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, Aug. 21, 2025 /PRNewswire/ — 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 Brands[1] 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 income[2] 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.

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]

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 operations[4] 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 margin[5] 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 ADS[6] 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 ADS[7] 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.

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.

[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.

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

[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.

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: [email protected]

 

 

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