株探米国株
英語
エドガーで原本を確認する
6-K 1 tm2532281d1_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 November 2025

 

Commission File Number: 001-42598

 

 

 

Chagee Holdings Limited

 

 

 

Tower B, Hongqiao Lianhe Building

No. 99 Kaihong Road

Changning District, Shanghai

People’s Republic of China, 200051

(Address of principal executive offices)

 

 

 

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 ¨

 

 

 

 

 

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.

 

  Chagee Holdings Limited
     
  By: /s/ Junjie Zhang
  Name: Junjie Zhang
  Title: Chairman of the Board, Chief Executive Officer
     
Date: November 28, 2025    

 

 

 

EXHIBIT INDEX

 

Exhibit No.   Description
     
99.1   Press release tilted “Chagee Announces Third Quarter 2025 Unaudited Financial Results”

 

 

 

EX-99.1 2 tm2532281d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

 

Chagee Announces Third Quarter 2025 Unaudited Financial Results

 

SHANGHAI, Nov. 28, 2025 (GLOBE NEWSWIRE) -- Chagee Holdings Limited (NASDAQ: CHA) (“Chagee” or the “Company”), a leading premium tea drinks brand serving healthy and delicious freshly-made tea drinks, today announced its unaudited financial results for the third quarter ended September 30, 2025.

 

Third Quarter 2025 Operational Highlights1

 

· As of September 30, 2025, there were 7,338 teahouses within the Company’s teahouse network in Greater China and overseas, representing a 25.9% increase in the number of teahouses as of September 30, 2024.

 

· Total GMV generated in the third quarter of 2025 was RMB7,929.5 million, compared to RMB8,301.4 million in the same quarter of 2024. Geographically, total GMV generated in overseas market was RMB300.3 million, representing a 75.3% year-over-year increase; Total GMV generated in Greater China market was RMB7,629.2 million, compared to RMB8,130.1 million in the same quarter of 2024.

 

· Average monthly GMV per teahouse in Greater China was RMB378,506 in the third quarter of 2025.

 

· Chagee’s Mobile Mini Program amassed a total of 222.0 million registered members as of September 30, 2025, representing a 36.7% increase in the number of registered members as of September 30, 2024.

 

Third Quarter 2025 Financial Highlights

 

· Net revenues were RMB3,208.3 million (US$450.7 million), compared to RMB3,541.2 million in the same quarter of 2024.

 

· Operating income in the third quarter of 2025 was RMB454.4 million (US$63.8 million), representing an operating margin of 14.2%, compared to RMB794.3 million, or an operating margin of 22.4%, in the same quarter of 2024.

 

· GAAP net income was RMB397.9 million (US$55.9 million), compared to RMB646.6 million in the same quarter of 2024.

 

· Non-GAAP net income, which adjusts for share-based compensation expenses in the amount of RMB104.9 million, was RMB502.8 million (US$70.6 million), compared to RMB646.6 million in the same quarter of 2024.

 

 

1 Please refer to the section “Key Definitions” for detailed definitions on certain terms used.

 

1 


 

 

 

 

Third Quarter 2025 Financial Results

 

Total net revenues were RMB3,208.3 million (US$450.7 million), compared to RMB3,541.2 million in the same quarter of 2024.

 

· Net revenues from franchised teahouses in the third quarter of 2025 were RMB2,811.6 million (US$394.9 million), compared to RMB3,299.0 million in the same quarter of 2024. This was mainly attributable to a decrease in the number of cups sold which led to a decrease in total GMV in Greater China market. Such decline in sales volume was primarily due to the intensified subsidy competition among food delivery platforms in China seeking to stimulate consumer traffic. Net revenues from franchised teahouses represented 87.6% of the Company’s total net revenues for the third quarter of 2025.

 

· Net revenues from company-owned teahouses in the third quarter of 2025 were RMB396.7 million (US$55.7 million), representing an increase of 63.8% from RMB242.2 million in the same quarter of 2024. The increase was primarily driven by the expansion of the company-owned teahouse network in both the Greater China and overseas markets. Net revenues from company-owned teahouses represented 12.4% of the Company’s total net revenues for the third quarter of 2025.

 

Total operating expenses were RMB2,753.9 million (US$386.8 million), compared to RMB2,747.0 million in the same quarter of 2024.

