- Total net revenue increased 25% year-over-year to RMB482.1 million
- Services revenue increased 154% year-over-year to RMB110.7 million
- Gross profit increased 18% year-over-year to RMB174.9 million
- Net income attributable to Ruhnn was RMB10.7 million compared to RMB15.5 million for the same quarter of last fiscal year
- Adjusted net income attributable to Ruhnn[1] increased 35% year-over-year to RMB21.0 million
- Net cash provided by operating activities increased 9% year-over-year to RMB89.9 million
HANGZHOU, China, March 3, 2020 /PRNewswire/ -- Ruhnn Holding Limited ("Ruhnn" or the "Company") (NASDAQ: RUHN), the largest internet key opinion leader ("KOL") facilitator in China as measured by revenue in 2018, according to Frost & Sullivan, today announced its unaudited financial results for the third quarter of fiscal year 2020 ended December 31, 2019.
Third Quarter of Fiscal Year 2020 Financial Highlights:
Third Quarter of Fiscal Year 2020 Operational Highlights:
[1] Adjusted net income attributable to Ruhnn is a non-GAAP measure, which excludes certain noncash or nonrecurring expenses. See "Unaudited Reconciliation of GAAP and Non-GAAP Financial Measures" at the end of this press release. |
[2] "GMV" refers to gross merchandize value, which represents the aggregate value of merchandize ordered in the Company's online stores and third-party online stores to which the Company provides KOL sales services (but not includes online stores to which the Company only provides KOL advertising services), regardless of whether the merchandise is actually sold, delivered or returned. The calculation of GMV includes shipping charges paid by buyers. GMV of third-party online stores to which the Company provides KOL sales services includes the GMV of all products ordered in such stores because the Company generally provides KOL sales services for all products sold in such stores. Since January 2019, the Company has provided KOL sales services for specified products in certain third-party online stores, and in such cases, only the GMV of such products for which the Company provided KOL sales services is included in the GMV for the relevant periods. |
[3] Platform top-tier, established and emerging KOLs include KOLs that generated services revenue of RMB1.2 million or more in the past twelve months under the platform model. |
Summary Operation Data
The following table presents the Company's classification of its KOLs based on GMV facilitated during the past twelve months:
As of and for the three months ended |
||||||||||||||||||||||||||||||||||||
December 31, 2018 |
September 30, 2019 |
December 31, 2019 |
||||||||||||||||||||||||||||||||||
Number of |
Number of (In millions) |
GMV (RMB in |
Number of |
Number of (In millions) |
GMV (RMB in |
Number of |
Number of (In millions) |
GMV (RMB in |
||||||||||||||||||||||||||||
Top-tier KOLs(2) |
3 |
32.5 |
638.0 |
3 |
37.3 |
495.9 |
3 |
37.7 |
1,045.6 |
|||||||||||||||||||||||||||
Established KOLs(3) |
7 |
28.9 |
102.4 |
8 |
27.9 |
119.1 |
12 |
38.7 |
237.6 |
|||||||||||||||||||||||||||
Emerging KOLs(4) |
103 |
87.0 |
269.1 |
135 |
123.6 |
309.4 |
144 |
125.1 |
420.1 |
|||||||||||||||||||||||||||
Total |
113 |
148.4 |
1,009.5 |
146 |
188.8 |
924.4 |
159 |
201.5 |
1,703.3 |
|||||||||||||||||||||||||||
(1) The number of fans presented may include a single fan who was included multiple times if the fan follows more than one KOL, follows the same KOL across |
||||||||||||||||||||||||||||||||||||
(2) Top-tier KOLs facilitated GMV of above RMB100.0 million in the past twelve months. |
||||||||||||||||||||||||||||||||||||
(3) Established KOLs facilitated GMV of RMB30.0 million to RMB100.0 million in the past twelve months. |
||||||||||||||||||||||||||||||||||||
(4) Emerging KOLs facilitated GMV of less than RMB30.0 million in the past twelve months. |
The following table presents operation data by full-service model and platform model:
As of and for the three months ended |
||||||||||
December 31, 2018 |
September 30, 2019 |
December 31, 2019 |
||||||||
Full-Service Model(1) |
||||||||||
Number of the Company's KOLs serving such business model(2) |
25 |
7 |
6 |
|||||||
Number of the Company's online stores |
91 |
23 |
22 |
|||||||
