Huami Corporation Reports Third Quarter 2018 Unaudited Financial Results
Revenues up 126.7% Year-over-Year to RMB1,074.7 Million, Exceeding Guidance Range

BEIJING, Nov. 26, 2018 /PRNewswire/ -- Huami Corporation ("Huami" or the "Company") (NYSE: HMI), a biometric and activity data-driven company with significant expertise in smart wearable technology, today announced its unaudited financial results for the third quarter ended September 30, 2018.

Third Quarter 2018 Financial and Operating Highlights

  • Revenues[1] reached RMB1,074.7 million (US$156.5 million), representing an increase of 126.7% from the third quarter of 2017.
  • Gross margin was 26.7%, no material change from the third quarter of 2017.
  • Net income attributable to Huami Corporation was RMB113.8 million (US$16.6 million), compared with RMB50.2 million for the third quarter of 2017.
  • Adjusted net income attributable to Huami Corporation[2] was RMB134.2 million (US$19.5 million), up 93.1% from the third quarter of 2017.
  • Adjusted basic and diluted net income per American depositary share ("ADS") attributable to ordinary shareholders of Huami Corporation was RMB2.23 (US$0.32) and RMB2.11 (US$0.31), respectively, compared with RMB1.27 and RMB1.22, respectively, for the third quarter of 2017. Each ADS represents four (4) Class A ordinary shares.
  • Total units shipped reached 8.2 million, compared with 3.9 million in the third quarter of 2017.

First Nine Months of 2018 Financial and Operating Highlights

  • Revenues reached RMB2,420.8 million (US$352.5 million), representing an increase of 86.8% from the first nine months of 2017.
  • Gross margin reached 26.0%, increasing from 25.3% for the first nine months of 2017.
  • Net income attributable to Huami Corporation was RMB214.1 million (US$31.2 million), compared with RMB95.4 million in the first nine months of 2017.
  • Adjusted net income attributable to Huami Corporation was RMB328.3 million (US$47.8 million), up 128.1% from the first nine months of 2017.
  • Adjusted basic and diluted net income per ADS attributable to ordinary shareholders of Huami Corporation was RMB5.92 (US$0.86) and RMB5.30 (US$0.77), respectively, compared with RMB2.44 and RMB2.33, respectively, for the first nine months of 2017. Each ADS represents four (4) Class A ordinary shares.
  • Total units shipped reached 18.3 million, compared with 11.6 million in the first nine months of 2017.

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

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

"Our third quarter results reflect our strong and growing market position and the enthusiastic reception of our products across the global smart wearables market," said Wang Huang, Chairman and CEO. "We were particularly pleased with the revenue growth we experienced in overseas markets, especially strong sales in the emerging markets as we executed focused sales strategies in these markets. We continue to develop cutting-edge products whose features excite and benefit consumers. During the quarter we launched a new generation Amazfit Health Band 1S, which allows us to provide cloud-based health monitoring services to users, future empowered by our newly developed Huangshan-1 AI Chip. We also introduced a new smartwatch, Amazfit Verge, that fully integrates with the Xiaomi IOT system via Xiao'ai intelligent voice assistant and we will further explore wearable technology scenarios in IOT industries. Meanwhile, the new Xiaomi-branded product Mi Band 3 along with its NFC version (with access to public transportation in 160+ cities), is experiencing a strong sales momentum, which also drove our growth of this quarter. The newly launched products and technologies create a foundation for our continued leadership in the development of advanced products in the smart wearables industry. We are excited to continue our growth and strengthen our market position through robust research and product development, including expansion of our value-added services, and the continued exploration of new markets and partners around the globe."

David Cui, Chief Financial Officer, said, "Strong year-over-year revenue growth of 126.7% supported continued improvement in our profit as we enjoy the benefits of our growing scale. Revenue generated from self-branded products grew to 34.5% of the total revenue for the first nine month sales and international version sales contributed 42.7% of the total shipment for the third quarter. We shipped 8.2 million units in the quarter, up 110.3% from the third quarter of 2017, driven by strong market reception for our Amazfit products and continued strong sales of the Mi Band 3 that was launched in the second quarter of 2018. Our growing share of the global smart wearables market, combined with strong alliances with industry leaders and solid momentum on many fronts, gives us confidence in our outlook for the fourth quarter and positions us well as we head into 2019."

