株探米国株
英語
エドガーで原本を確認する
6-K 1 tm2430757d1_6k.htm FORM 6-K

 

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

Form 6-K

 

 

 

REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE
13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of December 2024

 

Commission File Number 001-40376

 

 

 

Waterdrop Inc.

(Translation of registrant’s name into English)

 

 

 

Block C, Wangjing Science and Technology Park

No. 2 Lize Zhonger Road, Chaoyang District, Beijing

People’s Republic of China

(Address of principal executive office)

 

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.  Form 20-F  x Form 40-F  ¨

 

 

 


 

EXHIBIT INDEX

 

Exhibit No.   Description
99.1   Press Release—Waterdrop Inc. Announces Third Quarter 2024 Unaudited Financial Results

 

 


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  Waterdrop Inc.
 

 

  By: /s/ Xiaoying Xu
  Name:  Xiaoying Xu
  Title: Head of Finance
   
Date: December 11, 2024  

 

 

 

EX-99.1 2 tm2430757d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

Waterdrop Inc. Announces Third Quarter 2024 Unaudited Financial Results

 

BEIJING, December 11, 2024 - Waterdrop Inc. ("Waterdrop", the "Company" or "we") (NYSE: WDH), a leading technology platform dedicated to insurance and healthcare service with a positive social impact, today announced its unaudited financial results for the three and nine months ended September 30, 2024.

 

Financial and Operational Highlights for the Third Quarter of 2024

 

· Marked improvement in profitability and healthy liquidity: In the third quarter of 2024, net profit attributable to our ordinary shareholders reached RMB92.8 million, representing a year-over-year growth of 152.6%. As of September 30, 2024, we continued to generate positive operating cash flow during the third quarter of 2024.

 

· Strong business performance: For the third quarter of 2024, the first-year premiums ("FYP") generated through our insurance business amounted to RMB2,041.8 million (US$290.9 million), representing an increase of 20.4% year over year. Net operating revenue was RMB704.1 million (US$100.3 million), representing an increase of 2.6% year over year.

 

· Expanded crowdfunding coverage: As of September 30, 2024, around 466 million people cumulatively had donated an aggregate of RMB66.3 billion to 3.32 million patients through Waterdrop Medical Crowdfunding.

 

· Dependable performance in patient recruitment: As of September 30, 2024, the Company had cumulatively enrolled over 9,500 patients into 1,137 clinical trial programs through the E-Find Platform.

 

Mr. Peng Shen, Founder, Chairman, and Chief Executive Officer of Waterdrop, commented, “We are delighted to announce another quarter of robust profitability, with net profit attributable to ordinary shareholders reaching 2.5 times that of the third quarter last year.

 

Our insurance business has achieved a 14.8% quarter-over-quarter growth in FYP and maintained an operating profit margin above 20%. We delivered solid FYP growth in both short-term and long-term insurance, driven by user acquisition, innovative tailor-made products, and the contribution of Shenlanbao. I believe with our data-driven user insights, unique product offerings, and diversified distribution channels, we are well-positioned to maintain a strong competitive advantage.

 

This quarter marks a significant milestone for our medical crowdfunding business and the industry as a whole, following the issuance of the ‘Measures for Administration of Online Service Platforms for Individuals Seeking Financial Help’ released by Ministry of Civil Affairs of PRC and other government departments on September 5, 2024. The Measures for Administration officially announce the legal framework of fundraising sector, and offer guidance on management and information transparency.

 

During this quarter, our digital clinical trial solution income continued its growth, realizing a quarter-over-quarter increase of 17.4%. We collaborated with a total of 184 pharmaceutical companies and contract research organizations (“CROs”). Moreover, we enrolled 909 patients and initiated services for 88 new programs during the third quarter of 2024.

