株探米国株
エドガーで原本を確認する
6-K 1 ysg-6k2q_-2025.htm 6-K 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 August 2025

 

 

 

Commission File Number: 001-39703

 

 

 

Yatsen Holding Limited

 

Floor 39, Poly Development Plaza, No.832 Yue Jiang Zhong Road

Haizhu District, Guangzhou 510335

People’s Republic of China

 

(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  Form 40-F  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.

 

 

 


EXHIBIT INDEX

 

Exhibit No.

 

Description

99.1

 

Press Release – Yatsen Announces Second Quarter 2025 Financial Results

 

 


 

SIGNATURE

 

 

YATSEN HOLDING LIMITED

 

 

 

 

 

 

By:

 

/s/ Donghao Yang

Name:

 

Donghao Yang

Title:

 

Chief Financial Officer

 

Date: August 21, 2025


EX-99.1 2 ysg-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

Yatsen Announces Second Quarter 2025 Financial Results

 

Conference Call to Be Held at 7:30 A.M. U.S. Eastern Time on August 21, 2025

 

GUANGZHOU, China, August 21, 2025 – Yatsen Holding Limited (“Yatsen” or the “Company”) (NYSE: YSG), a leading China-based beauty group, today announced its unaudited financial results for the second quarter ended June 30, 2025.

 

Second Quarter 2025 Highlights

 

Total net revenues for the second quarter of 2025 increased by 36.8% to RMB1.09 billion (US$151.7 million) from RMB794.5 million for the prior year period.

 

Total net revenues from Skincare Brands1 for the second quarter of 2025 increased by 78.7% to RMB581.3 million (US$81.1 million) from RMB325.2 million for the prior year period. As a percentage of total net revenues, total net revenues from Skincare Brands for the second quarter of 2025 were 53.5%, as compared with 40.9% for the prior year period.

 

Gross margin for the second quarter of 2025 increased to 78.3% from 76.7% for the prior year period.
Net loss for the second quarter of 2025 narrowed by 77.2% to RMB19.5 million (US$2.7 million) from RMB85.5 million for the prior year period. Non-GAAP net income2 for the second quarter of 2025 was RMB11.5 million (US1.6 million), as compared with non-GAAP net loss of RMB74.9 million for the prior year period.

 

1 Include net revenues from Galénic, DR.WU (its mainland China business), Eve Lom and other skincare brands of the Company.

2 Non-GAAP net income (loss) is a non-GAAP financial measure. Non-GAAP net income (loss) is defined as net income (loss) excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, (iv) impairment of goodwill and (v) tax effects on non-GAAP adjustments.

 

Mr. Jinfeng Huang, Founder, Chairman and Chief Executive Officer of Yatsen, stated, “With the vision of becoming a world-class pioneer in beauty innovation, we remained focused in the second quarter of 2025 on executing our strategy to deliver high-quality products and build strong brand equity, fueled by our enhanced R&D capabilities. Key products including Galénic’s Brightening Micro Mask, DR.WU’s Purifying Renewal Essence Toner, and Perfect Diary’s Translucent Blurring Setting Powder contributed to our continued growth momentum. Looking ahead, we are committed to the disciplined execution of our R&D-driven strategy, which we believe will further strengthen our position in the beauty industry.”

 

Mr. Donghao Yang, Director and Chief Financial Officer of Yatsen, commented, “We delivered solid year-over-year growth in the second quarter, leveraging the tailwind of the June 18 shopping festival. Specifically, our color cosmetics brands have returned to a growth trajectory, while our skincare brands maintained strong performance. As operating leverage began to take effect, coupled with our efforts to improve efficiency in our operations and marketing spend, we remain on track to achieve profitable growth.”

 

 

 


 

Second Quarter 2025 Financial Results

 

Net Revenues

 

Total net revenues for the second quarter of 2025 increased by 36.8% to RMB1.09 billion (US$151.7 million) from RMB794.5 million for the prior year period. The increase was primarily due to a 78.7% year-over-year increase in net revenues from Skincare Brands, combined with an 8.8% year-over-year increase in net revenues from Color Cosmetics Brands.3

 

3 Include Perfect Diary, Little Ondine, Pink Bear and other color cosmetics brands of the Company.

 

Gross Profit and Gross Margin

 

Gross profit for the second quarter of 2025 increased by 39.5% to RMB850.4 million (US$118.7 million) from RMB609.4 million for the prior year period. Gross margin for the second quarter of 2025 increased to 78.3% from 76.7% for the prior year period. The increase was primarily driven by an increase in sales of higher-gross-margin products.