Third Quarter 2018 Financial Results

Revenues increased by 126.7% to RMB1,074.7 million (US$156.5 million) from RMB474.1 million for the third quarter of 2017, primarily due to the increase in the sales of Xiaomi wearable products and self-branded products, driven by increasing market recognition of our products.

Cost of revenues increased by 126.9% to RMB787.8 million (US$114.7 million) from RMB347.2 million for the third quarter of 2017. The increase was in line with the rapid sales growth of Xiaomi wearable products and self-branded products.

Gross profit increased by 126.1% to RMB286.9 million (US$41.8 million) from RMB126.9 million for the third quarter of 2017. Gross margin of 26.7% was in line with the third quarter of 2017.

Total operating expenses increased by 121.0% to RMB160.3 million (US$23.3 million) from RMB72.5 million for the third quarter of 2017.

Research and development expenses increased by 70.1% to RMB60.0 million (US$8.7 million) from RMB35.2 million for the third quarter of 2017, primarily due to the increase in R&D personnel expenses and the recruitment of new employees.

General and administrative expenses increased by 148.3% to RMB68.0 million (US$9.9 million) from RMB27.4 million for the third quarter of 2017, primarily due to the increase in personnel-related cost, the foreign exchange rate fluctuation, and the professional service fees associated with business expansion and being a public company.

Selling and marketing expenses increased by 226.8% to RMB32.3 million (US$4.7 million) from RMB9.9 million for the third quarter of 2017, primarily due to an increase in advertisement promotion expenses for self-branded products, and an increase in salary compensation.

Operating income was RMB126.6 million (US$18.4 million), compared with RMB54.4 million for the third quarter of 2017.

Income before income tax was RMB129.4 million (US$18.8 million), compared with RMB57.7 million for the third quarter of 2017.

Income tax expenses were RMB21.1 million (US$3.1 million), compared with RMB7.5 million for the third quarter of 2017.

Net income attributable to Huami Corporation totaled RMB113.8 million (US$16.6 million), compared with RMB50.2 million for the third quarter of 2017.

Net income attributable to ordinary shareholders of Huami Corporation increased to RMB109.1 million (US$15.9 million), compared with RMB14.8 million for the third quarter of 2017.

Basic and diluted net income per ADS attributable to ordinary shareholders of Huami Corporation was RMB1.89 (US$0.28) and RMB1.79 (US$0.26), respectively, compared with RMB0.85 and RMB0.82, respectively, for the third quarter of 2017. Each ADS represents four (4) Class A ordinary shares.

Adjusted net income attributable to Huami Corporation, which excludes share-based compensation expenses, increased by 93.1% to RMB134.2 million (US$19.5 million) from RMB69.5 million for the third quarter of 2017.

Adjusted basic and diluted net income per ADS attributable to ordinary shareholders of Huami Corporation was RMB2.23(US$0.32) and RMB2.11 (US$0.31), respectively, compared with RMB1.27 and RMB1.22, respectively, for the third quarter of 2017. Each ADS represents four (4) Class A ordinary shares.

As of September 30, 2018, the Company had cash and cash equivalents of RMB967.4 million (US$140.9 million), compared with RMB366.3 million as of December 31, 2017.

First Nine Months of 2018 Financial Results

Revenues increased by 86.8% to RMB2,420.8 million (US$352.5 million) from RMB1,296.2 million for the first nine months of 2017, due to the increase in shipment volume of both Xiaomi wearable products and self-branded products and others, driven by increasing market recognition of our products.

Cost of revenues increased by 84.9% to RMB1,790.3 million (US$260.7 million) from RMB968.4 million for the first nine months of 2017. The increase was in line with the rapid sales growth of Xiaomi wearable products and self-branded products.