 

We are also delighted to report notable progress in AI. Internally, ‘AI Consultant’, a conversational AI agent powered by our ‘Waterdrop Guardian’ large language model, has reached the capacity to generate million yuan in monthly premiums by serving user inquires. Meanwhile, a new application, ‘AI Service Quality Agent’, was deployed to streamline the service quality inspection process by replacing manual work. Externally, we launched ‘AI Top Sales Platform 3.0’, a conversational AI platform that customizes AI sales agents for businesses, and have initiated pilots with insurance carriers and companies in non-insurance sectors.

 

We value the trust from our investors and prioritize shareholder returns. By the end of November 2024, the Company had cumulatively repurchased approximately 50.9 million ADSs from the open market. Moreover, we recently completed our second special cash dividend of approximately US$7.3 million.

 

With our strong execution capability, ample cash reserves and continuous profitability, we will continue to focus on fostering sustainable growth, and strive to deliver substantial returns to our shareholders and investors.”

 

 


 

Financial Results for the Third Quarter of 2024

 

Operating revenue, net

 

Net operating revenue for the third quarter of 2024 increased by 2.6% year over year to RMB704.1 million (US$100.3 million) from RMB686.5 million for the same period of 2023. On a quarter-over-quarter basis, net operating revenue increased by 4.1%.

 

· Insurance-related income includes insurance brokerage income and technical service income. Insurance brokerage income represents brokerage commissions earned from insurance companies. Technical service income is derived from providing technical services including customer relationship maintenance, customer complaint management, claim review, and user referral services, among other things, to insurance companies, insurance brokers, and agency companies. Our insurance-related income amounted to RMB600.7 million (US$85.6 million) in the third quarter of 2024, representing a decrease of 3.0% year over year from RMB619.3 million for the third quarter of 2023, which was mainly due to the decrease in technical service income. On a quarter-over-quarter basis, insurance-related income increased by 4.7%.

 

· Crowdfunding service fees represent the service income earned when patients successfully withdraw the proceeds from their crowdfunding campaigns. Our role is to operate the Waterdrop Medical Crowdfunding platform to provide crowdfunding related services through the internet, enabling patients with significant medical bills to seek help from caring hearts through technology (the “medical crowdfunding services”). Our medical crowdfunding services generally consist of providing technical and internet support, managing, reviewing and supervising the crowdfunding campaigns, providing comprehensive risk management and anti-fraud measures, and facilitating the collection and transfer of the funds. For the third quarter of 2024, we generated RMB65.8 million (US$9.4 million) in service fees, representing an increase of 83.0% year over year from RMB36.0 million for the third quarter of 2023. On a quarter-over-quarter basis, crowdfunding service fees decreased by 5.0%.

 

· Digital clinical trial solution income represents the service income earned from our customers mainly including biopharmaceutical companies and leading biotechnology companies. We match qualified and suitable patients for enrollment in clinical trials for our customers and generate digital clinical trial solution revenue for successful matches and we typically charge our customers a fixed unit price per successful match. For the third quarter of 2024, our digital clinical trial solution income amounted to RMB24.3 million (US$3.5 million), representing a decrease of 12.1% from RMB27.6 million in the same period of 2023. On a quarter-over-quarter basis, digital clinical trial solution income increased by 17.4%.

 

Operating costs and expenses

 

Operating costs and expenses decreased by 1.6% year over year to RMB677.7 million (US$96.6 million) for the third quarter of 2024. On a quarter-over-quarter basis, operating costs and expenses increased by 8.6%.

 

· Operating costs increased by 9.1% year over year to RMB340.6 million (US$48.5 million) for the third quarter of 2024, as compared with RMB312.3 million for the third quarter of 2023, which was primarily driven by (i) an increase of RMB46.5 million in costs of referral and service fees, partially offset by (ii) a decrease of RMB10.0 million in personnel costs, and (iii) a decrease of RMB7.0 million in the costs for crowdfunding consultants team. On a quarter-over-quarter basis, operating costs increased by 6.7% from RMB319.1 million, primarily due to (i) an increase of RMB32.6 million in costs of referral and service fees, partially offset by (ii) a decrease of RMB8.9 million in personnel costs, and (iii) a decrease of RMB5.1 million in the costs for crowdfunding consultants team.

