EX-99.1 2 mnso-20220331xex99d1.htm EXHIBIT 99.1

Unaudited consolidated statement of profit or loss

(Expressed in thousands of Renminbi, except for per share data)

    

Note

    

For the six months ended December 31,

2020

    

2021

RMB’000

RMB’000

Revenue

 

4

 

4,369,860

 

5,426,908

Cost of sales

 

6

 

(3,204,716)

 

(3,835,566)

Gross profit

 

 

1,165,144

 

1,591,342

Other income

 

5

 

43,804

 

18,586

Selling and distribution expenses

 

6

 

(627,492)

 

(725,622)

General and administrative expenses

 

6

 

(441,163)

 

(432,696)

Other net (loss)/ income

 

7

 

(70,755)

 

45,964

Credit loss on trade and other receivables

 

(17,387)

 

(19,091)

Impairment loss on non-current assets

 

 

 

(9,536)

Operating profit

 

 

52,151

 

468,947

Finance income

 

23,044

 

26,437

Finance costs

 

 

(13,860)

 

(17,266)

Net finance income

 

8

 

9,184

 

9,171

Fair value changes of redeemable shares with other preferential rights

 

(1,625,287)

 

Share of loss of an equity-accounted investee, net of tax

 

 

(8,162)

(Loss)/ profit before taxation

 

 

(1,563,952)

 

469,956

Income tax expense

 

9

 

(91,615)

 

(131,338)

(Loss)/ profit for the period

 

(1,655,567)

 

338,618

Attributable to:

 

 

  

 

  

Equity shareholders of the Company

 

 

(1,651,857)

 

336,779

Non-controlling interests

 

 

(3,710)

 

1,839

(Loss)/profit for period

 

 

(1,655,567)

 

338,618

(Loss)/earnings per share

 

  

 

  

Basic (loss)/earnings per share (RMB)

 

10

 

(1.52)

 

0.28

Diluted (loss)/earnings per share (RMB)

 

 10

 

(1.52)

 

0.28

The accompanying notes are an integral part of these condensed interim financial statements.

F-2


Unaudited consolidated statement of profit or loss and other comprehensive income

(Expressed in thousands of Renminbi)

    

Note

    

For the six months ended December 31,

2020

    

2021

RMB’000

RMB’000

(Loss) / profit for the period

 

(1,655,567)

 

338,618

Items that may be reclassified subsequently to profit or loss:

 

  

 

  

Exchange differences on translation of financial statements of foreign operations

 

11

 

(47,773)

 

9,177

Other comprehensive (loss) / income for the period

 

(47,773)

 

9,177

Total comprehensive (loss) / income for the period

 

(1,703,340)

 

347,795

Attributable to:

 

  

 

  

Equity shareholders of the Company

 

 

(1,698,955)

 

345,545

Non-controlling interests

 

(4,385)

 

2,250

Total comprehensive (loss) / income for the period

 

(1,703,340)

 

347,795

The accompanying notes are an integral part of these condensed interim financial statements.

F-3


Unaudited consolidated statement of financial position

(Expressed in thousands of Renminbi)

    

Note

    

As at June 30,

    

As at December 31,

2021

2021

RMB’000

RMB’000

ASSETS

 

  

 

  

Non-current assets

 

  

 

  

Property, plant and equipment

 

12

 

76,316

 

376,021

Right-of-use assets

 

13

 

689,887

 

2,391,803

Intangible assets

 

14

 

61,005

 

53,319

Goodwill

 

15

 

19,640

 

19,640

Deferred tax assets

 

9(c)

 

168,552

 

161,018

Prepayments

 

16

 

138,481

 

203,390

Interest in an equity-accounted investee

 

17

 

352,062

 

 

 

1,505,943

 

3,205,191

Current assets

 

 

  

 

  

Other investments

 

18

 

102,968

 

208,289

Inventories

 

19

 

1,496,061

 

1,360,994

Trade and other receivables

 

20

 

824,725

 

1,113,506

Cash and cash equivalents

 

21

 

6,771,653

 

5,151,456

Restricted cash

 

22

 

3,680

 

7,347

 

 

9,199,087

 

7,841,592

Total assets

 

10,705,030

 

11,046,783

EQUITY

 

 

  

 

  

Share capital

 

28

 

92

 

92

Additional paid-in capital

 

28

 

8,289,160

 

7,982,522

Other reserves

 

28

 

928,005

 

999,697

Accumulated losses

 

(2,558,291)

 

(2,245,972)

Equity attributable to equity shareholders of the Company

 

6,658,966

 

6,736,339

Non-controlling interests

 

(6,812)

 

(4,562)

Total equity

 

6,652,154

 

6,731,777

F-4


Unaudited consolidated statement of financial position (continued)

(Expressed in thousands of Renminbi)

    

Note

    

As at June 30,

    

As at December31,

2021

2021

RMB’000

RMB’000

LIABILITIES

 

  

 

  

Non-current liabilities

 

  

 

  

Contract liabilities

 

 

59,947

 

53,572

Loans and borrowings

 

