EX-99.1 2 hmi-ex991_6.htm EX-99.1 hmi-ex991_6.htm

Exhibit 99.1

Huami Corporation Reports Second Quarter 2018 Unaudited Financial Results

 

Revenues up 54.8% Year-over-Year to RMB760.1 Million, Exceeding Guidance Range

BEIJING, August 20, 2018 /PRNewswire/ -- Huami Corporation (“Huami” or the “Company”) (NYSE: HMI), a biometric and activity data-driven company with significant expertise in smart wearable technology, today announced its unaudited financial results for the second quarter ended June 30, 2018.

Second Quarter 2018 Financial and Operating Highlights

Revenues1 reached RMB760.1 million (US$114.9 million), representing an increase of 54.8% from the second quarter of 2017.

Gross margin was 25.9%, no material change from the second quarter of 2017.

Net income attributable to Huami Corporation was RMB85.5 million (US$12.9 million), compared to RMB49.7 million in the second quarter of 2017.

Adjusted net income attributable to Huami Corporation2 was RMB101.6 million (US$15.3 million), up 57.8 % from the second quarter of 2017.

Adjusted basic and diluted net income per American depositary share (“ADS”) attributable to ordinary shareholders of Huami Corporation was RMB1.69 (US$0.26) and RMB1.61 (US$0.24), respectively, compared to RMB1.17 and RMB1.12, respectively, for the second quarter of 2017.  Each ADS represents four (4) Class A ordinary shares.

Total units shipped reached 5.4 million, compared to 4.5 million in the second quarter of 2017.

 

 

First Six Months of 2018 Financial and Operating Highlights

 

Revenues reached RMB1,346.1 million (US$203.4 million), representing an increase of 63.7% from the first six months of 2017.

Gross margin reached 25.5%, increasing from 24.4% in the first six months of 2017.

Net income attributable to Huami Corporation was RMB100.3 million (US$15.2 million), compared to RMB45.2 million in the first six months of 2017.

Adjusted net income attributable to Huami Corporation was RMB194.1 million (US$29.3 million), up 160.8% from the first six months of 2017.

Adjusted basic and diluted net income per ADS attributable to ordinary shareholders of Huami Corporation was RMB3.63 (US$0.55) and RMB3.16 (US$0.48), respectively, compared to RMB1.17 and RMB1.12, respectively, for the first six months of 2017.  Each ADS represents four (4) Class A ordinary shares.

 

1 The Group adopted ASC 606 by using modified retrospective method since January 1, 2018.

2 Adjusted net income is a non-GAAP measure, which excludes share-based compensation expenses. See “Reconciliation of GAAP and Non-GAAP Results” at the end of this press release.


Total units shipped reached 10.1 million, compared to 7.7 million in the first six months of 2017.

 

“We are pleased to deliver strong top and bottom line results in the second quarter that exceeded our expectations,” said Wang Huang, Chairman and CEO. “Our performance was driven by robust sales of Amazfit branded products as well as the extremely successful launch of the Mi Band 3 during the quarter. In the first half of 2018, we sold approximately 1.4 million units Amazfit branded products, and revenue generated from Amazfit branded products and other value added services was RMB 523.0 million. This revenue amount is more than four times of that of first half of 2017.  Our results reflect our strong competitive position and compelling product offering, and reinforce our proven track record of delivering products that meet market demands. Our recently announced acquisition of Zepp assets and strategic partnership with PAI Health will ensure our product development pipeline remains full and position us to further penetrate the healthcare and sports arenas. Furthermore, these alliances accelerate our efforts to monetize our vast datasets and expand into the global market.”

 

David Cui, Chief Financial Officer, said, “Strong sales of higher margin self-branded products helped offset the anticipated margin drag of selling through older generation products and drove solid profitability for the quarter. The successful launch of the Mi Band 3 and effective management of the Mi Band 2 transition highlight our demonstrated ability to effectively manage the product lifecycle. Building on our momentum, we continue to make strategic investments in our research and development capabilities to ensure we remain on the leading edge of smart wearable technology. During the second quarter, we made incremental investments in R&D related to internet apps, AI and products to penetrate the healthcare sector. In addition, our marketing expense increased as we look to build broader awareness and adoption of our self-branded products. We are extremely pleased with our performance during the first half of the year, and these investments help ensure we are well positioned to continue to deliver strong results as we enter the second half of the year.”