 

· Sales and marketing expenses decreased by 7.7% year over year to RMB173.2 million (US$24.7 million) for the third quarter of 2024, as compared with RMB187.7 million for the same quarter of 2023. The decrease was primarily due to (i) a decrease of RMB36.5 million in personnel costs and share-based compensation expenses, partially offset by (ii) an increase of RMB21.1 million in marketing expenses to third-party traffic channels. On a quarter-over-quarter basis, sales and marketing expenses increased by 10.0% from RMB157.4 million, primarily due to (i) an increase of RMB14.4 million in marketing expenses to third-party traffic channels, (ii) an increase of RMB4.5 million in outsourced sales and marketing service fees to third parties, and partially offset by (iii) a decrease of RMB3.1 million in sales and marketing personnel costs and share-based compensation expenses.

 

2 


 

· General and administrative expenses decreased by 3.2% year over year to RMB111.0 million (US$15.8 million) for the third quarter of 2024, compared with RMB114.6 million for the same quarter of 2023. The year-over-year variance was due to (i) a decrease of RMB24.8 million in professional service fees, (ii) a decrease of RMB5.8 million in personnel costs and share-based compensation expenses, partially offset by (iii) an increase of RMB10.6 million in allowance for doubtful accounts, and (iv) an increase of RMB20.6 million impairment loss for intangible assets related to the acquisition of Shenzhen Cunzhen Qiushi Technology Co., Ltd. and its subsidiaries (“Shenlanbao”). On a quarter-over-quarter basis, general and administrative expenses increased by 18.1% from RMB94.0 million, due to (i) an increase of RMB20.6 million impairment loss for intangible assets related to the acquisition of Shenlanbao, (ii) an increase of RMB6.9 million in personnel costs and share-based compensation expenses, partially offset by (iii) a decrease of RMB6.8 million in professional service fees, and (iv) a decrease of RMB3.1 million allowance for doubtful accounts.

 

· Research and development expenses decreased by 28.4% year over year to RMB53.0 million (US$7.5 million) for the third quarter of 2024, compared with RMB73.9 million for the same period of 2023. The decrease was primarily due to a decrease of RMB18.9 million in personnel costs and share-based compensation expenses. On a quarter-over-quarter basis, research and development expenses remained stable.

 

Operating profit for the third quarter of 2024 was RMB26.5 million (US$3.8 million), as compared with an operating loss of RMB2.1 million for the third quarter of 2023 and an operating profit of RMB52.4 million for the second quarter of 2024.

 

Interest income for the third quarter of 2024 was RMB36.0 million (US$5.1 million), as compared with RMB32.9 million for the third quarter of 2023 and RMB37.5 million for the second quarter of 2024.

 

Income tax benefit for the third quarter of 2024 was RMB7.8 million (US$1.1 million), as compared with RMB1.5 million for the third quarter of 2023 and an income tax expense of RMB7.0 million for the second quarter of 2024.

 

Net profit attributable to the Company’s ordinary shareholders for the third quarter of 2024 was RMB92.8 million (US$13.2 million), as compared with RMB36.7 million for the same period of 2023, and RMB88.3 million for the second quarter of 2024.

 

Adjusted net profit attributable to the Company’s ordinary shareholders (non-GAAP1) for the third quarter of 2024 was RMB126.0 million (US$18.0 million), as compared with RMB74.3 million for the same period of 2023, and RMB108.7 million for the second quarter of 2024.

 

Cash position2

 

As of September 30, 2024, cash position of the Company was RMB3,440.1 million (US$490.2 million), as compared with RMB3,571.6 million as of December 31, 2023.

 

Share Repurchase Programs

 

Pursuant to the share repurchase programs launched in September 2021, September 2022, September 2023 and September 2024, respectively, we had cumulatively repurchased approximately 50.9 million ADSs from the open market with cash for a total consideration of approximately US$102.3 million as of November 30, 2024.

