Yatsen Announces Fourth Quarter and Full Year 2023 Financial Results

    0
    129

    Conference Call to Be Held at 7:30 A.M. U.S. Eastern Time on March 6, 2024

    GUANGZHOU, China, March 6, 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 fourth quarter and full year ended December 31, 2023.

    Fourth Quarter and Full Year 2023 Highlights

    • Total net revenues for the fourth quarter of 2023 increased by 6.7% to RMB1.07 billion (US$151.1 million) from RMB1.01 billion for the prior year period. Total net revenues for the full year of 2023 decreased by 7.9% to RMB3.41 billion (US$481.0 million) from RMB3.71 billion for the prior year period.
    • Total net revenues from Skincare Brands[1] for the fourth quarter of 2023 increased by 17.6% to RMB554.8 million (US$78.1 million) from RMB471.6 million for the prior year period. As a percentage of total net revenues, total net revenues from Skincare Brands for the fourth quarter of 2023 increased to 51.7% from 46.9% for the prior year period. Total net revenues from Skincare Brands for the full year of 2023 increased by 11.4% to RMB1.38 billion (US$194.9 million) from RMB1.24 billion for the prior year period. As a percentage of total net revenues, total net revenues from Skincare Brands for the full year of 2023 increased to 40.5% from 33.5% for the prior year period.
    • Gross margin for the fourth quarter of 2023 was 73.7%, as compared with 71.1% for the prior year period. Gross margin for the full year of 2023 was 73.6%, as compared with 68.0% for the prior year period.
    • Net loss for the fourth quarter of 2023 was RMB494.5 million (US$69.7 million), as compared with RMB55.0 million for the prior year periodNet loss for the full year of 2023 decreased by 8.7% to RMB750.2 million (US$105.7 million) from RMB821.3 million for the prior year period. Non-GAAP net loss[2] for the fourth quarter of 2023 was RMB93.7 million (US$13.2 million), as compared with non-GAAP net income of RMB34.7 million for the prior year period. Non-GAAP net loss for the full year of 2023 decreased by 34.6% to RMB296.1 million (US$41.7 million) from RMB452.9 million for the prior year period.

    Mr. Jinfeng Huang, Founder, Chairman and Chief Executive Officer of Yatsen, stated, "We were pleased to return to a growth trajectory in the fourth quarter of 2023 as we made further progress on our strategic transformation plan. Driven by solid performances from Galénic, DR.WU and Eve Lom, revenues from our Skincare Brands increased by 17.6% and 11.4% year over year for the fourth quarter and the full year of 2023, respectively. Perfect Diary‘s brand repositioning also continued to gain traction. Propelled by the success of the brand’s new hero product, Biolip Essence Lipstick, Perfect Diary rose to second place in the lipstick category in terms of retail sales value on Tmall and Douyin combined for December 2023. Looking ahead, we will remain focused on pursuing sustainable growth with ongoing innovation across our brands."

    Mr. Donghao Yang, Director and Chief Financial Officer of Yatsen, commented, "We recorded a year-over-year increase of 6.7% in total net revenues for the fourth quarter of 2023, returning to growth and beating our previous guidance. Notably, our three major skincare brands recorded a 23.4% year-over-year growth for the fourth quarter and a 22.1% year-over-year growth for the full year of 2023 in combined net revenues. Furthermore, our gross margin improved to 73.7% for the fourth quarter from 71.1% for the prior year period and to 73.6% for the full year from 68.0% a year ago. During the fourth quarter, we recorded a goodwill impairment of RMB354.0 million. Our net loss margin was 22.0% in 2023, as compared with 22.2% in 2022. Our non-GAAP net loss margin narrowed to 8.7% in 2023 from 12.2% a year ago. With cash, restricted cash and short-term investments of RMB2.08 billion, we are confident in our ability to advance our strategic plan going forward."

    Fourth Quarter 2023 Financial Results

    Net Revenues

    Total net revenues for the fourth quarter of 2023 increased by 6.7% to RMB1.07 billion (US$151.1 million) from RMB1.01 billion for the prior year period. The increase was primarily attributable to a 17.6% year-over-year increase in net revenues from Skincare Brands, partially offset by a 1.8% year-over-year decrease in net revenues from Color Cosmetics Brands.[3]

    Gross Profit and Gross Margin

    Gross profit for the fourth quarter of 2023 increased by 10.6% to RMB790.1 million (US$111.3 million) from RMB714.6 million for the prior year period. Gross margin for the fourth quarter of 2023 increased to 73.7% from 71.1% for the prior year period. The increase was driven by increasing sales of higher-gross margin products and more disciplined pricing and discount policies across all of the Company’s brand portfolio.