Number of orders placed through the Company's online stores (in million) |
2.4 |
1.6 |
2.8 |
|||||||
GMV of the Company's online stores (RMB in million) |
801.3 |
460.4 |
976.3 |
|||||||
Platform Model(3) |
||||||||||
Number of the Company's KOLs serving such business model(2) |
101 |
129 |
145 |
|||||||
Accumulated number of brands that the Company cooperated with |
501 |
845 |
961 |
|||||||
Number of brands that the Company cooperated with during the period |
238 |
308 |
332 |
|||||||
GMV of third-party online stores(4) (RMB in million) |
208.1 |
464.0 |
727.0 |
|||||||
(1) Under the full-service model, the Company owns and operates online stores on third-party e-commerce platforms, a majority of which are opened in the name |
||||||||||
(2) Certain KOLs under the Company's full-service model overlap with those under the platform model. On the other hand, the Company's KOLs that were |
||||||||||
(3) Under the platform model, the Company connects KOLs with third-party online stores and merchants to promote products sold in third-party online stores or |
||||||||||
(4) Includes GMV from third-party online stores to which the Company only provides KOL sales services. |
As a result of the significant expansion of the Company's business under the platform model, the Company generated an increasing amount of advertising service revenue provided through its KOLs that does not have associated GMV. As an additional measure to assess its KOLs' performance, the Company classifies its KOLs based on the total services revenue generated by the KOLs under the platform model during the previous twelve months.
The following table presents the Company's classification of its KOLs who generated services revenue of RMB1.2 million or more in the previous twelve months under the platform model:
As of and for the three months ended |
||||||||||||
December 31, 2018 |
September 30, 2019 |
December 31, 2019 |
||||||||||
Number of KOLs |
Service Revenue (RMB in millions) |
Number of KOLs |
Service Revenue (RMB in millions) |
Number of KOLs |
Service Revenue (RMB in millions) |
|||||||
Platform Top-tier KOLs(1) |
1 |
4.6 |
5 |
15.7 |
6 |
46.0 |
||||||
Platform Established KOLs(2) |
8 |
16.8 |
14 |
22.1 |
18 |
34.9 |
||||||
Platform Emerging KOLs(3) |
9 |
10.0 |
12 |
8.2 |
13 |
9.6 |
||||||
(1) Platform top-tier KOLs generated services revenue of RMB10.0 million or more in the past twelve months under the platform model. |
||||||||||||
(2) Platform established KOLs generated services revenue of RMB3.0 million to RMB10.0 million in the past twelve months under the platform model. |
||||||||||||
(3) Platform emerging KOLs generated services revenue of RMB1.2 million to RMB3.0 million in the past twelve months under the platform model. KOLs that g |
Management Comments
"We are excited to report strong operational and financial performance for the third quarter of fiscal year 2020, continuing the robust growth momentum from the prior quarter. In the third fiscal quarter, we remained focused on improving operational efficiency and profitability to create a solid foundation for the Company's long-term sustainable business development, while maintaining a rapid growth in total net revenue, especially achieving a 154% year-over-year growth in services revenue. We are keeping our innovating spirit in exploring new business models and KOL monetization channels," Mr. Min Feng, founder and Chairman of Ruhnn, commented.
"We are the No.1 KOL incubation and cultivation platform in China's KOL e-commerce sector, built on our core exceptional capabilities in KOL incubation. As we move forward, we will continue to expand and enhance our KOL pool, and to explore initiatives that allow us to partner with an even greater number of new and emerging brands. The online sharing store business on Taobao platform continues to be one of our strongest growth drivers in the current quarter. The e-commerce live-streaming business has also become one of our new initiatives. By empowering KOLs with lower transaction costs in order to fully exert precise matching capabilities between KOLs and SKUs, we are strengthening our leading KOL transaction platform in China to serve more KOLs and brands," Mr. Feng concluded.