 

Supplemental Information

 

We organize and report our business in three operating segments:

 

· Insurance, which mainly includes Waterdrop Insurance Marketplace, Shenlanbao Insurance Marketplace and technical support service;

 

· Crowdfunding, which mainly includes Waterdrop Medical Crowdfunding; and

 

· Others, which mainly include Digital Clinical Trial Solution and other new initiatives.

 

The table below sets forth the segment operating results, with the nine-month comparative figures retrospectively adjusted to conform to this presentation.

 

1 See the sections entitled “Non-GAAP Financial Measure” and “Reconciliations of GAAP and Non-GAAP Results” for more information about the non-GAAP measures referred to in this announcement.

 

2 Cash position includes cash and cash equivalents, short-term investments, and long-term debt investments included in long-term investments.

 

3 


 

    For the Three Months Ended   For the Nine Months Ended  
   

September 30,

2023

 

June 30,

2024

 

September 30,

2024

  September 30,
2023*
 

September 30,

2024

 
    RMB   RMB   RMB   USD   RMB   RMB   USD  
    (All amounts in thousands)  
Operating revenue, net                                          
Insurance   619,269     573,832     600,726     85,603     1,753,049     1,781,335     253,838  
Crowdfunding   35,971     69,323     65,839     9,382     122,670     202,512     28,858  
Others   31,238     33,001     37,576     5,354     95,624     101,150     14,414  
Total consolidated operating revenue, net   686,478     676,156     704,141     100,339     1,971,343     2,084,997     297,110  
Operating profit/(loss)                                          
Insurance   145,200     122,955     122,501     17,457     399,914     374,619     53,383  
Crowdfunding   (68,793 )   (22,936 )   (17,902 )   (2,551 )   (194,058 )   (73,075 )   (10,413 )
Others   (43,713 )   (27,450 )   (31,716 )   (4,520 )   (128,157 )   (90,598 )   (12,911 )
Total segment operating profit   32,694     72,569     72,883     10,386     77,699     210,946     30,059  
Unallocated items**   (34,762 )   (20,205 )   (46,413 )   (6,614 )   (111,081 )   (85,748 )   (12,219 )
Total consolidated operating (loss)/profit   (2,068 )   52,364     26,470     3,772     (33,382 )   125,198     17,840  
Total other income   36,914     38,366     60,842     8,670     126,520     141,989     20,233  
Profit before income tax   34,846     90,730     87,312     12,442     93,138     267,187     38,073  
Income tax benefit/(expense)   1,479     (7,026 )   7,843     1,118     14,609     (7,771 )   (1,107 )
Net profit   36,325     83,704     95,155     13,560     107,747     259,416     36,966  

 

* Starting from the second quarter of 2023, our chief operating decision maker began managing the business through three operating segments and assessing performance and allocating resources under this new operating segment structure. The nine-month comparative figures were retrospectively adjusted to conform to this presentation.
** The share-based compensation and impairment of intangible assets acquired from business combination represent unallocated items in the segment information because our management does not consider these as part of the segment operating performance measure.

 

Exchange Rate

 

This announcement contains translations of certain RMB amounts into U.S. dollars ("USD" or "US$") at specified rates solely for the convenience of the reader. Unless otherwise stated, all translations from RMB to USD were made at the rate of RMB7.0176 to US$1.00, the noon buying rate in effect on September 30, 2024 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or USD amounts referred could be converted into USD or RMB, as the case may be, at any particular rate or at all. For analytical presentation, all percentages are calculated using the numbers presented in the financial statements contained in this earnings release.

