HANGZHOU, China, Nov. 9, 2018 /PRNewswire/ -- BEST Inc. (NYSE: BSTI) ("BEST" or the "Company"), a leading smart supply chain and logistics solutions and services provider in China, today announced its unaudited financial results for the quarter ended September 30, 2018.
"BEST continued to generate strong growth in the third quarter, benefitting greatly from demand for our integrated supply chain services and solutions as a result of healthy e-commerce and New Retail growth, further industry consolidation, and our sharp strategic focus and execution," said Johnny Chou, Chairman and Chief Executive Officer of BEST. "Despite competitive market conditions, our growth continued to outpace the market thanks to our superior platform that is better equipped to capture the opportunities created by the trend towards digital commerce. BEST's platform, with its robust technology and nationwide services networks, enriches the lives of consumers by making possible an omni-channel shopping experience and empowers businesses by providing one-stop total supply chain solutions."
"We continued with our solid progress on the path to profitability while prioritizing growth and market shares gain. I am pleased to announce that we delivered another solid quarter. Our revenue increased by 34% year-over-year to RMB7.2 billion, with our businesses demonstrating strong growth momentum," said Alice Guo, BEST's Chief Accounting Officer and Senior Vice President of Finance. "For the second consecutive quarter, BEST recorded positive EBITDA and Adjusted EBITDA. Moreover, net loss was reduced by 89% year-over-year to RMB51 million, and non-GAAP net loss was reduced by 45% year-over-year to RMB101 million. As we enter fourth quarter peak season, we will continue to execute our strategy of focusing on strong top-line growth and operational efficiencies enhancement to drive margin expansion."
FINANCIAL HIGHLIGHTS
For the Quarter Ended September 30, 2018:
- Revenue was RMB7,189.3 million (US$1,046.8 million), an increase of 34.3% year-over-year ("YoY").
- Express Service Revenue increased 33.4% YoY to RMB4,357.5 million (US$634.5 million).
- Freight Service Revenue increased 25.0% YoY to RMB1,093.3 million (US$159.2 million).
- Supply Chain Management Service Revenue increased 27.3% YoY to RMB491.6 million (US$71.6 million).
- Store+ Service Revenue increased 15.3% YoY to RMB885.5 million (US$128.9 million).
- Others (1) Service Revenues increased 499.9% YoY to RMB361.3 million (US$52.6 million). - Gross Profit was RMB389.9 million (US$56.8 million), an increase of 93.3% YoY; and Gross Profit Margin was 5.4%, an improvement of 1.6 percentage points YoY.
- Net Loss was RMB51.1 million (US$7.4 million), a decrease of 89.1% YoY; and Non-GAAP Net Loss (2)(3) was RMB101.4 million (US$14.8 million), a decrease of 44.9% YoY.
- Diluted EPS (4) was negative RMB0.13 (US$0.02) and Non-GAAP diluted EPS (3)(5) was negative RMB0.26 (US$0.04).
- EBITDA (3)(6) was RMB54.7 million (US$8.0 million) and Adjusted EBITDA (3)(6) was RMB1.3 million (US$0.2 million).
- Net Cash Generated From Operating Activities was RMB86.3 million (US$12.6 million).
BUSINESS HIGHLIGHTS (7)
BEST Express:
Table 1 - BEST Express Key Operating Metrics |
|||
Three Months Ended |
% Change |
||
September 30, 2017 |
September 30, 2018 |
YoY |
|
Parcel Volume (in '000) |
1,010,512 |
1,371,055 |
35.7% |
BEST Express Market Share (8) (%) |
10.0% |
10.8% |
0.8ppts |
Gross Profit per Parcel (RMB) |
0.13 |
0.16 |
22.3% |
Average Revenue Per Parcel (RMB) |
3.23 |
3.18 |
(1.7%) |
Average Cost Per Parcel (RMB) |
3.10 |
3.02 |
(2.7%) |
Hubs & Sortation Centers (as of period end) |
153 |
117 |
(23.5%) |
- Increased parcel volume by 35.7% YoY, approximately 1.4 times the industry-wide growth rate of 25.6%(9); increased express market share to 10.8%, compared to 10.0% in the same period of 2017.
- Improved gross profit per parcel by 22.3% YoY to RMB0.16 (US$0.02), as the reduction in cost per parcel continued to outpace the decrease in revenue per parcel.
- Improved operational efficiency by ongoing network optimization, investment in automation and digitization:
- Reduced total number of hubs and sortation centers by 23.5% YoY to 117.
- Continued to invest in and upgrade the automation system in major hubs and sortation centers. Added eight high-speed automated sorting lines and 226 dimension & weight scanning systems during the third quarter of 2018.
