Waterdrop Inc. Announces Fourth Quarter and Fiscal Year 2022 Unaudited Financial Results

    0
    308

    BEIJING, March 17, 2023 /PRNewswire/ — Waterdrop Inc. (“Waterdrop”, the “Company” or “we”) (NYSE: WDH), a leading technology platform dedicated to insurance and healthcare service with a positive social impact, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2022.

    Financial and Operational Highlights for the Fourth Quarter of and Fiscal Year 2022

    • Resilient business development and healthy revenue growth: For the fourth quarter of 2022, the first-year premiums (“FYP”) generated through our Waterdrop Insurance Marketplace amounted to RMB1,591.9 million (US$230.8 million), a decrease of 16.2% year over year. Our net operating revenue was RMB679.5 million (US$98.5 million), which represents an increase of 12.5% year over year, and extends our growth momentum as we made further progress on reforming our business strategy.
    • Effective financial discipline and sustained profitability: For the fourth quarter of 2022, our sales and marketing expenses decreased by 42.8%, and total operating costs and expenses decreased by 10.5% year over year. Our net profit reached RMB126.2 million (US$18.3 million), continuing the trend in profitability since the beginning of 2022. Our solid financial performance highlights our achievements in cost control and profit enhancement.
    • Positive cash flow: As of December 31, 2022, our cash and cash equivalents and short-term investments balance increased by RMB116.0 million from the end of the third quarter of 2022 to RMB3,704.5 million (US$537.1 million), as we continued to generate positive operating cash flow, partially offset by the investing and financing cash outflow.
    • Further expanded product offerings: As of December 31, 2022, we offered 775 insurance products on our platform, as compared with 536 as of September 30, 2022. In the fourth quarter of 2022, the FYP generated from critical illness insurance products increased by 25.7% year over year and accounted for 29.0% of overall FYP generated through our Waterdrop Insurance Marketplace.
    • As of December 31, 2022, approximately 426 million people cumulatively had donated an aggregate of approximately RMB56.9 billion to over 2.77 million patients through Waterdrop Medical Crowdfunding.

    Mr. Peng Shen, Founder, Chairman, and Chief Executive Officer of Waterdrop, commented, “We demonstrated resilience and delivered net operating revenue of RMB 2.8 billion and net profit of RMB 607.7 million in the year of 2022. We are pleased to have achieved the profitability target we set for the full year of 2022, enabled by our substantial business scale, efficient operations, and strong financial discipline. Despite the challenging operating environment in the fourth quarter, we were pleased to have generated positive operating cash flow for the whole year.

    In terms of the insurance business, despite the temporary external headwinds such as the pandemic and industry adjustments, we have been proactively optimizing our business operations and consistently exploring new customer acquisition channels. By streamlining our transaction processes to be more user-centric and enriching insurance product offerings, we consistently strengthened our user lifecycle management and our take rates and the repurchase and renewal rates remained at high levels. In addition, we adhered to promoting insurance product diversification and business innovation. For instance, regarding products for customers with illness, we cooperated with a world top insurer to launch a customized product against leukemia recurrence for the patients to meet their evolving protection needs and fill the market gaps.

    As for the medical crowdfunding business, in the fourth quarter, our Operational Transparency Committee made further improvements, which enabled the transparency from a single campaign to the whole medical fundraising platform. To be more specific, we began to make available the monthly billings, including the fund overview and breakdown of the funds raised on our crowdfunding platform, as well as the campaign review status for public oversight and monitoring. We strive to ensure the fund safety and continue to implement various measures to detect and reduce the occurrence of fraudulent activities on our platform.

    Although operation and development of clinical trials were greatly impacted by the pandemic in many provinces and cities across the country in the fourth quarter, our E-find Patient Platform still enrolled approximately 700 patients in the fourth quarter, with approximately 80 new clinical trial programs successfully launched. For the full year of 2022, E-find Patient Platform enrolled more than 2800 patients. Leveraging our digital and technology capabilities and the track records of sustainable business growth, we aspire to create an industry paradigm for identifying and recruiting eligible patients through E-find Patient Platform, and accelerate the go-to-market process of clinical trials. With our excellent reputation and influential position in the pharmaceutical industry, we will actively explore and develop more high-value Contract Research Organization (the “CRO”) services along the value chain.

