HANGZHOU, China, Aug. 8, 2018 /PRNewswire/ -- BEST Inc. (NYSE: BSTI) ("BEST" or the "Company"), a leading smart supply chain and logistics solutions and services provider in China, today announced its unaudited financial results for the quarter ended June 30, 2018.
"BEST's second quarter results reflect continued strong progress on our strategy of delivering strong growth with continuous service quality improvement, market share gains, increasing operational efficiency and margin expansion." said Johnny Chou, Chairman and Chief Executive Officer of BEST. "Our revenue growth continues to outpace industry peers and we achieved positive EBITDA for the first time this quarter. We continue to benefit from healthy growth in the Chinese e-commerce industry and the growing sophistication of our customers. The deeper penetration of New Retail has made our integrated supply chain and logistics solutions more essential than ever."
"We are pleased to report another quarter of strong top line growth and margin improvement, while holding to our pricing discipline in a highly competitive environment. Our revenue increased by 38.6 percent year-over-year, driven by strong growth across all segments. We achieved a significant increase in gross margin and a significant decrease in our net loss," said Alice Guo, BEST's Chief Accounting Officer and Senior Vice President of Finance. "As our business grows, we expect to see continuous year-over-year improvement in profitability by reducing costs and winning more business with integrated solutions and better quality service."
FINANCIAL HIGHLIGHTS
For the Quarter Ended June 30, 2018:
BUSINESS HIGHLIGHTS
BEST Express:
Table 1 - BEST Express Key Operating Metrics | |||
Three Months Ended |
% Change | ||
June 30, 2017 |
June 30, 2018 |
YoY | |
Parcel Volume (in '000) |
917,103 |
1,280,050 |
39.6% |
BEST Express Market Share[7] (%) |
9.4% |
10.5% |
1.1ppts |
Gross Profit per Parcel (RMB) |
0.12 |
0.18 |
47.3% |
Average Revenue Per Parcel (RMB) |
3.35 |
3.26 |
(2.7%) |
Average Weight Per Parcel (kg) |
1.20 |
1.19 |
(1.2%) |
Average Cost Per Parcel (RMB) |
3.23 |
3.08 |
(4.6%) |
Hubs & Sortation Centers (as of period end) |
181 |
128 |
(29.3%) |
BEST Freight:
Table 2 - BEST Freight Key Operating Metrics | |||
Three Months Ended |
% Change | ||
June 30, 2017 |
June 30, 2018 |
YoY | |
Freight Volume (Tonne in '000) |
1,095 |
1,366 |
24.7% |
Average Revenue per Tonne (RMB) |
714.2 |
753.8 |
5.5% |
Average Weight Per Order (kg) |
156.5 |
140.0 |
(10.5%) |
Average Cost Per Tonne (RMB) |
770.2 |
714.4 |
(7.2%) |
Hubs & Sortation Centers (as of period end) |
143 |
127 |
(11.2%) |
Last-mile Service Stations (as of period end) |
6,059 |
11,209 |
85.0% |
[1] Others include BEST Global, BEST Capital, BEST UCargo and other new initiatives. |
[2] Non-GAAP net loss represents net loss excluding share-based compensation expense and amortization of intangible assets resulting from business acquisitions. |
[3] See the sections entitled "Use of Non-GAAP Financial Measures" and "Reconciliations of Non-GAAP Measures to the Nearest Comparable GAAP Measures" for more information about the non-GAAP measures referred to within this results announcement. |
[4] Diluted earnings per share, or Diluted EPS, is calculated by dividing net profit attributable to ordinary shareholders as adjusted for the effect of dilutive ordinary equivalent shares, if any, by the weighted average number of ordinary and dilutive ordinary equivalent shares outstanding during the period. |
[5] Non-GAAP diluted earnings per share, or non-GAAP diluted EPS, represents diluted earnings per share excluding share-based compensation expense and amortization of intangible assets resulting from business acquisitions. |
[6] EBITDA represents net loss excluding depreciation, amortization, interest expense and income tax expense and minus interest income. Adjusted EBITDA represents EBITDA excluding share-based compensation expenses. |
[7] Express market share calculated as the Company's parcel volume as a percentage of aggregate national express delivery parcel volume for the relevant period, based on data published by State Post Bureau of the PRC. |
[8] Based on data published by State Post Bureau of the PRC. |
[9] Based on data published by State Post Bureau of the PRC. |
BEST Supply Chain Management:
BEST Store+:
Others:
FINANCIAL RESULTS
Revenue
The following table sets forth a breakdown of revenue by business segment for the periods indicated.