- Further improved digital waybill usage to 99.0% from 90.4% in the same quarter of 2017.
BEST Freight:
Table 2 - BEST Freight Key Operating Metrics |
|||
Three Months Ended |
% Change |
||
September 30, 2017 |
September 30, 2018 |
YoY |
|
Freight Volume (Tonne in '000) |
1,194 |
1,474 |
23.5% |
Average Revenue per Tonne (RMB) |
732.3 |
741.7 |
1.3% |
Average Cost Per Tonne (RMB) |
768.9 |
707.5 |
(8.0%) |
Hubs & Sortation Centers (as of period end) |
133 |
120 |
(9.8%) |
Last-mile Service Stations (as of period end) |
7,590 |
11,698 |
54.1% |
- Achieved solid growth with freight revenue increased by 25.0% YoY and freight volume increased by 23.5% YoY.
- Improved gross profit margin by 9.6 percentage points YoY to 4.6%. Focused on growing e-commerce related transactions, which resulted in an increase in revenue per tonne and a decrease in cost per tonne.
- Continued to optimize freight network to improve operating efficiency and reduce costs:
- Reduced total number of hubs and sortation centers by 9.8% YoY to 120, which contributed to lower transportation, labor, lease costs and shortened delivery time.
- Expanded service coverage significantly by increasing the total number of franchisees-operated last-mile service stations by 54.1% YoY to 11,698.
(1) Others include BEST Global, BEST Capital, BEST UCargo and other new initiatives. |
(2) Non-GAAP net loss represents net loss excluding share-based compensation expense, amortization of intangible assets resulting from business acquisitions, and fair value change of equity investments. |
(3) See the sections entitled "Use of Non-GAAP Financial Measures" and "Reconciliations of Non-GAAP Measures to the Nearest Comparable GAAP Measures" for more information about the non-GAAP measures referred to within this results announcement. |
(4) Diluted earnings per share, or Diluted EPS, is calculated by dividing net profit attributable to ordinary shareholders as adjusted for the effect of dilutive ordinary equivalent shares, if any, by the weighted average number of ordinary and dilutive ordinary equivalent shares outstanding during the period. |
(5) Non-GAAP diluted earnings per share, or non-GAAP diluted EPS, represents diluted earnings per share excluding share-based compensation expense, amortization of intangible assets resulting from business acquisitions, and fair value change of equity investments. |
(6) EBITDA represents net loss excluding depreciation, amortization, interest expense and income tax expense and minus interest income. Adjusted EBITDA represents EBITDA excluding share-based compensation expenses and fair value change of equity investments. |
(7) All numbers presented have been rounded to the nearest integer, tenth, or hundredth, and Year Over Year comparisons are based on figures before rounding. |
(8) Express market share calculated as the Company's parcel volume as a percentage of aggregate national express delivery parcel volume for the relevant period, based on data published by State Post Bureau of the PRC. |
(9) Based on data published by State Post Bureau of the PRC. |
BEST Supply Chain Management:
- Increased the total number of orders fulfilled by Cloud OFCs by 31.4% YoY to 56.6 million, of which the total number of orders fulfilled by franchised Cloud OFCs increased by 81.1% YoY to 19.0 million.
- Increased the total number of Cloud OFCs by 4.6% YoY to 341; increased gross floor area ("GFA") of Cloud OFCs by 11.6% YoY from 2.4 million square meters as of September 30, 2017 to approximately 2.6 million square meters as of September 30, 2018, of which 1.0 million square meters were owned and operated by franchised OFCs.
BEST Store+:
- Continued to invest in and expand Store+ network. The number of membership stores increased 19.3% YoY to 414,923 as of September 30, 2018.
- Focused on opening branded stores. The number of branded stores including BEST Neighbor and WoWo increased by 258.4% YoY to 1,308 as of September 30, 2018.
- Increased the total number of store orders fulfilled by 17.2% YoY to 934,936, representing over 18,000 SKUs.
Others:
- BEST UCargo
- Increased the number of registered agents by approximately 69.0% YoY to over 4,200 as of September 30, 2018 from approximately 2,500 as of September 30, 2017, and the number of registered trucks by approximately 61.0% YoY to over 241,000 as of September 30, 2018 from approximately 150,000 as of September 30, 2017.
- Increased the cumulative total number of transactions by approximately 309.0% YoY to over 135,000 as of September 30, 2018, with revenue generated from external customers increased significantly to RMB256.6 million (US$37.4 million) in the quarter ended September 30, 2018. - BEST Global - continued to develop cross border solutions and broaden service offerings in international markets. Initiated new coverage in India and Indonesia through partners. It serves 15 countries and regions outside of Mainland China in the quarter ended September 30, 2018.