    To summarize, we remain confident in the value of our businesses and services for users and our ability to achieve our financial and business goals. Looking ahead, we will continue to execute our user-centric strategy and generate positive values for our users and shareholders in 2023.”

    Financial Results for the Fourth Quarter of 2022

    Operating revenue, net

    Net operating revenue for the fourth quarter of 2022 increased by 12.5% year over year to RMB679.5 million (US$98.5million) from RMB603.9 million for the same period of 2021, which was primarily due to the collection of insurance-related income, crowdfunding service fees and digital clinical trial solution income.

    • Insurance-related income includes insurance brokerage income and technical service income. Insurance brokerage income represents brokerage commissions earned from insurance companies. Technical service income is derived from providing technical services including customer relationship maintenance, customer complaint management, claim review, and user referral services, among other things, to insurance companies, insurance brokers, and agency companies. Our insurance-related income amounted to RMB611.5 million (US$88.7 million) in the fourth quarter of 2022, representing an increase of 5.0% year over year from RMB582.2 million for the fourth quarter of 2021, which was mainly due to the increase in insurance brokerage income.
    • Crowdfunding service fees represent the service income earned when patients successfully withdraw the proceeds from their crowdfunding campaigns. Our role is to operate the Waterdrop Medical Crowdfunding platform to provide crowdfunding related services through the internet, enabling patients with significant medical bills to seek help from caring hearts through technology (the “medical crowdfunding services”). Our medical crowdfunding services generally consist of providing technical and internet support, managing, reviewing and supervising the crowdfunding campaigns, providing comprehensive risk management and anti-fraud measures, and facilitating the collection and transfer of the funds. Since April 7, 2022, our crowdfunding platform has ceased to fully subsidize the related cost and started to charge a service fee of 3% of the funds raised, up to a maximum amount of RMB5,000 for a single campaign. Considering the specific situation of each case, we may selectively subsidize the service fee for certain extremely needy patients. For the fourth quarter of 2022, we generated RMB40.7 million in crowdfunding service fees, compared to nil in the same period of 2021.
    • Digital clinical trial solution income represents the service income earned when we match qualified patients with optimal suitability for enrollment in clinical trials for our customers mainly including biopharmaceutical companies and leading biotechnology companies. For the fourth quarter of 2022, we generated RMB22.7 million in service fees, compared to RMB0.6 million in the same period of 2021.

    Operating costs and expenses

    Operating costs and expenses decreased by 10.5% year over year to RMB606.6 million (US$87.9 million) for the fourth quarter of 2022, due to the effective cost control measures taken since the third quarter of 2021. On a quarter-over-quarter basis, operating costs and expenses decreased by 5.2%.

    • Operating costs increased by 41.3% year over year to RMB278.6 million (US$40.4 million) for the fourth quarter of 2022, compared with RMB197.1 million for the fourth quarter of 2021, which was primarily driven by (i) a RMB51.2 million increase in professional and outsourced customer service fees, and (ii) an increase of RMB56.6 million mainly due to recording the crowdfunding consultants team costs as operating costs rather than as sales and marketing expense, as we started to generate crowdfunding service fees since April, 2022, partially offset by a RMB41.4 million decrease in personnel cost for our consultants and insurance agents team. On a quarter-over-quarter basis, operating costs decreased by 18.4% in the fourth quarter of 2022, primarily due to the fact that professional and outsourced customer service fees decreased by RMB24.9 million, as compared to the third quarter of 2022.
    • Sales and marketing expenses decreased by 42.8% year over year to RMB137.8 million (US$20.0 million) for the fourth quarter of 2022, compared with RMB241.0 million for the same quarter of 2021. The decrease was primarily due to (i) a RMB36.1 million decrease in marketing expenses to third-party traffic channels and (ii) a RMB79.6 million decrease in outsourced sales and marketing service fees to third parties. On a quarter-over-quarter basis, sales and marketing expenses remained stable compared with RMB137.9 million for the third quarter of 2022.
    • General and administrative expenses decreased by 20.3% year over year to RMB118.6 million (US$17.2 million) for the fourth quarter of 2022, compared with RMB148.7 million for the same quarter of 2021. The year-over-year variance was due to the combined impact of (i) a decrease of RMB39.0 million impairment loss over prepayment in the fourth quarter of 2021, and partially offset by an increase of RMB 14.9 million allowance for doubtful accounts in the fourth quarter of 2022, and (ii) a RMB7.7 million decrease in personnel cost. On a quarter-over-quarter basis, general and administrative expenses increased by 44.5% in the fourth quarter of 2022, primarily due to (i) RMB18.4 million increase in allowance for doubtful accounts, (ii) RMB8.5 million increase in professional service fees, and (iii) RMB4.2 million increase in share-based compensation expenses, as compared to the third quarter of 2022.
    • Research and development expenses decreased by 21.2% year over year to RMB71.7 million (US$10.4 million) for the fourth quarter of 2022, compared with RMB91.0 million for the same period of 2021. The decrease was primarily due to RMB16.1 million decreases in research and development personnel costs. On a quarter-over-quarter basis, research and development expenses decreased by 8.5% from RMB78.4 million, which was mainly due to RMB6.4 million decrease in research and development personnel costs.