Gross profit increased by 92.3% to RMB630.5 million (US$91.8 million) from RMB327.9 million for the first nine months of 2017. Gross margin increased to 26.0% from 25.3% for the first nine months of 2017. The increase was driven by improved economies of scale and the rapid growth in sales of self-branded products.

Total operating expenses increased by 79.4% to RMB396.0 million (US$57.7 million) from RMB220.7 million for the first nine months of 2017. The Company's successful IPO and the amendment of certain vesting schedules of previously granted options triggered an acceleration of expense recognition in the first nine months of 2018. Excluding share-based compensation expenses, the increase is primarily due to an increase in personnel-related costs, advertisement promotion expenses, and professional service fees.

Research and development expenses increased by 64.1% to RMB178.2 million (US$25.9 million) from RMB108.6 million for the first nine months of 2017, primarily due to the increase in R&D personnel expenses and the recruitment of new employees.

General and administrative expenses increased by 81.9% to RMB150.0 million (US$21.8 million) from RMB82.5 million for the first nine months of 2017, primarily due to the increase in personnel-related cost and professional fees to meet the need of business expansion and being a public company.

Selling and marketing expenses increased by 128.4% to RMB67.8 million (US$9.9 million) from RMB29.7 million for the first nine months of 2017, primarily due to the increase in salary compensation to retain sales and marketing personnel, and the increase in advertisement promotion expenses on the self-branded products.

Operating income was RMB234.5 million (US$34.1 million), compared with RMB107.1 million for the first nine months of 2017.

Income before income tax was RMB247.2 million (US$36.0 million), compared with RMB112.0 million for the first nine months of 2017.

Income tax expenses were RMB39.7 million (US$5.8 million), compared with RMB15.5 million for the first nine months of 2017.

Net income attributable to Huami Corporation totaled RMB214.1 million (US$31.2 million), compared with RMB95.4 million for the first nine months of 2017.

Net income attributable to ordinary shareholders of Huami Corporation increased to RMB195.4 million (US$28.5 million), compared with RMB20.8 million for the first nine months of 2017.

Basic and diluted net income per ADS attributable to ordinary shareholders of Huami Corporation was RMB3.83 (US$0.56) and RMB3.43 (US$0.50), respectively, compared with RMB1.39 and RMB1.33, respectively, for the first nine months of 2017. Each ADS represents four (4) Class A ordinary shares.

Adjusted net income attributable to Huami Corporation, which excludes share-based compensation expenses, increased by 128.1% to RMB328.3 million (US$47.8 million) from RMB144.0 million for the first nine months of 2017.

Adjusted basic and diluted net income per ADS attributable to ordinary shareholders of Huami Corporation was RMB5.92(US$0.86) and RMB5.30(US$0.77), respectively, compared with RMB2.44 and RMB2.33, respectively, for the first nine months of 2017. Each ADS represents four (4) Class A ordinary shares.

Outlook

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

- Net revenues to be between RMB1.12 billion and RMB1.15 billion, which would represent an increase of approximately 48.8% to 52.8% from RMB752.6 million for the fourth quarter of 2017.

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

Conference Call

The Company's management will hold a conference call at 7:30 a.m. Eastern Time on Monday, November 26, 2018 (8:30 p.m. Beijing Time on November 26, 2018) to discuss financial results and answer questions from investors and analysts. Listeners may access the call by dialing:

US (Toll Free):

+1-888-346-8982

International:

+1-412-902-4272

Mainland China (Toll Free):

400-120-1203

Hong Kong (Toll Free):

800-905-945

Hong Kong:

+852-3018-4992

Participants should dial-in at least 10 minutes before the scheduled start time and ask to be connected to the call for "Huami Corporation."