- BEST Capital - continued to expand its financial services to support the BEST ecosystem. As of September 30, 2018, it had provided cumulative total financing solutions to over 6,000 trucks, an increase of over 50.0% YoY.
FINANCIAL RESULTS
Revenue
The following table sets forth a breakdown of revenue by business segment for the periods indicated.
Table 3 - Breakdown of Revenue by Business Segment |
||||||
Three Months Ended |
||||||
September 30, 2017 |
September 30, 2018 |
|||||
(In '000, Except for %) |
RMB |
% of |
RMB |
US$ |
% of |
% Change |
Express |
3,265,688 |
61.0% |
4,357,527 |
634,468 |
60.6% |
33.4% |
Freight |
874,352 |
16.3% |
1,093,331 |
159,192 |
15.2% |
25.0% |
Supply Chain Mgmt. |
386,244 |
7.2% |
491,633 |
71,583 |
6.9% |
27.3% |
Store+ |
767,903 |
14.4% |
885,518 |
128,934 |
12.3% |
15.3% |
Others |
60,225 |
1.1% |
361,293 |
52,605 |
5.0% |
499.9% |
Revenue |
5,354,412 |
100.0% |
7,189,302 |
1,046,782 |
100.0% |
34.3% |
- Express Service Revenue increased by 33.4% YoY to RMB4,357.5 million (US$634.5 million) from RMB3,265.7 million, primarily due to 35.7% YoY increase in parcel volume.
- Freight Service Revenue increased by 25.0% YoY to RMB1,093.3 million (US$159.2 million) from RMB874.4 million, primarily due to 23.5% YoY increase in freight volume and 1.3% YoY increase in average revenue per tonne.
- Supply Chain Management Service Revenue increased by 27.3% YoY to RMB491.6 million (US$71.6 million) from RMB386.2 million, primarily due to an increase in fulfillment and transportation revenue from both existing and new customers.
- BEST Store+ Service Revenue increased by 15.3% YoY to RMB885.5 million (US$128.9 million) from RMB767.9 million, primarily due to an increase in merchandise sales to membership and branded stores.
- Others Service Revenues increased by 499.9% YoY to RMB361.3 million (US$52.6 million) from RMB60.2 million, primarily due to increased revenue generated from BEST UCargo's external customers, BEST Global's expanded operations and BEST Capital's financing solutions to ecosystem participants.
Costs and Expenses
The following table sets forth a breakdown of cost of revenue by business segment for the periods indicated.
Table 4 - Breakdown of Cost of Revenue by Business Segment |
||||||
Three Months Ended |
% of Change |
|||||
September 30, 2017 |
September 30, 2018 |
|||||
(in '000, Except for %) |
RMB |
% of |
RMB |
US$ |
% of |
|
Express |
(3,134,376) |
96.0% |
(4,139,558) |
(602,731) |
95.0% |
(1.0ppts) |
Freight |
(918,121) |
105.0% |
(1,042,820) |
(151,838) |
95.4% |
(9.6ppts) |
Supply Chain Mgmt. |
(357,675) |
92.6% |
(472,045) |
(68,731) |
96.0% |
3.4ppts |
Store+ |
(703,311) |
91.6% |
(814,299) |
(118,564) |
92.0% |
0.4ppts |
Others |
(39,234) |
65.1% |
(330,659) |
(48,145) |
91.5% |
26.4ppts |
Cost of Revenue |
(5,152,717) |
96.2% |
(6,799,381) |
(990,009) |
94.6% |
(1.6ppts) |
Cost of Revenue was RMB6,799.4 million (US$990.0 million) or 94.6% of revenue in the quarter ended September 30, 2018, compared to RMB5,152.7 million or 96.2% of revenue in the same quarter of 2017. The reduction of 1.6 percentage points in cost of revenue as a percentage of revenue was primarily attributable to increased operating leverage.
The following table sets forth a breakdown of operating expenses and adjusted operating expenses by category for the periods indicated.