 

 

Second Quarter 2018 Financial Results

Revenues increased by 54.8% to RMB760.1 million (US$114.9 million) from RMB491.1 million in the second quarter of 2017, primarily due to an increase in the sales of self-branded products.

Cost of revenues increased by 54.7% to RMB563.3 million (US$85.1 million) from RMB364.1 million in the second quarter of 2017. The increase was in line with the rapid sales growth of Xiaomi wearable products and self-branded products.

Gross profit increased by 55.0% to RMB196.9 million (US$29.8 million) from RMB127.0 million in the second quarter of 2017. Gross margin of 25.9% was the same as the second quarter of 2017.


Total operating expenses increased by 42.2% to RMB97.9 million (US$14.8 million) from RMB68.8 million in the second quarter of 2017, primarily due to an increase in personnel-related costs, advertisement promotion expenses, and professional fees.

Research and development expenses increased by 35.1% to RMB44.4 million (US$6.7 million) from RMB32.8 million for the second quarter of 2017, primarily due to an increase in costs related to recruitment and hiring of new personnel, and costs related to application of intellectual property rights to strengthen the Company’s brand protection in overseas markets.

General and administrative expenses increased by 23.3% to RMB32.8 million (US$5.0 million) from RMB26.6 million for the second quarter of 2017, primarily due to an increase in personnel-related cost and professional service fees associated with business expansion and being a public company.

Selling and marketing expenses increased by 120.5% to RMB20.7 million (US$3.1 million) from RMB9.4 million for the second quarter of 2017, primarily due to an increase in salary compensation and share-based compensation expenses to retain sales and marketing personnel, and an increase in advertisement promotion expenses for  self-branded products.

Operating income was RMB99.0 million (US$15.0 million), compared to operating income of RMB58.2 million for the second quarter of 2017.

Income before income tax was RMB101.4 million (US$15.3 million), compared to income before income tax of RMB58.8 million for the second quarter of 2017.

Income tax expenses were RMB15.9 million (US$2.4 million), compared to RMB8.5 million for the second quarter of 2017.

Net income attributable to Huami Corporation totaled RMB85.5 million (US$12.9 million), compared to RMB49.7 million for the second quarter of 2017.

Net income attributable to ordinary shareholders of Huami Corporation increased to RMB80.8 million (US$12.2 million), compared to RMB14.1 million for the second quarter of 2017.

Basic and diluted net income per ADS attributable to ordinary shareholders of Huami Corporation was RMB1.42 (US$0.21) and RMB1.35 (US$0.20), respectively, compared to RMB0.85 and RMB0.82, respectively, for the second quarter of 2017. Each ADS represents four (4) Class A ordinary shares.


Adjusted net income attributable to Huami Corporation, which excludes share-based compensation expenses, increased by 57.8% to RMB101.6 million (US$15.3 million) from RMB64.3 million for the second quarter of 2017.

Adjusted basic and diluted net income per ADS attributable to ordinary shareholders of Huami Corporation was RMB1.69 (US$0.26) and RMB1.61 (US$0.24), respectively, compared to RMB1.17 and RMB1.12, respectively, for the second quarter of 2017. Each ADS represents four (4) Class A ordinary shares.

As of June 30, 2018, the Company had cash and cash equivalents of RMB893.9 million (US$135.1 million), compared to RMB366.3 million as of December 31, 2017.

 

First Six Months of 2018 Financial Results

Revenues increased by 63.7% to RMB1,346.1 million (US$203.4 million) from RMB822.2 million in the first six months of 2017, due to an increase in shipment volume of both Xiaomi wearable products and self-branded products and others.

Cost of revenues increased by 61.4% to RMB1,002.5 million (US$151.5 million) from RMB621.2 million in the first six months of 2017. The increase was in line with the rapid sales growth of Xiaomi wearable products and self-branded products.

Gross profit increased by 70.9% to RMB343.6 million (US$51.9 million) from RMB201.0 million in the first six months of 2017. Gross margin increased to 25.5% from 24.4% in the first six months of 2017. The increase was driven by improved economies of scale and the rapid growth in sales of self-branded products.