Mr. Jacky Wang, Chief Financial Officer of Ruhnn, commented, "We are delighted to see that Ruhnn continued its rapid and healthy growth momentum during this quarter. We achieved adjusted net income attributable to Ruhnn of RMB21.0 million, representing an increase of 35% year-over-year and the second consecutive profitable quarter on a non-GAAP basis. Net cash provided by operating activities was RMB89.9 million and RMB98.1 million for the three and nine months ended December 31, 2019, representing an increase of 9% and 114% year-over-year, respectively. We will continue optimizing connections between brands and KOLs, enhancing monetization channels as well as improving overall operational efficiencies."
Third Quarter of Fiscal Year 2020 Financial Results
Net revenue. Total net revenue was RMB482.1 million (US$69.2 million), an increase of RMB96.8 million or 25% from RMB385.3 million for the same quarter of last fiscal year. The increase was primarily attributable to an increase in services revenue through the platform model and, to a lesser extent, due to an increase in product sales through the full-service model.
Cost of revenue. Cost of revenue was RMB307.2 million (US$44.1 million), an increase of RMB69.6 million or 29% from RMB237.6 million for the same quarter of last fiscal year, which was largely in line with the increase in total net revenue.
Gross profit. Gross profit was RMB174.9 million (US$25.1 million), an increase of RMB27.3 million or 18% from RMB147.6 million for the same quarter of last fiscal year. Gross margin slightly decreased to 36% from 38% for the same quarter of last fiscal year, with gross margin of services revenue remained relatively stable at 56% compared to 57% for the same quarter of last fiscal year.
Total operating expenses. Total operating expenses were RMB166.0 million (US$23.8 million), an increase of RMB33.0 million or 25% from RMB133.0 million for the same quarter of last fiscal year. Included in the total operating expenses was an aggregate of RMB10.3 million of noncash amortization expense of intangible assets in relation to exclusive cooperation rights and share-based compensation expense, and litigation costs, in the third quarter of fiscal year 2020 compared to nil in the same quarter of last fiscal year. Total operating expenses accounted for 34% and 35% (32% and 35%, exclusive of the above-mentioned noncash charges and litigation costs) of the total net revenue for the three months ended December 31, 2019 and 2018, respectively.
Income before income taxes. Income before income taxes was RMB14.4 million (US$2.1 million) compared to RMB14.8 million for the same quarter of last fiscal year, as a result of the foregoing.
Income taxes. Income tax expense was RMB3.9 million (US$0.6 million) compared to RMB4.2 million for the same quarter of last fiscal year.
Net income attributable to Ruhnn. Net income attributable to Ruhnn was RMB10.7 million (US$1.5 million, inclusive of an aggregate of RMB9.2 million of noncash amortization expense of intangible assets in relation to exclusive cooperation rights and share-based compensation expense) compared to RMB15.5 million for the same quarter of last fiscal year.
Adjusted net income attributable to Ruhnn. Adjusted net income attributable to Ruhnn was RMB21.0 million (US$3.0 million) compared to RMB15.5 million for the same quarter of last fiscal year, representing an increase of 35% year-over-year.
Balance Sheet and Cash Flow
As of December 31, 2019, the Company had cash and cash equivalents, restricted cash and short-term investment of RMB853.5 million (US$122.6 million) compared to RMB103.8 million as of March 31, 2019.
Net cash provided by operating activities was RMB89.9 million (US$12.9 million) compared to RMB82.8 million for the same quarter of last fiscal year.
Outlook
Despite the fact that, as of today, the coronavirus disease 2019 (COVID-19) outbreak in China has a short-term impact on the Company's business during the fourth quarter of fiscal year 2020, based on the Company's current expectation and estimate, the Company reiterates its outlook for the full fiscal year 2020. The Company currently expects, for the full fiscal year 2020, net revenue from product sales through the full-service model to be between RMB980.0 million and RMB1,130.0 million, and net revenue from services through the platform model to be between RMB280.0 million and RMB380.0 million, representing a year-over-year growth between 4% and 20%, and between 86% and 152%, respectively.
This forecast reflects the Company's current and preliminary view on the current business situation and market conditions, which is subject to change, as well as the Company's current estimate of the impact from the COVID-19 outbreak, which is also subject to change.
Conference Call
The Company's management will host an earnings conference call at 7:00 AM U.S. Eastern Time on March 3, 2020 (8:00 PM Beijing/Hong Kong time on March 3, 2020).