Table 3 - Breakdown of Revenue by Business Segment | ||||||
Three Months Ended |
||||||
June 30, 2017 |
June 30, 2018 |
|||||
(In '000, Except for %) |
RMB |
% of |
RMB |
US$ |
% of |
% Change |
Express |
3,076,175 |
63.4% |
4,177,173 |
631,269 |
62.0% |
35.8% |
Freight |
782,187 |
16.1% |
1,029,676 |
155,608 |
15.3% |
31.6% |
Supply Chain Mgmt. |
375,573 |
7.7% |
498,521 |
75,338 |
7.4% |
32.7% |
Store+ |
593,749 |
12.2% |
798,480 |
120,669 |
11.9% |
34.5% |
Others |
28,249 |
0.6% |
228,470 |
34,527 |
3.4% |
708.8% |
Revenue |
4,855,933 |
100.0% |
6,732,320 |
1,017,411 |
100.0% |
38.6% |
Costs and Expenses
The following table sets forth a breakdown of cost of revenue by business segment for the periods indicated.
Table 4 - Breakdown of Cost of Revenue by Business Segment | ||||||
Three Months Ended |
% of | |||||
June 30, 2017 |
June 30, 2018 | |||||
(in '000, Except for %) |
RMB |
% of |
RMB |
US$ |
% of | |
Express |
(2,964,845) |
96.4% |
(3,948,228) |
(596,670) |
94.5% |
(1.9ppts) |
Freight |
(843,486) |
107.8% |
(975,846) |
(147,473) |
94.8% |
(13.0ppts) |
Supply Chain Mgmt. |
(340,121) |
90.6% |
(460,451) |
(69,585) |
92.4% |
1.8ppts |
Store+ |
(559,866) |
94.3% |
(734,572) |
(111,011) |
92.0% |
(2.3ppts) |
Others |
(14,616) |
51.7% |
(195,577) |
(29,556) |
85.6% |
33.9ppts |
Cost of Revenue |
(4,722,934) |
97.3% |
(6,314,674) |
(954,295) |
93.8% |
(3.5ppts) |
Cost of Revenue was RMB6,314.7 million (US$954.3 million) or 93.8% of revenue in the quarter ended June 30, 2018, compared to RMB4,722.9 million or 97.3% of revenue in the same quarter of 2017. The reduction of 3.5 percentage points in cost of revenue as a percentage of revenue was primarily attributable to significant operating leverage.
The following table sets forth a breakdown of operating expenses and adjusted operating expenses by category for the periods indicated.
Table 5 - Breakdown of Operating Expenses and Adjusted Operating Expenses by Category | ||||||
Three Months Ended |
% of | |||||
June 30, 2017 |
June 30, 2018 | |||||
(in '000, Except for %) |
RMB |
% of |
RMB |
US$ |
% of | |
Selling Expenses |
(160,482) |
3.3% |
(205,736) |
(31,092) |
3.1% |
(0.2ppts) |
including SBC Expenses |
– |
– |
(1,128) |
(171) |
0.0% |
n/m |
Adjusted Selling Expenses |
(160,482) |
3.3% |
(204,608) |
(30,921) |
3.0% |
(0.3ppts) |
General and Administrative Expenses |
(160,504) |
3.3% |
(271,108) |
(40,971) |
4.0% |
0.7ppts |
including SBC Expense |
– |
– |
(31,518) |
(4,763) |
0.4% |
n/m |
Adjusted General and Administrative Expenses |
(160,504) |
3.3% |
(239,590) |
(36,208) |
3.6% |
0.3ppts |
Research and Development Expenses |
(27,011) |
0.6% |
(51,499) |
(7,783) |
0.8% |
0.2ppts |
including SBC Expense |
– |
– |
(2,204) |
(333) |
0.0% |
n/m |
Adjusted Research and Development Expenses |
(27,011) |
0.6% |
(49,295) |
(7,450) |
0.7% |
0.1ppts |
Selling Expenses was RMB205.7 million (US$31.1 million) or 3.1% of revenue in the quarter ended June 30, 2018, compared to RMB160.5 million or 3.3% of revenue in the same quarter of 2017. The reduction in selling expenses as a percentage of revenue was primarily attributable to improved operating efficiencies.