    Operating profit for the fourth quarter of 2022 was RMB72.9 million (US$10.6 million), compared with an operating loss of RMB73.9 million for the fourth quarter of 2021 and an operating profit of RMB132.6 million for the third quarter of 2022.

    Interest income for the fourth quarter of 2022 was RMB27.7 million (US$4.0 million), compared with RMB12.2 million for the same period of 2021. The increase was primarily due to the increase in our bank balance and short-term investments as a result of the positive operating cash flow generated from the business.

    Income tax expense for the fourth quarter of 2022 was RMB0.5 million (US$0.1 million), compared with RMB5.0 million for the same period of 2021.

    Net profit attributable to Waterdrop for the fourth quarter of 2022 was RMB126.2 million (US$18.3million), compared with a net loss of RMB71.2 million for the same period of 2021, and a net profit of RMB169.6 million for the third quarter of 2022.

    Adjusted net profit attributable to Waterdrop for the fourth quarter of 2022 was RMB159.7 million (US$23.2 million), compared with an adjusted net profit of RMB5.9 million for the same period of 2021, and an adjusted net profit of RMB215.7 million for the third quarter of 2022. 

    Cash and cash equivalents and short-term investments

    As of December 31, 2022, the Company had combined cash and cash equivalents and short-term investments of RMB3,704.5 million (US$537.1 million), as compared with RMB2,787.1 million as of December 31, 2021.

    Financial Results for the Fiscal Year of 2022

    Net operating revenue for the year of 2022 decreased by 12.6% year over year to RMB2,801.8 million (US$406.2 million) from RMB 3,205.9 million for the year of 2021, which was primarily due to the decrease of insurance related income.

    • Insurance-related income includes insurance brokerage income and technical service income. Insurance brokerage income represents brokerage commissions earned from insurance companies. Technical service income is derived from providing technical services including customer relationship maintenance, customer complaint management, claim review, and user referral services, among other things, to insurance companies, insurance brokers, and agency companies. Our insurance-related income amounted to RMB2,559.2 million (US$371.0 million) in 2022, representing a decrease of 16.7% year over year from RMB3,071.0 million for the year of 2021, which was mainly due to the decrease in insurance brokerage income.
    • Crowdfunding service fees represent the service income earned when patients successfully withdraw the proceeds from their crowdfunding campaigns. Our medical crowdfunding services generally consist of providing technical and internet support, managing, reviewing and supervising the crowdfunding campaigns, providing comprehensive risk management and anti-fraud measures, and facilitating the collection and transfer of the funds. Since April 7, 2022, our crowdfunding platform has ceased to fully subsidize the related cost and started to charge a service fee of 3% of the funds raised, up to a maximum amount of RMB5,000 for a single campaign. Considering the specific situation of each case, we may selectively subsidize the service fees for certain extremely needy patients. For the year of 2022, we generated RMB155.8 million in crowdfunding service fees, compared to nil in the year of 2021.
    • Digital clinical trial solution income represents the service income earned when we match qualified patients with optimal suitability for enrollment in clinical trials for our life sciences customers. For the year of 2022, we generated RMB59.5 million in service fees, compared to RMB0.6 million in the year of 2021.