Table 5 - Breakdown of Operating Expenses and Adjusted Operating Expenses by Category |
||||||
Three Months Ended |
% of |
|||||
September 30, 2017 |
September 30, 2018 |
|||||
(in '000, Except for %) |
RMB |
% of |
RMB |
US$ |
% of |
|
Selling Expenses |
(213,547) |
4.0% |
(235,681) |
(34,316) |
3.3% |
(0.7ppts) |
including SBC Expenses |
(13,172) |
0.3% |
(1,837) |
(267) |
0.0% |
(0.3ppts) |
Adjusted Selling Expenses |
(200,375) |
3.7% |
(233,844) |
(34,048) |
3.3% |
(0.4ppts) |
General and Administrative Expenses |
(405,925) |
7.6% |
(264,784) |
(38,553) |
3.7% |
(3.9ppts) |
including SBC Expense |
(237,232) |
4.4% |
(20,500) |
(2,985) |
0.3% |
(4.1ppts) |
Adjusted General and Administrative Expenses |
(168,693) |
3.2% |
(244,284) |
(35,568) |
3.4% |
0.2ppts |
Research and Development Expenses |
(56,155) |
1.0% |
(42,922) |
(6,250) |
0.6% |
(0.4ppts) |
including SBC Expense |
(24,268) |
0.4% |
(2,240) |
(326) |
0.0% |
(0.4ppts) |
Adjusted Research and Development Expenses |
(31,887) |
0.6% |
(40,682) |
(5,923) |
0.6% |
0.0ppts |
Selling Expenses was RMB235.7 million (US$34.3 million) or 3.3% of revenue in the quarter ended September 30, 2018, compared to RMB213.5 million or 4.0% of revenue in the same quarter of 2017. The decrease in selling expenses as a percentage of revenue was primarily attributable to improved operating efficiencies and the reduction in share-based compensation ("SBC") expense.
General and Administrative Expenses was RMB264.8 million (US$38.6 million) or 3.7% of revenue in the quarter ended September 30, 2018, compared to RMB405.9 million or 7.6% of revenue in the same quarter of 2017. The significant decrease in general and administrative expenses as a percentage of revenue was primarily attributable to the reduction in SBC expense, partially offset by investments in the growth of the Company's operations.
Research and Development Expenses was RMB42.9 million (US$6.3 million) or 0.6% of revenue in the quarter ended September 30, 2018, compared to RMB56.2 million, or 1.0% of revenue in the same quarter of 2017. The decrease in research and development expenses as a percentage of revenue was primarily attributable to the reduction in SBC expense.
SBC Expense included in the cost and expense items above in the quarter ended September 30, 2018 was RMB25.2 million (US$3.7 million), compared to RMB280.7 million in the same quarter of 2017. In the third quarter of 2018, approximately RMB0.6 million (US$0.09 million) was allocated to cost of revenue, RMB1.8 million (US$0.3 million) was allocated to selling expenses, RMB20.5 million (US$3.0 million) was allocated to general and administrative expenses, and RMB2.2 million (US$0.3 million) was allocated to research and development expenses.
Net Loss and Non-GAAP Net Loss
Net Loss in the quarter ended September 30, 2018 was RMB51.1 million (US$7.4 million), a decrease of 89.1% compared to RMB466.6 million in the same quarter of 2017. Excluding the impact of SBC expense, amortization of intangible assets resulting from business acquisitions, and fair value change of equity investments, non-GAAP Net Loss in the quarter ended September 30, 2018 was RMB101.4 million (US$14.8 million), a decrease of 44.9% compared to RMB183.8 million in the same quarter of 2017.
In the quarter ended September 30, 2018, BEST recorded RMB78.5 million (US$11.4 million) in other income, due to fair value change of the Company's equity investment in an AI solutions provider.
Diluted EPS and non-GAAP diluted EPS
Diluted EPS in the quarter ended September 30, 2018 was negative RMB0.13 (US$0.02) based on a weighted average of 387.1 million diluted shares outstanding during the quarter. Excluding SBC expense, amortization of intangible assets resulting from business acquisitions, and fair value change of equity investments, non-GAAP diluted EPS in the quarter ended September 30, 2018 was negative RMB0.26 (US$0.04). A reconciliation of diluted EPS to non-GAAP diluted EPS is included at the end of this results announcement.
Adjusted EBITDA and Adjusted EBITDA Margin
Adjusted EBITDA was RMB1.3 million (US$0.2 million), improved from negative RMB 85.6 million in the quarter ended September 30, 2017. Adjusted EBITDA margin was 0.02%, improved from negative 1.6% in the quarter ended September 30, 2017. The improvement of RMB87.0 million (US$12.7 million) or 1.6 percentage points was primarily attributable to strong revenue growth and improved operating efficiency.
Cash and Cash Equivalents, Restricted Cash and Short-term Investments
As of September 30, 2018, cash and cash equivalents, restricted cash and short-term investments were RMB3,911.4 million (US$569.5 million), compared to RMB4,349.6 million as of June 30, 2018. The decrease in cash and cash equivalents, restricted cash and short-term investments was primarily due to CAPEX and investment activities, partially offset by net cash generated from operating activities.