General and Administrative Expenses was RMB271.1 million (US$41.0 million) or 4.0% of revenue in the quarter ended June 30, 2018, compared to RMB160.5 million or 3.3% of revenue in the same quarter of 2017. The increase in general and administrative expenses as a percentage of revenue was primarily attributable to investment in the growth of the Company's operations and the inclusion of share-based compensation ("SBC") expense.
Research and Development Expenses was RMB51.5 million (US$7.8 million) or 0.8% of revenue in the quarter ended June 30, 2018, compared to RMB27.0 million, or 0.6% of revenue in the same quarter of 2017. The increase in research and development expenses as a percentage of revenue was primarily attributable to the hiring of additional R&D professionals.
SBC Expense included in the cost and expense items above in the quarter ended June 30, 2018 was RMB35.3 million (US$5.3 million), compared to nil in the same quarter of 2017. Approximately RMB0.4 million (US$0.06 million) was allocated to cost of revenue, RMB1.1 million (US$0.2 million) was allocated to selling expenses, RMB31.5 million (US$4.8 million) was allocated to general and administrative expenses, and RMB2.2 million (US$0.3 million) was allocated to research and development expenses.
Net Loss and Non-GAAP Net Loss
Net Loss in the quarter ended June 30, 2018 was RMB93.7 million (US$14.2 million), a decrease of 53.6% compared to RMB 201.8 million in the same quarter of 2017. Excluding SBC expense and amortization of intangible assets resulting from business acquisitions, non-GAAP Net Loss in the quarter ended June 30, 2018 was RMB55.5 million (US$8.4 million), a decrease of 72.3% compared to RMB200.4 million in the same quarter of 2017.
Diluted EPS and non-GAAP diluted EPS
Diluted EPS in the quarter ended June 30, 2018 was negative RMB0.25 (US$0.04) based on a weighted average of 381.6 million diluted shares outstanding during the quarter. Excluding SBC expense and amortization of intangible assets resulting from business acquisitions, non-GAAP diluted EPS in the quarter ended June 30, 2018 was negative RMB0.15 (US$0.02). A reconciliation of diluted EPS to non-GAAP diluted EPS is included at the end of this results announcement.
Adjusted EBITDA and Adjusted EBITDA Margin
Adjusted EBITDA was RMB41.6 million (US$6.3 million), improved from negative RMB 134.7 million in the quarter ended June 30, 2017. Adjusted EBITDA margin was 0.6%, improved from negative 2.8% in the quarter ended June 30, 2017. The improvement of RMB176.3 million (US$26.6 million) or 3.4 percentage points was primarily attributable to strong revenue growth and improved operating efficiency.
Cash and Cash Equivalents, Restricted Cash and Short-term Investments
As of June 30, 2018, cash and cash equivalents, restricted cash and short-term investments were RMB4,349.6 million (US$657.3 million), compared to RMB4,745.8 million as of March 31, 2018. The decrease in cash and cash equivalents, restricted cash and short-term investments was primarily due to debt repayment, CAPEX, investment activities, and partially offset by net cash generated from operating activities.
Cash Flow from Operating Activities
Cash Generated from Operating Activities was RMB432.4 million (US$65.3 million) in the quarter ended June 30, 2018, an increase of 42.9% compared to RMB302.7 million in the same quarter of 2017.
Capital Expenditures ("CAPEX")
CAPEX was RMB230.3 million (US$34.8 million), or 3.4% of total revenue in the quarter ended June 30, 2018, compared to CAPEX of RMB220.1 million, or 4.5% of total revenue, in the same period of 2017.
Shares Outstanding
As of the date of this press release, the Company had approximately 387.1 million ordinary shares outstanding [10]. Each ADS represents one Class A ordinary share.