    Operating Expenses 

    Total operating expenses for the fourth quarter of 2023 increased by 67.7% to RMB1.33 billion (US$187.3 million) from RMB792.9 million for the prior year period. As a percentage of total net revenues, total operating expenses for the fourth quarter of 2023 were 124.0%, as compared with 78.9% for the prior year period.

    • Fulfillment Expenses. Fulfillment expenses for the fourth quarter of 2023 were RMB62.7 million (US$8.8 million), as compared with RMB62.5 million for the prior year period. As a percentage of total net revenues, fulfillment expenses for the fourth quarter of 2023 decreased to 5.8% from 6.2% for the prior year period. The decrease was primarily attributable to further improvements in logistics efficiency.
    • Selling and Marketing Expenses. Selling and marketing expenses for the fourth quarter of 2023 were RMB717.4 million (US$101.0 million), as compared with RMB535.2 million for the prior year period. As a percentage of total net revenues, selling and marketing expenses for the fourth quarter of 2023 increased to 66.9% from 53.2% for the prior year period. The increase was primarily due to the Perfect Diary brand upgrade as well as the Company’s investments in new product launches across its brands.
    • General and Administrative Expenses. General and administrative expenses for the fourth quarter of 2023 were RMB158.7 million (US$22.4 million), as compared with RMB169.9 million for the prior year period. As a percentage of total net revenues, general and administrative expenses for the fourth quarter of 2023 decreased to 14.8% from 16.9% for the prior year period. The decrease was primarily attributable to a reduction in share-based compensation.
    • Research and Development Expenses. Research and development expenses for the fourth quarter of 2023 were RMB36.9 million (US$5.2 million), as compared with RMB25.1 million for the prior year period. As a percentage of total net revenues, research and development expenses for the fourth quarter of 2023 increased to 3.4% from 2.5% for the prior year period. The increase was primarily attributable to an increase in personnel costs, reflecting the Company’s commitment to enhancing its research and development capabilities.
    • Impairment of Goodwill. Impairment of goodwill for the fourth quarter of 2023 was RMB354.0 million (US$49.9 million), as compared with nil in the prior year period. Impairment recorded in this quarter represents the amount by which the carrying value of the Eve Lom reporting unit exceeded its fair value, based on quantitative goodwill impairment test, primarily due to weaker operating results than expected at the time of acquisition.   

    Loss from Operations

    Loss from operations for the fourth quarter of 2023 was RMB539.6 million (US$76.0 million), as compared with RMB78.2 million for the prior year period. Operating loss margin was 50.3%, as compared with 7.8% for the prior year period.

    Non-GAAP loss from operations[4] for the fourth quarter of 2023 was RMB125.9 million (US$17.7 million), as compared with non-GAAP income from operations of RMB11.5 million for the prior year period. Non-GAAP operating loss margin was 11.7%, as compared with non-GAAP operating income margin of 1.1% for the prior year period.

    Net Loss 

    Net loss for the fourth quarter of 2023 was RMB494.5 million (US$69.7 million), as compared with RMB55.0 million for the prior year period. Net loss margin was 46.1%, as compared with 5.5% for the prior year period. Net loss attributable to Yatsen’s ordinary shareholders per diluted ADS[5] for the fourth quarter of 2023 was RMB0.91 (US$0.13), as compared with RMB0.09 for the prior year period.

    Non-GAAP net loss for the fourth quarter of 2023 was RMB93.7 million (US$13.2 million), as compared with non-GAAP net income of RMB34.7 million for the prior year period. Non-GAAP net loss margin was 8.7%, as compared with non-GAAP net income margin of 3.4% for the prior year period. Non-GAAP net loss attributable to Yatsen’s ordinary shareholders per diluted ADS[6] for the fourth quarter of 2023 was RMB0.17 (US$0.02), as compared with non-GAAP net income attributable to Yatsen’s ordinary shareholders per diluted ADS of RMB0.06 for the prior year period.

    Full Year 2023 Financial Results

    Total net revenues for the full year of 2023 decreased by 7.9% to RMB3.41 billion (US$481.0 million) from RMB3.71 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 2023 decreased by 0.2% to RMB2.51 billion (US$354.0 million) from RMB2.52 billion for the prior year period. Gross margin for the full year of 2023 was 73.6%, as compared with 68.0% for the prior year period. The increase was primarily attributable to (i) increasing sales of higher-gross margin products from Skincare Brands, (ii) more disciplined pricing and discount policies, and (iii) cost optimization across all of the Company’s brand portfolio.