Cash Flow from Operating Activities
Net Cash Generated from Operating Activities was RMB86.3 million (US$12.6 million) in the quarter ended September 30, 2018, an increase of 162.0% compared to RMB32.9 million in the same quarter of 2017.
Capital Expenditures ("CAPEX")
CAPEX was RMB412.2 million (US$60.0 million), or 5.7% of total revenue in the quarter ended September 30, 2018, compared to CAPEX of RMB175.6 million, or 3.3% of total revenue, in the same period of 2017. The increase in CAPEX was primarily due to the upgrade of automation system in major hubs and sortation centers, including investments in high-speed automated sorting lines and dimension and weight scanning systems.
Shares Outstanding
As of the date of this press release, the Company had approximately 387.2 million ordinary shares outstanding (10). Each ADS represents one Class A ordinary share.
(10) The total number of shares outstanding excludes shares reserved for future issuances upon exercise or vesting of awards granted under the Company's share incentive plans. |
FINANCIAL GUIDANCE
Based on current market conditions and current operations, revenue for the fourth quarter of 2018 is expected to be in the range of RMB7.9 billion to RMB8.1 billion; and revenue for full fiscal year 2018 is expected to be in the range of RMB26.8 billion to RMB27.0 billion. This represents management's current and preliminary expectation, which is subject to change.
WEBCAST AND CONFERENCE CALL INFORMATION
The Company will hold a conference call at 7:30 am U.S. Eastern Time on November 9, 2018 (8:30 pm Beijing Time, the same day), to discuss its financial results and operating performance for the third quarter of 2018.
Participants may access the call by dialing the following numbers:
United States: |
+1-888-317-6003 |
Hong Kong: |
800-963976 or +852-5808-1995 |
China: |
4001-206115 |
International: |
+1-412-317-6061 |
Participant Elite Entry Number: |
8893478 |
A replay of the conference call will be accessible through November 16, 2018 by dialing the following numbers:
United States: |
+1-877-344-7529 |
International: |
+1-412-317-0088 |
Replay Access Code: |
10125776 |
Please visit the Company's investor relations website http://ir.best-inc.com/ on November 9, 2018 to view the earnings release prior to the conference call. A live and archived webcast of the conference call and an accompanying slide presentation will be available at the same site.
ABOUT BEST INC.
BEST Inc. is a leading smart supply chain and logistics solutions and services provider. BEST's mission is to empower businesses and enrich the lives of consumers by leveraging technology and business model innovation to create a smarter, more efficient supply chain. For more information, please visit: http://www.best-inc.com/en/.
For investor and media inquiries, please contact:
For Investors:
Kobe Ge
[email protected]
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" and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as BEST's strategic and operational plans, contain forward-looking statements. BEST may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the "SEC"), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about BEST'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: BEST's goals and strategies; BEST's future business development, results of operations and financial condition; BEST 's ability to maintain and enhance its ecosystem; BEST 's ability to continue to innovate, meet evolving market trends, adapt to changing customer demands and maintain its culture of innovation; and fluctuations in general economic and business conditions in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in BEST'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 BEST does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
USE OF NON-GAAP FINANCIAL MEASURES
In evaluating its business, BEST considers and uses non-GAAP measures, such as non-GAAP net loss, non-GAAP net loss margin, adjusted EBITDA, adjusted EBITDA margin, EBITDA, adjusted selling expenses, adjusted general and administrative expenses, adjusted research and development expenses, and non-GAAP diluted EPS, as supplemental measures in the evaluation of the Company's operating results and in the Company's financial and operational decision-making. The Company believes these non-GAAP financial measures that help identify underlying trends in the Company's business that could otherwise be distorted by the effect of the expenses and gains that the Company includes in loss from operations and net loss. The Company believes that these non-GAAP financial measures provide useful information about its operating results, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company's management in its financial and operational decision-making. 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. For more information on these non-GAAP financial measures, please see the table captioned "Reconciliations of Non-GAAP Measures to the Nearest Comparable GAAP Measures" in the results announcement.
The non-GAAP financial measures are provided as additional information to help investors compare business trends among different reporting periods on a consistent basis and to enhance investors' overall understanding of the Company's current financial performance and prospects for the future. These non-GAAP financial measures should be considered in addition to results prepared in accordance with U.S. GAAP, but should not be considered a substitute for, or superior to, U.S. GAAP results. In addition, the Company's calculation of the non-GAAP financial measures may be different from the calculation used by other companies, and therefore comparability may be limited.
BEST INC.