 

Non-GAAP Financial Measure

 

The Company uses non-GAAP financial measure, adjusted net profit attributable to our ordinary shareholders, in evaluating the Company's operating results and for financial and operational decision-making purposes. Adjusted net profit attributable to our ordinary shareholders represents net profit attributable to our ordinary shareholders excluding share-based compensation expense attributable to our ordinary shareholders, foreign currency exchange gain or losses, impairment of intangible assets acquired from business combination and related tax effects on non-GAAP adjustments

 

The non-GAAP financial measure is not presented in accordance with U.S. GAAP and may be different from non-GAAP methods of accounting and reporting used by other companies. The non-GAAP financial measure has limitations as analytical tools and when assessing the Company’s operating performance, investors should not consider it in isolation, or as a substitute for net loss or other consolidated statements of comprehensive loss data prepared in accordance with U.S. GAAP. The Company encourages investors and others to review its financial information in its entirety and not rely on a single financial measure. Investors are encouraged to review the Company's historical non-GAAP financial measure to the most directly comparable GAAP measure. Adjusted net profit attributable to our ordinary shareholders presented here may not be comparable to similarly titled measure presented by other companies. Other companies may calculate similarly titled measure differently, limiting its usefulness as a comparative measure to our data.

 

The Company mitigates these limitations by reconciling the non-GAAP financial measure to the most comparable U.S. GAAP performance measure, all of which should be considered when evaluating the Company’s performance.

 

For more information on the non-GAAP financial measure, please see the table captioned “Reconciliation of GAAP and Non-GAAP Results” set forth at the end of this press release.

 

4 


 

Safe Harbor Statement

 

This press release contains statements that may constitute "forward-looking" statements pursuant to the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "aims," "future," "intends," "plans," "believes," "estimates," "likely to" and similar statements. Among other things, quotations in this announcement, contain forward-looking statements. Waterdrop may also make written or oral forward-looking statements in its periodic reports to 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 Waterdrop's beliefs, plans 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: Waterdrop's mission, goals and strategies; Waterdrop's future business development, financial condition and results of operations; the expected growth of the insurance, medical crowdfunding and healthcare industry in China; Waterdrop's expectations regarding demand for and market acceptance of our products and services; Waterdrop's expectations regarding its relationships with consumers, insurance carriers and other partners; competition in the industry and relevant government policies and regulations relating to insurance, medical crowdfunding and healthcare industry. Further information regarding these and other risks is included in Waterdrop's filings with the SEC. All information provided in this press release is as of the date of this press release, and Waterdrop does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

Conference Call Information

 

Waterdrop's management team will hold a conference call on December 11, 2024 at 7:00 AM U.S. Eastern Time (8:00 PM Beijing/Hong Kong Time on the same day) to discuss the financial results. Dial-in details for the earnings conference call are as follows:

 

International: 1-412-317-6061
United States Toll Free: 1-888-317-6003
Hong Kong Toll Free: 800-963976
Hong Kong: 852-58081995
Mainland China: 4001-206115
Chinese Line (Mandarin) Entry Number: 4533234
English Interpretation Line (Listen-only Mode) Entry Number: 2061532

 

Participants can choose between the Chinese and the English interpretation lines. Please note that the English interpretation option will be in listen-only mode. Please dial in 15 minutes before the call is scheduled to begin and provide the Elite Entry Number to join the call.

 

Telephone replays will be accessible two hours after the conclusion of the conference call until December 18, 2024 by dialing the following numbers:

 

United States Toll Free: 1-877-344-7529
International: 1-412-317-0088
Chinese Line Access Code: 6305770
English Interpretation Line Access Code: 9765426

 

A live and archived webcast of the conference call will also be available at the Company's investor relations website at http://ir.waterdrop-inc.com/.

 

About Waterdrop Inc.

 

Waterdrop Inc. (NYSE: WDH) is a leading technology platform dedicated to insurance and healthcare service with a positive social impact. Founded in 2016, with the comprehensive coverage of Waterdrop Insurance Marketplace and Waterdrop Medical Crowdfunding, Waterdrop aims to bring insurance and healthcare service to billions through technology. For more information, please visit www.waterdrop-inc.com.

 

For investor inquiries, please contact

Waterdrop Inc.