Dial-in details for the earnings conference call are as follows:
United States: |
+1-866-519-4004 |
International: |
+65-6713-5090 |
Hong Kong: |
800-906-601 |
Mainland China: |
400-620-8038 |
Conference ID: |
1393275 |
Participants should dial-in at least 10 minutes before the scheduled start time to be connected to the call.
Additionally, a live and archived webcast of the conference call will be available on the Company's investor relations website at http://ir.ruhnn.com.
About Ruhnn Holding Limited
Ruhnn Holding Limited is the largest internet key opinion leader ("KOL") facilitator in China as measured by revenue in 2018, according to Frost & Sullivan. The Company connects influential KOLs who engage and impact their fans on the internet to its vast commercial network to build the brands of fashion products. Ruhnn pioneered the commercialization of the KOL ecosystem in China, and operates under both full-service and platform models. The Company's full-service model integrates key steps of the e-commerce value chain from product design and sourcing and online store operations to logistics and after-sale services. The platform model promotes products sold in third-party online stores and provides advertising services on KOL's social media spaces to third-party merchants. As of December 31, 2019, the Company had 159 signed KOLs with an aggregate of 201.5 million fans across major social media platforms in China.
For more information, please visit: ir.ruhnn.com.
Use of Non-GAAP Financial Measures
The Company uses non-GAAP measures, such as adjusted net income attributable to Ruhnn and adjusted basic and diluted net income per ADS, in evaluating its operating results and for financial and operational decision-making purposes. The Company believes that the non-GAAP financial measures help identify underlying trends in its business by excluding the impact of noncash charges of amortization expense of intangible assets in relation to exclusive cooperation rights and share-based compensation expense, and litigation costs incurred in relation to the class action. The Company believes that the non-GAAP financial measures provide useful information about the Company's results of operations, enhance the overall understanding of the Company's past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company's management in its financial and operational decision-making.
The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools, and when assessing the Company's performance, investors should not consider them in isolation, or as a substitute for financial information prepared in accordance with U.S. GAAP.
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 "Unaudited Reconciliations of GAAP and Non-GAAP Financial Measures" set forth at the end of this press release.
Exchange Rate Information
This announcement contains translations of certain Renminbi ("RMB") amounts into U.S. dollars at a specified rate solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB6.9618 to US$1.00, the rate in effect as of December 31, 2019 published by the Federal Reserve Board.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under 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," "future," "intends," "plans," "believes," "estimates" and similar statements. Among other things, the business outlook and quotations from Ruhnn's management in this announcement as well as Ruhnn's strategic and operational plans contain forward-looking statements. Ruhnn may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission ("SEC") on Forms 20-F and 6-K, 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 Ruhnn's beliefs 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 goals and strategies; the Company's future business development, financial condition and results of operations; trends in the internet KOL facilitator industry in the PRC and globally; competition in the Company's industry; fluctuations in general economic and business conditions in China; and the regulatory environment in which the Company operates. Further information regarding these and other risks is included in the Company's filings with the SEC, including its registration statement on Form F-1, as amended, and its annual reports on Form 20-F. All information provided in this press release is as of the date of this press release, and Ruhnn 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:
Ruhnn Holding Limited
Sterling Song
Senior Director of Investor Relations
Tel: +86-571-2825-6700
E-mail: ir@ruhnn.com
The Piacente Group, Inc.
Emilie Wu
Tel: +86-21-6039-8363
E-mail: ruhnn@thepiacentegroup.com
In the United States:
The Piacente Group, Inc.