    Operating costs and expenses

    Operating costs and expenses decreased by 54.2% year over year to RMB2,323.8 million (US$336.9 million) for the year of 2022, due to the effective cost control measures taken since the third quarter of 2021.

    • Operating costs decreased by 3.3% year over year to RMB1,019.4 million (US$147.8 million) for the year of 2022, compared with RMB1,054.5 million for the year of 2021, which was primarily driven by a RMB219.9 million decrease in personnel cost for our consultants and insurance agents team, partially offset by an increase of RMB181.8 million mainly due to recording the crowdfunding consultants team costs as operating costs rather than as sales and marketing expense, as we started to generate crowdfunding service fees since April 2022.
    • Sales and marketing expenses decreased by 79.9% year over year to RMB624.5 million (US$90.5 million) for the year of 2022, compared with RMB3,104.8 million for the year of 2021. The decrease was primarily due to (i) a RMB2,112.5 million decrease in marketing expenses to third-party traffic channels, and (ii) a RMB358.2 million decrease in outsourced sales and marketing service fees to third parties.
    • General and administrative expenses decreased by 26.7% year over year to RMB388.7 million (US$56.4 million) for the year of 2022, compared with RMB530.5 million for the year of 2021. The year-over-year variance was due to the combined impact of (i) a decrease of RMB109.8 million in share-based compensation expenses, (ii) a RMB21.2 million decrease in personnel cost, and (iii) a decrease of RMB39.0 million impairment loss over prepayment for the year of 2021, and partially offset by an increase of RMB 23.5 million allowance for doubtful accounts for the year of 2022,.
    • Research and development expenses decreased by 23.1% year over year to RMB291.3 million (US$42.2 million) for year of 2022, compared with RMB379.0 million for the year of 2021. The decrease was primarily due to RMB66.0 million decreases in research and development personnel costs.

    Operating profit for the year of 2022 was RMB478.0 million (US$69.3 million), compared with an operating loss of RMB1,862.8 million for the year of 2021.

    Interest income for the year of 2022 was RMB81.7 million (US$11.8 million), compared with RMB48.7 million for the year of 2021. The increase was primarily due to the increase in our bank balance and short-term investments as a result of the positive operating cash flow generated from the business.

    Income tax expense for the year of 2022 was RMB23.0 million (US$3.3 million), compared with an income tax benefit of RMB221.0 million for the year of 2021.

    Net profit attributable to Waterdrop for the year of 2022 was RMB607.7 million (US$88.1million), compared with a net loss of RMB1,574.1 million for the year of 2021.

    Adjusted net profit attributable to Waterdrop for the year 2022 was RMB735.2 million (US$106.6 million), compared with an adjusted net loss of RMB1,220.9 million for the year of 2021. 

    Share Repurchase Plan

    Pursuant to the share repurchase program launched in September 2021 and amended in September 2022, as of the end of the fourth quarter of 2022, we had cumulatively repurchased approximately 8.4 million ADSs from the open market with cash for a total consideration of approximately US$12.4 million.

    Exchange Rate

    This announcement contains translations of certain RMB amounts into U.S. dollars (“USD” or “US$”) at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB6.8972 to US$1.00, the noon buying rate in effect on December 30, 2022 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred could be converted into USD or RMB, as the case may be, at any particular rate or at all. For analytical presentation, all percentages are calculated using the numbers presented in the financial statements contained in this earnings release.

    Non-GAAP Financial Measures

    The Company uses non-GAAP financial measures, such as adjusted net operating revenue and adjusted net profit/loss, in evaluating the Company’s operating results and for financial and operational decision-making purposes. Adjusted net operating revenue represents net operating revenue excluding management fee income from mutual aid business. Adjusted net profit/loss represents net profit/loss excluding share-based compensation expense, the impact of terminating the mutual aid plan and foreign currency exchange gain or losses. Such adjustments have no impact on income tax.

    The non-GAAP financial measures are not presented in accordance with U.S. GAAP and may be different from non-GAAP methods of accounting and reporting used by other companies. The non-GAAP financial measures have limitations as analytical tools and when assessing the Company’s operating performance, investors should not consider them in isolation, or as a substitute for net loss or other consolidated statements of comprehensive loss data prepared in accordance with U.S. GAAP. The Company encourages investors and others to review its financial information in its entirety and not rely on a single financial measure. Investors are encouraged to review the Company’s historical non-GAAP financial measures to the most directly comparable GAAP measures. Adjusted net operating revenue and adjusted net profit/loss presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to our data. The Company encourages investors and others to review its financial information in its entirety and not rely on a single financial measure.