Total operating expenses increased by 59.0% to RMB235.7 million (US$35.6 million) from RMB148.2 million in the first six months of 2017. The Company’s successful IPO and the amendment of certain vesting schedules of previously granted options triggered an acceleration of expense recognition in the first six months of 2018. Excluding share-based compensation expenses, the increase is primarily due to an increase in personnel-related costs, advertisement promotion expenses, and professional service fees.

Research and development expenses increased by 61.1% to RMB118.2 million (US$17.9 million) from RMB73.3 million for the first six months of 2017, primarily due to an increase in costs related to recruitment and hiring of new personnel, and costs related to application of intellectual property rights to strengthen the Company’s brand protection in overseas markets.

General and administrative expenses increased by 49.0% to RMB82.1 million (US$12.4 million) from RMB55.1 million for the first six months of 2017, primarily due to an increase in personnel-related cost and professional fees to meet the need of business expansion and being a public company, offset by an increase in exchange gains from operating transactions.


Selling and marketing expenses increased by 79.2% to RMB35.4 million (US$5.4 million) from RMB19.8 million for the first six months of 2017, primarily due to an increase in salary compensation and share-based compensation expenses to retain sales and marketing personnel, and an increase in advertisement promotion expenses on the self-branded products.

Operating income was RMB107.8 million (US$16.3 million), compared to RMB52.7 million for the first six months of 2017.

Income before income tax was RMB117.9 million (US$17.8 million), compared to RMB54.3 million for the first six months of 2017.

Income tax expenses were RMB18.6 million (US$2.8 million), compared to RMB7.9 million for the first six months of 2017.

Net income attributable to Huami Corporation totaled RMB100.3 million (US$15.2 million), compared to RMB45.2 million for the first six months of 2017.

Net income attributable to ordinary shareholders of Huami Corporation increased to RMB87.2 million (US$13.2 million), compared to RMB8.8 million for the first six months of 2017.

Basic and diluted net income per ADS attributable to ordinary shareholders of Huami Corporation was RMB1.83 (US$0.28) and RMB1.60 (US$0.24), respectively, compared to RMB0.54 and RMB0.52, respectively, for the first six months of 2017.  Each ADS represents four (4) Class A ordinary shares.

Adjusted net income attributable to Huami Corporation, which excludes share-based compensation expenses, increased by 160.8% to RMB194.1 million (US$29.3 million) from RMB74.4 million for the first six months of 2017.

Adjusted basic and diluted net income per ADS attributable to ordinary shareholders of Huami Corporation was RMB3.63 (US$0.55) and RMB3.16 (US$0.48), respectively, compared to RMB1.17 and RMB1.12, respectively, for the first six months of 2017.  Each ADS represents four (4) Class A ordinary shares.

Outlook

For the third quarter of 2018, the management of the Company currently expects:

-

Net revenues to be between RMB820.0 million and RMB840.0 million, which would represent an increase of approximately 73.0% to 77.2% from RMB474.1 million for the third quarter of 2017.

The above outlook is based on the current market conditions and reflects Company management’s current and preliminary estimates of market and operating conditions and customer demand, which are all subject to change.


Conference Call

The Company’s management will hold a conference call at 8:00 a.m. Eastern Time on Monday, August 20, 2018 (8:00 p.m. Beijing Time on August 20, 2018) to discuss financial results and answer questions from investors and analysts. Listeners may access the call by dialing:

 

US (Toll Free):

+1-888-317-6003

International:

+1-412-317-6061

Mainland China (Toll Free):

400-120-6115

Hong Kong (Toll Free):

800-963-976

Hong Kong:

+852-5808-1995

Participant Elite Entry Number :

2203926

A telephone replay will be available two hours after the call until on August 27, 2018 by dialing:

 

US Toll Free:

+1-877-344-7529

International:

+1-412-317-0088

Replay Passcode:

10123130

 

Additionally, a live and archived webcast of the conference call will be available at http://www.huami.com/investor.