[10] The total number of shares outstanding excludes shares reserved for future issuances upon exercise or vesting of awards granted under the Company's share incentive plans. |
FINANCIAL GUIDANCE
Based on current market conditions and current operations, revenue for the third quarter of 2018 is expected to be in the range of RMB7.0 billion to RMB7.2 billion; and revenue for full fiscal year 2018 is expected to be in the range of RMB26.6 billion to RMB27.0 billion. This represents management's current and preliminary expectation, which is subject to change.
WEBCAST AND CONFERENCE CALL INFORMATION
The Company will hold a conference call at 7:30 am U.S. Eastern Time on August 8, 2018 (7:30 pm Beijing Time, the same day), to discuss its financial results and operating performance for the second quarter of 2018.
Participants may access the call by dialing the following numbers:
United States: |
+1-888-317-6003 |
Hong Kong: |
800-963976 or +852-5808-1995 |
China: |
4001-206115 |
International: |
+1-412-317-6061 |
Participant Elite Entry Number: |
2677868 |
A replay of the conference call will be accessible through August 15, 2018 by dialing the following numbers:
United States: |
+1-877-344-7529 |
International: |
+1-412-317-0088 |
Replay Access Code: |
10122853 |
Please visit the Company's investor relations website http://ir.best-inc.com/ on August 8, 2018 to view the earnings release prior to the conference call. A live and archived webcast of the conference call and an accompanying slide presentation will be available at the same site.
ABOUT BEST INC.
BEST Inc. is a leading smart supply chain and logistics solutions and services provider. BEST's mission is to empower businesses and enrich the lives of consumers by leveraging technology and business model innovation to create a smarter, more efficient supply chain. For more information, please visit: http://www.best-inc.com/en/.
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 management in this announcement, as well as BEST's strategic and operational plans, contain forward-looking statements. BEST may also make written or oral forward-looking statements in its periodic reports to the U.S. 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 BEST'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: BEST's goals and strategies; BEST's future business development, results of operations and financial condition; BEST 's ability to maintain and enhance its ecosystem; BEST 's ability to continue to innovate, meet evolving market trends, adapt to changing customer demands and maintain its culture of innovation; and fluctuations in general economic and business conditions in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in BEST's filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and BEST does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
USE OF NON-GAAP FINANCIAL MEASURES
In evaluating its business, BEST considers and uses non-GAAP measures, such as non-GAAP net loss, non-GAAP net loss margin, adjusted EBITDA, adjusted EBITDA margin, EBITDA, adjusted selling expenses, adjusted general and administrative expenses, adjusted research and development expenses, and non-GAAP diluted EPS, as supplemental measures in the evaluation of the Company's operating results and in the Company's financial and operational decision-making. The Company believes these non-GAAP financial measures that help identify underlying trends in the Company's business that could otherwise be distorted by the effect of the expenses and gains that the Company includes in loss from operations and net loss. The Company believes that these non-GAAP financial measures provide useful information about its operating results, enhance the overall understanding of its 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 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. For more information on these non-GAAP financial measures, please see the table captioned "Reconciliations of Non-GAAP Measures to the Nearest Comparable GAAP Measures" in the results announcement.
The non-GAAP financial measures are provided as additional information to help investors compare business trends among different reporting periods on a consistent basis and to enhance investors' overall understanding of the Company's current financial performance and prospects for the future. These non-GAAP financial measures should be considered in addition to results prepared in accordance with U.S. GAAP, but should not be considered a substitute for, or superior to, U.S. GAAP results. In addition, the Company's calculation of the non-GAAP financial measures may be different from the calculation used by other companies, and therefore comparability may be limited.