 

· Cost of materials, storage and logistics was RMB1,481.8 million (US$208.1 million), representing a decrease of 16.1% from RMB1,765.3 million in the same quarter of 2024. The decrease was mainly driven by lower raw materials, packaging materials and equipment costs due to slowing teahouse network expansion, and improved procurement cost controls leveraging an expanded supplier base and enhanced bargaining power.

 

· Company-owned teahouse operating costs were RMB271.4 million (US$38.1 million), representing an increase of 94.7% from RMB139.4 million in the same quarter of 2024. The increase mainly resulted from the addition of 215 company-owned teahouses in both the Greater China and overseas markets, which drove the increase in payroll, store rental, utilities, and other store operating expenses.

 

· Other operating costs were RMB178.9 million (US$25.1 million), representing an increase of 7.3% from RMB166.7 million in the same quarter of 2024. This was mainly due to (i) an increase of RMB28.1 million in payroll expenses (excluding share-based compensation expenses), which was driven by a strategic expansion in headcount facilitating the expansion of company-owned and franchised teahouse operations and supporting the accelerated penetration of overseas markets, and (ii) an increase of RMB6.9 million in share-based compensation expenses. Other operating costs as a percentage of total net revenues were 5.6%, compared to 4.7% in the same quarter of 2024.

 

2 


 

 

 

 

· Sales and marketing expenses were RMB304.5 million (US$42.8 million), representing a decrease of 13.4% from RMB351.7 million in the same quarter of 2024. This was mainly driven by lower advertising expenses associated with more prudent branding promotion. Sales and marketing expenses as a percentage of total net revenues were 9.5%, compared to 9.9% in the same quarter of 2024.

 

· General and administrative expenses were RMB517.4 million (US$72.7 million), representing an increase of 59.7% from RMB323.9 million in the same quarter of 2024. The increase was primarily driven by increases of (i) RMB88.0 million in share-based compensation expenses for administration and research; (ii) RMB56.3 million in rental, utilities, office, travel, and professional service expenses for administration, which was attributable to business expansion; and (iii) RMB53.2 million in payroll expenses (excluding share-based compensation expenses) due to the staff augmentation of administrative personnel to support the Company's growing operational scale and global expansion. General and administrative expenses as a percentage of total net revenues were 16.1%, compared to 9.1% in the same quarter of 2024.

 

Net income was RMB397.9 million (US$55.9 million) in the third quarter of 2025, representing a net income margin of 12.4%, compared to RMB646.6 million, or a net income margin of 18.3%, in the same quarter of 2024.

 

Non-GAAP net income was RMB502.8 million (US$70.6 million) in the third quarter of 2025, representing a non-GAAP net income margin of 15.7%, compared to RMB646.6 million, or a non-GAAP net income margin of 18.3%, in the same quarter of 2024.

 

Basic net income per ordinary share was RMB2.07 (US$0.29) in the third quarter of 2025, compared to RMB3.70 in the same quarter of 2024. Diluted net income per ordinary share was RMB2.03 (US$0.29) in the third quarter of 2025, compared to RMB3.70 in the same quarter of 2024.

 

Non-GAAP basic net income per ordinary share was RMB2.63(US$0.37) in the third quarter of 2025, compared to RMB3.70 in the same quarter of 2024. Non-GAAP diluted net income per ordinary share was RMB2.57 (US$0.36) in the third quarter of 2025, compared to RMB3.70 in the same quarter of 2024.

 

Cash and cash equivalents, restricted cash, and time deposits were RMB9,142.0 million (US$1,284.2 million) as of September 30, 2025, compared to RMB4,868.7 million as of December 31, 2024.