24

 

6,925

 

6,369

Lease liabilities

 

26

 

483,144

 

411,304

Deferred income

 

27

 

20,005

 

16,729

 

570,021

 

487,974

Current liabilities

 

  

 

  

Loans and borrowings

 

24

 

13,669

 

5,182

Trade and other payables

 

25

 

2,809,182

 

3,189,086

Contract liabilities

 

4

 

266,919

 

276,537

Lease liabilities

 

26

 

321,268

 

268,425

Deferred income

 

27

 

6,060

 

5,980

Current taxation

 

65,757

 

81,822

 

3,482,855

 

3,827,032

Total liabilities

 

 

4,052,876

 

4,315,006

Total equity and liabilities

 

 

10,705,030

 

11,046,783

The accompanying notes are an integral part of these condensed interim financial statements.

F-5


Unaudited consolidated statement of changes in equity

(Expressed in thousands of Renminbi)

Attributable to equity shareholders of the Company

Additional

Share-based

PRC

Non-

Total

Share

paid-in

Merger

Treasury

payment

Translation

statutory

Accumulated

controlling

(deficit)/

    

Note

    

capital

capital

reserve

shares

reserve

reserve

reserve

losses

Total

interests

equity

    

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

Balance at July 1, 2020

 

69

 

162,373

 

117,912

 

(19,393)

 

486,438

 

(5,395)

 

46,422

 

(1,125,055)

 

(336,629)

 

13,583

 

(323,046)

Changes in equity for the six months ended December 31, 2020

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Loss for the period

 

 

 

 

 

 

 

 

(1,651,857)

 

(1,651,857)

 

(3,710)

 

(1,655,567)

Other comprehensive loss for the period

 

 

 

 

 

 

(47,098)

 

 

 

(47,098)

 

(675)

 

(47,773)

Total comprehensive loss for the period

 

 

 

 

 

 

(47,098)

 

 

(1,651,857)

 

(1,698,955)

 

(4,385)

 

(1,703,340)

Capital injection from shareholders

 

1

 

1,193

 

 

 

 

 

 

 

1,194

 

 

1,194

Consolidation of special purpose vehicles

 

 

973

 

 

(973)

 

 

 

 

 

 

 

Issuance of ordinary shares relating to initial public offering and exercise of the over-allotment option, net of underwriting commissions and other issuance costs

 

9

 

4,178,851

 

 

 

 

 

 

 

4,178,860

 

 

4,178,860

Release of ordinary shares from share award scheme

 

5

 

(18,065)

 

 

18,060

 

 

 

 

 

 

 

Conversion of Series A preferred shares into Class A ordinary shares

 

8

 

3,963,835

 

 

 

 

 

 

 

3,963,843

 

 

3,963,843

Equity settled share-based transactions

 

29

 

 

 

 

 

216,377

 

 

 

 

216,377

 

 

216,377

Appropriation to statutory reserve

 

 

 

 

 

 

 

17,753

 

(17,753)

 

 

 

Balance at December 31, 2020

 

92

 

8,289,160

 

117,912

 

(2,306)

 

702,815

 

(52,493)

 

64,175

 

(2,794,665)

 

6,324,690

 

9,198

 

6,333,888

F-6


Unaudited consolidated statement of changes in equity (continued)

(Expressed in thousands of Renminbi)

Attributable to equity shareholders of the Company

Additional

Share-based

PRC

Non-

Share

paid-in

Merger

Treasury

payment

Translation

statutory

Accumulated

controlling

Total

    

Note

capital

capital

reserve

shares

reserve

reserve

reserve

losses

Total

interests

equity

    

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

Balance at July 1, 2021

92

 

8,289,160

 

117,912

 

(2,306)

 

767,757

 

(20,006)

 

64,648

 

(2,558,291)

 

6,658,966

 

(6,812)

 

6,652,154

Changes in equity for the six months ended December 31, 2021

 

  

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Profit for the period

 

 

 

 

 

 

 

336,779

 

336,779

 

1,839

 

338,618

Other comprehensive income for the period

 

 

 

 

 

8,766

 

 

 

8,766

 

411

 

9,177

Total comprehensive income for the period

 

 

 

 

 

8,766

 

 

336,779

 

345,545

 

2,250

 

347,795

Dividend declared

 

28(c)

 

(306,255)

 

 

 

 

 

 

 

(306,255)

 

 

(306,255)

Exercise of options

 

28(a)(i)

 

287

 

 

 

 

 

 

 

287

 

 

287

Release of ordinary shares from share award scheme

 

28(a)(i)

 

(670)

 

 

670

 

 

 

 

 

 

 

Repurchase of shares

 

28(b)

 

 

 

(12,604)

 

 

 

 

 

(12,604)

 

 

(12,604)

Equity settled share-based transactions

 

29

 

 

 

 

50,400

 

 

 

 

50,400

 

 

50,400

Appropriation to statutory reserve

 

 

 

 

 

 

24,460

 

(24,460)

 

 

 

Balance at December 31, 2021

92

 

7,982,522

 

117,912

 

(14,240)

 

818,157

 

(11,240)

 

89,108

 

(2,245,972)

 

6,736,339

 

(4,562)

 

6,731,777


*

The amount was less than RMB1,000.