 

 

About Huami Corporation

Huami is a biometric and activity data-driven company with significant expertise in smart wearable technology. Since its inception in 2013, Huami has quickly established its global market leadership and recognition by shipping millions of units of smart wearable devices. In 2017, Huami shipped 18.1 million units of smart wearable devices.  Huami has one of the largest biometric and activity databases in the global smart wearables industry.  Huami’s mobile apps work hand in hand with its smart wearable devices and provide users with a comprehensive view and analysis of their biometric and activity data.  In addition to designing, manufacturing and selling smart bands and watches under its own Amazfit brand, Huami is the sole partner of Xiaomi, a leading mobile internet company and global consumer electronics brand, to design and manufacture Xiaomi-branded smart bands, watches (excluding children watches and quartz watches), scales and associated accessories.

 

 


Use of Non-GAAP Measures

 

We use adjusted net income, a non-GAAP financial measure, in evaluating our operating results and for financial and operational decision-making purposes. Adjusted net income represents net income excluding share-based compensation expenses, and such adjustment has no impact on income tax.

We believe that adjusted net income helps identify underlying trends in our business that could otherwise be distorted by the effect of certain expenses that we include in net income. We believe that adjusted net income provides useful information about our operating results, enhances the overall understanding of our past performance and future prospects and allows for greater visibility with respect to key metrics used by our management in its financial and operational decision-making.

 

Adjusted net income, should not be considered in isolation or construed as an alternative to net income, basic and diluted net income per share attributable to ordinary shareholders of Huami Corporation or any other measure of performance or as an indicator of our operating performance. Investors are encouraged to review the historical non-GAAP financial measures to the most directly comparable GAAP measures. Adjusted net income, 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. We encourage investors and others to review our financial information in its entirety and not rely on a single financial measure.

 

 

Exchange Rate

The Company’s business is primarily conducted in China and the significant majority of revenues generated are denominated in Renminbi (“RMB”). This announcement contains currency conversions of RMB amounts into U.S. dollars (“US$”) solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ are made at a rate of RMB6.6171 to US$1.00, the effective noon buying rate for June 29, 2018 as set forth in the H.10 statistical release of the Federal Reserve Board. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on June 29, 2018, or at any other rate.

 

 


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,” “confident” and similar statements. Statements that are not historical facts, including statements about the Company’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 cooperation with Xiaomi, the recognition of the Company’s self-branded products; the Company’s growth strategies; trends and competition in global wearable technology market; changes in the Company’s revenues and certain cost or expense accounting policies; governmental policies relating to the Company’s industry and general economic conditions in China and the global. Further information regarding these and other risks is included in the Company’s filings with the United States Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of this press release, and the Company undertakes no obligation to update any forward-looking statement, except as required under applicable law.

 

For investor and media inquiries, please contact:

 

In China:

Huami Corporation

Grace Yujia Zhang

Tel: +86-10-5940-3255

E-mail:  ir@huami.com

 

The Piacente Group, Inc.

Ross Warner

Tel: +86-10-5730-6201

E-mail:  huami@tpg-ir.com

 

In the United States:

The Piacente Group, Inc.  

Brandi Piacente

Tel: +1-212-481-2050

E-mail:  huami@tpg-ir.com



HUAMI CORPORATION
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands of Renminbi (
RMB) and U.S. dollars (US$)
except for number of shares and per share data, or otherwise noted)

 

 

 

As of December 31,

 

As of June 30,

 

 

2017

 

2018

 

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

366,336

 

893,850

 

135,082

Restricted cash

 

3,185

 

-  

 

-  

Accounts receivable

 

32,867

 

51,720

 

7,816

Amounts due from related parties, current

 

578,454

 

554,935

 

83,864

Inventories

 

249,735

 

440,459

 

66,564

Short-term investments

 

13,721

 

30,317

 

4,582

Prepaid expenses and other current assets

 

51,062

 

28,108

 

4,247

Total current assets

 

1,295,360

 

1,999,389

 

302,155

Property, plant and equipment, net

 

28,755

 

30,927

 

4,674

Intangible asset, net

 

5,339

 

5,226

 

790

Goodwill

 

5,930

 

5,930

 

896

Long-term investments

 

85,238

 

115,240

 

17,415

Deferred tax assets

 

41,895

 

49,491

 

7,479

Other non-current assets

 

3,000

 

56,736

 

8,574

Total assets

 