Summary of Unaudited Consolidated Income Statements |
|||||||||
(In Thousands) |
|||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||
2017 |
2018 |
2017 |
2018 |
||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||
Revenue |
|||||||||
Express |
3,265,688 |
4,357,527 |
634,468 |
8,438,794 |
11,759,488 |
1,712,214 |
|||
Freight |
874,352 |
1,093,331 |
159,192 |
2,214,378 |
2,886,028 |
420,214 |
|||
Supply Chain Management |
386,244 |
491,633 |
71,583 |
1,071,434 |
1,388,662 |
202,193 |
|||
Store+ |
767,903 |
885,518 |
128,934 |
1,634,291 |
2,229,436 |
324,612 |
|||
Others |
60,225 |
361,293 |
52,605 |
99,661 |
661,783 |
96,357 |
|||
Total Revenue |
5,354,412 |
7,189,302 |
1,046,782 |
13,458,558 |
18,925,397 |
2,755,590 |
|||
Cost of Revenue |
|||||||||
Express |
(3,134,376) |
(4,139,558) |
(602,731) |
(8,277,222) |
(11,283,283) |
(1,642,878) |
|||
Freight |
(918,121) |
(1,042,820) |
(151,838) |
(2,397,647) |
(2,798,694) |
(407,498) |
|||
Supply Chain Management |
(357,675) |
(472,045) |
(68,731) |
(989,480) |
(1,311,021) |
(190,888) |
|||
Store+ |
(703,311) |
(814,299) |
(118,564) |
(1,535,027) |
(2,038,955) |
(296,878) |
|||
Others |
(39,234) |
(330,659) |
(48,145) |
(61,970) |
(576,363) |
(83,920) |
|||
Total Cost of Revenue |
(5,152,717) |
(6,799,381) |
(990,009) |
(13,261,346) |
(18,008,316) |
(2,622,062) |
|||
Gross Profit |
201,695 |
389,921 |
56,773 |
197,212 |
917,081 |
133,528 |
|||
Selling Expenses |
(213,547) |
(235,681) |
(34,316) |
(487,239) |
(655,775) |
(95,483) |
|||
General and Administrative |
(405,925) |
(264,784) |
(38,553) |
(717,096) |
(747,181) |
(108,792) |
|||
Research and |
(56,155) |
(42,922) |
(6,250) |
(110,053) |
(126,436) |
(18,409) |
|||
Total Operating Expenses |
(675,627) |
(543,387) |
(79,119) |
(1,314,388) |
(1,529,392) |
(222,684) |
|||
Loss from Operations |
(473,932) |
(153,466) |
(22,346) |
(1,117,176) |
(612,311) |
(89,156) |
|||
Interest Income |
16,883 |
28,436 |
4,140 |
50,941 |
77,126 |
11,230 |
|||
Interest Expense |
(12,078) |
(18,960) |
(2,761) |
(32,799) |
(53,759) |
(7,827) |
|||
Foreign Exchange Loss |
(2,619) |
(375) |
(55) |
(7,098) |
(7,607) |
(1,108) |
|||
Other Income |
12,592 |
104,620 |
15,233 |
34,934 |
136,042 |
19,808 |
|||
Other Expense |
(3,528) |
(8,362) |
(1,218) |
(13,574) |
(16,658) |
(2,425) |
|||
Loss before Income Tax |
(462,682) |
(48,107) |
(7,007) |
(1,084,772) |
(477,167) |
(69,478) |
|||
Income Tax Expense |
(3,949) |
(2,971) |
(433) |
(6,436) |
(6,971) |
(1,015) |
|||
Loss before Share of Net |
(466,631) |
(51,078) |
(7,440) |
(1,091,208) |
(484,138) |
(70,493) |
|||
Share of Net Income/(Loss) |
– |
24 |
3 |
– |
(266) |
(39) |
|||
Net Loss |
(466,631) |
(51,054) |
(7,437) |
(1,091,208) |
(484,404) |
(70,532) |
|||
Net Gain/(Loss) Attributable |
756 |
141 |
21 |
(7) |
141 |
21 |
|||
Net Loss Attributable to |
(467,387) |
(51,195) |
(7,458) |
(1,091,201) |
(484,545) |
(70,553) |
|||
Summary of Consolidated Balance Sheets |
|||||
(in thousands) |
|||||
(Audited) |
(Unaudited) |
||||
As of December 31, 2017 |
As of September 30, 2018 |
||||
RMB |
RMB |
US$ |
|||
Assets |
|||||
Current Assets |
|||||
Cash and Cash Equivalents |
1,240,431 |
610,962 |
88,958 |
||
Restricted Cash |
1,652,653 |
1,135,259 |
165,297 |
||
Accounts and Notes Receivables |
734,252 |
858,658 |
125,023 |
||
Inventories |
156,974 |
164,268 |
23,918 |
||
Prepayments and Other Current Assets |
1,459,755 |
1,892,305 |
