EX-99.1 2 hmi-ex991_6.htm EX-99.1 hmi-ex991_6.htm

Exhibit 99.1

Huami Corporation Reports Fourth Quarter and Full Year 2017 Unaudited Financial Results

BEIJING, March 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 fourth quarter and full year ended December 31, 2017.

Fourth Quarter 2017 Financial and Operating Highlights

Revenues reached RMB752.6 million (US$115.7 million), representing an increase of 22.8% from the fourth quarter of 2016.

Gross margin reached 22.2%, increasing from 20.2% in the fourth quarter of 2016.

Net income attributable to Huami Corporation was RMB72.3 million (US$11.1 million), up 68.2% from the fourth quarter of 2016.

Basic and diluted net income per share attributable to ordinary shareholders of Huami Corporation was RMB0.33 (US$0.05) and RMB0.32 (US$0.05), respectively, compared with basic and diluted net income per share of RMB0.18 and RMB0.17, respectively, for the fourth quarter of 2016.

Pro forma basic and diluted net income per share attributable to ordinary shareholders of Huami Corporation was RMB0.39 (US$0.06) and RMB0.37 (US$0.06), respectively, for the fourth quarter of 2017.1

Adjusted net income attributable to Huami Corporation was RMB86.5 million (US$13.3 million), up 50.8% from the fourth quarter of 2016.

Total units shipped reached 6.5 million, compared with 6.0 million in the fourth quarter of 2016.

Mobile App MAUs reached 11.0 million as of December 31, 2017, increased from 8.5 million as of December 31, 2016.

 

Full Year 2017 Financial and Operating Highlights

Revenues reached RMB2,048.9 million (US$314.9 million), representing an increase of 31.6% from the full year of 2016.

Gross margin reached 24.1%, increasing from 17.7% for the full year of 2016.

Net income attributable to Huami Corporation was RMB167.7 million (US$25.8 million), up 600.3% from net income of RMB23.9 million for the full year of 2016.

Basic and diluted net income per share attributable to ordinary shareholders of Huami Corporation was RMB0.68 (US$0.10) and RMB0.65 (US$0.10), respectively, compared with basic and diluted net loss per share of RMB0.22 and RMB0.22, respectively, for the full year of 2016.

 

1 

Adjusted net income is a non-GAAP measure. Please refer to the section “Use of Non-GAAP Measures” below for explanation of the calculation of these measures. Pro forma basic and diluted net income per share reflects the changes in our share capital that occurred subsequent to our balance sheet date upon our initial public offering. Refer to the section “Pro forma net income per share” for further details.

 


Pro forma basic and diluted net income per share attributable to ordinary shareholders of Huami Corporation was RMB0.90 (US$0.14) and RMB0.86 (US$0.13), respectively, for the full year of 2017.

Adjusted net income attributable to Huami Corporation was RMB230.5 million (US$35.4 million), up 182.2% from RMB81.7 million for the full year of 2016.

Total units shipped reached 18.1 million, compared with 17.8 million in the full year 2016.

 

“We are pleased to report strong full year 2017 results in our first reporting quarter as an NYSE-listed company,” said Wang Huang, Chairman and CEO.  “Revenues grew by 31.6% in 2017 year-over-year and were driven by strong sales of Xiaomi wearable products and the launch of new products in our own Amazfit-branded product line.  We sold over 1 million Amazfit products in 2017, which accounted for approximately 20% of our total revenue.  

 

“Our investments in research and development bore fruit in 2017, and more importantly position us well for the future,” Mr. Huang continued.  “As one example, our Amazfit Health Band was among the first commercially available ECG-enabled wearable products that was approved by the Chinese FDA, and allowed us to successfully enter the healthcare vertical.  We continue to look for ways to further penetrate healthcare, public transportation, smart home and office, and mobile payment as part of our extensive product and service development.