 

Operating Expenses

 

Total operating expenses for the second quarter of 2025 increased by 21.7% to RMB905.9 million (US$126.5 million) from RMB744.6 million for the prior year period. As a percentage of total net revenues, total operating expenses for the second quarter of 2025 were 83.4%, as compared with 93.7% for the prior year period.

 

Fulfillment Expenses. Fulfillment expenses for the second quarter of 2025 were RMB63.3 million (US$8.8 million), as compared with RMB51.2 million for the prior year period. As a percentage of total net revenues, fulfillment expenses for the second quarter of 2025 decreased to 5.8% from 6.4% for the prior year period. The decrease was primarily due to further improvements in logistics efficiency.

 

Selling and Marketing Expenses. Selling and marketing expenses for the second quarter of 2025 were RMB722.4 million (US$100.8 million), as compared with RMB544.7 million for the prior year period. As a percentage of total net revenues, selling and marketing expenses for the second quarter of 2025 decreased to 66.5% from 68.6% for the prior year period. The decrease was primarily driven by the leveraging effect of higher total net revenues in the second quarter of 2025.
General and Administrative Expenses. General and administrative expenses for the second quarter of 2025 were RMB84.1 million (US$11.7 million), as compared with RMB119.1 million for the prior year period. As a percentage of total net revenues, general and administrative expenses for the second quarter of 2025 decreased to 7.7% from 15.0% for the prior year period. The decrease was primarily driven by lower payroll expenses resulting from a reduction in general and administrative headcount, coupled with the leveraging effect of higher total net revenues in the second quarter of 2025.

 

Research and Development Expenses. Research and development expenses for the second quarter of 2025 were RMB36.1 million (US$5.0 million), as compared with RMB29.7 million for the prior year period. As a percentage of total net revenues, research and development expenses for the second quarter of 2025 decreased to 3.3% from 3.7% for the prior year period.

 


 

The decrease was primarily driven by the leveraging effect of higher total net revenues in the second quarter of 2025.

 

Loss from Operations

 

Loss from operations for the second quarter of 2025 was RMB55.5 million (US$7.7 million), as compared with RMB135.2 million for the prior year period. Operating loss margin was 5.1%, as compared with 17.0% for the prior year period.

Non-GAAP loss from operations4 for the second quarter of 2025 was RMB20.4 million (US$2.8 million), as compared with RMB111.9 million for the prior year period. Non-GAAP operating loss margin5 was 1.9%, as compared with 14.1% for the prior year period.

Net Loss/Income

Net loss for the second quarter of 2025 was RMB19.5 million (US$2.7 million), as compared with RMB85.5 million for the prior year period. Net loss margin was 1.8%, as compared with 10.8% for the prior year period. Net loss attributable to Yatsen’s ordinary shareholders per diluted ADS6 for the second quarter of 2025 was RMB0.19 (US$0.03), as compared with RMB0.77 for the prior year period.

 

Non-GAAP net income for the second quarter of 2025 was RMB11.5 million (US$1.6 million), as compared with non-GAAP net loss of RMB74.9 million for the prior year period. Non-GAAP net income margin was 1.1%, as compared with non-GAAP net loss margin of 9.4% for the prior year period. Non-GAAP net income attributable to Yatsen’s ordinary shareholders per diluted ADS7 for the second quarter of 2025 was RMB0.13 (US$0.02), as compared with non-GAAP net loss attributable to Yatsen’s ordinary shareholders per diluted ADS of RMB0.67 for the prior year period.

 

4 Non-GAAP loss from operations is a non-GAAP financial measure. Non-GAAP loss from operations is defined as loss from operations excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions and (iii) impairment of goodwill.

5 Non-GAAP operating loss margin is a non-GAAP financial measure, which is defined as non-GAAP net loss from operations as a percentage of total net revenues.

6 ADS refers to American depositary shares, each of which represents twenty Class A ordinary shares.

7 Non-GAAP net income (loss) attributable to ordinary shareholders per diluted ADS is a non-GAAP financial measure. Non-GAAP net income (loss) attributable to ordinary shareholders per diluted ADS is defined as non-GAAP net income (loss) attributable to ordinary shareholders divided by the weighted average number of diluted ADS outstanding for computing diluted earnings per ADS. Non-GAAP net income (loss) attributable to ordinary shareholders is defined as net income (loss) attributable to ordinary shareholders excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, (iv) impairment of goodwill, (v) tax effects on non-GAAP adjustments and (vi) accretion to redeemable non-controlling interests.

