive income



60,200




75,064




10,328


Total Yatsen Holding Limited shareholders' equity



4,135,037




3,781,979




520,416


Non-controlling interests



(1,730)




(7,253)




(998)


Total shareholders' equity



4,133,307




3,774,726




519,418


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



5,006,015




4,620,484




635,798


 

 

 

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 June 30,



For the Six Months Ended June 30,




2023



2024



2024



2023



2024



2024




RMB'000



RMB'000



USD'000



RMB'000



RMB'000



USD'000


Total net revenues



858,562




794,521




109,330




1,623,958




1,567,876




215,747


Total cost of revenues



(216,915)




(185,102)




(25,471)




(413,582)




(357,509)




(49,195)


Gross profit



641,647




609,419




83,859




1,210,376




1,210,367




166,552


Operating expenses:



















Fulfilment expenses



(58,339)




(51,163)




(7,040)




(110,255)




(102,611)




(14,120)


Selling and marketing expenses



(542,781)




(544,659)




(74,948)




(1,001,829)




(1,083,852)




(149,143)


General and administrative expenses



(149,655)




(119,106)




(16,390)




(190,396)




(259,205)




(35,668)


Research and development expenses



(25,930)




(29,678)




(4,084)




(50,108)




(57,604)




(7,927)


Total operating expenses



(776,705)




(744,606)




(102,462)




(1,352,588)




(1,503,272)




(206,858)


Loss from operations



(135,058)




(135,187)




(18,603)




(142,212)




(292,905)




(40,306)


Financial income



15,950




28,829




3,967




42,938




57,441




7,904


Foreign currency exchange gain (loss)



4,567




(3,462)




(476)




(982)




(11,095)




(1,527)


(Loss) income from equity method
investments, net



(6,729)




12,724




1,751




12,331




16,000




2,202


Other income, net



11,649




13,191




1,815




29,166




19,496




2,683


Loss before income tax expenses



(109,621)




(83,905)




(11,546)




(58,759)




(211,063)




(29,044)


Income tax benefits (expenses)



1,154




(1,589)




(219)




968




702




97


Net loss



(108,467)




(85,494)




(11,765)




(57,791)




(210,361)




(28,947)


Net loss attributable to non-controlling
interests and redeemable non-controlling
interests



675




7,220




994




57




7,488




1,030


Accretion to redeemable non-controlling
interests



(2,975)




-




-




(2,975)




-




-


Net loss attributable to Yatsen's
shareholders



(110,767)




(78,274)




(10,771)




(60,709)




(202,873)




(27,917)


Shares used in calculating loss per share
(1):



















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



















    Basic



2,228,009,569




2,043,644,209




2,043,644,209




2,232,107,152




2,092,400,120




2,092,400,120


    Diluted



2,228,009,569




2,043,644,209




2,043,644,209




2,232,107,152




2,092,400,120




2,092,400,120


Net loss per Class A and Class B ordinary
share



















    Basic



(0.05)




(0.04)




(0.01)




(0.03)




(0.10)




(0.01)


    Diluted



(0.05)




(0.04)




(0.01)




(0.03)




(0.10)




(0.01)


Net loss per ADS (20 ordinary shares equal
to 1 ADS) (2)



















    Basic



(0.99)




(0.77)




(0.11)




(0.54)




(1.94)




(0.27)


    Diluted



(0.99)




(0.77)




(0.11)




(0.54)




(1.94)




(0.27)





 




For the Three Months Ended June 30,



For the Six Months Ended June 30,




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 (income)



381



(178)



(24)



1,032



(102)



(14)


Selling and marketing expenses (income)



4,443



(7,246)



(997)



10,735



(4,590)



(632)


General and administrative expenses
(income)



40,899



17,128



2,357



(35,421)



48,755



6,709


Research and development expenses
(income)



1,783



(1,549)



(213)



3,762



(231)



(32)


Total



47,506



8,155



1,123



(19,892)



43,832



6,031


(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 June 30,



For the Six Months Ended June 30,




2023



2024



2024



2023



2024



2024




RMB'000



RMB'000



USD'000



RMB'000



RMB'000



USD'000


Loss from operations


(135,058)



(135,187)



(18,603)



(142,212)



(292,905)



(40,306)


Share-based compensation expenses
(income)


47,506



8,155



1,123



(19,892)



43,832



6,031


Amortization of intangible assets
resulting from assets and business
acquisitions


12,934



15,103



2,078



25,110



30,159



4,150


Non-GAAP loss from operations


(74,618)



(111,929)



(15,402)



(136,994)



(218,914)



(30,125)


Net loss


(108,467)



(85,494)



(11,765)



(57,791)



(210,361)



(28,947)


Share-based compensation expenses
(income)


47,506



8,155



1,123



(19,892)



43,832



6,031


Amortization of intangible assets
resulting from assets and business
acquisitions


12,934



15,103



2,078



25,110



30,159



4,150


Revaluation of investments on the
share of equity method investments


3,932



(13,632)



(1,876)



(15,214)



(20,671)



(2,844)


Tax effects on non-GAAP
adjustments


(2,211)



983



135



(4,291)



(1,637)



(225)


Non-GAAP net loss


(46,306)



(74,885)



(10,305)



(72,078)



(158,678)



(21,835)


Net loss attributable to Yatsen's
shareholders


(110,767)



(78,274)



(10,771)



(60,709)



(202,873)



(27,917)


Share-based compensation expenses
(income)


47,506



8,155



1,123



(19,892)



43,832



6,031


Amortization of intangible assets
resulting from assets and business
acquisitions


12,656



14,607



2,010



24,568



29,389



4,044


Revaluation of investments on the

share of equity method investments


3,932



(13,632)



(1,876)



(15,214)



(20,671)



(2,844)


Tax effects on non-GAAP
adjustments


(2,211)



1,039



143



(4,291)



(1,581)



(218)


Accretion to redeemable non-
controlling interests


2,975



-



-



2,975



-



-


Non-GAAP net loss attributable to
Yatsen's shareholders


(45,909)



(68,105)



(9,371)



(72,563)



(151,904)



(20,904)


Shares used in calculating loss per
share:



















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



















    Basic


2,228,009,569



2,043,644,209



2,043,644,209



2,232,107,152



2,092,400,120



2,092,400,120


    Diluted


2,228,009,569



2,043,644,209



2,043,644,209



2,232,107,152



2,092,400,120



2,092,400,120


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



















    Basic


(0.02)



(0.03)



(0.00)



(0.03)



(0.07)



(0.01)


    Diluted


(0.02)



(0.03)



(0.00)



(0.03)



(0.07)



(0.01)


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



















    Basic


(0.41)



(0.67)



(0.09)



(0.65)



(1.45)



(0.20)


    Diluted


(0.41)



(0.67)



(0.09)



(0.65)



(1.45)



(0.20)


(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.

 

 

SOURCE Yatsen Holding Limited