 

3 


 

 

 

 

Key Operating Data

 

    Sep 30, 2024     Dec 31, 2024     Mar 31, 2025     Jun 30, 2025     Sep 30, 2025  
Total teahouses     5,828       6,440       6,681       7,038       7,338  
Franchised teahouses     5,676       6,271       6,490       6,799       6,971  
Greater China market     5,566       6,145       6,362       6,666       6,836  
Overseas markets     110       126       128       133       135  
Company-owned teahouses     152       169       191       239       367  
Greater China market     126       139       150       164       240  
Overseas markets     26       30       41       75       127  
Total GMV (RMB in million)     8,301.4       8,177.2       8,226.8       8,103.1       7,929.5  
Greater China market     8,130.1       7,975.7       8,048.4       7,867.9       7,629.2  
Overseas markets     171.3       201.5       178.4       235.2       300.3  
Average monthly GMV per teahouse in Greater China (RMB)     527,956       455,996       431,973       404,352       378,506  
Same store GMV growth     1.5 %     (18.4 )%     (18.9 )%     (23.0 )%     (27.8 )%
Greater China market     0.4 %     (19.3 )%     (19.1 )%     (23.1 )%     (27.9 )%
Overseas markets     57.6 %     29.2 %     (8.4 )%     (18.1 )%     (23.4 )%
Cumulative registered members (in million)     162.4       177.3       192.4       206.9       222.0  
Active members for the period (in million)     44.7       42.5       44.9       38.6       35.2  

 

Special Dividend Distribution

 

On November 28, 2025, the board of directors authorized a special dividend distribution totaling approximately US$177 million, demonstrating its ongoing commitment to creating value for shareholders.

 

The board of directors has declared a special cash dividend of US$0.92 per ordinary share or American Depositary Shares (“ADS”). This special dividend will be payable in U.S. dollars on or around December 15, 2025 to the holders of record of the Company’s ordinary shares (excluding certain Class A ordinary shares held by The Bank of New York Mellon, as the depositary bank, for bulk issuance of ADSs reserved under the Company’s share incentive plan) and ADSs as of the close of trading on December 8, 2025 (U.S. Eastern Time). The ex-dividend date will be December 8, 2025.

 

Dividends to be paid to the Company’s ADS holders through the depositary bank will be subject to the terms of the deposit agreement by and among the Company, the depositary, and the holders and beneficial owners of ADSs issued thereunder, including the fees and expenses payable thereunder.

 

4 


 

 

 

 

Key Definitions

 

· GMV (gross merchandise value) refers to gross merchandise value, a key operating metric that the Company’s management uses to measure and evaluate teahouses’ sales performance, which represents the sales value of product(s) in consumer orders (excluding unfulfilled, canceled or returned consumer orders, and including relevant value-added taxes) before discounts, if any, are applied, including shipping charges paid by consumers for orders placed on its mobile mini program, but excluding those charges paid by consumers for orders placed on other third-party online delivery platforms.

 

· Average monthly GMV per teahouse in Greater China is calculated by dividing (i) the sum of GMV generated by the monthly fully operational teahouses in Greater China in each calendar month during the specific period by (ii) the sum of the total number of the monthly fully operational teahouses in Greater China in each calendar month during the corresponding period.

 

· Same store GMV growth refers to the growth rate of GMV generated by same stores in Greater China and/or overseas during that specific period compared to GMV generated by these same stores during the corresponding period in the preceding year. Same stores are defined to be teahouses that (i) have been in operation for at least 13 months, and (ii) without material operational changes in both comparison periods.

 

· Registered members refer to member accounts registered with our mobile mini program.

 

· Active members refer to registered members who placed an order for the Company’s products at least once in a given period.

 

· Non-GAAP net income. Calculated by net income excluding share-based compensation expenses.

 

· Non-GAAP basic and diluted net income per share. Calculated as non-GAAP net income attributable to the Company’s ordinary shareholders divided by weighted average number of basic and diluted share.

 

Conference Call

 

The Company’s management team will hold a conference call at 7:00 A.M. U.S. Eastern Time on Friday, November 28, 2025 (or 8:00 P.M. Hong Kong Time on the same day) to discuss the financial results. Details for the conference call are as follows:

 

Event Title: Chagee Holdings Limited Third Quarter 2025 Earnings Conference Call
Registration Link: https://register-conf.media-server.com/register/BI478e11a62b8145d194442ba0fe0c2de7

 

All participants must use the link provided above to complete the online registration process in advance of the conference call. Upon registering, each participant will receive a set of participant dial-in numbers and a unique access PIN, which can be used to join the conference call.

 

5 


 

 

 

 

A live and archived webcast of the conference call will be available at the Company’s investor relations website at investor.chagee.com.