 

Balance Sheet and Cash Flow

 

As of June 30, 2025, the Company had cash, restricted cash and short-term investments of RMB1.35 billion (US$188.6 million), as compared with RMB1.36 billion as of December 31, 2024.

 

 


 

Net cash generated from operating activities for the second quarter of 2025 was RMB77.7 million (US$10.8 million), as compared with net cash used in operating activities of RMB148.2 million for the prior year period.

 

Business Outlook

 

For the third quarter of 2025, the Company expects its total net revenues to be between RMB778.6 million and RMB880.1 million, representing a year-over-year increase of approximately 15% to 30%. These forecasts reflect the Company’s current and preliminary views on the market and operational conditions, which are subject to change.

 

Exchange Rate

 

This announcement contains translations of certain Renminbi (“RMB”) amounts into U.S. dollars (“US$”) at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ were made at a rate of RMB7.1636 to US$1.00, the exchange rate in effect as of June 30, 2025, as set forth in the H.10 statistical release of The Board of Governors of the Federal Reserve System. The Company makes no representation that any RMB or US$ amounts could have been, or could be, converted into US$ or RMB, as the case may be, at any particular rate, or at all.

 

Conference Call Information

 

The Company’s management will hold a conference call on Thursday, August 21, 2025, at 7:30 A.M. U.S. Eastern Time or 7:30 P.M. Beijing Time to discuss its financial results and operating performance for the second quarter of 2025.

 

United States (toll free):

+1-888-346-8982

International:

+1-412-902-4272

Mainland China (toll free):

400-120-1203

Hong Kong, SAR (toll free):

800-905-945

Hong Kong, SAR:

+852-3018-4992

 

 

The replay will be accessible through Thursday, August 28, by dialing the following numbers:

 

United States:

+1-877-344-7529

International:

+1-412-317-0088

Replay Access Code:

6410660

 

A live and archived webcast of the conference call will also be available on the Company’s investor relations website at http://ir.yatsenglobal.com/.

 

 


 

About Yatsen Holding Limited

 

Yatsen Holding Limited (NYSE: YSG) is a leading China-based beauty group with the mission of creating an exciting new journey of beauty discovery for consumers around the world. Founded in 2016, the Company has launched and acquired numerous color cosmetics and skincare brands including Perfect Diary,Little Ondine, Pink Bear, Galénic, DR.WU (its mainland China business), Eve Lom and EANTiM. The Company’s flagship brand, Perfect Diary, is one of the leading color cosmetics brands in China in terms of retail sales value. The Company primarily reaches and engages with customers directly both online and offline, with expansive presence across all major e-commerce, social and content platforms in China.

 

For more information, please visit http://ir.yatsenglobal.com/.

 

Use of Non-GAAP Financial Measures

 

The Company uses non-GAAP income (loss) from operations, non-GAAP operating income (loss) margin, non-GAAP net income (loss), non-GAAP net income (loss) margin, non-GAAP net income (loss) attributable to ordinary shareholders and non-GAAP net income (loss) attributable to ordinary shareholders per diluted ADS, each a non-GAAP financial measure, in reviewing and assessing its operating performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. The Company presents these non-GAAP financial measures because they are used by the management to evaluate operating performance and formulate business plans. Non-GAAP financial measures help identify underlying trends in its business, provide further information about its results of operations, and enhance the overall understanding of its past performance and future prospects. The Company defines non-GAAP income (loss) from operations as income (loss) from operations excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions and (iii) impairment of goodwill. Non-GAAP operating income (loss) margin is non-GAAP income (loss) from operations as a percentage of total net revenues. The Company defines non-GAAP net income (loss) as net income (loss) excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, (iv) impairment of goodwill and (v) tax effects on non-GAAP adjustments. Non-GAAP net income (loss) margin is non-GAAP net income (loss) as a percentage of total net revenues. The Company defines non-GAAP net income (loss) attributable to ordinary shareholders as net income (loss) attributable to ordinary shareholders excluding (i) share-based compensation expenses, (ii) amortization of intangible assets resulting from assets and business acquisitions, (iii) revaluation of investments on the share of equity method investments, (iv) impairment of goodwill, (v) tax effects on non-GAAP adjustments and (vi) accretion to redeemable non-controlling interests. Non-GAAP net income (loss) attributable to ordinary shareholders per diluted ADS is computed using non-GAAP net income (loss) attributable to ordinary shareholders divided by weighted average number of diluted ADS outstanding for computing diluted earnings per ADS.