The accompanying notes are an integral part of these condensed interim financial statements.

F-7


Unaudited consolidated statement of cash flows

(Expressed in thousands of Renminbi)

    

Note

    

For the six months ended December 31,

2020

    

2021

RMB’000

RMB’000

Cash flows from operating activities

 

  

 

  

Cash generated from operations

 

23(a)

 

892,872

 

840,842

Income tax paid

 

(86,449)

 

(109,101)

Net cash from operating activities

 

806,423

 

731,741

Cash flows from investing activities

 

  

 

  

Payment for purchase of property, plant and equipment and intangible assets

 

(29,108)

 

(228,585)

Payment for acquisition of land use right

 

 

(891,428)

Proceeds from disposal of property, plant and equipment and intangible assets

 

3,324

 

Payment for purchase of other investments

 

(10,178,770)

 

(9,213,034)

Proceeds from disposal of other investments

 

10,078,770

 

9,113,034

Interest income

 

23,044

 

26,437

Investment income from other investments

 

14,965

 

40,446

Proceeds from repayment from related parties

 

14,713

 

Payments for investment in an equity-accounted investee

 

(355,927)

 

Acquisition of a subsidiary, net of cash acquired

 

30

 

 

(683,483)

Net cash used in investing activities

 

(428,989)

 

(1,836,613)

Cash flows from financing activities

 

  

 

  

Proceeds from capital injection from shareholders, subscription of restricted shares and exercise of options

 

2,619

 

287

Proceeds from initial public offering and exercise of the over-allotment option, net of underwriting commissions and other issuance costs

 

 

4,178,860

 

Repayment of loans and borrowings

 

23(b)

 

(400,267)

 

(503)

Payment of capital element and interest element of lease liabilities

 

23(b)

 

(140,082)

 

(163,716)

Payments for repurchase of shares

 

 

(12,604)

Prepayment for repurchase of shares

 

 

(13,042)

Interest paid

 

23(b)

 

(1,488)

 

(881)

Dividends paid

 

28(c)

 

 

(306,255)

Net cash from/(used in) financing activities

 

 

3,639,642

 

(496,714)

Net increase/(decrease) in cash and cash equivalents

 

 

4,017,076

 

(1,601,586)

Cash and cash equivalents at the beginning of the period

 

2,853,980

 

6,771,653

Effect of movements in exchange rates on cash held

 

(30,582)

 

(18,611)

Cash and cash equivalents at the end of the period

 

21

 

6,840,474

 

5,151,456

F-8


Notes to the unaudited condensed interim financial statements

(Expressed in thousands of Renminbi, unless otherwise indicated)

1 General information and basis of preparation

1.1General information

MINISO Group Holding Limited (the “Company”) was incorporated in the Cayman Islands on January 7, 2020, as an exempted company with limited liability under the Companies Law, Cap.22 (Law 3 of 1961, as consolidated and revised) of the Cayman Islands. The Company completed its initial public offering (“IPO”) on October 15, 2020 and the Company’s American Depositary Shares (“ADSs”) have been listed on the New York Stock Exchange since then. Each ADS of the Company represents four ordinary shares.

The Company and its subsidiaries (together, the “Group”) are principally engaged in the retail and wholesale of lifestyle and pop toy products across the People’s Republic of China (the “PRC”) and other countries in Asia, America, and Europe, etc. The Company does not conduct any substantive operations of its own but conducts its primary business operations through its subsidiaries.

1.2Basis of preparation

These condensed interim financial statements have been prepared in accordance with International Accounting Standard (“IAS”) 34 Interim Financial Reporting issued by the International Accounting Standards Board. It has also been prepared in accordance with the same accounting policies adopted in the Group’s last annual consolidated financial statements as at and for the year ended June 30, 2021 (“Annual Financial Statements”) and should be read in conjunction with the Annual Financial Statements. They do not include all of the information required for a complete set of financial statements prepared in accordance with International Financial Reporting Standards (“IFRSs”). However, selected explanatory notes are included to explain events and transactions that are significant for understanding of the changes in the Group’s financial position and performance since the Annual Financial Statements.

2 Accounting judgements and estimates

In preparing these condensed interim financial statements, management has made judgements and estimates that affect the application of policies and reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.

The significant judgements made by management in applying the Group’s accounting policies and the key sources of estimation uncertainty were the same as those described in the Annual Financial Statements.

3 Segment reporting

The Group manages its businesses by divisions, which are organized by a mixture of both brands and geography. In a manner consistent with the way in which information is reported internally to the Group’s most senior executive management for the purposes of resource allocation and performance assessment, the Group has presented the two reportable segments, MINISO brand and TOP TOY brand, during the sixth months ended December 31, 2020 and 2021.