Brandi Piacente
Tel: +1-212-481-2050
E-mail: ruhnn@thepiacentegroup.com
RUHNN HOLDING LIMITED |
||||||||||||
UNAUDITED CONDENSED COMBINED AND CONSOLIDATED BALANCE SHEETS |
||||||||||||
(Amounts in thousands, except share data) |
||||||||||||
March 31, 2019 |
December 31, 2019 |
|||||||||||
RMB |
RMB |
US$ |
||||||||||
ASSETS: |
||||||||||||
Current Assets: |
||||||||||||
Cash and cash equivalents |
89,960 |
824,303 |
118,404 |
|||||||||
Restricted cash |
13,861 |
7,221 |
1,037 |
|||||||||
Short-term investment |
- |
21,950 |
3,153 |
|||||||||
Accounts receivable, net |
29,372 |
69,710 |
10,013 |
|||||||||
Inventories |
220,151 |
199,274 |
28,624 |
|||||||||
Advances to suppliers |
42,145 |
29,611 |
4,253 |
|||||||||
Prepaid expenses and other current assets |
32,969 |
40,323 |
5,792 |
|||||||||
Total current assets |
428,458 |
1,192,392 |
171,276 |
|||||||||
Property and equipment, net |
146,071 |
185,018 |
26,576 |
|||||||||
Intangible assets, net |
104,457 |
87,995 |
12,640 |
|||||||||
Goodwill |
1,002 |
1,002 |
144 |
|||||||||
Long-term investments |
7,600 |
87,636 |
12,588 |
|||||||||
Other non-current assets |
1,702 |
2,866 |
412 |
|||||||||
TOTAL ASSETS |
689,290 |
1,556,909 |
223,636 |
|||||||||
LIABILITIES AND SHAREHOLERS' (DEFICIT) EQUITY: |
||||||||||||
Current liabilities: |
||||||||||||
Accounts payable |
78,061 |
193,012 |
27,724 |
|||||||||
Notes payable |
30,645 |
5,905 |
848 |
|||||||||
Accrued salary and benefits |
58,917 |
61,438 |
8,825 |
|||||||||
Accrued expenses and other current liabilities |
24,039 |
39,020 |
5,605 |
|||||||||
Amounts due to related parties |
574,859 |
32,012 |
4,598 |
|||||||||
Dividends payable |
115 |
- |
- |
|||||||||
Income tax payable |
1,674 |
1,910 |
274 |
|||||||||
Total current liabilities |
768,310 |
333,297 |
47,874 |
|||||||||
Long-term deposits |
1,750 |
2,250 |
323 |
|||||||||
Deferred income |
- |
10,496 |
1,508 |
|||||||||
Other non-current liabilities |
11,076 |
10,337 |
1,485 |
|||||||||
Total liabilities |
781,136 |
356,380 |
51,190 |
|||||||||
Shareholders' (deficit) equity: |
||||||||||||
Ordinary shares (US$0.000000001 par value; 1,000,000,000 shares authorized, 363,572,659 and 420,407,364 shares issued and outstanding as of March 31 and December 31, 2019, respectively) |
- |
- |
- |
|||||||||
Additional paid-in capital |
701,041 |
1,499,404 |
215,376 |
|||||||||
Subscription receivable |
(558,996) |
- |
- |
|||||||||
Accumulated deficit |
(232,635) |
(298,746) |
(42,912) |
|||||||||
Other comprehensive income |
- |
4,489 |
645 |
|||||||||
Total Ruhnn shareholders' (deficit) equity |
(90,590) |
1,205,147 |
173,109 |
|||||||||
Non-controlling interest |
(1,256) |
(4,618) |
(663) |
|||||||||
Total shareholders' (deficit) equity |
(91,846) |
1,200,529 |
172,446 |
|||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
689,290 |
1,556,909 |
223,636 |
RUHNN HOLDING LIMITED |
||||||||||||||||||||||||
UNAUDITED CONDENSED COMBINED AND CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME |
||||||||||||||||||||||||
(Amount in thousands, except share data) |
||||||||||||||||||||||||
Three Months Ended December 31, |
Nine Months Ended December 31, |
|||||||||||||||||||||||
2018 |
2019 |
2018 |
2019 |
|||||||||||||||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||||||||||||
Net revenue: |
||||||||||||||||||||||||
Product sales |