1,465,517

 

2,262,939

 

341,983


HUAMI CORPORATION
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands of Renminbi (
RMB) and U.S. dollars (US$)
except for number of shares and per share data, or otherwise noted)

 

 

 

As of December 31,

 

As of June 30,

 

 

2017

 

2018

 

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

707,782

 

610,999

 

92,336

Advance from customers

 

10,683

 

17,377

 

2,626

Amount due to related parties, current

 

8,143

 

6,381

 

964

Accrued expenses and other current liabilities

 

93,798

 

86,718

 

13,106

Income tax payables

 

21,600

 

13,800

 

2,085

Notes payable

 

5,243

 

-

 

-

Bank borrowings

 

30,000

 

20,000

 

3,022

Total current liabilities

 

877,249

 

755,275

 

114,139

Deferred tax liabilities

 

2,470

 

2,422

 

366

Amount due to a related party, non-current

 

3,076

 

3,152

 

476

Other non-current liabilities

 

4,940

 

9,104

 

1,376

Total liabilities

 

887,735

 

769,953

 

116,357


HUAMI CORPORATION
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands of Renminbi (
RMB) and U.S. dollars (US$)
except for number of shares and per share data, or otherwise noted)

 

 

 

As of December 31,

 

As of June 30,

 

 

2017

 

2018

 

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

Mezzanine equity

 

 

 

 

 

 

Series A convertible redeemable participating

   preferred shares

 

26,770

 

-

 

-

Series B-1 convertible redeemable participating

   preferred shares

 

26,906

 

-

 

-

Series B-2 convertible redeemable participating

   preferred shares

 

295,942

 

-

 

-

Total mezzanine equity

 

349,618

 

-

 

-

Equity

 

 

 

 

 

 

Ordinary shares

 

56

 

150

 

23

Additional paid-in capital

 

72,427

 

1,172,826

 

177,242

Accumulated retained earnings

 

131,192

 

264,803

 

40,018

Accumulated other comprehensive income

 

22,100

 

54,602

 

8,252

Total Huami Corporation shareholders’ equity

 

225,775

 

1,492,381

 

225,535

Non-controlling interests

 

2,389

 

605

 

91

Total equity

 

228,164

 

1,492,986

 

225,626

Total liabilities, mezzanine equity and equity

 

1,465,517

 

2,262,939

 

341,983

 

 

 


HUAMI CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands of Renminbi (
RMB) and U.S. dollars (US$)
except for number of shares and per share data, or otherwise noted)

 

 

 

For the Three Months Ended June 30,

 

 

2017

 

2018

 

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

Revenues

 

491,065

 

760,139

 

114,875

Cost of revenues

 

364,059

 

563,254

 

85,121

Gross profit

 

127,006

 

196,885

 

29,754

Operating expenses:

 

 

 

 

 

 

Selling and marketing

 

9,391

 

20,704

 

3,129

General and administrative

 

26,600

 

32,803

 

4,957

Research and development

 

32,843

 

44,355

 

6,703

Total operating expenses

 

68,834

 

97,862

 

14,789

Operating income

 

58,172

 

99,023

 

14,965

Other income and expenses:

 

 

 

 

 

 

Interest income

 

339

 

1,981

 

299

Other income

 

318

 

391

 

59

Income before income tax

 

58,829

 

101,395

 

15,323

Income tax expenses

 

(8,530)

 

(15,874)

 

(2,399)

Income before income from equity method

   investments

 

50,299

 

85,521

 

12,924

Loss from equity method investments

 

(574)

 

(743)

 

(112)

Net income

 

49,725

 

84,778

 

12,812

Less: Net loss attributable to non-controlling interest

 

-

 

(736)

 

(111)

Net income attributable to Huami Corporation

 

49,725

 

85,514

 

12,923

Less: Accretion of Series A Preferred Shares

 

925

 

-

 

-

Less: Accretion of Series B-1 Preferred  Shares

 

771

 

-

 

-

Less: Accretion of Series B-2 Preferred  Shares

 

8,482

 

-

 

-

Less: Undistributed earnings allocated to participating

   preferred shares and nonvested restricted shares

 

25,408

 

4,722

 