No other operating segments have been aggregated to these two reportable segments, but have been aggregated and presented as “other segment”. Business included as other segment did not meet the quantitative thresholds for reportable segments for the six months ended December 31, 2020 and 2021. The segment information is as follows:

Reportable segments

    

Operations

MINISO brand

Design, buying and sale of lifestyle products

TOP TOY brand

Design, buying and sale of pop toys

F-9


(i)Segment results, assets and liabilities

Information related to each reportable segment is set out below. Segment profit/(loss) before taxation is used to measure performance because management believes that this information is the most relevant in evaluating the results of the respective segments.

    

As at and for the six months ended December 31, 2020

Other

Reportable segments

segment

Total

Total

TOP TOY

reportable

MINISO brand

brand

segments

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

External revenues

 

4,237,663

 

2,617

 

4,240,280

 

129,580

 

4,369,860

Inter-segment revenue

 

 

 

 

30,474

 

30,474

Segment revenue

 

4,237,663

 

2,617

 

4,240,280

 

160,054

 

4,400,334

Segment profit/(loss) before taxation

 

39,401

 

(2,667)

 

36,734

 

24,601

 

61,335

Finance income

 

22,449

 

1

 

22,450

 

594

 

23,044

Finance costs

 

(13,437)

 

(413)

 

(13,850)

 

(10)

 

(13,860)

Depreciation and amortization

 

(123,249)

 

(1,956)

 

(125,205)

 

(178)

 

(125,383)

Other material non-cash items:

 

  

 

  

 

  

 

  

 

  

- credit loss on trade and other receivables

 

(17,397)

 

(5)

 

(17,402)

 

15

 

(17,387)

- impairment loss on non-current assets

 

 

 

 

 

Segment assets

 

9,684,209

 

85,413

 

9,769,622

 

181,285

 

9,950,907

Segment liabilities

 

3,786,289

 

87,417

 

3,873,706

 

99,313

 

3,973,019

    

As at and for the six months ended December 31, 2021

Other

Reportable segments

segment

Total

Total

TOP TOY

reportable

MINISO brand

brand

segments

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

External revenues

 

5,074,106

 

240,328

 

5,314,434

 

112,474

 

5,426,908

Inter-segment revenue

 

 

 

 

81,600

 

81,600

Segment revenue

 

5,074,106

 

240,328

 

5,314,434

 

194,074

 

5,508,508

Segment profit/(loss) before taxation

 

527,792

 

(65,062)

 

462,730

 

27,808

 

490,538

Finance income

 

24,527

 

25

 

24,552

 

1,626

 

26,178

Finance costs

 

(13,623)

 

(3,634)

 

(17,257)

 

(9)

 

(17,266)

Depreciation and amortization

 

(166,002)

 

(5,235)

 

(171,237)

 

(279)

 

(171,516)

Other material non-cash items:

 

  

 

  

 

  

 

  

 

  

- credit loss on trade and other receivables

 

(17,567)

 

(1,498)

 

(19,065)

 

(26)

 

(19,091)

- impairment loss on non-current assets

 

(6,072)

 

(3,464)

 

(9,536)

 

 

(9,536)

Segment assets

 

8,031,709

 

500,871

 

8,532,580

 

179,021

 

8,711,601

Segment liabilities

 

3,633,069

 

567,821

 

4,200,890

 

50,319

 

4,251,209

F-10


(ii)Reconciliations of information on reportable segments to the amounts reported in the condensed interim financial statements

    

For the six months ended December 31,

2020

    

2021

RMB’000

RMB’000

i. Revenue

 

  

 

  

Total revenue for reportable segments

 

4,240,280

 

5,314,434

Revenue for other segment

 

160,054

 

194,074

Elimination of inter-segment revenue

 

(30,474)

 

(81,600)

Consolidated revenue

 

4,369,860

 

5,426,908

ii. (Loss)/profit before taxation

 

  

 

  

Total profit before taxation for reportable segments

 

36,734

 

462,730

Profit before taxation for other segment

 

24,601

 

27,808

Unallocated amounts:

 

  

 

  

—Fair value changes of redeemable shares with other preferential rights

 

(1,625,287)

 

—Share of loss of an equity-accounted investee, net of tax expense

 

 

(8,162)

—Expenses relating to construction of headquarter building and depreciation expense of apartments for use as staff quarters

 

 

(12,420)

Consolidated (loss)/profit before taxation

 

(1,563,952)

 

469,956

    

As at June 30,

    

As at December 31,

2021

2021

RMB’000

RMB’000

iii. Assets

 

  

 

  

Total assets for reportable segments

 

10,188,040

 

8,532,580

Assets for other segment

 

164,928

 

179,021

Other unallocated amounts

 

  

 

  

—Interest in an equity-accounted investee

 

352,062

 

—Assets relating to construction of headquarter building

 

 

2,079,826

—Apartments for use as staff quarters

 

 

255,356

Consolidated total assets

 

10,705,030

 

11,046,783

iv. Liabilities

 

  

 

  

Total liabilities for reportable segments

 

3,995,757

 

4,200,890

Liabilities for other segments

 

57,119

 

50,319

Other unallocated amounts

 

  

 

  