    Loss from operations for the full year of 2023 was RMB913.4 million (US$128.6 million), as compared with RMB928.9 million for the prior year period.

    Non-GAAP loss from operations for the full year of 2023 was RMB427.5 million (US$60.2 million), as compared with RMB539.3 million for the prior year period.

    Net loss for the full year of 2023 was RMB750.2 million (US$105.7 million), as compared with RMB821.3 million for the prior year period. Net loss attributable to Yatsen’s ordinary shareholders per diluted ADS for the full year of 2023 was RMB1.36 (US$0.19), as compared with RMB1.37 for the prior year period.

    Non-GAAP net loss for the full year of 2023 was RMB296.1 million (US$41.7 million), as compared with RMB452.9 million for the prior year period. Non-GAAP net loss attributable to Yatsen’s ordinary shareholders per diluted ADS for the full year of 2023 was RMB0.53 (US$0.07), as compared with RMB0.76 for the prior year period.

    Balance Sheet and Cash Flow

    As of December 31, 2023, the Company had cash, restricted cash and short-term investments of RMB2.08 billion (US$292.5 million), as compared with RMB2.63 billion as of December 31, 2022.

    Net cash generated from operating activities for the fourth quarter of 2023 was RMB90.5 million (US$12.8 million), as compared with net cash generated from operating activities of RMB106.6 million for the prior year period. Net cash used in operating activities for the full year of 2023 was RMB107.4 million (US$15.1 million), as compared with net cash generated from operating activities of RMB136.2 million for the prior year period.

    Business Outlook

    For the first quarter of 2024, the Company expects its total net revenues to be between RMB765.4 million and RMB803.7 million, representing a year-over-year increase of approximately 0% to 5%. 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 RMB7.0999 to US$1.00, the exchange rate in effect as of December 29, 2023, as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. The Company makes no representation that any RMB or US$ 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, Abby’s Choice and other skincare brands of the Company.

    [2] Non-GAAP net income (loss) is a non-GAAP financial measure. Effective from the fourth quarter of 2023, non-GAAP net income (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 income (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 income (loss) from operations is a non-GAAP financial measure. Effective from the fourth quarter of 2023, 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. Non-GAAP income (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 four Class A ordinary shares.

    [6] 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. Effective from the fourth quarter of 2023, 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. Non-GAAP net income (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 Wednesday, March 6, 2024, 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 2023.

    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:

    8685896

    The replay will be accessible through March 13, 2024, by dialing the following numbers:

    United States:                     

    +1-877-344-7529

    International:

    +1-412-317-0088

    Replay Access Code:

    8685896

    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, Abby’s Choice, Galénic, DR.WU (its mainland China business), Eve Lom, Pink Bear 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, which include 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,

    2022

    2023

    2023

    RMB’000

    RMB’000

    USD’000

    Assets

    Current assets

    Cash and cash equivalents

    1,512,945

    836,888

    117,873

    Restricted Cash

    21,248

    2,993

    Short-term investments

    1,072,867

    1,218,481

    171,619

    Accounts receivable, net

    200,843

    198,851

    28,008

    Inventories, net

    423,287

    352,090

    49,591

    Prepayments and other current assets

    292,825

    303,841

    42,795

    Amounts due from related parties

    5,654

    20,200

    2,845

    Total current assets

    3,508,421

    2,951,599

    415,724

    Non-current assets

    Restricted cash

    41,383

    Investments

    502,579

    618,752

    87,149

    Property and equipment, net

    75,619

    64,878

    9,138

    Goodwill, net

    857,145

    556,567

    78,391

    Intangible assets, net

    689,669

    671,396

    94,564

    Deferred tax assets

    1,951

    1,375

    194

    Right-of-use assets, net

    133,004

    114,348

    16,106

    Other non-current assets

    52,885

    27,100

    3,817

    Total non-current assets

    2,354,235

    2,054,416

    289,359

    Total assets

    5,862,656

    5,006,015

    705,083

    Liabilities, redeemable non-controlling interests and shareholders’ equity

    Current liabilities

    Accounts payable

    119,847

    105,691

    14,886

    Advances from customers

    16,652

    41,579

    5,856

    Accrued expenses and other liabilities

    323,259

    391,217

    55,102

    Amounts due to related parties

    27,242

    9,431

    1,328

    Income tax payables

    21,826

    17,946

    2,528

    Lease liabilities due within one year

    79,586

    45,464

    6,403

    Total current liabilities

    588,412

    611,328

    86,103

    Non-current liabilities

    Deferred tax liabilities

    113,441

    111,591

    15,717

    Deferred income-non current

    45,280

    30,556

    4,304

    Lease liabilities

    52,997

    67,767

    9,545

    Total non-current liabilities

    211,718

    209,914

    29,566

    Total liabilities

    800,130

    821,242

    115,669

    Redeemable non-controlling interests

    339,924

    51,466

    7,249

    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, 2022 and December 31, 2023;
    2,030,600,883 Class A shares and 666,572,880 Class B
    ordinary shares issued as of December 31, 2022 and
    December 31, 2023; 1,569,677,384 Class A ordinary shares
    and 666,572,880 Class B ordinary shares outstanding as of
    December 31, 2022, 1,487,546,132 Class A ordinary shares
    and 666,572,880 Class B ordinary shares outstanding as of
    December 31, 2023)