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

A telephone replay will be available one hour after the end of the conference until December 2, 2018 by dialing the following telephone numbers:

US (Toll Free):

+1-877-344-7529

International:

+1-412-317-0088

Replay Passcode:

10126209

About Huami Corporation

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

Use of Non-GAAP Measures

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

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

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

Exchange Rate

The Company's business is primarily conducted in China and the significant majority of revenues generated are denominated in Renminbi ("RMB"). This announcement contains currency conversions of RMB amounts into U.S. dollars ("US$") solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ are made at a rate of RMB6.8680 to US$1.00, the effective noon buying rate for September 28, 2018 as set forth in the H.10 statistical release of the Federal Reserve Board. No representation is made that the RMB amounts could have been, or could be, converted, realized or settled into US$ at that rate on September 28, 2018, or at any other rate.

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Statements that are not historical facts, including statements about the Company's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the cooperation with Xiaomi, the recognition of the Company's self-branded products; the Company's growth strategies; trends and competition in global wearable technology market; changes in the Company's revenues and certain cost or expense accounting policies; governmental policies relating to the Company's industry and general economic conditions in China and the global. Further information regarding these and other risks is included in the Company's filings with the United States Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of this press release, and the Company undertakes no obligation to update any forward-looking statement, except as required under applicable law.

For investor and media inquiries, please contact:

In China:
Huami Corporation
Grace Yujia Zhang
Tel: +86-10-5940-3255
E-mail: ir@huami.com

The Piacente Group, Inc.
Ross Warner
Tel: +86-10-5730-6201
E-mail: huami@tpg-ir.com

In the United States:
The Piacente Group, Inc.
Brandi Piacente
Tel: +1-212-481-2050
E-mail: huami@tpg-ir.com

 

 

HUAMI CORPORATION

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")

except for number of shares and per share data, or otherwise noted)




As of December 31,


As of September 30,



2017


2018



RMB


RMB


US$








Assets







Current assets:







Cash and cash equivalents


366,336


967,362


140,851

Restricted cash


3,185


3,020


440

Term deposit


-


288,456


42,000

Accounts receivable


32,867


38,535


5,611

Amounts due from related parties, current


578,454


663,260


96,573

Inventories


249,735


423,535


61,668

Short-term investments


13,721


49,665


7,231

Prepaid expenses and other current assets


51,062


45,730


6,658

Total current assets


1,295,360


2,479,563


361,032

Property, plant and equipment, net


28,755


35,366


5,149

Intangible asset, net


5,339


9,000


1,310

Goodwill


5,930


5,930


863

Long-term investments


85,238


152,788


22,246

Deferred tax assets


41,895


67,305


9,800

Other non-current assets


3,000


64,113


9,335

Total assets


1,465,517


2,814,065


409,735

 

 

HUAMI CORPORATION

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")

except for number of shares and per share data, or otherwise noted)




As of December 31,       


As of September 30,



2017


2018



RMB


RMB


US$








Liabilities







Current liabilities:







Accounts payable


707,782


849,736


123,724

Advance from customers


10,683


21,031


3,062

Amount due to related parties, current


8,143


8,513


1,240

Accrued expenses and other current liabilities


93,798


135,294


19,699

Income tax payables


21,600


38,682


5,632

Notes payable


5,243


5,034


733

Bank borrowings


30,000


20,000


2,912

Total current liabilities


877,249


1,078,290


157,002

Deferred tax liabilities


2,470


5,317


774

Amount due to a related party, non-current


3,076


3,185


464

Other non-current liabilities


4,940


56,249


8,190

Total liabilities


887,735


1,143,041


166,430

 

 

HUAMI CORPORATION

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")

except for number of shares and per share data, or otherwise noted)




As of December 31,


As of September 30,



2017


2018



RMB


RMB


US$








Mezzanine equity







Series A convertible redeemable participating preferred shares


26,770


-


-

Series B-1 convertible redeemable participating preferred shares


26,906


-


-

Series B-2 convertible redeemable participating preferred shares


295,942


-


-

Total mezzanine equity


349,618


-


-

Equity







Ordinary shares


56


151


22

Additional paid-in capital


72,427


1,196,715


174,245

Accumulated retained earnings


131,192


378,615


55,127

Accumulated other comprehensive income


22,100


96,086


13,990

Total Huami Corporation shareholders' equity


225,775


1,671,567


243,384

Non-controlling interests


2,389


(543)