However, the non-GAAP financial measures have limitations as analytical tools as the non-GAAP financial measures are not presented in accordance with U.S. GAAP and may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited. The Company compensates for these limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating performance. The Company encourages investors and others to review its financial information in its entirety and not rely on a single financial measure.

 


 

Reconciliations of Yatsen’s non-GAAP financial measure to the most comparable U.S. GAAP measure are included at the end of this press release.

 

Safe Harbor Statement

 

This announcement contains statements that may constitute “forward-looking” statements which are made 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. The Company may also make written or oral forward-looking statements in its periodic reports to the Securities and Exchange Commission (“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 the Company’s beliefs, plans, outlook and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the Company’s growth strategies; its future business development, results of operations and financial condition; its ability to continue to roll out popular products and maintain popularity of existing products; its ability to anticipate and respond to changes in industry trends and consumer preferences and behavior in a timely manner; its ability to attract and retain new customers and to increase revenues generated from repeat customers; its expectations regarding demand for and market acceptance of its products and services; its ability to integrate newly-acquired businesses and brands; trends and competition in and relevant government policies and regulations relating to China’s beauty market; changes in its revenues and certain cost or expense items; and general economic conditions globally and in China. Further information regarding these and other risks is included in the Company’s filings with the SEC. All information provided in this press release is as of the date of this press release, and the Company does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

 

For investor and media inquiries, please contact:

 

 

Yatsen Holding Limited

Investor Relations

E-mail: ir@yatsenglobal.com

 

 


 

YATSEN HOLDING LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

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

 

 

December 31,

 

 

June 30,

 

 

June 30,

 

 

 

2024

 

 

2025

 

 

2025

 

 

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

817,395

 

 

 

953,535

 

 

 

133,108

 

Restricted cash

 

 

-

 

 

 

47,048

 

 

 

6,568

 

Short-term investments

 

 

539,130

 

 

 

350,771

 

 

 

48,966

 

Accounts receivable, net

 

 

214,558

 

 

 

224,902

 

 

 

31,395

 

Inventories, net

 

 

386,054

 

 

 

392,323

 

 

 

54,766

 

Prepayments and other current assets

 

 

381,404

 

 

 

403,308

 

 

 

56,300

 

Amounts due from related parties

 

 

9,113

 

 

 

2,553

 

 

 

356

 

Total current assets

 

 

2,347,654

 

 

 

2,374,440

 

 

 

331,459

 

Non-current assets

 

 

 

 

 

 

 

 

 

Investments

 

 

664,579

 

 

 

662,961

 

 

 

92,546

 

Property and equipment, net

 

 

74,373

 

 

 

67,181

 

 

 

9,378

 

Goodwill, net

 

 

155,029

 

 

 

155,029

 

 

 

21,641

 

Intangible assets, net

 

 

559,708

 

 

 

579,729

 

 

 

80,927

 

Deferred tax assets

 

 

1,381

 

 

 

1,495

 

 

 

209

 

Right-of-use assets, net

 

 

147,501

 

 

 

177,681

 

 

 

24,803

 

Other non-current assets

 

 

20,642

 

 

 

24,744

 

 

 

3,454

 

Total non-current assets

 

 

1,623,213

 

 

 

1,668,820

 

 

 

232,958

 

Total assets

 

 

3,970,867

 

 

 

4,043,260

 

 

 

564,417

 

Liabilities, redeemable non-controlling interests and shareholders' equity

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts and notes payable

 

 

72,090

 

 

 

148,184

 

 

 

20,686

 

Advances from customers

 

 

19,574

 

 

 

18,987

 

 

 

2,650

 

Accrued expenses and other liabilities

 

 

460,143

 

 

 

384,315

 

 

 

53,648

 

Amounts due to related parties

 

 

28,884

 

 

 

41,171

 

 

 

5,747

 

Income tax payables

 

 

20,088

 

 

 

17,103

 

 

 

2,387

 

Lease liabilities due within one year

 

 