    173

    173

    24

    Treasury shares

    (669,150)

    (864,568)

    (121,772)

    Additional paid-in capital

    12,038,802

    12,260,208

    1,726,814

    Statutory reserve

    24,177

    24,177

    3,405

    Accumulated deficit

    (6,600,365)

    (7,345,153)

    (1,034,543)

    Accumulated other comprehensive (loss) income

    (74,195)

    60,200

    8,481

    Total Yatsen Holding Limited shareholders’ equity

    4,719,442

    4,135,037

    582,409

    Non-controlling interests

    3,160

    (1,730)

    (244)

    Total shareholders’ equity

    4,722,602

    4,133,307

    582,165

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

    5,862,656

    5,006,015

    705,083

     

    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,

    2022

    2023

    2023

    2022

    2023

    2023

    RMB’000

    RMB’000

    USD’000

    RMB’000

    RMB’000

    USD’000

    Total net revenues

    1,005,494

    1,072,691

    151,085

    3,706,122

    3,414,774

    480,961

    Total cost of revenues

    (290,886)

    (282,548)

    (39,796)

    (1,187,370)

    (901,455)

    (126,967)

    Gross profit

    714,608

    790,143

    111,289

    2,518,752

    2,513,319

    353,994

    Operating expenses:

    Fulfilment expenses

    (62,523)

    (62,741)

    (8,837)

    (269,886)

    (229,021)

    (32,257)

    Selling and marketing expenses

    (535,244)

    (717,439)

    (101,049)

    (2,330,480)

    (2,230,974)

    (314,226)

    General and administrative expenses

    (169,945)

    (158,716)

    (22,355)

    (720,409)

    (500,942)

    (70,556)

    Research and development expenses

    (25,139)

    (36,851)

    (5,190)

    (126,875)

    (111,698)

    (15,732)

    Impairment of goodwill

    (354,039)

    (49,865)

    (354,039)

    (49,865)

    Total operating expenses

    (792,851)

    (1,329,786)

    (187,296)

    (3,447,650)

    (3,426,674)

    (482,636)

    Loss from operations

    (78,243)

    (539,643)

    (76,007)

    (928,898)

    (913,355)

    (128,642)

    Financial income

    7,456

    15,763

    2,220

    34,656

    89,020

    12,538

    Foreign currency exchange gain (loss)

    8,380

    6,400

    901

    (35,357)

    7,218

    1,017

    (Loss) income from equity method investments, net

    (2,086)

    4,446

    626

    12,548

    10,122

    1,426

    Impairment of investments

    (5,078)

    Other income, net

    7,717

    15,612

    2,199

    103,501

    53,558

    7,543

    Loss before income tax expenses

    (56,776)

    (497,422)

    (70,061)

    (818,628)

    (753,437)

    (106,118)

    Income tax benefits (expenses)

    1,823

    2,896

    408

    (2,705)

    3,210

    452

    Net loss

    (54,953)

    (494,526)

    (69,653)

    (821,333)

    (750,227)

    (105,666)

    Net loss attributable to non-controlling

    interests and redeemable non-controlling interests

    2,705

    4,011

    565

    5,962

    5,439

    766

    Accretion to redeemable non-controlling interests

    (2,975)

    (419)

    Net loss attributable to Yatsen’s shareholders

    (52,248)

    (490,515)

    (69,088)

    (815,371)

    (747,763)

    (105,319)

    Shares used in calculating loss per share (1):

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

        Basic

    2,236,277,374

    2,146,881,745

    2,146,881,745

    2,372,728,777

    2,195,818,231

    2,195,818,231

        Diluted

    2,236,277,374

    2,146,881,745

    2,146,881,745

    2,372,728,777

    2,195,818,231

    2,195,818,231

    Net loss per Class A and Class B
    ordinary share

        Basic

    (0.02)

    (0.23)

    (0.03)

    (0.34)

    (0.34)

    (0.05)

        Diluted

    (0.02)

    (0.23)

    (0.03)