341,755 |
371,366 |
53,343 |
755,862 |
826,601 |
118,734 |
||||||||||||||||||
Services |
43,534 |
110,724 |
15,905 |
100,319 |
241,000 |
34,617 |
||||||||||||||||||
Total net revenue |
385,289 |
482,090 |
69,248 |
856,181 |
1,067,601 |
153,351 |
||||||||||||||||||
Cost of revenue: |
||||||||||||||||||||||||
Cost of product sales |
218,906 |
258,407 |
37,118 |
523,433 |
559,978 |
80,436 |
||||||||||||||||||
Cost of services |
18,742 |
48,806 |
7,011 |
46,450 |
102,177 |
14,677 |
||||||||||||||||||
Total cost of revenue |
237,648 |
307,213 |
44,129 |
569,883 |
662,155 |
95,113 |
||||||||||||||||||
Gross profit |
147,641 |
174,877 |
25,119 |
286,298 |
405,446 |
58,238 |
||||||||||||||||||
Operating expenses(1): |
||||||||||||||||||||||||
Fulfillment |
38,012 |
43,038 |
6,182 |
99,517 |
113,259 |
16,269 |
||||||||||||||||||
Sales and marketing |
70,837 |
87,598 |
12,583 |
158,393 |
241,908 |
34,748 |
||||||||||||||||||
General and administrative |
24,624 |
35,322 |
5,074 |
76,377 |
134,268 |
19,286 |
||||||||||||||||||
Other operating income, net |
(431) |
- |
- |
(530) |
(627) |
(90) |
||||||||||||||||||
Total operating expenses |
133,042 |
165,958 |
23,839 |
333,757 |
488,808 |
70,213 |
||||||||||||||||||
Income (loss) from operations |
14,599 |
8,919 |
1,280 |
(47,459) |
(83,362) |
(11,975) |
||||||||||||||||||
Other income (loss): |
||||||||||||||||||||||||
Interest income, net |
172 |
7,056 |
1,014 |
291 |
14,354 |
2,062 |
||||||||||||||||||
Other income, net |
- |
249 |
36 |
- |
3,377 |
485 |
||||||||||||||||||
Foreign exchange gain (loss) |
24 |
(1,827) |
(262) |
71 |
2,566 |
369 |
||||||||||||||||||
Income (loss) before income taxes |
14,795 |
14,397 |
2,068 |
(47,097) |
(63,065) |
(9,059) |
||||||||||||||||||
Income taxes |
4,236 |
3,867 |
555 |
9,479 |
6,408 |
920 |
||||||||||||||||||
Share of loss in equity method investments |
532 |
- |
- |
927 |
- |
- |
||||||||||||||||||
Net income (loss) |
10,027 |
10,530 |
1,513 |
(57,503) |
(69,473) |
(9,979) |
||||||||||||||||||
Less: Net loss attributable to non-controlling interest |
(5,504) |
(176) |
(25) |
(12,353) |
(3,362) |
(483) |
||||||||||||||||||
Net income (loss) attributable to Ruhnn |
15,531 |
10,706 |
1,538 |
(45,150) |
(66,111) |
(9,496) |
||||||||||||||||||
Net income (loss) per ordinary share: |
||||||||||||||||||||||||
Basic |
0.05 |
0.03 |
0.00 |
(0.14) |
(0.16) |
(0.02) |
||||||||||||||||||
Diluted |
0.05 |
0.03 |
0.00 |
(0.14) |
(0.16) |
(0.02) |
||||||||||||||||||
Net income (loss) per ADS: |
||||||||||||||||||||||||
Basic |
0.24 |
0.13 |
0.02 |
(0.71) |
(0.80) |
(0.11) |
||||||||||||||||||
Diluted |
0.24 |
0.13 |
0.02 |
(0.71) |
(0.80) |
(0.11) |
||||||||||||||||||
Weighted average shares used in in calculating net income (loss) per ordinary share: |
||||||||||||||||||||||||
Basic |
319,406,760 |
415,510,388 |
415,510,388 |
319,406,760 |
413,857,281 |
413,857,281 |
||||||||||||||||||
Diluted |
319,406,760 |
422,602,179 |
422,602,179 |
319,406,760 |
413,857,281 |
413,857,281 |
||||||||||||||||||
Net income (loss) |
10,027 |
10,530 |
1,513 |
(57,503) |
(69,473) |
(9,979) |
||||||||||||||||||
Other comprehensive income (loss): |
||||||||||||||||||||||||
Foreign currency translation adjustments |
- |
(429) |
(62) |
- |
4,489 |
645 |
||||||||||||||||||
Comprehensive income (loss) |
10,027 |
10,101 |
1,451 |