    The Company mitigates these limitations by reconciling the non-GAAP financial measures to the most comparable U.S. GAAP performance measures, all of which should be considered when evaluating the Company’s performance.

    For more information on the non-GAAP financial measures, please see the table captioned “Reconciliation of GAAP and Non-GAAP Results” set forth at the end of this press release.

    Safe Harbor Statement

    This press release contains statements that may constitute “forward-looking” statements 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. Among other things, quotations in this announcement, contain forward-looking statements. Waterdrop may also make written or oral forward-looking statements in its periodic reports to the Securities and Exchange Commission (the “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 Waterdrop’s beliefs, plans 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: Waterdrop’s mission, goals and strategies; Waterdrop’s future business development, financial condition and results of operations; the expected growth of the insurance, medical crowdfunding and healthcare industry in China; Waterdrop’s expectations regarding demand for and market acceptance of our products and services; Waterdrop’s expectations regarding its relationships with consumers, insurance carriers and other partners; competition in the industry and relevant government policies and regulations relating to insurance, medical crowdfunding and healthcare industry. Further information regarding these and other risks is included in Waterdrop’s filings with the SEC. All information provided in this press release is as of the date of this press release, and Waterdrop does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

    Conference Call Information

    Waterdrop’s management team will hold a conference call on March 17, 2023 at 8:00 AM U.S. Eastern Time (8:00 PM Beijing/Hong Kong Time on the same day) to discuss the financial results. Dial-in details for the earnings conference call are as follows:

    International:

    1-412-317-6061

    United States Toll Free:

    1-888-317-6003

    Hong Kong Toll Free:

    800-963976

    Hong Kong:

    852-58081995

    Mainland China:

    4001-206115

    Chinese Line Entry Number:

    6859276

    English Interpretation Line Entry Number:

    9375854

    Please dial in 15 minutes before the call is scheduled to begin and provide the Elite Entry Number to join the call.

    A telephone replay will be accessible two hours after the conclusion of the conference call through March 24, 2023 by dialing the following numbers:

    United States Toll Free:

    1-877-344-7529

    International:

    1-412-317-0088

    Chinese Line Access Code:

    7585967

    English Interpretation Line Access Code:

    7172612

    A live and archived webcast of the conference call will also be available at the Company’s investor relations website at http://ir.waterdrop-inc.com/.

    About Waterdrop Inc.

    Waterdrop Inc. (NYSE: WDH) is a leading technology platform dedicated to insurance and healthcare service with a positive social impact. Founded in 2016, with the comprehensive coverage of Waterdrop Insurance Marketplace and Waterdrop Medical Crowdfunding, Waterdrop aims to bring insurance and healthcare service to billions through technology. For more information, please visit www.waterdrop-inc.com.

    For investor inquiries, please contact
    Waterdrop Inc.
    IR@shuidi-inc.com

    WATERDROP INC.

    UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

    (All amounts in thousands, unless otherwise noted)