 

“We are competitively well positioned and are excited about our prospects in 2018 as we further develop our Chinese presence and explore international market opportunities,” Mr. Huang concluded.  “Our relationship with Xiaomi as its sole partner for smart wearables is strong, and we remain committed to developing cutting edge, affordable products under both the Xiaomi and Amazfit brands including the expected launch of the Mi Band 3 in 2018.  In addition, we continue to identify ways to leverage relationships with millions of active users through the increased functionality of our products which serves to strengthen our brand in all markets we serve.”  

David Cui, Chief Financial Officer, said, “In addition to solid top-line results, we also reported robust growth in net income attributable to Huami Corporation for 2017, which reached RMB167.7 million, up 600.3% from 2016.  Our gross margin for the year also showed healthy improvement climbing to 24.1% from 17.7% in 2016. Strong demand for the Mi Band 2 lengthened the product cycle, and benefits from supply chain efficiencies and economies of scale were the drivers for margin improvement. As we look to 2018 and expanding the products in our portfolio, we will do so with a keen eye on cost control and managing efficiencies.”  

 

Fourth Quarter 2017 Financial Results

Revenues increased by 22.8% to RMB752.6 million (US$115.7 million) from RMB613.0 million in the fourth quarter of 2016, primarily due to an increase in the sales of self-branded products.

 


Cost of revenues increased by 19.8% to RMB585.8 million (US$90.0 million) from RMB489.1 million in the fourth quarter of 2016. The increase was largely in line with the rapid sales growth of self-branded products.

Gross profit increased by 34.7% to RMB166.8 million (US$25.6 million) from RMB123.9 million in the fourth quarter of 2016. Gross margin increased to 22.2% from 20.2% in the fourth quarter of 2016.  The increase was driven by improved economies of scale as a result of the lengthened product cycle of the Mi Band 2 as well as supply chain efficiencies.

Total operating expenses increased by 13.7% to RMB92.0 million (US$14.1 million) from RMB80.9 million in the fourth quarter of 2016.

Research and development expenses increased by 31.9% to RMB45.2 million (US$7.0 million) from RMB34.3 million for the fourth quarter of 2016, primarily due to an increase in expenditures for mobile application development.

General and administrative expenses decreased by 3.6% to RMB32.5 million (US$4.9 million) from RMB33.6 million for the fourth quarter of 2016, primarily due to a decrease in foreign exchange loss.

Selling and marketing expenses increased by 10.2% to RMB14.3 million (US$2.2 million) from RMB13.0 million for the fourth quarter of 2016, primarily due to an increase in expenses to promote self-branded products through e-commerce platforms.

Operating income was RMB74.8 million (US$11.5 million), representing a 74.3% increase from RMB42.9 million for the fourth quarter of 2016.

Income before income tax increased by 58.3% to RMB79.9 million (US$12.3 million) from RMB50.5 million for the fourth quarter of 2016.

Income tax expenses was RMB12.1 million (US$1.9 million), compared with RMB6.8 million for the fourth quarter of 2016.

Net income attributable to Huami Corporation totaled RMB72.3 million (US$11.1 million), up 68.2% from RMB43.0 million for the fourth quarter of 2016.

Basic and diluted net income per share attributable to ordinary shareholders of Huami Corporation was RMB0.33 (US$0.05) and RMB0.32 (US$0.05), respectively, compared with basic and diluted net income per share of RMB0.18 and RMB0.17, respectively, for the fourth quarter of 2016.

Pro forma basic and diluted net income per share attributable to ordinary shareholders of Huami Corporation was RMB0.39 (US$0.06) and RMB0.37 (US$0.06), respectively, for the fourth quarter of 2017.

 


Adjusted net income attributable to Huami Corporation, which excludes share-based compensation expenses, increased by 50.8% to RMB86.5 million (US$13.3 million) from RMB57.4 million for the fourth quarter of 2016.

Full Year 2017 Financial Results

Revenues increased by 31.6% to RMB2,048.9 million (US$314.9 million) from RMB1,556.5 million in the full year of 2016, primarily due to an increase in the sales of both self-branded products and Xiaomi wearable products.