BEST INC. | ||||||||
Summary of Unaudited Consolidated Income Statements | ||||||||
(In Thousands) | ||||||||
Three Months Ended June 30, |
Six Months Ended June 30, | |||||||
2017 |
2018 |
2017 |
2018 | |||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ | |||
Revenue |
||||||||
Express |
3,076,175 |
4,177,173 |
631,269 |
5,173,106 |
7,401,961 |
1,118,611 | ||
Freight |
782,187 |
1,029,676 |
155,608 |
1,340,026 |
1,792,697 |
270,919 | ||
Supply Chain Management |
375,573 |
498,521 |
75,338 |
685,190 |
897,029 |
135,562 | ||
Store+ |
593,749 |
798,480 |
120,669 |
866,388 |
1,343,918 |
203,098 | ||
Others |
28,249 |
228,470 |
34,527 |
39,436 |
300,490 |
45,411 | ||
Total Revenue |
4,855,933 |
6,732,320 |
1,017,411 |
8,104,146 |
11,736,095 |
1,773,601 | ||
Cost of Revenue |
||||||||
Express |
(2,964,845) |
(3,948,228) |
(596,670) |
(5,142,846) |
(7,143,725) |
(1,079,585) | ||
Freight |
(843,486) |
(975,846) |
(147,473) |
(1,479,526) |
(1,755,874) |
(265,354) | ||
Supply Chain Management |
(340,121) |
(460,451) |
(69,585) |
(631,805) |
(838,976) |
(126,789) | ||
Store+ |
(559,866) |
(734,572) |
(111,011) |
(831,716) |
(1,224,656) |
(185,074) | ||
Others |
(14,616) |
(195,577) |
(29,556) |
(22,736) |
(245,704) |
(37,132) | ||
Total Cost of Revenue |
(4,722,934) |
(6,314,674) |
(954,295) |
(8,108,629) |
(11,208,935) |
(1,693,934) | ||
Gross Profit/(Loss) |
132,999 |
417,646 |
63,116 |
(4,483) |
527,160 |
79,667 | ||
Selling Expenses |
(160,482) |
(205,736) |
(31,092) |
(273,692) |
(420,094) |
(63,486) | ||
General and Administrative |
(160,504) |
(271,108) |
(40,971) |
(311,171) |
(482,397) |
(72,902) | ||
Research and |
(27,011) |
(51,499) |
(7,783) |
(53,898) |
(83,514) |
(12,621) | ||
Total Operating Expenses |
(347,997) |
(528,343) |
(79,846) |
(638,761) |
(986,005) |
(149,009) | ||
Loss from Operations |
(214,998) |
(110,697) |
(16,730) |
(643,244) |
(458,845) |
(69,342) | ||
Interest Income |
26,626 |
31,675 |
4,787 |
34,058 |
48,690 |
7,358 | ||
Interest Expense |
(10,146) |
(21,836) |
(3,300) |
(20,721) |
(34,799) |
(5,259) | ||
Foreign Exchange Loss |
(4,430) |
(4,318) |
(653) |
(4,479) |
(7,232) |
(1,093) | ||
Other Income |
11,828 |
17,650 |
2,667 |
22,342 |
31,422 |
4,749 | ||
Other Expense |
(8,213) |
(2,681) |
(405) |
(10,046) |
(8,296) |
(1,254) | ||
Loss before Income Tax |
(199,333) |
(90,207) |
(13,634) |
(622,090) |
(429,060) |
(64,841) | ||
Income Tax Expense |
(2,487) |
(3,440) |
(520) |
(2,487) |
(4,000) |
(604) | ||
Loss before Share of Net |
(201,820) |
(93,647) |
(14,154) |
(624,577) |
(433,060) |
(65,445) | ||
Share of Net Loss of Equity |
(7) |
(101) |
(15) |
– |
(290) |
(44) | ||
Net Loss |
(201,827) |
(93,748) |
(14,169) |
(624,577) |
(433,350) |
(65,489) |
Summary of Consolidated Balance Sheets | |||||
(in thousands) | |||||
(Audited) |
(Unaudited) | ||||
As of December 31, 2017 |
As of June 30, 2018 | ||||
RMB |
RMB |
US$ | |||
Assets |
|||||
Current Assets |
|||||
Cash and Cash Equivalents |
1,240,431 |
1,770,238 |
267,525 | ||
Restricted Cash |
1,652,653 |
1,314,505 |
198,653 | ||
Accounts and Notes Receivables |
734,252 |
772,044 |
116,674 | ||
Inventories |
156,974 |
179,580 |
27,139 | ||