 

About Chagee

 

Chagee is a leading premium tea drinks brand, serving healthy and delicious freshly-made tea drinks. Founded in 2017, Chagee has transformed traditional tea culture into a modern lifestyle experience, leveraging cutting-edge technology and innovative branding. With its commitment to quality, innovation, and cultural connection, Chagee continues to reshape the global tea industry.

 

Use of Non-GAAP Financial Measures

 

The Company considers non-GAAP net income, a non-GAAP financial measure, as a supplemental measure to review and assess the operating performance. The presentation of this non-GAAP financial measure is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. The Company presents this non-GAAP financial measure because it is used by the management to evaluate the operating performance and formulate business plans. The Company also believes that the use of this non-GAAP measure facilitates investors’ assessment of the operating performance.

 

This non-GAAP financial measure is not defined under U.S. GAAP and is not presented in accordance with U.S. GAAP. This non-GAAP financial measure has limitations as an analytical tool. One of the key limitations of using this non-GAAP financial measure is that it does not reflect all items of income and expense that affect the operations. Further, this non-GAAP measure may differ from the non-GAAP information used by other companies, including peer companies, and therefore its comparability may be limited. The Company compensates for these limitations by reconciling this non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating the performance. The Company encourages you to review the financial information in its entirety and not rely on a single financial measure.

 

The Company’s non-GAAP financial measure reflects adjustments for share-based compensation expense. The Company believes that the exclusion of share-based compensation expense is appropriate because it eliminates the impact of non-cash expenses that are based upon valuation methodologies and assumptions that vary over time, and the amount of the expense can vary significantly between companies due to factors that are unrelated to their core operating performance and that can be outside of their control. Although the Company excludes share-based compensation expense from the non-GAAP measure, equity compensation has been, and will continue to be, an important part of future compensation strategy and a significant component of future expenses and may increase in future periods.

 

6 


 

 

 

 

Exchange Rate Information

 

This announcement contains translations of certain RMB amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB7.1190 to US$1.00, the exchange rate set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System as of September 30, 2025.

 

Safe Harbor Statement

 

This announcement contains forward-looking statements within the meaning of Section 21E of the U.S. Securities Exchange Act of 1934, as amended. These forward-looking statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates,” “potential,” “continue,” “ongoing,” “targets,” “guidance” and similar statements. Chagee may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about Chagee’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: Chagee’s growth strategies; its future business development, results of operations and financial condition; its ability to retain and attract its customers; its ability to maintain and enhance the recognition and reputation of its brand; its ability to maintain and improve quality control policies and measures; its ability to establish and maintain relationships with its suppliers and business partners; trends and competition in China’s freshly-made tea drinks industry or China’s food and beverage sector in general; changes in its revenues and certain cost or expense items; the expected growth of China’s freshly-made tea drinks industry or China’s food and beverage sector in general; governmental policies and regulations relating to Chagee’s industry; and general economic and business conditions globally and in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks, uncertainties or factors is included in Chagee’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and Chagee undertakes no obligation to update any forward-looking statement, except as required under applicable law.

 

7 


 

 

 

 

Contact

 

Investor Relations

Robin Yang, Partner
ICR, LLC

Email: Chagee.IR@icrinc.com 
Phone: +1 (212) 537-5825

 

Media Relations

Brad Burgess, SVP

ICR, LLC

Email: Chagee.PR@icrinc.com

 

8 


 

 

 

 

CHAGEE HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except for share, per share data or otherwise noted)

 

    As of  
    December 31, 2024     September 30, 2025  
    RMB     RMB     US$  
Assets                  
Current Assets                        
Cash and cash equivalents     4,754,783       8,856,260       1,244,031  
Restricted cash     13,898       26,721       3,753  
Time deposits     100,000       259,000       36,382  
Accounts receivable, net     121,967       158,448       22,257  
Inventories     132,069       173,114       24,317  
Prepayments and other current assets, net     315,404       428,565       60,200  
Amounts due from related parties     1,547       3,733       524  
Total current assets     5,439,668       9,905,841       1,391,464  
                         
Non-current assets                        
Long-term investments     2,403       689       97  
Property and equipment, net     249,003       419,267       58,894  
Deferred tax assets, net     253,210       310,934       43,677  
Right-of-use assets, net     542,202       994,996       139,766  
Goodwill     11,837       11,837       1,663  
Intangible assets     8,440       11,111       1,561  
Other non-current assets     89,343       247,022       34,699  
Total non-current assets     1,156,438       1,995,856       280,357  
Total Assets     6,596,106       11,901,697       1,671,821  
                         