IR@shuidi-inc.com

 

5 


 

WATERDROP INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS 

(All amounts in thousands, unless otherwise noted)

 

    As of  
    December 31, 2023   September 30, 2024  
    RMB   RMB   USD  
Assets                    
Current assets                    
Cash and cash equivalents     396,905     442,145     63,005  
Restricted cash     577,121     474,683     67,642  
Short-term investments     2,996,527     1,912,873     272,582  
Accounts receivable, net     693,110     755,427     107,647  
Current contract assets     572,871     631,507     89,989  
Amount due from related parties     65     250     36  
Prepaid expense and other assets     189,846     192,153     27,381  
Total current assets     5,426,445     4,409,038     628,282  
Non-current assets                    
Non-current contract assets     134,383     141,262     20,130  
Property, equipment and software, net     33,878     237,616     33,860  
Intangible assets, net     177,407     153,043     21,808  
Long-term investments     211,758     1,122,407     159,942  
Right of use assets, net     59,851     55,149     7,859  
Deferred tax assets     24,190     29,297     4,175  
Goodwill     80,751     80,751     11,507  
Total non-current assets     722,218     1,819,525     259,281  
Total assets     6,148,663     6,228,563     887,563  
                     
Liabilities, Mezzanine Equity and Shareholders’ Equity                    
Current liabilities                    
Amount due to related parties     9,509     10,043     1,431  
Insurance premium payables     591,953     493,596     70,337  
Accrued expenses and other current liabilities     597,684     724,610     103,256  
Short-term loans     137,557     148,544     21,167  
Current lease liabilities     32,908     35,946     5,122  
Total current liabilities     1,369,611     1,412,739     201,313  
Non-current liabilities                    
Non-current lease liabilities     27,293     18,464     2,631  
Deferred tax liabilities     73,305     85,713     12,214  
Total non-current liabilities     100,598     104,177     14,845  
Total liabilities     1,470,209     1,516,916     216,158  
                     
Mezzanine Equity                    
Redeemable non-controlling interests     92,760     90,449     12,889  
                     
Shareholders' equity                    
Class A ordinary shares     112     113     16  
Class B ordinary shares     27     27     4  
Treasury stock     (12 )   (15 )   (2 )
Additional paid-in capital     7,003,423     6,821,616     972,073  
Accumulated other comprehensive income     144,107     99,693     14,206  
Accumulated deficit     (2,561,963 )   (2,300,236 )   (327,781 )
Total shareholders' equity     4,585,694     4,621,198     658,516  
Total liabilities, mezzanine equity and shareholders' equity     6,148,663     6,228,563     887,563  

 

6 


 

WATERDROP INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(All amounts in thousands, except for share and per share data, or otherwise noted)

 