39,409

 

 

 

48,694

 

 

 

6,797

 

Total current liabilities

 

 

640,188

 

 

 

658,454

 

 

 

91,915

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

 

103,306

 

 

 

108,661

 

 

 

15,168

 

Deferred income-non current

 

 

14,832

 

 

 

6,714

 

 

 

937

 

Lease liabilities

 

 

109,526

 

 

 

130,517

 

 

 

18,219

 

Total non-current liabilities

 

 

227,664

 

 

 

245,892

 

 

 

34,324

 

Total liabilities

 

 

867,852

 

 

 

904,346

 

 

 

126,239

 

Redeemable non-controlling interests

 

 

50,984

 

 

 

47,787

 

 

 

6,671

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

Ordinary Shares (US$0.00001 par value; 10,000,000,000 ordinary shares authorized, comprising of 6,000,000,000 Class A ordinary shares, 960,852,606 Class B ordinary shares and 3,039,147,394 shares each of such classes to be designated as of December 31, 2024 and June 30, 2025; 2,096,600,883 Class A shares and 600,572,880 Class B ordinary shares issued as of December 31, 2024 and June 30, 2025; 1,234,627,468 Class A ordinary shares and 600,572,880 Class B ordinary shares outstanding as of December 31, 2024, 1,276,392,603 Class A ordinary shares and 600,572,880 Class B ordinary shares outstanding as of June 30, 2025)

 

 

173

 

 

 

173

 

 

 

24

 

Treasury shares

 

 

(1,276,330

)

 

 

(1,246,804

)

 

 

(174,047

)

Additional paid-in capital

 

 

12,273,767

 

 

 

12,279,628

 

 

 

1,714,170

 

Statutory reserve

 

 

28,147

 

 

 

28,147

 

 

 

3,929

 

Accumulated deficit

 

 

(8,057,297

)

 

 

(8,080,268

)

 

 

(1,127,962

)

Accumulated other comprehensive income

 

 

86,866

 

 

 

112,454

 

 

 

15,701

 

Total Yatsen Holding Limited shareholders' equity

 

 

3,055,326

 

 

 

3,093,330

 

 

 

431,815

 

Non-controlling interests

 

 

(3,295

)

 

 

(2,203

)

 

 

(308

)

Total shareholders' equity

 

 

3,052,031

 

 

 

3,091,127

 

 

 

431,507

 

Total liabilities, redeemable non-controlling interests and shareholders' equity

 

 

3,970,867

 

 

 

4,043,260

 

 

 

564,417

 

 

 


 

YATSEN HOLDING 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 June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2024

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2025

 

 

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

Total net revenues

 

 

794,521

 

 

 

1,086,732

 

 

 

151,702

 

 

 

1,567,876

 

 

 

1,920,265

 

 

 

268,059

 

Total cost of revenues

 

 

(185,102

)

 

 

(236,335

)

 

 

(32,991

)

 

 

(357,509

)

 

 

(410,741

)

 

 

(57,337

)

Gross profit

 

 

609,419

 

 

 

850,397

 

 

 

118,711

 

 

 

1,210,367

 

 

 

1,509,524

 

 

 

210,722

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fulfilment expenses

 

 

(51,163

)

 

 

(63,288

)

 

 

(8,835

)

 

 

(102,611

)

 

 

(115,131

)

 

 

(16,072

)

Selling and marketing expenses

 

 

(544,659

)

 

 

(722,405

)

 

 

(100,844

)

 

 

(1,083,852

)

 

 

(1,276,220

)

 

 

(178,153

)

General and administrative expenses

 

 

(119,106

)

 

 

(84,072

)

 

 

(11,736

)

 

 

(259,205

)

 

 

(148,955

)

 

 

(20,793

)

Research and development expenses

 

 

(29,678

)

 

 

(36,116

)

 

 

(5,042

)

 

 

(57,604

)

 

 

(58,753

)

 

 

(8,202

)

Total operating expenses

 

 

(744,606

)

 

 

(905,881

)

 

 

(126,457

)

 

 

(1,503,272

)

 

 

(1,599,059

)

 

 

(223,220

)

Loss from operations

 

 

(135,187

)

 

 

(55,484

)

 

 

(7,746

)

 

 

(292,905

)

 

 

(89,535

)

 

 

(12,498

)

Financial income

 

 

28,829

 

 

 

11,467

 

 

 

1,601

 

 