    As of 

    December 31,2021

    December 31,2022

    RMB

    RMB

    USD

    Assets

    Current assets

           Cash and cash equivalents

    817,719

    1,574,171

    228,233

           Restricted cash 

    667,664

    517,364

    75,011

           Short-term investments

    1,969,362

    2,130,377

    308,876

           Accounts receivable, net 

    643,843

    675,796

    97,981

           Current contract assets 

    563,611

    450,085

    65,256

           Amount due from related parties

    1,049

    358

    52

           Prepaid expense and other assets

    369,794

    342,468

    49,655

    Total current assets

    5,033,042

    5,690,619

    825,064

    Non-current assets

           Non-current contract assets

    29,889

    103,591

    15,019

           Property, equipment and software, net

    44,762

    31,397

    4,552

           Intangible assets, net

    56,753

    56,614

    8,208

           Long-term investments

    11,812

    11,969

    1,735

           Right of use assets, net

    59,081

    18,447

    2,675

           Deferred tax assets

    11,840

    6,166

    894

           Goodwill

    3,420

    3,420

    496

    Total non-current assets

    217,557

    231,604

    33,579

    Total assets

    5,250,599

    5,922,223

    858,643

    Liabilities and Shareholders’ Equity 

    Current liabilities

           Amount due to related parties

    20,449

    11,553

    1,675

           Insurance premium payables 

    685,028

    516,661

    74,909

           Deferred revenue

    803

           Accrued expenses and other current liabilities

    498,752

    584,123

    84,689

           Current lease liabilities

    44,113

    9,354

    1,356

    Total current liabilities 

    1,249,145

    1,121,691

    162,629

    Non-current liabilities

           Non-current lease liabilities

    14,477

    4,701

    682

           Deferred tax liabilities

    13,551

    29,703

    4,307

    Total non-current liabilities

    28,028

    34,404

    4,989

    Total liabilities

    1,277,173

    1,156,095

    167,618

    Shareholders’ equity

           Class A ordinary shares

    107

    108

    16

           Class B ordinary shares

    27

    27

    4

           Treasury stock

    (3)

           Additional paid-in capital

    7,329,420

    7,384,670

    1,070,677

           Accumulated other comprehensive (loss)/income

    (21,492)

    108,245

    15,694

           Accumulated deficit

    (3,334,636)

    (2,726,919)

    (395,366)

    Total shareholders’ equity

    3,973,426

    4,766,128

    691,025

    Total liabilities and shareholders’ equity

    5,250,599

    5,922,223

    858,643

    WATERDROP INC.

    UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS)/INCOME

    (All amounts in thousands, except for share and per share data, or otherwise noted)

    For the Three Months Ended 

    For the Twelve Months Ended December 31,

    December 31, 2021

    September 30, 2022

    December 31, 2022

    2021

    2022

    RMB

    RMB

    RMB

    USD

    RMB

    RMB

    USD

    Operating revenue, net

    603,888

    772,192

    679,470

    98,514

    3,205,914

    2,801,768

    406,218

    Operating costs and expenses(i)

     Operating costs 

    (197,133)

    (341,293)

    (278,573)

    (40,389)

    (1,054,475)

    (1,019,362)

    (147,794)

     Sales and marketing expenses 

    (241,010)

    (137,919)

    (137,793)

    (19,978)

    (3,104,769)

    (624,478)

    (90,541)

     General and administrative expenses 

    (148,715)

    (82,039)

    (118,563)

    (17,190)

    (530,522)

    (388,651)

    (56,349)

     Research and development expenses 

    (90,967)

    (78,378)

    (71,685)

    (10,393)

    (378,990)

    (291,290)

    (42,233)

    Total operating costs and expenses

    (677,825)

    (639,629)

    (606,614)

    (87,950)

    (5,068,756)

    (2,323,781)

    (336,917)

    Operating (loss)/profit

    (73,937)

    132,563

    72,856

    10,564

    (1,862,842)

    477,987

    69,301

    Other income

     Interest income 

    12,192

    24,331

    27,677

    4,013

    48,662

    81,713

    11,847

     Foreign currency exchange (loss)/gain 

    (5,616)

    (1,012)

    4,260

    618

    9,349

    4,064

    589

     Others, net 

    1,198

    4,598

    21,954

    3,182

    9,764

    66,929

    9,704

    (Loss)/profit before income tax

    (66,163)

    160,480

    126,747

    18,377

    (1,795,067)

    630,693

    91,441

     Income tax (expense)/benefit  

    (5,034)

    9,134

    (545)

    (79)

    220,987

    (22,976)

    (3,331)

    Net (loss)/profit attributable to Waterdrop Inc.