714

Net income attributable to ordinary shareholders

   of Huami Corporation

 

14,139

 

80,792

 

12,209

Net income per share attributable to ordinary

   shareholders of Huami Corporation

 

 

 

 

 

 

Basic income per ordinary share

 

0.21

 

0.36

 

0.05

Diluted income per ordinary share

 

0.20

 

0.34

 

0.05

 

 

 

 

 

 

 

Net income per ADS (4 ordinary shares equal to 1

   ADS)

 

 

 

 

 

 

ADS – basic

 

0.85

 

1.42

 

0.21

ADS – diluted

 

0.82

 

1.35

 

0.20

 

 

 

 

 

 

 

Weighted average number of shares used in

   computing net income per share

 

 

 

 

 

 

Ordinary share – basic

 

66,394,356

 

227,464,737

 

227,464,737

Ordinary share – diluted

 

74,616,962

 

239,639,643

 

239,639,643


HUAMI CORPORATION
Reconciliation of GAAP and Non-GAAP Results

(Amounts in thousands of Renminbi (
RMB) and U.S. dollars (US$)
except for number of shares and per share data, or otherwise noted)

 

 

 

For the Three Months Ended June 30,

 

 

2017

 

2018

 

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

Net income attributable to Huami Corporation

 

49,725

 

85,514

 

12,923

Share-based compensation expenses1

 

14,621

 

16,051

 

2,426

Adjusted net income attributable to Huami

   Corporation

 

64,346

 

101,565

 

15,349

Less: Accretion of Series A Preferred Shares

 

925

 

-

 

-

Less: Accretion of Series B-1 Preferred  Shares

 

771

 

-

 

-

Less: Accretion of Series B-2 Preferred  Shares

 

8,482

 

-

 

-

Less: Undistributed earnings allocated to participating

   preferred shares and nonvested restricted shares

 

34,801

 

5,609

 

848

Adjusted net income attributable to ordinary

   shareholders of Huami Corporation

 

19,367

 

95,956

 

14,501

 

 

 

 

 

 

 

Adjusted net income per share attributable to

   ordinary shareholders of Huami Corporation

 

 

 

 

 

 

Adjusted basic income per ordinary share

 

0.29

 

0.42

 

0.06

Adjusted diluted income per ordinary share

 

0.28

 

0.40

 

0.06

 

 

 

 

 

 

 

Adjusted net income per ADS (4 ordinary shares

   equal to 1 ADS)

 

 

 

 

 

 

ADS – basic

 

1.17

 

1.69

 

0.26

ADS – diluted

 

1.12

 

1.61

 

0.24

 

 

 

 

 

 

 

Weighted average number of shares used in

   computing net income per share

 

 

 

 

 

 

Ordinary share – basic

 

66,394,356

 

227,464,737

 

227,464,737

Ordinary share – diluted

 

74,616,962

 

239,639,643

 

239,639,643

 

 

 

 

 

 

 

1Share-based compensation expenses included are

   follows:

 

 

 

 

 

 

Cost of revenues

 

-

 

78

 

12

Selling and marketing

 

-

 

49

 

7

General and administrative

 

14,049

 

15,053

 

2,275

Research and development

 

572

 

871

 

132

Total

 

14,621

 

16,051

 

2,426

 

 



HUAMI CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands of Renminbi (
RMB) and U.S. dollars (US$)
except for number of shares and per share data, or otherwise noted)

 

 

 

For the Six Months Ended June 30,

 

 

2017

 

2018

 

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

Revenues

 

822,169

 

1,346,059

 

203,421

Cost of revenues

 

621,195

 

1,002,500

 

151,501

Gross profit

 

200,974

 

343,559

 

51,920

Operating expenses:

 

 

 

 

 

 

Selling and marketing

 

19,784

 

35,444

 

5,356

General and administrative

 

55,098

 

82,073

 

12,403

Research and development

 

73,345

 

118,193

 

17,862

Total operating expenses

 

148,227

 

235,710

 

35,621

Operating income

 

52,747

 

107,849

 

16,299

Other income and expenses:

 

 

 

 

 

 

Interest income

 

772

 

3,375

 

510

Other income

 

738

 

6,628

 

1,002

Income before income tax

 

54,257

 

117,852

 