 

57,441

 

 

 

22,073

 

 

 

3,081

 

Foreign currency exchange (loss) gain

 

 

(3,462

)

 

 

5,507

 

 

 

769

 

 

 

(11,095

)

 

 

16,171

 

 

 

2,257

 

Income from equity method investments, net

 

 

12,724

 

 

 

877

 

 

 

122

 

 

 

16,000

 

 

 

3,382

 

 

 

472

 

Other income, net

 

 

13,191

 

 

 

17,395

 

 

 

2,428

 

 

 

19,496

 

 

 

21,637

 

 

 

3,020

 

Loss before income tax expenses

 

 

(83,905

)

 

 

(20,238

)

 

 

(2,826

)

 

 

(211,063

)

 

 

(26,272

)

 

 

(3,668

)

Income tax (expenses) benefits

 

 

(1,589

)

 

 

763

 

 

 

107

 

 

 

702

 

 

 

1,196

 

 

 

167

 

Net loss

 

 

(85,494

)

 

 

(19,475

)

 

 

(2,719

)

 

 

(210,361

)

 

 

(25,076

)

 

 

(3,501

)

Net loss attributable to non-controlling interests and redeemable non-controlling interests

 

 

7,220

 

 

 

1,807

 

 

 

252

 

 

 

7,488

 

 

 

2,105

 

 

 

294

 

Net loss attributable to Yatsen's shareholders

 

 

(78,274

)

 

 

(17,668

)

 

 

(2,467

)

 

 

(202,873

)

 

 

(22,971

)

 

 

(3,207

)

Shares used in calculating loss per share (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of Class A and Class B ordinary shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

2,043,644,209

 

 

 

1,854,988,850

 

 

 

1,854,988,850

 

 

 

2,092,400,120

 

 

 

1,846,275,864

 

 

 

1,861,746,795

 

    Diluted

 

 

2,043,644,209

 

 

 

1,854,988,850

 

 

 

1,854,988,850

 

 

 

2,092,400,120

 

 

 

1,846,275,864

 

 

 

1,861,746,795

 

Net loss per Class A and Class B ordinary share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

(0.04

)

 

 

(0.01

)

 

 

(0.00

)

 

 

(0.10

)

 

 

(0.01

)

 

 

(0.00

)

    Diluted

 

 

(0.04

)

 

 

(0.01

)

 

 

(0.00

)

 

 

(0.10

)

 

 

(0.01

)

 

 

(0.00

)

Net loss per ADS (20 ordinary shares equal to 1 ADS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

(0.77

)

 

 

(0.19

)

 

 

(0.03

)

 

 

(1.94

)

 

 

(0.25

)

 

 

(0.03

)

    Diluted

 

 

(0.77

)

 

 

(0.19

)

 

 

(0.03

)

 

 

(1.94

)

 

 

(0.25

)

 

 

(0.03

)

 

 


 

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2024

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2025

 

Share-based compensation expenses are included in the operating expenses as follows:

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

Fulfilment (income) expenses

 

 

(178

)

 

 

93

 

 

 

13

 

 

 

(102

)

 

 

191

 

 

 

27

 

Selling and marketing (income) expenses

 

 

(7,246

)

 

 

1,795

 

 

 

251

 

 

 

(4,590

)

 

 

2,552

 

 

 

356

 

General and administrative expenses

 

 

17,128

 

 

 

20,638

 

 

 

2,881

 

 

 

48,755

 

 

 

28,369

 

 

 

3,960

 

Research and development (income) expenses

 

 

(1,549

)

 

 

1,429

 

 

 

199

 

 

 

(231

)

 

 

1,469

 

 

 

205

 

Total

 

 

8,155

 

 

 

23,955

 

 

 

3,344

 

 

 

43,832

 

 

 

32,581

 

 

 

4,548

 

(1) Authorized share capital is re-classified and re-designated into Class A ordinary shares and Class B ordinary shares, with each Class A ordinary share being entitled to one vote and each Class B ordinary share being entitled to twenty votes on all matters that are subject to shareholder vote.