(57,503) |
(64,984) |
(9,334) |
||||||||||||||||||
(1) Share-based compensation expense in each category: |
||||||||||||||||||||||||
Fulfillment |
- |
60 |
9 |
- |
1,582 |
227 |
||||||||||||||||||
Sales and marketing |
- |
1,417 |
204 |
- |
8,930 |
1,283 |
||||||||||||||||||
General and administrative |
- |
2,540 |
365 |
- |
40,934 |
5,880 |
||||||||||||||||||
Total |
- |
4,017 |
578 |
- |
51,446 |
7,390 |
RUHNN HOLDING LIMITED |
||||||||||||||||||||||||
UNAUDITED CONDENSED COMBINED AND CONSOLIDATED STATEMENTS CASH FLOWS |
||||||||||||||||||||||||
(Amount in thousands) |
||||||||||||||||||||||||
Three Months Ended December 31, |
Nine Months Ended December 31, |
|||||||||||||||||||||||
2018 |
2019 |
2018 |
2019 |
|||||||||||||||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||||||||||||
Net cash provided by operating activities |
82,830 |
89,925 |
12,917 |
45,739 |
98,065 |
14,086 |
||||||||||||||||||
Net cash used in investing activities |
(1,202) |
(8,633) |
(1,240) |
(3,074) |
(133,644) |
(19,197) |
||||||||||||||||||
Net cash (used in) provided by financing activities |
(24,126) |
(368) |
(53) |
97,798 |
760,423 |
109,228 |
||||||||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
- |
(1,513) |
(217) |
- |
2,859 |
411 |
||||||||||||||||||
Increase in cash, cash equivalents and restricted cash |
57,502 |
79,411 |
11,407 |
140,463 |
727,703 |
104,528 |
||||||||||||||||||
Cash, cash equivalents and restricted cash at beginning of period |
113,882 |
752,113 |
108,034 |
30,921 |
103,821 |
14,913 |
||||||||||||||||||
Cash, cash equivalents and restricted cash at end of period |
171,384 |
831,524 |
119,441 |
171,384 |
831,524 |
119,441 |
RUHNN HOLDING LIMITEDS |
||||||||||||||||||||||||
UNAUDITED RECONCILIATION OF GAAP AND NON-GAAP FINANCIAL MEASURES |
||||||||||||||||||||||||
(Amounts in thousands, except share data) |
||||||||||||||||||||||||
Three months ended December 31, |
Nine months ended December 31, |
|||||||||||||||||||||||
2018 |
2019 |
2018 |
2019 |
|||||||||||||||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||||||||||||||||||
Net income (loss) attributable to Ruhnn |
15,531 |
10,706 |
1,538 |
(45,150) |
(66,111) |
(9,496) |
||||||||||||||||||
Amortization expense of intangible assets in relation to exclusive cooperation rights |
- |
5,150 |
740 |
- |
15,450 |
2,219 |
||||||||||||||||||
Share-based compensation expense |
- |
4,017 |
577 |
- |
51,446 |
7,390 |
||||||||||||||||||
Litigation costs |
- |
1,107 |
159 |
- |
1,107 |
159 |
||||||||||||||||||
Adjusted net income (loss) attributable to Ruhnn |
15,531 |
20,980 |
3,014 |
(45,150) |
1,892 |
272 |
||||||||||||||||||
Adjusted net income (loss) per ADS: |
||||||||||||||||||||||||
Basic |
0.24 |
0.25 |
0.04 |
(0.71) |
0.02 |
0.00 |
||||||||||||||||||
Diluted |
0.24 |
0.25 |
0.04 |
(0.71) |
0.02 |
0.00 |
||||||||||||||||||
Weighted average shares used in calculating adjusted net income (loss) per ordinary share: |
||||||||||||||||||||||||
Basic |
319,406,760 |
415,510,388 |
415,510,388 |
319,406,760 |
413,857,281 |
413,857,281 |
||||||||||||||||||
Diluted(1) |
319,406,760 |
422,602,179 |
422,602,179 |
319,406,760 |
416,827,801 |
416,827,801 |
||||||||||||||||||
(1) The diluted weighted average shares outstanding for the three and nine months ended December 31, 2019 is computed based on the basic weighted average |