—Liabilities relating to construction of headquarter building

 

 

63,797

Consolidated total liabilities

 

4,052,876

 

4,315,006

F-11


v. Other material items

    

For the six months ended December 31, 2020

Reportable

segment

Other

Unallocated

Consolidated

totals

segment

amounts

totals

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

Finance income

 

22,450

 

594

 

 

23,044

Finance costs

 

(13,850)

 

(10)

 

 

(13,860)

Depreciation and amortization

 

(125,205)

 

(178)

 

 

(125,383)

Credit loss on trade and other receivables

 

(17,402)

 

15

 

 

(17,387)

    

For the six months ended December 31, 2021

Reportable

segment

Other

Unallocated

Consolidated

totals

segment

amounts

totals

RMB’000

    

RMB’000

    

RMB’000

    

RMB’000

Finance income

 

24,552

 

1,626

 

259

 

26,437

Finance costs

 

(17,257)

 

(9)

 

 

(17,266)

Depreciation and amortization

 

(171,237)

 

(279)

 

(11,110)

 

(182,626)

Credit loss on trade and other receivables

 

(19,065)

 

(26)

 

 

(19,091)

Impairment loss on non-current assets

 

(9,536)

 

 

 

(9,536)

(iii)Geographic information

The geographic information analyses the Group’s revenue and non-current assets by the Group’s country of domicile and other regions. In presenting the geographic information, segment revenue has been based on the geographic location of customers and segment assets are based on the geographic location of the assets.

    

For the six months ended December 31,

2020

2021

RMB’000

    

RMB’000

i. Revenue

 

  

 

  

the PRC (place of domicile)

 

3,556,678

 

4,086,285

Other Asian countries excluding the PRC

 

424,878

 

571,636

America

 

277,743

 

595,630

Europe

 

64,260

 

119,013

Others

 

46,301

 

54,344

 

4,369,860

 

5,426,908

    

As at June 30,

    

As at December 31,

2021

2021

RMB’000

RMB’000

ii. Non-current assets

 

  

 

  

the PRC (place of domicile)

 

902,793

 

2,564,864

Other Asian countries excluding the PRC

 

82,414

 

75,735

America

 

191,304

 

185,016

Europe

 

22,399

 

15,168

 

1,198,910

 

2,840,783

Non-current assets exclude deferred tax assets and non-current prepayments.

F-12


4 Revenue

The Group’s revenue is primarily derived from the sale of lifestyle and pop toy products through self-operated stores, franchised stores, offline distributors in the PRC and overseas and online sales conducted through the Group’s own mobile applications and self-operated online stores on third-party e-commerce platforms and through online distributors. Other sources of revenue mainly include license fees, sales-based royalties and sales-based management and consultation service fees from franchisees and distributors.

(i)Disaggregation of revenue

In the following table, revenue from contracts with customers is disaggregated by major products and service lines, primary geographical markets and timing of revenue recognition. The table also includes a reconciliation of the disaggregated revenue with the Group’s reportable segments (see Note 3).

    

For the six months ended December 31,

2020

2021

RMB’000

    

RMB’000

Major products / service lines

 

  

 

  

— Sales of lifestyle and pop toy products

 

  

 

  

— Retail sales in self- operated stores

 

168,398

 

291,238

— Product sales to franchisees

 

2,712,007

 

2,988,169

— Sales to offline distributors

 

684,296

 

1,073,836

— Online sales

 

295,690

 

367,075

— Other sales channels

 

12,804

 

97,293

Sub-total

 

3,873,195

 

4,817,611

—License fees, sales-based royalties, and sales-based management and consultation service fees

 

  

 

  

— License fees

 

30,694

 

51,372

— Sales-based royalties

 

48,093

 

53,392

— Sales-based management and consultation service fees

 

240,465

 

263,002

Sub-total

 

319,252

 

367,766

— Others*

 

177,413

 

241,531

 

4,369,860

 

5,426,908


Note:

*

Others mainly represented sales of fixtures to franchisees and distributors.

    

For the six months ended December 31,

2020

2021

RMB’000

    

RMB’000

Primary geographical markets

 

  

 

  

— the PRC

 

3,556,678

 

4,086,285

— Other Asian countries excluding the PRC

 

424,878

 

571,636

— America

 

277,743

 

595,630

— Europe

 

64,260

 

119,013

— Others

 

46,301

 

54,344

 

4,369,860

 

5,426,908

Timing of revenue recognition

 

  

 

  

— Products transferred at a point of time

 

4,050,608

 

5,059,142

— Services transferred over time

 

319,252

 

367,766

Revenue from contracts with customers

 

4,369,860

 

5,426,908

F-13


(ii)Contract balances

The following table provides information about receivables and contract liabilities from contracts with customers.