17,811

Income tax expenses

 

(7,927)

 

(18,618)

 

(2,814)

Income before income from equity method

   investments

 

46,330

 

99,234

 

14,997

Loss from equity method investments

 

(1,142)

 

(736)

 

(111)

Net income

 

45,188

 

98,498

 

14,886

Less: Net loss attributable to non-controlling interest

 

-

 

(1,784)

 

(270)

Net income attributable to Huami Corporation

 

45,188

 

100,282

 

15,156

Less: Accretion of Series A Preferred Shares

 

1,818

 

177

 

27

Less: Accretion of Series B-1 Preferred  Shares

 

1,521

 

368

 

56

Less: Accretion of Series B-2 Preferred  Shares

 

16,728

 

4,049

 

612

Less: Undistributed earnings allocated to participating

   preferred shares and nonvested restricted shares

 

16,328

 

8,500

 

1,285

Net income attributable to ordinary shareholders

   of Huami Corporation

 

8,793

 

87,188

 

13,176

 

 

 

 

 

 

 

Net income per share attributable to ordinary

   shareholders of Huami Corporation

 

 

 

 

 

 

Basic income per ordinary share

 

0.14

 

0.46

 

0.07

Diluted income per ordinary share

 

0.13

 

0.40

 

0.06

 

 

 

 

 

 

 

Net income per ADS (4 ordinary shares equal to 1

   ADS)

 

 

 

 

 

 

ADS – basic

 

0.54

 

1.83

 

0.28

ADS – diluted

 

0.52

 

1.60

 

0.24

 

 

 

 

 

 

 

Weighted average number of shares used in

   computing net income per share

 

 

 

 

 

 

Ordinary share – basic

 

65,006,612

 

190,397,570

 

190,397,570

Ordinary share – diluted

 

73,229,218

 

202,203,360

 

202,203,360


HUAMI CORPORATION
Reconciliation of GAAP and Non-GAAP Results

(Amounts in thousands of Renminbi (
RMB) and U.S. dollars (US$)
except for number of shares and per share data, or otherwise noted)

 

 

 

For the Six Months Ended June 30,

 

 

2017

 

2018

 

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

Net income attributable to Huami Corporation

 

45,188

 

100,282

 

15,156

Share-based compensation expenses1

 

29,242

 

93,807

 

14,176

Adjusted net income attributable to Huami

   Corporation

 

74,430

 

194,089

 

29,332

Less: Accretion of Series A Preferred Shares

 

1,818

 

177

 

27

Less: Accretion of Series B-1 Preferred  Shares

 

1,521

 

368

 

56

Less: Accretion of Series B-2 Preferred  Shares

 

16,728

 

4,049

 

612

Less: Undistributed earnings allocated to participating

   preferred shares and nonvested restricted shares

 

35,333

 

16,834

 

2,544

Adjusted net income attributable to ordinary

   shareholders of Huami Corporation

 

19,030

 

172,661

 

26,093

 

 

 

 

 

 

 

Adjusted net income per share attributable to

   ordinary shareholders of Huami Corporation

 

 

 

 

 

 

Adjusted basic income per ordinary share

 

0.29

 

0.91

 

0.14

Adjusted diluted income per ordinary share

 

0.28

 

0.79

 

0.12

 

 

 

 

 

 

 

Adjusted income per ADS (4 ordinary shares equal

   to 1 ADS)

 

 

 

 

 

 

ADS – basic

 

1.17

 

3.63

 

0.55

ADS – diluted

 

1.12

 

3.16

 

0.48

 

 

 

 

 

 

 

Weighted average number of shares used in

   computing net income per share

 

 

 

 

 

 

Ordinary share – basic

 

65,006,612

 

190,397,570

 

190,397,570

Ordinary share – diluted

 

73,229,218

 

202,203,360

 

202,203,360

 

 

 

 

 

 

 

1Share-based compensation expenses included are

   follows:

 

 

 

 

 

 

Cost of revenues

 

-

 

410

 

62

Selling and marketing

 

-

 

4,111

 

621

General and administrative

 

28,099

 

52,063

 

7,868

Research and development

 

1,143

 

37,223

 

5,625

Total

 

29,242

 

93,807

 

14,176