Prepayments and Other Current Assets |
1,459,755 |
1,677,633 |
253,530 | ||
Short‑term Investments |
2,353,663 |
1,197,342 |
180,947 | ||
Amounts Due from Related Parties |
164,894 |
117,470 |
17,752 | ||
Lease Rental Receivables |
193,703 |
270,745 |
40,916 | ||
Total Current Assets |
7,956,325 |
7,299,557 |
1,103,136 | ||
Non‑current Assets |
|||||
Property and Equipment, Net |
1,307,470 |
1,544,692 |
233,439 | ||
Intangible Assets, Net |
158,556 |
145,196 |
21,943 | ||
Long‑term Investments |
37,167 |
144,877 |
21,894 | ||
Goodwill |
448,584 |
457,514 |
69,141 | ||
Non‑current Deposits |
69,125 |
68,131 |
10,296 | ||
Other Non‑current Assets |
62,314 |
59,715 |
9,024 | ||
Restricted Cash |
89,745 |
67,520 |
10,204 | ||
Lease Rental Receivable |
749,243 |
950,379 |
143,625 | ||
Total non‑current Assets |
2,922,204 |
3,438,024 |
519,566 | ||
Total Assets |
10,878,529 |
10,737,581 |
1,622,702 | ||
Liabilities and Shareholders' Equity |
|||||
Current Liabilities |
|||||
Short‑term Bank Loans |
1,216,384 |
1,297,000 |
196,007 | ||
Accounts and Notes Payable |
2,388,393 |
2,248,970 |
339,872 | ||
Income Tax Payable |
629 |
1,728 |
261 | ||
Customer Advances and Deposits |
910,383 |
1,091,020 |
164,879 | ||
Accrued Expenses and Other Liabilities |
1,841,273 |
1,916,563 |
289,640 | ||
Capital Lease Obligation |
7,227 |
2,851 |
431 | ||
Amounts Due to Related Parties |
12,902 |
10,511 |
1,588 | ||
Total Current Liabilities |
6,377,191 |
6,568,643 |
992,678 | ||
Non-current Liabilities |
|||||
Capital Lease Obligation |
1,828 |
3,070 |
464 | ||
Deferred Tax Liabilities |
31,688 |
30,136 |
4,554 | ||
Other Non‑current Liabilities |
75,327 |
79,126 |
11,958 | ||
Total Non‑current Liabilities |
108,843 |
112,332 |
16,976 |
Summary of Consolidated Balance Sheets (Cont'd) | |||
(In Thousands) | |||
(Audited) |
(Unaudited) | ||
As of December 31, 2017 |
As of June 30, 2018 | ||
RMB |
RMB |
US$ | |
Total Liabilities |
6,486,034 |
6,680,975 |
1,009,654 |
Shareholders' Equity |
|||
Ordinary Shares |
24,786 |
25,851 |
3,907 |
Additional Paid‑In Capital |
19,240,912 |
19,353,761 |
2,924,810 |
Accumulated Deficit |
(14,886,214) |
(15,344,617)[11] |
(2,318,934) |
Accumulated other Comprehensive Income |
12,333 |
21,611 |
3,265 |
BEST Inc. Shareholders' Equity |
4,391,817 |
4,056,606 |
613,048 |
Non-controlling Interests |
678 |
– |
– |
Total Shareholders' Equity |
4,392,495 |
4,056,606 |
613,048 |
Total Liabilities and |
10,878,529 |
10,737,581 |
1,622,702 |
[11] Including accumulated accretion to redemption value and deemed dividend in relation to redeemable convertible preferred shares of RMB9,493,807 and accumulated loss from operations of RMB5,850,810. |
Summary of Unaudited Condensed Consolidated Statements of Cash Flows | ||||||
(In Thousands) | ||||||
Three Months Ended June 30, |
Six Months Ended June 30, | |||||
2017 |
2018 |
2017 |
2018 | |||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ | |
Net Cash Generated from |
302,682 |
432,412 |
65,348 |
1,956 |
(178,094) |
(26,914) |
Net Cash |
(1,263,019) |
(369,276) |
(55,806) |
(1,727,420) |
266,714 |
40,307 |
Net Cash (Used in) / |
(79,667) |
(331,583) |
(50,110) |