    

    

As at June 30,

    

As at December 31,

Note

2021

2021

RMB’000

RMB’000

Receivables, which are included in ‘trade and other receivables’

 

20

 

315,001

 

360,720

Contract liabilities

 

  

 

  

 

  

—Current portion

 

(266,919)

 

(276,537)

—Non-current portion

 

(59,947)

 

(53,572)

Total contract liabilities

 

(326,866)

 

(330,109)

    

As at June 30,

    

As at December 31,

2021

2021

RMB’000

RMB’000

Contract liabilities are analyzed as follows:

 

  

 

  

—Advance payments received from customers for purchase of goods

 

235,435

 

216,110

—Deferred revenue related to license fees

 

91,431

 

95,462

—Deferred revenue related to membership fees

 

 

18,537

Total contract liabilities

 

326,866

 

330,109

The Group requests 20% to 100% advance payment for purchase of goods from certain overseas distributors prior to delivery of goods. This gives rise to contract liabilities at the start of a sales order, until the revenue of sales of products recognized on the corresponding sale order exceeds the amount of payments received in advance.

Unamortized portion of upfront license fees and membership fees received was recognized as contract liability.

Movements in contract liabilities are as follows:

    

Contract

liabilities

RMB’000

Balance at July 1, 2021

 

326,866

Decrease in contract liabilities as a result of recognizing revenue during the period that was included in the contract liabilities at the beginning of the period

 

(248,074)

Increase in contract liabilities as a result of receiving advance payment for purchase of goods

 

197,265

Increase in contract liabilities as a result of receiving payment of license fees

 

35,515

Increase in contract liabilities as a result of receiving payment of membership fees

 

18,537

Balance at December 31, 2021

 

330,109

As of June 30, 2021 and December 31, 2021, license fees expected to be recognized as revenue after one year were RMB 59,947,000 and RMB 53,572,000, respectively.

(iii)Revenue expected to be recognized in the future arising from contracts with customers in existence at the reporting dates

Contracts within the scope of IFRS 15

As at June 30, 2021 and December 31, 2021, the aggregated amounts of the transaction price allocated to the remaining performance obligations under the Group’s existing contracts were RMB 91,431,000 and RMB 113,999,000, respectively. These amounts represented revenue of license fees and membership fees income expected to be recognized in the future from license agreements entered into with the franchisees and distributors and membership agreements. The Group will recognize the expected revenue in future over the remaining licensing period, which is expected to occur over the next 1 to 47  years and the next 1 to 46.5  years as at June 30, 2021 and December 31, 2021, respectively.

F-14


(iv)COVID-19 impact on revenue

During the six months ended December 31, 2021, the emergence of new variants of COVID-19 in certain PRC areas has adversely impacted the Group’s retail sales and product sales to franchisees due to governmental restrictions in public places to reduce the spread of virus, while the sales of stores owned by overseas distributors gradually recovered although many of those stores that resumed operations also had reduced operating hours due to regional resurgences of COVID-19. The impact on sales in each overseas market has been dependent on the timing, severity and duration of the outbreak and measures implemented by government authorities to reduce the spread of COVID-19.

5 Other income

    

For the six months ended December 31,

2020

2021

RMB’000

   

RMB’000

Tax refund

 

203

 

1,610

Government grants (Note (i))

 

42,344

 

13,920

Income from depositary bank (Note 27)

 

1,257

 

3,056

 

43,804

 

18,586


Note:

(i)Government grants mainly represented unconditional cash awards granted by the local authorities in the PRC during the six months ended December 31, 2020 and 2021.

During the six months ended December 31, 2021, government grants also included subsidies obtained by the subsidiaries in the U.S. under the Paycheck Protection Program Rule with an aggregated amount of USD1,320,000 (equivalent to RMB8,550,000) as disclosed in Note 24(a)(i).

6 Expenses by nature

    

For the six months ended December 31,

2020

2021

RMB’000

    

RMB’000

Cost of inventories (Note 19(a))

 

3,179,451

 

3,762,590

Payroll and employee benefits (Note (i))

 

523,397

 

451,593

Rental and related expenses

 

11,800

 

9,170

Depreciation and amortization (Note (ii))

 

125,383

 

182,626

Licensing expenses

 

43,114

 

73,946

Promotion and advertising expenses

 

95,643

 

137,067

Logistics expenses

 

102,879

 

150,679

Travelling expenses

 

28,095

 

37,400

Other expenses

 

163,609

 

188,813

Total cost of sales, selling and distribution and general and administrative expenses

 

4,273,371

 

4,993,884


Notes:

(i)Payroll and employee benefits are analyzed as follows:

    

For the six months ended December 31,

2020

2021

RMB’000

    

RMB’000

Salaries, wages and bonus

 

267,217

 

341,161

Contributions to social security contribution plan

 

22,800

 

38,482

Welfare expenses

 

17,003

 

21,550

Equity-settled share-based payment expenses (Note 29)

 

216,377

 

50,400

F-15


 

523,397

 

451,593

(ii)Depreciation and amortization are analyzed as follows:

    

For the six months ended December 31,

2020

2021

RMB’000

    

RMB’000

Property, plant and equipment (Note 12)

 

14,147

 

25,937

Right-of-use assets (Note 13)

 

101,350

 

145,841

Intangible assets (Note 14)

 

9,886

 

10,848

 

125,383

 