Cost of revenues increased by 21.4% to RMB1,554.2 million (US$238.9 million) from RMB1,280.3 million in full year of 2016. This increase was in line with the rapid growth of sales of products.

Gross profit increased by 79.1% to RMB494.7 million (US$76.0 million) from RMB276.2 million in the full year of 2016. Gross margin increased to 24.1% from 17.7% in the full year 2016.  The increase in gross margin was primarily attributable to improved economies of scale as a result of the lengthened product cycle of the Mi Band 2, improved supply chain efficiencies and a change in the product mix.

Total operating expenses increased by 19.0% to RMB312.7 million (US$48.1 million) from RMB262.8 million for the full year of 2016.

Research and development expenses increased by 16.3% to RMB153.8 million (US$23.6 million) for the full year of 2017 from RMB132.3 million for the full year of 2016.  The increase was primarily due to an increase in share-based compensation and personnel related costs expenses to retain the technology-related personnel as well as expenditures on application development.

General and administrative expenses increased by 11.9% to RMB114.9 million (US$17.7 million) from RMB102.6 million for the full year of 2016, primarily due to an increase in professional service fees, personnel-related costs and government fees and charges.

Selling and marketing expenses increased by 58.2% to RMB44.0 million (US$6.8 million) from RMB27.8 million for the full year of 2016, primarily due to an increase in personnel-related costs and an increase in expenses to promote self-branded products through e-commerce platforms.

Operating income was RMB182.0 million (US$28.0 million), representing a 1,259.7% increase from RMB13.4 million from the full year of 2016.

Income before income tax increased by 564.9% to RMB191.9 million (US$29.5 million) from RMB28.9 million for the full year of 2016.

Income tax expense was RMB27.6 million (US$4.2 million) compared with RMB3.1 million for the full year of 2016. The increase was attributable to an increase in taxable income.

 


Net income totaled RMB167.1 million (US$25.7 million), up 597.8% from RMB23.9 million for the full year of 2016.

Net income attributable to Huami Corporation was RMB167.7 millon (US$25.8 million), compared with RMB23.9 million for the full year of 2016.

Basic and diluted net income per share attributable to ordinary shareholders of Huami Corporation was RMB0.68 (US$0.10) and RMB0.65 (US$0.10), respectively, compared with basic and diluted net loss per share of RMB0.22 and RMB0.22, respectively, for the full year of 2016.

Pro forma basic and diluted net income per share attributable to ordinary shareholders of Huami Corporation was RMB0.90 (US$0.14) and RMB0.86 (US$0.13), respectively, for the full year of 2017.

Adjusted net income attributable to Huami Corporation, which excludes share-based compensation expenses, increased by 182.2% to RMB230.5 million (US$35.4 million), from RMB81.7 million for the full year of 2016.  

As of December 31, 2017, the Company had cash and cash equivalents of RMB366.3 million (US$56.3 million), compared with RMB153.2 million as of December 31, 2016.

Outlook

For the first quarter of 2018, the Company currently expects:

-

Net revenues to be between RMB530.0 million to RMB550.0 million, which would represent an increase of approximately 60.1% to 66.1% from RMB331.1 million for the first quarter of 2017.

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

 

Conference Call

Management will hold a conference call at 8:00 a.m. Eastern Time on Monday, March 26, 2018 (8:00 p.m. Beijing Time on March 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:

400-120-1203

Hong Kong (Toll Free):

800-905-945

Hong Kong:

+852-3018-4992

Passcode:

10118200

 


A telephone replay will be available two hours after the call until April 2, 2018 by dialing:

 

US Toll Free:

+1-877-344-7529

International:

+1-412-317-0088

Canada Toll Free:

855-669-9658

Replay Passcode:

10118200

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

 

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 the first nine months of 2017, Huami shipped 11.6 million units of smart wearable devices, more than any other company in the world. 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.