    (0.34)

    (0.34)

    (0.05)

    Net loss per ADS (4 ordinary shares
    equal to 1 ADS)

        Basic

    (0.09)

    (0.91)

    (0.13)

    (1.37)

    (1.36)

    (0.19)

        Diluted

    (0.09)

    (0.91)

    (0.13)

    (1.37)

    (1.36)

    (0.19)

     

    For the Three Months Ended December 31,

    For the Year Ended December 31,

    2022

    2023

    2023

    2022

    2023

    2023

    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

    937

    256

    36

    4,267

    2,055

    289

    Selling and marketing expenses

    13,712

    3,298

    465

    62,231

    23,518

    3,312

    General and administrative expenses

    57,586

    39,688

    5,590

    248,400

    46,902

    6,606

    Research and development expenses

    4,490

    1,241

    175

    25,962

    5,027

    708

    Total

    76,725

    44,483

    6,266

    340,860

    77,502

    10,915

    (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.

     

    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,

    2022

    2023

    2023

    2022

    2023

    2023

    RMB’000

    RMB’000

    USD’000

    RMB’000

    RMB’000

    USD’000

    Loss from operations

    (78,243)

    (539,643)

    (76,007)

    (928,898)

    (913,355)

    (128,642)

    Share-based compensation expenses

    76,725

    44,483

    6,266

    340,860

    77,502

    10,915

    Impairment of goodwill

    354,039

    49,865

    354,039

    49,865

    Amortization of intangible assets
    resulting from assets and business
    acquisitions

    13,063

    15,231

    2,145

    48,700

    54,297

    7,648

    Non-GAAP income (loss) from
    operations

    11,545

    (125,890)

    (17,731)

    (539,338)

    (427,517)

    (60,214)

    Net loss

    (54,953)

    (494,526)

    (69,653)

    (821,333)

    (750,227)

    (105,666)

    Share-based compensation expenses

    76,725

    44,483

    6,266

    340,860

    77,502

    10,915

    Impairment of goodwill

    354,039

    49,865

    354,039

    49,865

    Amortization of intangible assets
    resulting from assets and business
    acquisitions

    13,063

    15,231

    2,145

    48,700

    54,297

    7,648

    Revaluation of investments on the
    share of equity method investments

    2,071

    (10,337)

    (1,456)

    (12,779)

    (22,324)

    (3,144)

    Tax effects on non-GAAP adjustments

    (2,229)

    (2,635)

    (371)

    (8,360)

    (9,356)

    (1,318)

    Non-GAAP net income (loss)

    34,677

    (93,745)

    (13,204)

    (452,912)

    (296,069)

    (41,700)

    Net loss attributable to Yatsen’s
    shareholders

    (52,248)

    (490,515)

    (69,088)

    (815,371)

    (747,763)

    (105,319)

    Share-based compensation expenses

    76,725

    44,483

    6,266

    340,860

    77,502

    10,915

    Impairment of goodwill

    354,039

    49,865

    354,039

    49,865

    Amortization of intangible assets
    resulting from assets and business
    acquisitions

    12,780

    14,945

    2,105

    47,663

    53,214

    7,495

    Revaluation of investments on the
    share of equity method investments

    2,071

    (10,337)

    (1,456)

    (12,779)

    (22,324)

    (3,144)

    Tax effects on non-GAAP adjustments

    (2,229)

    (2,635)

    (371)

    (8,360)

    (9,356)

    (1,318)

    Accretion to redeemable non-
    controlling interests

    2,975

    419

    Non-GAAP net income (loss)
    attributable to Yatsen’s shareholders

    37,099

    (90,020)

    (12,679)

    (447,987)

    (291,713)

    (41,087)

    Shares used in calculating loss per
    share:

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

        Basic

    2,236,277,374

    2,146,881,745

    2,146,881,745

    2,372,728,777

    2,195,818,231

    2,195,818,231

        Diluted

    2,343,024,839

    2,146,881,745

    2,146,881,745

    2,372,728,777

    2,195,818,231

    2,195,818,231

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

        Basic

    0.02

    (0.04)

    (0.01)

    (0.19)

    (0.13)

    (0.02)

        Diluted

    0.02

    (0.04)

    (0.01)

    (0.19)

    (0.13)

    (0.02)

    Non-GAAP net income (loss)
    attributable to ordinary
    shareholders per ADS (4 ordinary
    shares equal to 1 ADS)

        Basic

    0.07

    (0.17)

    (0.02)

    (0.76)

    (0.53)

    (0.07)

        Diluted

    0.06

    (0.17)

    (0.02)

    (0.76)

    (0.53)

    (0.07)