Liabilities, mezzanine equity and shareholders' equity                        
Current liabilities                        
Accounts payable     597,091       545,701       76,654  
Contract liabilities, current     265,341       292,809       41,131  
Taxes payable     217,387       156,049       21,920  
Operating lease liabilities, current     195,438       315,983       44,386  
Accrued expenses and other liabilities     1,022,671       1,035,686       145,482  
Total current liabilities     2,297,928       2,346,228       329,573  
                         
Non-current liabilities                        
Contract liabilities, non-current     257,305       208,143       29,238  
Operating lease liabilities, non-current     352,618       685,246       96,256  
Total non-current liabilities     609,923       893,389       125,494  
Total liabilities     2,907,851       3,239,617       455,067  

 

9 


 

 

 

 

CHAGEE HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except for share, per share data or otherwise noted)

 

    As of  
    December 31, 2024     September 30, 2025  
    RMB     RMB     US$  
Mezzanine equity     933,780       -       -  
Shareholders' equity                        
Class A Ordinary shares     27       90       13  
Class B Ordinary shares     49       49       7  
Treasury stock     (210,082 )     (210,082 )     (29,510 )
Additional paid-in capital     90,853       4,835,157       679,190  
Statutory reserve     18,437       18,437       2,590  
Retained earnings     2,752,024       3,874,553       544,254  
Accumulated other comprehensive income/(loss)     2,597       (54,025 )     (7,589 )
Total shareholders' equity of the Company     2,653,905       8,464,179       1,188,955  
Non-controlling interests     100,570       197,901       27,799  
Total shareholders' equity     2,754,475       8,662,080       1,216,754  
Total liabilities, mezzanine equity and shareholders' equity     6,596,106       11,901,697       1,671,821  

 

10 


 

 

 

 

CHAGEE HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(All amounts in thousands, except for share, per share data or otherwise noted)

 

    For the three months ended September 30,     For the nine months ended September 30,  
    2024     2025     2024     2025  
    RMB     RMB     US$     RMB     RMB     US$  
Net revenues                                                
Net revenues from franchised teahouses     3,299,023       2,811,625       394,947       8,536,508       8,982,215       1,261,724  
Net revenues from company-owned teahouses     242,225       396,705       55,725       534,648       950,707       133,545  
Total net revenues     3,541,248       3,208,330       450,672       9,071,156       9,932,922       1,395,269  
                                                 
Cost of materials, storage and logistics*     (1,765,332 )     (1,481,784 )     (208,145 )     (4,642,401 )     (4,608,856 )     (647,402 )
Company-owned teahouse operating costs     (139,377 )     (271,410 )     (38,125 )     (304,074 )     (612,585 )     (86,049 )
Other operating costs     (166,696 )     (178,868 )     (25,125 )     (390,234 )     (525,049 )     (73,753 )
Sales and marketing expenses     (351,687 )     (304,510 )     (42,774 )     (713,255 )     (988,873 )     (138,906 )
General and administrative expenses     (323,906 )     (517,362 )     (72,673 )     (777,076 )     (1,814,773 )     (254,920 )
Total operating expenses     (2,746,998 )     (2,753,934 )     (386,842 )     (6,827,040 )     (8,550,136 )     (1,201,030 )
Income from operations     794,250       454,396       63,830       2,244,116       1,382,786       194,239  
Financial income, net     21,324       38,972       5,474       38,520       105,496       14,819  
Others, net     (7,282 )     12,979       1,823       57,198       57,769       8,115  
Income before income tax     808,292       506,347       71,127       2,339,834       1,546,051       217,173  
Income tax expenses     (161,659 )     (108,492 )     (15,240 )     (469,378 )     (393,641 )     (55,294 )
Net income     646,633       397,855       55,887       1,870,456       1,152,410       161,879  
Less: Net income attributable to non-controlling interests     (5,654 )     (3,643 )     (512 )     (13,364 )     (9,799 )     (1,376 )
Net income attributable to the Company     640,979       394,212       55,375       1,857,092       1,142,611       160,503  
Accretion of convertible redeemable preferred shares to redemption value     (15,848 )     -       -       (45,778 )     (20,082 )     (2,821 )
Cumulative undeclared dividends on convertible redeemable preferred shares     (11,307 )     -       -       (38,274 )     (15,702 )     (2,206 )
Net income attributable to ordinary shareholders of the Company     613,824       394,212       55,375       1,773,040       1,106,827       155,476  
Weighted average number of ordinary shares used in computing net income per share, basic and diluted                                                
- Basic     98,743,892       190,101,049       190,101,049       101,260,872       152,814,337       152,814,337  
- Diluted     98,743,892       194,153,800       194,153,800       101,260,872       192,297,489       192,297,489  
Net income per ordinary share                                                
- Basic     3.70       2.07       0.29       10.57       6.19       0.87  
- Diluted     3.70       2.03       0.29       10.57       4.92       0.69  