182,626

7 Other net (loss)/income

    

For the six months ended December 31,

2020

2021

RMB’000

    

RMB’000

Net foreign exchange loss

 

(85,366)

 

(11,489)

Losses on disposal of property, plants and equipment and intangible assets

 

(795)

 

(1,898)

Investment income from other investments (Note 18)

 

14,965

 

40,446

Scrap income

 

5,262

 

6,387

Net change in fair value of other investments

 

437

 

5,321

Others

 

(5,258)

 

7,197

 

(70,755)

 

45,964

8 Net finance income

    

For the six months ended December 31,

2020

2021

RMB’000

    

RMB’000

Finance income

 

  

 

  

—Interest income

 

23,044

 

26,437

 

23,044

 

26,437

Finance costs

 

  

 

  

—Interest on loans and borrowings

 

(1,062)

 

(302)

—Interest on lease liabilities

 

(12,798)

 

(16,964)

 

(13,860)

 

(17,266)

 

9,184

 

9,171

9 Income taxes

(a)Taxation recognized in consolidated profit or loss:

    

For the six months ended December 31,

2020

2021

RMB’000

    

RMB’000

Amounts recognized in consolidated profit or loss

 

  

 

  

Current tax

 

  

 

  

Provision for the period

 

96,177

 

124,979

Deferred tax

 

  

 

  

Origination and reversal of temporary differences (Note 9(c))

 

(4,562)

 

6,359

Tax expense

 

91,615

 

131,338

1)Cayman Islands and the BVI

F-16


Pursuant to the rules and regulations of the Cayman Islands and the BVI, the Group is not subject to any income tax in the Cayman Islands and the BVI.

2)Hong Kong

Under the current Hong Kong Inland Revenue Ordinance, the Company’s Hong Kong subsidiaries are subject to Hong Kong Profits Tax at the rate of 16.5% on their taxable income generated from the operations in Hong Kong. A two-tiered profits tax rates regime was introduced in 2018 where the first HKD 2 million of assessable profits earned by a company will be taxed at half of the current tax rate (8.25%) whilst the remaining profits will continue to be taxed at 16.5%. There is an anti-fragmentation measure where each group will have to nominate only one company in the Group to benefit from the progressive rates.

3)Mainland China

Under the Corporate Income Tax (“CIT”) Law, the subsidiaries established in mainland China are subject to a unified statutory CIT rate of 25%.

A subsidiary established in Hengqin New Area of Zhuhai, a pilot free trade zone in the PRC, met the criteria for a preferential income tax rate of 15%.

4)United States

Under United States Internal Revenue Code, the subsidiaries established in United States are subject to a unified Federal CIT rate of 21% and variable state income and franchise tax depends on which state the subsidiaries has nexus with. Most of subsidiaries in United States are operated in the state of California, and thus they will be subject to state income tax rate of 8.84%.

5)Indonesia

The subsidiary incorporated in Indonesia is subject to the prevailing statutory tax rate on taxable income. In response to the COVID-19 outbreak, the statutory tax rate was progressively lowered from 25% to 22% for fiscal years ended December 31, 2020 and 2021, and will be further lowered to 20% starting from fiscal year ended December 31, 2022 onwards.

6)India

Under the Income Tax Act 1961 enacted in India, the subsidiary incorporated in India is subject to a profit tax rate of 26%.

7)Canada

Under the Canadian federal and provincial tax rules, the subsidiaries incorporated in Canada are subject to the combined Canadian federal and provincial statutory income tax rates ranging from 23% to 31% depending on the location of the operation.

8)Singapore

Under the Income Tax Act enacted in Singapore, the subsidiaries incorporated in Singapore are subject to a tax rate of 17% on its chargeable income.

F-17


(b)Reconciliation between tax expense and accounting profit at applicable tax rates:

    

For the six months ended December 31,

2020

2021

RMB’000

    

RMB’000

(Loss)/profit before taxation

 

(1,563,952)

 

469,956

Notional tax on (loss)/profit before taxation, calculated at the rates applicable to profits in the jurisdictions concerned

 

26,089

 

119,697

Tax effect of share-based compensation expenses and employee compensation expenses (Note 6(i))

 

54,094

 

12,600

Tax effect of other non-deductible expenses

 

4,915

 

1,662

Effect of preferential tax treatments on assessable profits of a subsidiary (Note 9(a)(3))

 

(19,362)

 

(10,080)

Tax effect of exempted and non-taxable interest income

 

(1,525)

 

(2,105)

Effect of unused tax losses not recognized

 

27,193

 

10,093

Effect of deductible temporary differences not recognized/(utilized)

 

211

 

(529)

Actual tax expenses

 

91,615

 

131,338

(c) Movement in deferred tax assets

The components of deferred tax assets recognized in the consolidated statement of financial position and the movements during the reporting period presented are as follows:

    

    

    

    

Loss from waiver of

    

    

intercompany

Intra-group

receivables of

Unused

unrealized

Credit loss and

discontinued

tax losses

profits

impairment

operations

Others

Total

RMB’000

RMB’000

RMB’000

RMB’000

RMB’000

RMB’000

Deferred tax arising from:

 

  

 

  

 

  

 

  

 

  

 

  

At July 1, 2021

 

34,253

 

14,696

 

50,347

 

61,548

 

7,708

 

168,552

Charged to profit or loss

 

2,443

 

(4,351)

 

(5,645)

 

 

1,194

 

(6,359)

Exchange rate difference

 

(799)

 

(42)

 

(317)

 

 

(17)

 

(1,175)

At December 31, 2021

 

35,897

 

10,303

 

44,385

 

61,548

 

8,885

 

161,018

The Group only recognizes deferred income tax assets for cumulative tax losses if it is probable that future taxable amounts will be available to utilize those tax losses.