275,525 |
||
Short‑term Investments |
2,353,663 |
2,082,201 |
303,174 |
||
Amounts Due from Related Parties |
164,894 |
104,943 |
15,280 |
||
Lease Rental Receivables |
193,703 |
388,479 |
56,564 |
||
Total Current Assets |
7,956,325 |
7,237,075 |
1,053,739 |
||
Non‑current Assets |
|||||
Property and Equipment, Net |
1,307,470 |
1,818,441 |
264,770 |
||
Intangible Assets, Net |
158,556 |
139,636 |
20,331 |
||
Long‑term Investments |
37,167 |
228,334 |
33,246 |
||
Goodwill |
448,584 |
457,514 |
66,615 |
||
Non‑current Deposits |
69,125 |
69,186 |
10,074 |
||
Other Non‑current Assets |
62,314 |
46,551 |
6,778 |
||
Restricted Cash |
89,745 |
82,955 |
12,078 |
||
Lease Rental Receivables |
749,243 |
1,114,904 |
162,333 |
||
Total non‑current Assets |
2,922,204 |
3,957,521 |
576,225 |
||
Total Assets |
10,878,529 |
11,194,596 |
1,629,964 |
||
Liabilities and Shareholders' Equity |
|||||
Current Liabilities |
|||||
Short‑term Bank Loans |
1,216,384 |
1,454,900 |
211,838 |
||
Accounts and Notes Payable |
2,388,393 |
2,326,568 |
338,755 |
||
Income Tax Payable |
629 |
3,356 |
489 |
||
Customer Advances and Deposits |
910,383 |
1,200,973 |
174,865 |
||
Accrued Expenses and Other Liabilities |
1,841,273 |
1,946,259 |
283,380 |
||
Capital Lease Obligation |
7,227 |
2,851 |
415 |
||
Amounts Due to Related Parties |
12,902 |
13,265 |
1,931 |
||
Total Current Liabilities |
6,377,191 |
6,948,172 |
1,011,673 |
||
Non-current Liabilities |
|||||
Capital Lease Obligation |
1,828 |
872 |
127 |
||
Deferred Tax Liabilities |
31,688 |
29,425 |
4,284 |
||
Other Non‑current Liabilities |
75,327 |
79,126 |
11,521 |
||
Total Non‑current Liabilities |
108,843 |
109,423 |
15,932 |
||
Summary of Consolidated Balance Sheets (Cont'd) |
|||
(In Thousands) |
|||
(Audited) |
(Unaudited) |
||
As of December 31, 2017 |
As of September 30, 2018 |
||
RMB |
RMB |
US$ |
|
Total Liabilities |
6,486,034 |
7,057,595 |
1,027,605 |
Shareholders' Equity |
|||
Ordinary Shares |
24,786 |
25,988 |
3,784 |
Additional Paid‑In Capital |
19,240,912 |
19,379,591 |
2,821,723 |
Accumulated Deficit |
(14,886,214) |
(15,395,813)(11) |
(2,241,673) |
Accumulated Other Comprehensive Income |
12,333 |
124,471 |
18,123 |
BEST Inc. Shareholders' Equity |
4,391,817 |
4,134,237 |
601,957 |
Non-controlling Interests |
678 |
2,764 |
402 |
Total Shareholders' Equity |
4,392,495 |
4,137,001 |
602,359 |
Total Liabilities and |
10,878,529 |
11,194,596 |
1,629,964 |
(11) Including accumulated accretion to redemption value and deemed dividend in relation to redeemable convertible preferred shares of RMB9,493,807 and accumulated loss from operations of RMB5,902,006. |
Summary of Unaudited Condensed Consolidated Statements of Cash Flows |
||||||
(In Thousands) |
||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||
2017 |
2018 |
2017 |
2018 |
|||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|
Net Cash Generated from |
32,949 |
86,310 |
12,567 |
34,905 |
(91,784) |
(13,364) |
Net Cash Used in |
(2,995,362) |
(1,610,214) |
(234,452) |
(4,722,782) |
(1,343,500) |
(195,617) |
Net Cash Generated from |
2,668,388 |
150,667 |
21,938 |
3,151,773 |
230,219 |
33,521 |
Exchange Rate Effect on Cash |
(22,093) |
50,150 |
7,302 |
(78,221) |
51,412 |
7,485 |
Net Decrease in Cash and |
(316,118) |
(1,323,087) |
(192,645) |
(1,614,325) |
(1,153,653) |
(167,975) |
Cash and Cash Equivalents, |
2,082,325 |
3,152,263 |
458,978 |
3,380,532 |