    (71,197)

    169,614

    126,202

    18,298

    (1,574,080)

    607,717

    88,110

     Preferred shares redemption value accretion 

    (152,287)

    Net (loss)/profit attributable to ordinary shareholders

    (71,197)

    169,614

    126,202

    18,298

    (1,726,367)

    607,717

    88,110

    Net (loss)/profit 

    (71,197)

    169,614

    126,202

    18,298

    (1,574,080)

    607,717

    88,110

    Other comprehensive (loss)/income:

     Foreign currency translation adjustment, net of tax 

    (10,465)

    93,742

    (40,297)

    (5,843)

    (36,640)

    129,563

    18,785

     Unrealized gains/(loss) on available for sale investments, net
         of tax 

    154

    341

    (4,339)

    (629)

    192

    174

    25

    Comprehensive (loss)/income

    (81,508)

    263,697

    81,566

    11,826

    (1,610,528)

    737,454

    106,920

    Weighted average number of ordinary shares used in computing
         net (loss)/profit per share

     Basic  

    3,935,102,446

    3,916,993,146

    3,903,634,639

    3,903,634,639

    2,990,507,749

    3,921,388,720

    3,921,388,720

     Diluted 

    3,935,102,446

    3,999,147,416

    4,067,145,456

    4,067,145,456

    2,990,507,749

    4,022,467,160

    4,022,467,160

    Net (loss)/profit per share attributable to ordinary shareholders

     Basic  

    (0.02)

    0.04

    0.03

    0.00

    (0.58)

    0.15

    0.02

     Diluted 

    (0.02)

    0.04

    0.03

    0.00

    (0.58)

    0.15

    0.02

    (i)  Share-based compensation expenses are included in the operating costs and expenses as follows. 

    For the Three Months Ended 

    For the Twelve Months Ended December 31,

    December 31, 2021

    September 30, 2022

    December 31, 2022

    2021

    2022

    RMB

    RMB

    RMB

    USD

    RMB

    RMB

    USD

    Sales and marketing expenses

    (1,876)

    (1,912)

    (9,635)

    (1,397)

    (10,853)

    (16,120)

    (2,337)

    General and administrative expenses

    (25,880)

    (19,665)

    (23,886)

    (3,463)

    (190,252)

    (80,448)

    (11,664)

    Research and development expenses

    (4,018)

    (3,975)

    (4,201)

    (609)

    (25,056)

    (15,458)

    (2,241)

    Total 

    (31,774)

    (25,552)

    (37,722)

    (5,469)

    (226,161)

    (112,026)

    (16,242)

    WATERDROP INC.

    RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

    (All amounts in thousands, unless otherwise noted)

    For the Three Months Ended 

    For the Twelve Months Ended December 31,

    December 31, 2021

    September 30, 2022

    December 31, 2022

    2021

    2022

    RMB

    RMB

    RMB

    USD

    RMB

    RMB

    USD

    Net operating revenue

    603,888

    772,192

    679,470

    98,514

    3,205,914

    2,801,768

    406,218

    Less:

           Management fee income 

     2,745 (ii) 

    Adjusted net operating revenue

    603,888

    772,192

    679,470

    98,514

    3,203,169

    2,801,768

    406,218

    For the Three Months Ended 

    For the Twelve Months Ended December 31,

    December 31, 2021

    September 30, 2022

    December 31, 2022

    2021

    2022

    RMB

    RMB

    RMB

    USD

    RMB

    RMB

    USD

    Net (loss)/profit

    (71,197)

    169,614

    126,202

    18,298

    (1,574,080)

    607,717

    88,110

    Add:

            Share-based compensation expense

    31,774

    25,552

    37,722

    5,469

    226,161

    112,026

    16,242

            Foreign currency exchange loss/(gain)

    5,616

    1,012

    (4,260)

    (618)

    (9,349)

    (4,064)

    (589)

            Impairment loss

    39,717

    39,717

            Impact of terminating the mutual aid plan (iii)

    19,549

    96,697

    19,549

    2,834

    Adjusted net profit/(loss) 

    5,910

    215,727

    159,664

    23,149

    (1,220,854)

    735,228

    106,597

    (ii)       This represents the net management fee revenue related to the mutual aid business for the three months ended March 31, 2021 after recording the RMB19.9 million
    reduction of management fee revenue previously recognized for each participant to the extent of the cumulative amount earned until March 26, 2021.

    (iii)      This represents the estimated cost of medical expenses and cost of one-year health insurance coverage. RMB19.9 million (US$2.9 million) was accounted for as a reduction of
    management fee revenue previously recognized for each participant to the extent of the cumulative amount earned until March 26, 2021. RMB96.4 million (US$14.0 million)
    was recorded as operating costs.

    Source: Waterdrop Inc.