(79)

Total equity


228,164


1,671,024


243,305

Total liabilities, mezzanine equity and equity


1,465,517


2,814,065


409,735

 

 

HUAMI CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")

except for number of shares and per share data, or otherwise noted)




For the Three Months Ended September 30,



2017


2018



RMB


RMB


US$








Revenues


474,079


1,074,707


156,480

Cost of revenues


347,174


787,811


114,707

Gross profit


126,905


286,896


41,773

Operating expenses:







Selling and marketing


9,896


32,341


4,709

General and administrative


27,376


67,971


9,897

Research and development


35,245


59,958


8,730

Total operating expenses


72,517


160,270


23,336

Operating income


54,388


126,626


18,437

Other income and expenses:







Realized gain from investments


2,335


-


-

Interest income


691


1,648


240

Other income


328


1,086


158

Income before income tax


57,742


129,360


18,835

Income tax expenses


(7,535)


(21,095)


(3,071)

Income before income from equity method investments


50,207


108,265


15,764

(Loss)/income from equity method investments


(280)


4,399


641

Net income


49,927


112,664


16,405

Less: Net loss attributable to non-controlling interest


(263)


(1,148)


(167)

Net income attributable to Huami Corporation


50,190


113,812


16,572

Less: Accretion of Series A Preferred Shares


968


-


-

Less: Accretion of Series B-1 Preferred Shares


803


-


-

Less: Accretion of Series B-2 Preferred Shares


8,823


-


-

Less: Undistributed earnings allocated to participating preferred
 shares and nonvested restricted shares


24,833


4,759


693

Net income attributable to ordinary shareholders of Huami
Corporation


14,763


109,053


15,879

Net income per share attributable to ordinary 
shareholders of Huami Corporation







Basic income per ordinary share


0.21


0.47


0.07

Diluted income per ordinary share


0.20


0.45


0.07








Net income per ADS (4 ordinary shares equal to 1 ADS)







ADS – basic


0.85


1.89


0.28

ADS – diluted


0.82


1.79


0.26








Weighted average number of shares used in computing net
income
 per share

Ordinary share – basic


69,271,901


231,062,447


231,062,447








Ordinary share – diluted


77,438,973


244,537,743


244,537,743

 

 

HUAMI CORPORATION

Reconciliation of GAAP and Non-GAAP Results

(Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")

except for number of shares and per share data, or otherwise noted)




For the Three Months Ended September 30,



2017


2018



RMB


RMB


US$








Net income attributable to Huami
Corporation


50,190


113,812


16,572

Share-based compensation expenses


19,333


20,404


2,971

Adjusted net income attributable to Huami 
Corporation


69,523


134,216


19,543

Less: Accretion of Series A Preferred Shares


968


-


-

Less: Accretion of Series B-1 Preferred Shares


803


-


-

Less: Accretion of Series B-2 Preferred Shares


8,823


-


-

Less: Undistributed earnings allocated to 
participating preferred shares and nonvested 
restricted shares


36,959


5,613


817

Adjusted net income attributable to ordinary 
shareholders of Huami Corporation


21,970


128,603


18,726








Adjusted net income per share attributable to 
ordinary shareholders of Huami Corporation







Adjusted basic income per ordinary share


0.32


0.56


0.08

Adjusted diluted income per ordinary share


0.30


0.53


0.08








Adjusted net income per ADS (4 ordinary
shares equal to 1 ADS)







ADS – basic


1.27


2.23


0.32

ADS – diluted


1.22


2.11


0.31








Weighted average number of shares used in 
computing net income per share







Ordinary share – basic


69,271,901


231,062,447


231,062,447

Ordinary share – diluted


77,438,973


244,537,743


244,537,743








Share-based compensation expenses included 
are follows:







Cost of revenues


-


5


1

Selling and marketing


-


61


9

General and administrative


14,049


19,340


2,816

Research and development


5,284


998


145

Total


19,333


20,404


2,971

 

 

HUAMI CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")

except for number of shares and per share data, or otherwise noted)




For the Nine Months Ended September 30,



2017


2018



RMB


RMB


US$








Revenues


1,296,248


2,420,766


352,470

Cost of revenues


968,369


1,790,311


260,674

Gross profit


327,879


630,455


91,796

Operating expenses:







Selling and marketing


29,680


67,785


9,870

General and administrative


82,474


150,044


21,847

Research and development


108,590


178,151


25,939

Total operating expenses


220,744


395,980


57,656

Operating income


107,135


234,475


34,140

Other income and expenses:







Realized gain from investment


2,335


-


-

Interest income


1,463


5,023


731

Other income


1,066


7,714


1,123

Income before income tax


111,999


247,212


35,994

Income tax expenses


(15,462)


(39,713)


(5,782)

Income before loss from equity method investments


96,537


207,499


30,212

(Loss)/income from equity method investments


(1,422)


3,663


533

Net income


95,115


211,162


30,745

Less: Net loss attributable to non-controlling interest


(263)


(2,932)


(427)

Net income attributable to Huami Corporation


95,378


214,094


31,172

Less: Accretion of Series A Preferred Shares


2,786


177


26

Less: Accretion of Series B-1 Preferred Shares


2,324


368


54

Less: Accretion of Series B-2 Preferred Shares


25,551


4,049


590

Less: Undistributed earnings allocated to
participating preferred shares and nonvested restricted shares


43,884


14,090


2,052

Net income attributable to ordinary shareholders
of Huami Corporation


20,833


195,410


28,450








Net income per share attributable to
ordinary shareholders of Huami Corporation







Basic income per ordinary share


0.35


0.96


0.14

Diluted income per ordinary share


0.33


0.86


0.13








Net income per ADS (4 ordinary shares equal to 1 ADS)







ADS – basic


1.39


3.83


0.56

ADS – diluted


1.33


3.43


0.50








Weighted average number of shares used in
computing net income
 per share







Ordinary share – basic


59,795,978


204,101,485


204,101,485

Ordinary share – diluted


68,395,489


216,264,202


216,264,202

 

 

HUAMI CORPORATION

Reconciliation of GAAP and Non-GAAP Results

(Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")

except for number of shares and per share data, or otherwise noted)




For the Nine Months Ended September 30,



2017


2018



RMB


RMB


US$








Net income attributable to Huami
Corporation


95,378


214,094


31,172

Share-based compensation expenses


48,575


114,211


16,628

Adjusted net income attributable to Huami 
Corporation


143,953


328,305


47,800

Less: Accretion of Series A Preferred Shares


2,786


177


26

Less: Accretion of Series B-1 Preferred Shares


2,324


368


54

Less: Accretion of Series B-2 Preferred Shares


25,551


4,049


590

Less: Undistributed earnings allocated
to participating preferred shares and
nonvested restricted shares


76,822


21,770


3,170

Adjusted net income attributable to ordinary 
shareholders of Huami Corporation


36,470


301,941


43,960








Adjusted net income per share attributable
to ordinary shareholders of Huami Corporation







Adjusted basic income per ordinary share


0.61


1.48


0.22

Adjusted diluted income per ordinary share


0.58


1.32


0.19








Adjusted income per ADS (4 ordinary shares 
equal to 1 ADS)







ADS – basic


2.44


5.92


0.86

ADS – diluted


2.33


5.30


0.77








Weighted average number of shares used in 
computing net income per share







Ordinary share – basic


59,795,978


204,101,485


204,101,485

Ordinary share – diluted


68,395,489


216,264,202


216,264,202








Share-based compensation expenses included 
are follows:







Cost of revenues


-


415


60

Selling and marketing


-


4,172


607

General and administrative


42,147


71,403


10,396

Research and development


6,428


38,221


5,565

Total


48,575


114,211


16,628

 

SOURCE Huami Corporation