483,385 |
79,552 |
12,022 |
Exchange Rate Effect on |
(41,242) |
75,231 |
11,369 |
(56,128) |
1,262 |
191 |
Net (Decrease)/Increase in |
(1,081,246) |
(193,216) |
(29,199) |
(1,298,207) |
169,434 |
25,606 |
Cash and Cash Equivalents, |
3,163,571 |
3,345,479 |
505,581 |
3,380,532 |
2,982,829 |
450,776 |
Cash and Cash Equivalents, |
2,082,325 |
3,152,263 |
476,382 |
2,082,325 |
3,152,263 |
476,382 |
RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES
The table below sets forth a reconciliation of the Company's net loss to EBITDA, adjusted EBITDA and adjusted EBITDA margin for the periods indicated:
Table 6 - Reconciliation of EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin | ||||||
Three Months Ended June 30, |
Six Months Ended June 30, | |||||
2017 |
2018 |
2017 |
2018 | |||
(In '000) |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
Net loss |
(201,827) |
(93,748) |
(14,169) |
(624,577) |
(433,350) |
(65,489) |
Add |
||||||
Depreciation & Amortization |
81,129 |
106,515 |
16,097 |
161,793 |
216,907 |
32,780 |
Interest Expense |
10,146 |
21,836 |
3,300 |
20,721 |
34,799 |
5,259 |
Income Tax Expense |
2,487 |
3,440 |
520 |
2,487 |
4,000 |
604 |
Subtract |
||||||
Interest Income |
(26,626) |
(31,675) |
(4,787) |
(34,058) |
(48,690) |
(7,358) |
EBITDA |
(134,691) |
6,368 |
961 |
(473,634) |
(226,334) |
(34,204) |
Add |
||||||
Share-based |
– |
35,251 |
5,327 |
– |
56,742 |
8,575 |
Adjusted EBITDA |
(134,691) |
41,619 |
6,288 |
(473,634) |
(169,592) |
(25,629) |
Adjusted EBITDA Margin |
(2.8%) |
0.6% |
0.6% |
(5.8%) |
(1.4%) |
(1.4%) |
The table below sets forth a reconciliation of the Company's net loss to non-GAAP net loss, non-GAAP net loss margin for the periods indicated:
Table 7 - Reconciliation of non-GAAP Net Loss and Non-GAAP Net Loss Margin | ||||||
Three Months Ended June 30, |
Six Months Ended June 30, | |||||
2017 |
2018 |
2017 |
2018 | |||
(In '000) |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
Net loss |
(201,827) |
(93,748) |
(14,169) |
(624,577) |
(433,350) |
(65,489) |
Share-based |
– |
35,251 |
5,327 |
– |
56,742 |
8,575 |
Compensation Expense |
||||||
Amortization of Intangible |
||||||
Assets Resulting from |
||||||
Business Acquisitions |
1,421 |
2,981 |
450 |
1,421 |
5,951 |
899 |
Non-GAAP Net Loss |
(200,406) |
(55,516) |
(8,392) |
(623,156) |
(370,657) |
(56,015) |
Non-GAAP Net Loss Margin |
(4.1%) |
(0.8%) |
(0.8%) |
(7.7%) |
(3.2%) |
(3.2%) |
The table below sets forth a reconciliation of the Company's diluted EPS to non-GAAP diluted EPS for the periods indicated:
Table 8 - Reconciliation of Diluted EPS and Non-GAAP Diluted EPS | ||
Three Months Ended June 30, | ||
2018 | ||
(In '000) |
RMB |
US$ |
Net loss attributable to ordinary shareholders |
(93,748) |
(14,169) |
Add |
||
Non-GAAP adjustments to net loss |
38,232 |
5,777 |
Non-GAAP net loss attributable to ordinary |
(55,516) |
(8,392) |
Weighted average diluted shares outstanding during |
381,565,866 |
381,565,866 |
Diluted EPS |
(0.25) |
(0.04) |
Add |
||
Share-based Compensation Expense |
0.09 |
0.02 |
Amortization of Intangible |
0.01 |
0.00 |
Non-GAAP Diluted EPS |
(0.15) |
(0.02) |
SOURCE BEST Inc
© Copyright 2018