 

Pro forma net income per share

 

Our initial public offering and its accompanying restructuring of share capital were completed in Feburary 2018. We therefore separately present here the basic and diluted net income per share on a pro forma basis to reflect the changes in our share capital that occurred subsequent to the balance sheet date, specifically including (i) the automatic conversion of all of our preferred shares outstanding as of December 31, 2017 into class B ordinary shares on a one-for-one basis, (ii) the issuance of 12,064,825 class B ordinary shares to preferred shareholders immediately prior to our initial public offering, and (iii) the sale of 41,600,000 class A ordinary shares in the form of ADSs by us in our initial public offering.


 


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 impacts 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, enhance the overall understanding of our past performance and future prospects and allow 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.

 

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 SEC. 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.  

Alan Wang

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,

 

 

 

2016

 

 

2017

 

 

2017

 

 

 

 

 

 

 

Unaudited

 

 

Unaudited

 

 

 

RMB

 

 

RMB

 

 

US$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

153,152

 

 

 

366,336

 

 

 

56,305

 

Restricted cash

 

 

 

 

 

3,185

 

 

 

489

 

Accounts receivable (net of allowance of nil and nil as of

   December 31, 2016 and 2017, respectively)

 

 

19,707

 

 

 

32,867

 

 

 

5,052

 

Amounts due from related parties, current (net of allowance

   of nil and nil as of December 31, 2016 and 2017,

   respectively)

 

 

476,698

 

 

 

578,454

 

 

 

88,907

 

Inventories

 

 

192,372

 

 

 

249,735

 

 

 

38,384

 

Short-term investments

 

 

9,236

 

 

 

13,721

 

 

 

2,109

 

Prepaid expenses and other current assets

 

 

8,678

 

 

 

51,062

 

 

 

7,847

 

Total current assets

 

 

859,843

 

 

 

1,295,360

 

 

 

199,093

 

Property, plant and equipment, net

 

 

10,801

 

 

 

28,755

 

 

 

4,420

 

Intangible asset, net

 

 

1,223

 

 

 

5,339

 

 

 

821

 

Goodwill

 

 

 

 

 

5,930

 

 

 

911

 

Long-term investments

 

 

78,057

 

 

 

74,875

 

 

 

11,508

 

Deferred tax assets

 

 

22,972

 

 

 

41,895

 

 

 

6,439

 

Other non-current assets

 

 

 

 

 

3,000

 

 

 

461

 

Total assets

 

 

972,896

 

 

 

1,455,154

 

 

 

223,653

 

 


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,

 

 

 

2016

 

 

2017

 

 

2017

 

 

 

 

 

 

 

Unaudited

 

 

Unaudited

 

 

 

RMB

 

 

RMB

 

 

US$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

524,072

 

 

 

707,782

 

 

 

108,784

 

Advance from customers

 

 

5,885

 

 

 

10,683

 

 

 

1,642

 

Amount due to related parties, current

 

 

23,500

 

 

 

8,143

 

 

 

1,252

 

Accrued expenses and other current liabilities

 

 

47,623

 

 

 

93,798

 

 

 

14,416

 

Income tax payables

 

 

20,628

 

 

 

21,600

 

 

 

3,320

 

Notes payable

 

 

2,662

 

 

 

5,243

 

 

 

806

 

Bank borrowings

 

 

10,000

 

 

 

30,000

 

 

 

4,611

 

Total current liabilities

 

 

634,370

 

 

 

877,249

 

 

 

134,831

 

Deferred tax liabilities

 

 

 

 

 

916

 

 

 

141

 

Amount due to a related party , non-current

 

 

 

 

 

3,076

 

 

 

473

 

Other non-current liabilities

 

 

 

 

 

4,940

 

 

 

759

 

Total liabilities

 

 

634,370

 

 

 

886,181

 

 

 

136,204

 

 


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)

 

 

 

December 31,

 