    For the Three Months Ended   For the Nine Months Ended  
    September 30, 2023   June 30, 2024   September 30, 2024   September 30, 2023   September 30, 2024  
    RMB   RMB   RMB   USD   RMB   RMB   USD  
Operating revenue, net   686,478     676,156     704,141     100,339     1,971,343     2,084,997     297,110  
Operating costs and expenses(i)                                          
Operating costs   (312,278 )   (319,101 )   (340,560 )   (48,529 )   (893,401 )   (990,904 )   (141,203 )
Sales and marketing expenses   (187,685 )   (157,413 )   (173,172 )   (24,677 )   (565,634 )   (512,731 )   (73,064 )
General and administrative expenses   (114,641 )   (93,978 )   (110,988 )   (15,816 )   (306,436 )   (293,927 )   (41,884 )
Research and development expenses   (73,942 )   (53,300 )   (52,951 )   (7,545 )   (239,254 )   (162,237 )   (23,119 )
Total operating costs and expenses   (688,546 )   (623,792 )   (677,671 )   (96,567 )   (2,004,725 )   (1,959,799 )   (279,270 )
Operating (loss)/profit   (2,068 )   52,364     26,470     3,772     (33,382 )   125,198     17,840  
Other income                                          
Interest income   32,890     37,510     36,005     5,131     101,384     113,319     16,148  
Foreign currency exchange (loss)/gain   (3,734 )   (444 )   7,909     1,127     (2,614 )   8,979     1,279  
Others, net   7,758     1,300     16,928     2,412     27,750     19,691     2,806  
Profit before income tax   34,846     90,730     87,312     12,442     93,138     267,187     38,073  
Income tax benefit/(expense)   1,479     (7,026 )   7,843     1,118     14,609     (7,771 )   (1,107 )
Net profit   36,325     83,704     95,155     13,560     107,747     259,416     36,966  
Net (loss)/profit attributable to mezzanine equity classified as non-controlling interests shareholders   (417 )   (4,586 )   2,350     335     (417 )   (2,311 )   (329 )
Net profit attributable to ordinary shareholders   36,742     88,290     92,805     13,225     108,164     261,727     37,295  
Other comprehensive income:                                          
Foreign currency translation adjustment, net of tax   8,983     13,497     (83,054 )   (11,835 )   76,803     (44,414 )   (6,329 )
Unrealized loss on available for sale investments, net of tax   -     -     -     -     (1,551 )   -     -  
Total comprehensive income   45,308     97,201     12,101     1,725     182,999     215,002     30,637  
Total comprehensive (loss)/profit attributable to mezzanine equity classified as non-controlling interests shareholders   (417 )   (4,586 )   2,350     335     7,074     (2,311 )   (329 )
Total comprehensive income attributable to ordinary shareholders   45,725     101,787     9,751     1,390     175,925     217,313     30,966  
Weighted average number of ordinary shares used in computing net profit per share                                          
Basic   3,719,628,339     3,660,589,600     3,624,431,887     3,624,431,887     3,793,678,209     3,660,415,080     3,660,415,080  
Diluted   3,808,529,672     3,734,346,444     3,689,357,838     3,689,357,838     3,921,118,226     3,726,590,324     3,726,590,324  
Net profit per share attributable to ordinary shareholders                                          
Basic   0.01     0.02     0.03     0.00     0.03     0.07     0.01  
Diluted   0.01     0.02     0.03     0.00     0.03     0.07     0.01  

 

7 


 

(i) Share-based compensation expenses are included in the operating costs and expenses as follows.

 

    For the Three Months Ended   For the Nine Months Ended  
    September 30, 2023   June 30, 2024   September 30, 2024   September 30, 2023   September 30, 2024  
    RMB   RMB   RMB   USD   RMB   RMB   USD  
Sales and marketing expenses   (8,944 )   (1,320 )   (1,993 )   (284 )   (33,361 )   (5,133 )   (731 )
General and administrative expenses   (22,060 )   (16,285 )   (21,297 )   (3,035 )   (66,642 )   (51,909 )   (7,397 )
Research and development expenses   (3,758 )   (2,600 )   (2,563 )   (365 )   (11,078 )   (8,146 )   (1,161 )
Total   (34,762 )   (20,205 )   (25,853 )   (3,684 )   (111,081 )   (65,188 )   (9,289 )

 

8 


 

WATERDROP INC.

RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS 

(All amounts in thousands, unless otherwise noted)

 

    For the Three Months Ended   For the Nine Months Ended  
    September 30, 2023   June 30, 2024   September 30, 2024   September 30, 2023   September 30, 2024  
    RMB   RMB   RMB   USD   RMB   RMB   USD  
Net profit attributable to the Company’s ordinary shareholders   36,742     88,290     92,805     13,225     108,164     261,727   37,295  
Add:                                        
Share-based compensation expense attributable to the Company’s ordinary shareholders   33,810     20,015     25,673     3,658     110,130     64,948   9,255  
Foreign currency exchange loss/(gain)   3,734     444     (7,909 )   (1,127 )   2,614     (8,979 ) (1,279 )
Impairment of intangible assets acquired from business combination   -     -     20,560     2,930     -     20,560   2,930  
Tax effects on non-GAAP adjustments   -     -     (5,140 )   (732 )   -     (5,140 ) (732 )
Adjusted net profit attributable to the Company’s ordinary shareholders   74,286     108,749     125,989     17,954     220,908     333,116   47,469  

 

9