 

* Cost of materials, storage and logistics was previously reported separately as (i) cost of materials and (ii) storage and logistics costs. It consists primarily of costs for materials and ingredients used for resale or production, as well as costs incurred for inventory storage and related logistics activities. This reclassification has been applied retrospectively.

 

11 


 

 

 

 

CHAGEE HOLDINGS LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(All amounts in thousands, except for share, per share data or otherwise noted)

 

    For the three months ended September 30,     For the nine months ended September 30,  
    2024     2025     2024     2025  
    RMB     RMB     US$     RMB     RMB     US$  
Net cash provided by operating activities     754,497       456,462       64,116       2,265,002       1,427,621       200,536  
Net cash used in investing activities     (80,474 )     (195,489 )     (27,459 )     (186,804 )     (504,793 )     (70,908 )
Net cash (used in)/provided by financing activities     (98,356 )     9,717       1,365       (173,315 )     3,248,094       456,257  
Effect of exchange rate changes on cash and cash equivalents, restricted cash     (4,008 )     (15,500 )     (2,177 )     (1,239 )     (56,622 )     (7,954 )
Net increase in cash and cash equivalents and restricted cash     571,659       255,190       35,845       1,903,644       4,114,300       577,931  
Cash and cash equivalents, restricted cash at the beginning of the period     3,654,665       8,627,791       1,211,939       2,322,680       4,768,681       669,853  
Cash and cash equivalents, restricted cash at the end of the period     4,226,324       8,882,981       1,247,784       4,226,324       8,882,981       1,247,784  

 

 

12 


 

 

 

 

CHAGEE HOLDINGS LIMITED
RECONCILIATION OF NON-GAAP MEASURES TO THE MOST DIRECTLY COMPARABLE GAAP MEASURES
(Unaudited, all amounts in thousands, except for share, per share data or otherwise noted)

 

    For the three months ended September 30,     For the nine months ended September 30,  
    2024     2025     2024     2025  
    RMB     RMB     US$     RMB     RMB     US$  
A.     Non-GAAP net income                                                
Net income     646,633       397,855       55,887       1,870,456       1,152,410       161,879  
Adjusted for: Share-based compensation expenses*     -       104,912       14,737       603       657,441       92,350  
Non-GAAP net income     646,633       502,767       70,624       1,871,059       1,809,851       254,229  
                                                 
B.     Non-GAAP net income per ordinary share                                                
Weighted average number of ordinary shares used in computing net income per share, basic and diluted:                                                
- Basic     98,743,892       190,101,049       190,101,049       101,260,872       152,814,337       152,814,337  
- Diluted     98,743,892       194,153,800       194,153,800       101,260,872       192,297,489       192,297,489  
                                                 
Non-GAAP net income per ordinary share:                                                
- Basic     3.70       2.63       0.37       10.57       9.82       1.38  
- Diluted     3.70       2.57       0.36       10.57       7.80       1.10  

 

* The components of the Company’s share-based compensation expenses are as follows (all amounts in thousands):

 

    For the three months ended September 30,     For the nine months ended September 30,  
    2024     2025     2024     2025  
    RMB     RMB     US$     RMB     RMB     US$  
Other operating costs     -       (6,945 )     (976 )     (21 )     (22,744 )     (3,195 )
Sales and marketing expenses     -       (10,017 )     (1,407 )     (25 )     (41,148 )     (5,780 )
General and administrative expenses     -       (87,950 )     (12,354 )     (557 )     (593,549 )     (83,375 )

 

13