 

 

2016

 

 

2017

 

 

2017

 

 

 

 

 

 

 

Unaudited

 

 

Unaudited

 

 

 

RMB

 

 

RMB

 

 

US$

 

Mezzanine equity

 

 

 

 

 

 

 

 

 

 

 

 

Series A convertible redeemable participating preferred shares

 

 

23,008

 

 

 

26,770

 

 

 

4,114

 

Series B-1 convertible redeemable participating preferred shares

 

 

23,779

 

 

 

26,906

 

 

 

4,135

 

Series B-2 convertible redeemable participating preferred shares

 

 

261,560

 

 

 

295,942

 

 

 

45,485

 

Total mezzanine equity

 

 

308,347

 

 

 

349,618

 

 

 

53,734

 

(Deficit)/Equity

 

 

 

 

 

 

 

 

 

 

 

 

Ordinary shares

 

 

56

 

 

 

56

 

 

 

9

 

Additional paid-in capital

 

 

50,822

 

 

 

72,427

 

 

 

11,132

 

Accumulated (deficit) retained  earnings

 

 

(36,490

)

 

 

131,192

 

 

 

20,164

 

Accumulated other comprehensive income

 

 

15,791

 

 

 

13,291

 

 

 

2,043

 

Total Huami Corporation shareholders’ equity

 

 

30,179

 

 

 

216,966

 

 

 

33,348

 

Non-controlling interests

 

 

 

 

 

2,389

 

 

 

367

 

Total equity

 

 

30,179

 

 

 

219,355

 

 

 

33,715

 

Total liabilities, mezzanine equity and equity

 

 

972,896

 

 

 

1,455,154

 

 

 

223,653

 

 

 

 

 


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 December 31,

 

 

For the year ended December 31,

 

 

 

2016

 

 

2017

 

 

2017

 

 

2016

 

 

2017

 

 

2017

 

 

 

 

 

 

 

Unaudited

 

 

Unaudited

 

 

 

 

 

 

Unaudited

 

 

Unaudited

 

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

Revenues

 

 

612,965

 

 

 

752,648

 

 

 

115,680

 

 

 

1,556,476

 

 

 

2,048,896

 

 

 

314,910

 

Cost of revenues

 

 

489,112

 

 

 

585,825

 

 

 

90,040

 

 

 

1,280,324

 

 

 

1,554,194

 

 

 

238,875

 

Gross profit

 

 

123,853

 

 

 

166,823

 

 

 

25,640

 

 

 

276,152

 

 

 

494,702

 

 

 

76,035

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

13,020

 

 

 

14,346

 

 

 

2,205

 

 

 

27,821

 

 

 

44,026

 

 

 

6,767

 

General and administrative

 

 

33,601

 

 

 

32,406

 

 

 

4,981

 

 

 

102,644

 

 

 

114,880

 

 

 

17,657

 

Research and development

 

 

34,296

 

 

 

45,237

 

 

 

6,953

 

 

 

132,304

 

 

 

153,827

 

 

 

23,643

 

Total operating expenses

 

 

80,917

 

 

 

91,989

 

 

 

14,139

 

 

 

262,769

 

 

 

312,733

 

 

 

48,067

 

Operating income

 

 

42,936

 

 

 

74,834

 

 

 

11,501

 

 

 

13,383

 

 

 

181,969

 

 

 

27,968

 

Other income and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized gain from investments

 

 

 

 

 

38

 

 

 

6

 

 

 

 

 

 

2,373

 

 

 

365

 

Interest income

 

 

108

 

 

 

1,540

 

 

 

237

 

 

 

754

 

 

 

3,003

 

 

 

462

 

Other income

 

 

7,439

 

 

 

3,489

 

 

 

536

 

 

 

14,726

 

 

 

4,555

 

 

 

699

 

Income before income tax

 

 

50,483

 

 

 

79,901

 

 

 

12,280

 

 

 

28,863

 

 

 