 

 


 

YATSEN HOLDING LIMITED

UNAUDITED RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

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

 

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

 

2024

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2025

 

 

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

 

RMB'000

 

 

RMB'000

 

 

USD'000

 

Loss from operations

 

 

(135,187

)

 

 

(55,484

)

 

 

(7,746

)

 

 

(292,905

)

 

 

(89,535

)

 

 

(12,498

)

Share-based compensation expenses

 

 

8,155

 

 

 

23,955

 

 

 

3,344

 

 

 

43,832

 

 

 

32,581

 

 

 

4,548

 

Amortization of intangible assets resulting from assets and business acquisitions

 

 

15,103

 

 

 

11,147

 

 

 

1,556

 

 

 

30,159

 

 

 

21,708

 

 

 

3,030

 

Non-GAAP loss from operations

 

 

(111,929

)

 

 

(20,382

)

 

 

(2,846

)

 

 

(218,914

)

 

 

(35,246

)

 

 

(4,920

)

Net loss

 

 

(85,494

)

 

 

(19,475

)

 

 

(2,719

)

 

 

(210,361

)

 

 

(25,076

)

 

 

(3,501

)

Share-based compensation expenses

 

 

8,155

 

 

 

23,955

 

 

 

3,344

 

 

 

43,832

 

 

 

32,581

 

 

 

4,548

 

Amortization of intangible assets resulting from assets and business acquisitions

 

 

15,103

 

 

 

11,147

 

 

 

1,556

 

 

 

30,159

 

 

 

21,708

 

 

 

3,030

 

Revaluation of investments on the share of equity method investments

 

 

(13,632

)

 

 

(3,141

)

 

 

(438

)

 

 

(20,671

)

 

 

(9,151

)

 

 

(1,277

)

Tax effects on non-GAAP adjustments

 

 

983

 

 

 

(991

)

 

 

(138

)

 

 

(1,637

)

 

 

(1,424

)

 

 

(199

)

Non-GAAP net (loss) income

 

 

(74,885

)

 

 

11,495

 

 

 

1,605

 

 

 

(158,678

)

 

 

18,638

 

 

 

2,601

 

Net loss attributable to Yatsen's shareholders

 

 

(78,274

)

 

 

(17,668

)

 

 

(2,467

)

 

 

(202,873

)

 

 

(22,971

)

 

 

(3,207

)

Share-based compensation expenses

 

 

8,155

 

 

 

23,955

 

 

 

3,344

 

 

 

43,832

 

 

 

32,581

 

 

 

4,548

 

Amortization of intangible assets resulting from assets and business acquisitions

 

 

14,607

 

 

 

10,743

 

 

 

1,500

 

 

 

29,389

 

 

 

20,922

 

 

 

2,921

 

Revaluation of investments on the share of equity method investments

 

 

(13,632

)

 

 

(3,141

)

 

 

(438

)

 

 

(20,671

)

 

 

(9,151

)

 

 

(1,277

)

Tax effects on non-GAAP adjustments

 

 

1,039

 

 

 

(963

)

 

 

(134

)

 

 

(1,581

)

 

 

(1,368

)

 

 

(191

)

Non-GAAP net (loss) income attributable to Yatsen's shareholders

 

 

(68,105

)

 

 

12,926

 

 

 

1,805

 

 

 

(151,904

)

 

 

20,013

 

 

 

2,794

 

Shares used in calculating loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of Class A and Class B ordinary shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

2,043,644,209

 

 

 

1,854,988,850

 

 

 

1,854,988,850

 

 

 

2,092,400,120

 

 

 

1,846,275,864

 

 

 

1,861,746,795

 

    Diluted

 

 

2,043,644,209

 

 

 

1,998,882,473

 

 

 

1,998,882,473

 

 

 

2,092,400,120

 

 

 

1,980,640,851

 

 

 

1,995,977,934

 

Non-GAAP net (loss) income attributable to ordinary shareholders per Class A and Class B ordinary share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

(0.03

)

 

 

0.01

 

 

 

0.00

 

 

 

(0.07

)

 

 

0.01

 

 

 

0.00

 

    Diluted

 

 

(0.03

)

 

 

0.01

 

 

 

0.00

 

 

 

(0.07

)

 

 

0.01

 

 

 

0.00

 

Non-GAAP net (loss) income attributable to ordinary shareholders per ADS (20 ordinary shares equal to 1 ADS)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Basic

 

 

(0.67

)

 

 

0.14

 

 

 

0.02

 

 

 

(1.45

)

 

 

0.22

 

 

 

0.03

 

    Diluted

 

 

(0.67

)

 

 

0.13

 

 

 

0.02

 

 

 

(1.45

)

 

 

0.20

 

 

 

0.03