2,982,829 |
434,308 |
Cash and Cash Equivalents, |
1,766,207 |
1,829,176 |
266,333 |
1,766,207 |
1,829,176 |
266,333 |
RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES
The table below sets forth a reconciliation of the Company's net loss to EBITDA, adjusted EBITDA and adjusted EBITDA margin for the periods indicated:
Table 6 - Reconciliation of EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin |
|||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||
2017 |
2018 |
2017 |
2018 |
||||||
(In '000) |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
|||
Net loss |
(466,631) |
(51,054) |
(7,437) |
(1,091,208) |
(484,404) |
(70,532) |
|||
Add |
|||||||||
Depreciation & Amortization |
101,182 |
112,241 |
16,342 |
262,975 |
329,148 |
47,925 |
|||
Interest Expense |
12,078 |
18,960 |
2,761 |
32,799 |
53,759 |
7,827 |
|||
Income Tax Expense |
3,949 |
2,971 |
433 |
6,436 |
6,971 |
1,015 |
|||
Subtract |
|||||||||
Interest Income |
(16,883) |
(28,436) |
(4,140) |
(50,941) |
(77,126) |
(11,230) |
|||
EBITDA |
(366,305) |
54,682 |
7,959 |
(839,939) |
(171,652) |
(24,995) |
|||
Add |
|||||||||
Share-based |
280,689 |
25,185 |
3,667 |
280,689 |
81,927 |
11,929 |
|||
Subtract |
|||||||||
Fair Value Change of Equity Investments |
– |
(78,528) |
(11,434) |
– |
(78,528) |
(11,434) |
|||
Adjusted EBITDA |
(85,616) |
1,339 |
192 |
(559,250) |
(168,253) |
(24,500) |
|||
Adjusted EBITDA Margin |
(1.6%) |
0.02% |
0.02% |
(4.2%) |
(0.9%) |
(0.9%) |
|||
The table below sets forth a reconciliation of the Company's net loss to non-GAAP net loss, non-GAAP net loss margin for the periods indicated:
Table 7 - Reconciliation of non-GAAP Net Loss and Non-GAAP Net Loss Margin |
||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
2017 |
2018 |
2017 |
2018 |
|||||||||
(In '000) |
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
Net loss |
(466,631) |
(51,054) |
(7,437) |
(1,091,208) |
(484,404) |
(70,532) |
||||||
Add |
||||||||||||
Share-based Compensation Expense |
280,689 |
25,185 |
3,667 |
280,689 |
81,927 |
11,929 |
||||||
Amortization of Intangible |
2,132 |
3,040 |
443 |
3,553 |
8,991 |
1,309 |
||||||
Subtract |
||||||||||||
Fair Value Change of |
– |
(78,528) |
(11,434) |
– |
(78,528) |
(11,434) |
||||||
Non-GAAP Net Loss |
(183,810) |
(101,357) |
(14,761) |
(806,966) |
(472,014) |
(68,728) |
||||||
Non-GAAP Net Loss Margin |
(3.4%) |
(1.4%) |
(1.4%) |
(6.0%) |
(2.5%) |
(2.5%) |
||||||
The table below sets forth a reconciliation of the Company's diluted EPS to non-GAAP diluted EPS for the periods indicated:
Table 8 - Reconciliation of Diluted EPS and Non-GAAP Diluted EPS |
||
Three Months Ended September 30, |
||
2018 |
||
(In '000) |
RMB |
US$ |
Net loss attributable to ordinary shareholders |
(51,195) |
(7,458) |
Add |
||
Share-based Compensation Expense |
25,185 |
3,667 |
Amortization of Intangible Assets Resulting from |
3,040 |
443 |
Subtract |
||
Fair Value Change of Equity Investments |
(78,528) |
(11,434) |
Non-GAAP net loss attributable to ordinary |
(101,498) |
(14,782) |
Weighted average diluted shares outstanding during |
387,134,896 |
387,134,896 |
Diluted EPS |
(0.13) |
(0.02) |
Add |
||
Share-based Compensation Expense |
0.06 |
0.01 |
Amortization of Intangible Assets Resulting from |
0.01 |
0.00 |
Subtract |
||
Fair Value Change of Equity Investments |
(0.20) |
(0.03) |
Non-GAAP Diluted EPS |
(0.26) |
(0.04) |
SOURCE BEST Inc
Share this article