191,900

 

 

 

29,494

 

Income tax expense

 

 

6,819

 

 

 

12,149

 

 

 

1,867

 

 

 

3,088

 

 

 

27,611

 

 

 

4,244

 

Income before loss from equity method investments

 

 

43,664

 

 

 

67,752

 

 

 

10,413

 

 

 

25,775

 

 

 

164,289

 

 

 

25,250

 

(Loss)/income from equity method investments

 

 

(673

)

 

 

4,228

 

 

 

650

 

 

 

(1,829

)

 

 

2,806

 

 

 

431

 

Net Income

 

 

42,991

 

 

 

71,980

 

 

 

11,063

 

 

 

23,946

 

 

 

167,095

 

 

 

25,681

 

Less: Net loss attributable to non-controlling interest

 

 

 

 

 

(324

)

 

 

(50

)

 

 

 

 

 

(587

)

 

 

(90

)

Net income attributable to Huami Corporation

 

 

42,991

 

 

 

72,304

 

 

 

11,113

 

 

 

23,946

 

 

 

167,682

 

 

 

25,771

 

Less: Accretion of Series A Preferred Shares

 

 

842

 

 

 

976

 

 

 

150

 

 

 

3,209

 

 

 

3,762

 

 

 

578

 

Less: Accretion of Series B-1 Preferred  Shares

 

 

712

 

 

 

803

 

 

 

123

 

 

 

2,738

 

 

 

3,127

 

 

 

481

 

Less: Accretion of Series B-2 Preferred  Shares

 

 

7,831

 

 

 

8,831

 

 

 

1,357

 

 

 

30,121

 

 

 

34,382

 

 

 

5,284

 

Less: Undistributed earnings allocated to participating preferred shares and

   nonvested restricted shares

 

 

23,354

 

 

 

37,832

 

 

 

5,815

 

 

 

 

 

 

80,291

 

 

 

12,341

 

Net income/(loss) attributable to ordinary shareholders of Huami Corporation

 

 

10,252

 

 

 

23,862

 

 

 

3,668

 

 

 

(12,122

)

 

 

46,120

 

 

 

7,087

 

Net income/(loss) per share attributable to ordinary shareholders of Huami

   Corporation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income/(loss) per ordinary share

 

 

0.18

 

 

 

0.33

 

 

 

0.05

 

 

 

(0.22

)

 

 

0.68

 

 

 

0.10

 

Diluted income/(loss) per ordinary share

 

 

0.17

 

 

 

0.32

 

 

 

0.05

 

 

 

(0.22

)

 

 

0.65

 

 

 

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares used in computing net (loss)/ income

   per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ordinary share - basic

 

 

56,640,889

 

 

 

71,920,852

 

 

 

71,920,852

 

 

 

55,612,626

 

 

 

67,777,592

 

 

 

67,777,592

 

Ordinary share – diluted

 

 

64,750,677

 

 

 

80,507,984

 

 

 

80,507,984

 

 

 

55,612,626

 

 

 

76,291,901

 

 

 

76,291,901

 

 


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 December 31,

 

 

For the year ended December 31,

 

 

 

2016

 

 

2017

 

 

2017

 

 

2016

 

 

2017

 

 

2017

 

 

 

 

 

 

 

Unaudited

 

 

Unaudited

 

 

 

 

 

 

Unaudited

 

 

Unaudited

 

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

Net income attributable to Huami Corporation

 

 

42,991

 

 

 

72,304

 

 

 

11,113

 

 

 

23,946

 

 

 

167,682

 

 

 

25,771

 

Share-based compensation expenses

 

 

14,372

 

 

 

14,212

 

 

 

2,184

 

 

 

57,735

 

 

 

62,787

 

 

 

9,650

 

Adjusted net income attributable to Huami Corporation

 

 

57,363

 

 

 

86,516

 

 

 

13,297

 

 

 

81,681

 

 

 

230,469

 

 

 

35,421