(d) Unrecognized deferred tax assets

Deferred tax assets have not been recognized in respect of the following items, because it is not probable that future taxable profit against which the losses can be utilized will be available in the relevant tax jurisdiction.

    

As at June 30,

    

As at December 31,

2021

2021

RMB’000

RMB’000

Deductible temporary differences

 

127,500

 

108,909

Cumulative tax losses

 

483,437

 

515,739

Total

 

610,937

 

624,648

F-18


(e) Tax losses carried forward

Tax losses for which no deferred tax asset was recognized will expire as follows:

    

As at June 30, 2021

    

As at December 31, 2021

Expiry date  

Expiry date  

RMB’000

    

RMB’000

    

Expire

 

147,928

 

2022-2042

 

187,778

 

2022-2042

 Never expire

 

335,509

 

 

327,961

 

  

Tax losses for which no deferred tax asset was recognized are related to subsidiaries that were established in recent years, which are not expected to derive sufficient taxable profits in the foreseeable future before unused tax losses expired.

(f) Uncertain tax position

The Group evaluates whether it is probable that tax authority will accept the tax treatment for each uncertain tax position (including the potential application of interest and penalties) based on the technical merits, and measures the unrecognized benefits associated with the tax positions. As of June 30, 2021 and December 31, 2021, the Group did not have any significant unrecognized uncertain tax positions. The Group does not anticipate any significant increase to unrecognized tax benefit within the next 12 months. Interest and penalties related to income tax matters, if any, is included in income tax expense.

10 (Loss)/earnings per share

(a) Basic (loss)/earnings per share

The calculation of basic (loss)/earnings per share has been based on the following (loss)/profit attributable to ordinary shareholders and weighted-average number of ordinary shares outstanding.

(i)(Loss)/profit attributable to ordinary shareholders (basic):

    

For the six months ended

December 31,

2020

2021

RMB’000

    

RMB’000

(Loss)/profit attributable to the equity shareholders of the Company

 

(1,651,857)

 

336,779

Less: Allocation of undistributed earnings to holders of unvested restricted shares

 

118,054

 

(944)

(Loss)/profit used to determine basic (loss)/earnings per share

 

(1,533,803)

 

335,835

The unvested restricted shares granted to employees under the 2018 and 2020 Share Award Scheme are entitled to non-forfeitable dividends during the vesting period. For the purpose of calculating basic loss per share, the numerators are thus be adjusted for the undistributed earnings attributed to these unvested shares in accordance with their participating rights, which have not been recognized in profit or loss.

F-19


(ii) Weighted-average number of ordinary shares (basic):

The weighted average number of ordinary shares of 1,006,270,877 and 1,206,451,996, respectively in issue for the six months ended December 31, 2020 and 2021 was calculated as follows:

For the six months ended

 

December 31,

 

2020

2021

    

Number of shares

    

  

Issued ordinary share at July 1, 2020 and 2021

 

865,591,398

 

1,204,860,715

Effect of shares issued upon IPO and exercise of the over-allotment option

 

51,215,483

 

Effect of shares converted from Series A preferred shares

 

49,880,507

 

Effect of shares released from share award scheme and option plan (Note 29)

 

39,583,489

 

1,615,808

Effect of repurchase of shares (Note 28(b))

 

 

(24,527)

Weighted average number of ordinary shares

 

1,006,270,877

 

1,206,451,996

(b) Diluted (loss)/earnings per share

Diluted (loss)/earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all potential dilutive ordinary shares.

There was no difference between basic and diluted loss per share during the six months ended December 31, 2020 as the effect of the restricted shares granted to employees and share options granted to employees would be anti-dilutive.

During the six months ended December 31, 2021, the calculation of diluted earnings per share was based on the profit attributable to ordinary equity shareholders of the Company of RMB336,779,000 and the weighted average number of ordinary shares of 1,217,411,723 shares, after adjusting by the dilutive effect of share award scheme and option plan, calculated as follows:

    

For the six months ended

December 31, 2021

Number of shares

Weighted average number of ordinary shares, basic

 

1,206,451,996

Dilutive effect of share award scheme and option plan (Note 29)

 

10,959,727

Weighted average number of ordinary shares, diluted

 

1,217,411,723

11 Other comprehensive (loss)/income

Amounts recognized in consolidated other comprehensive (loss)/income